ANTARES PHARMA, INC.

EDGAR

223 filing records in this dataset, filed from 1996-11-13 to 2022-05-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

41.6 million USD

2022 Q1 · USD

Exact inputs and evidence

Operating margin

-6.79%

2022 Q1 · %

Exact inputs and evidence
  • Operating Income: -2820000 USD Source
  • Revenue: 41557000 USD Source

Operating cash flow

-4.88 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4881000 USD Source

Free cash flow

-4.96 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4881000 USD Source
  • Capital Expenditure: 81000 USD Source
Cash and cash equivalents
61.7 million USD Source
Exact value

61715000 USD

Long-term debt including current maturities
19.6 million USD Source
Exact value

19625000 USD

Shares outstanding
171 million shares Source
Exact value

170580000 shares

Reported share-count change

1.06% · 1.78 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 168798000 shares · 2021-03-31· Source
  • 170580000 shares · 2022-03-31· Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2022-05-10.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2021-12-31
  • Operating income: 11 of 11 periods available· newest 2021-12-31
  • Net income: 11 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2021-12-31
  • Total assets: 11 of 11 periods available· newest 2021-12-31
  • Total liabilities: 11 of 11 periods available· newest 2021-12-31
  • Current assets: 11 of 11 periods available· newest 2021-12-31
  • Current liabilities: 11 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 11 of 11 periods available· newest 2021-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +23%

    Prior period

    USD 149.6 million

    –

    Current period

    USD 183.98 million

    –

    Exact inputs and evidence

    183982000 − 149599000 = 34383000 USD

    149599000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    183982000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -17.6%

    Prior period

    USD 56.2 million

    –

    Current period

    USD 46.29 million

    –

    Exact inputs and evidence

    46289000 − 56201000 = -9912000 USD

    56201000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    46289000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +71.8%

    Prior period

    USD 21.32 million

    –

    Current period

    USD 36.62 million

    –

    Exact inputs and evidence

    36619000 − 21320000 = 15299000 USD

    21320000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    36619000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -31.2%

    Prior period

    USD 9.62 million

    –

    Current period

    USD 6.62 million

    –

    Exact inputs and evidence

    6617000 − 9615000 = -2998000 USD

    9615000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    6617000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 183.98 million 100% of revenue
  • Operating costs Derived USD 118.05 million 64% of revenue
  • Operating income USD 65.93 million 36% of revenue
  • Tax, interest and other Derived USD 19.64 million 11% of revenue
  • Net income USD 46.29 million 25% of revenue

Cash

  • Operating cash flow USD 36.62 million 20% of revenue
  • Capital expenditure USD 6.62 million 3.6% of revenue
  • Free cash flow Derived USD 30 million 16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Operating loss: operating costs were 151% of revenue.
  • 2013 Operating loss: operating costs were 201% of revenue.
  • 2014 Operating loss: operating costs were 232% of revenue.
  • 2015 Operating loss: operating costs were 145% of revenue.
  • 2016 Operating loss: operating costs were 146% of revenue.
  • 2017 Operating loss: operating costs were 129% of revenue.
  • 2018 Operating loss: operating costs were 106% of revenue.
  • 2019 Net loss: net income was −1.6% of revenue.
  • 2020 Net income was higher than operating income, so the split is not drawn.
  • 2021 25%11%64%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-3122575578 34027077 Derived -11451499 -24049 Derived -11427450 -13729620 Derived
Source
2013 2013-01-01 – 2013-12-3120618500 41468817 Derived -20850317 -343541 Derived -20506776 -17711404 Derived
Source
2014 2014-01-01 – 2014-12-3126501665 61614960 Derived -35113295 38420 Derived -35151715 -30996614 Derived
Source
2015 2015-01-01 – 2015-12-3145658000 66120000 Derived -20462000 197000 Derived -20659000 -33842000 Derived
Source
2016 2016-01-01 – 2016-12-3152222000 76339000 Derived -24117000 222000 Derived -24339000 -20075000 Derived
Source
2017 2017-01-01 – 2017-12-3154515000 70106000 Derived -15591000 1152000 Derived -16743000 -24261000 Derived
Source
2018 2018-01-01 – 2018-12-3163554000 67655000 Derived -4101000 2414000 Derived -6515000 -18176000 Derived
Source
2019 2019-01-01 – 2019-12-31123864000 122872000 Derived 992000 3019000 Derived -2027000 -12965000 Derived
Source
2020 2020-01-01 – 2020-12-31149599000 135980000 Derived 13619000 -42582000 Derived 56201000 11705000 Derived
Source
2021 2021-01-01 – 2021-12-31183982000 118049000 Derived 65933000 19644000 Derived 46289000 30002000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 184M 2021
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.198.7M149.0M99.4M49.7M0.0201220172021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue22575578
2013Revenue20618500
2014Revenue26501665
2015Revenue45658000
2016Revenue52222000
2017Revenue54515000
2018Revenue63554000
2019Revenue123864000
2020Revenue149599000
2021Revenue183982000

Revenue growth

Change in revenue from the same financial period one year earlier.

23% 2021
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.103%73%43%13%-17%201220172021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over year37.2%
2013Year over year-8.7%
2014Year over year28.5%
2015Year over year72.3%
2016Year over year14.4%
2017Year over year4.4%
2018Year over year16.6%
2019Year over year94.9%
2020Year over year20.8%
2021Year over year23%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 35.8% 2021
Net margin 25.2% 2021
Free cash flow margin 16.3% 2021
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.51%2%-48%-97%-146%201220172021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin-50.7%
2013Operating margin-101.1%
2014Operating margin-132.5%
2015Operating margin-44.8%
2016Operating margin-46.2%
2017Operating margin-28.6%
2018Operating margin-6.5%
2019Operating margin0.8%
2020Operating margin9.1%
2021Operating margin35.8%
2012Net margin-50.6%
2013Net margin-99.5%
2014Net margin-132.6%
2015Net margin-45.2%
2016Net margin-46.6%
2017Net margin-30.7%
2018Net margin-10.3%
2019Net margin-1.6%
2020Net margin37.6%
2021Net margin25.2%
2012Free cash flow margin-60.8%
2013Free cash flow margin-85.9%
2014Free cash flow margin-117%
2015Free cash flow margin-74.1%
2016Free cash flow margin-38.4%
2017Free cash flow margin-44.5%
2018Free cash flow margin-28.6%
2019Free cash flow margin-10.5%
2020Free cash flow margin7.8%
2021Free cash flow margin16.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 36.6M 2021
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.41.8M23.0M4.2M-14.6M-33.4M201220172021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-10472988
2013Operating cash flow-14968151
2014Operating cash flow-26333301
2015Operating cash flow-28199000
2016Operating cash flow-15195000
2017Operating cash flow-23094000
2018Operating cash flow-17322000
2019Operating cash flow-10615000
2020Operating cash flow21320000
2021Operating cash flow36619000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 30M 2021
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.35.1M16.6M-1.9M-20.4M-38.9M201220172021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow-13729620
2013Free cash flow-17711404
2014Free cash flow-30996614
2015Free cash flow-33842000
2016Free cash flow-20075000
2017Free cash flow-24261000
2018Free cash flow-18176000
2019Free cash flow-12965000
2020Free cash flow11705000
2021Free cash flow30002000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

31.7% 2021
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.64%48%32%16%0%201220172021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets9.4%
2013Liabilities / assets20.5%
2014Liabilities / assets40.1%
2015Liabilities / assets20.7%
2016Liabilities / assets31.8%
2017Liabilities / assets54.9%
2018Liabilities / assets55.8%
2019Liabilities / assets58.9%
2020Liabilities / assets44%
2021Liabilities / assets31.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.96× 2021
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.10.57×7.92×5.28×2.64×0.00×201220172021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities9.78×
2013Current assets / current liabilities4.44×
2014Current assets / current liabilities2.21×
2015Current assets / current liabilities3.93×
2016Current assets / current liabilities2.27×
2017Current assets / current liabilities3.53×
2018Current assets / current liabilities2.62×
2019Current assets / current liabilities3.35×
2020Current assets / current liabilities2×
2021Current assets / current liabilities2.96×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2012 2012-01-01 – 2012-12-31
−USD 11.43 million
Exact value

Exact value: -11427450 USD

2012-01-01 – 2012-12-31: -11427450 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 10.47 million
Exact value

Exact value: -10472988 USD

2012-01-01 – 2012-12-31: -10472988 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.26 million
Exact value

Exact value: 3256632 USD

2012-01-01 – 2012-12-31: 3256632 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 13.73 million
Calculation and evidence

-10472988 − 3256632 USD

Exact free cash flow: -13729620 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
−USD 20.51 million
Exact value

Exact value: -20506776 USD

2013-01-01 – 2013-12-31: -20506776 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 14.97 million
Exact value

Exact value: -14968151 USD

2013-01-01 – 2013-12-31: -14968151 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.74 million
Exact value

Exact value: 2743253 USD

2013-01-01 – 2013-12-31: 2743253 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 17.71 million
Calculation and evidence

-14968151 − 2743253 USD

Exact free cash flow: -17711404 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2014-01-01 – 2014-12-31
−USD 35.15 million
Exact value

Exact value: -35151715 USD

2014-01-01 – 2014-12-31: -35151715 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 26.33 million
Exact value

Exact value: -26333301 USD

2014-01-01 – 2014-12-31: -26333301 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.66 million
Exact value

Exact value: 4663313 USD

2014-01-01 – 2014-12-31: 4663313 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 31 million
Calculation and evidence

-26333301 − 4663313 USD

Exact free cash flow: -30996614 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
−USD 20.66 million
Exact value

Exact value: -20659000 USD

2015-01-01 – 2015-12-31: -20659000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 28.2 million
Exact value

Exact value: -28199000 USD

2015-01-01 – 2015-12-31: -28199000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.64 million
Exact value

Exact value: 5643000 USD

2015-01-01 – 2015-12-31: 5643000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 33.84 million
Calculation and evidence

-28199000 − 5643000 USD

Exact free cash flow: -33842000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
−USD 24.34 million
Exact value

Exact value: -24339000 USD

2016-01-01 – 2016-12-31: -24339000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 15.2 million
Exact value

Exact value: -15195000 USD

2016-01-01 – 2016-12-31: -15195000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.88 million
Exact value

Exact value: 4880000 USD

2016-01-01 – 2016-12-31: 4880000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 20.08 million
Calculation and evidence

-15195000 − 4880000 USD

Exact free cash flow: -20075000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
−USD 16.74 million
Exact value

Exact value: -16743000 USD

2017-01-01 – 2017-12-31: -16743000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 23.09 million
Exact value

Exact value: -23094000 USD

2017-01-01 – 2017-12-31: -23094000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.17 million
Exact value

Exact value: 1167000 USD

2017-01-01 – 2017-12-31: 1167000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 24.26 million
Calculation and evidence

-23094000 − 1167000 USD

Exact free cash flow: -24261000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
−USD 6.52 million
Exact value

Exact value: -6515000 USD

2018-01-01 – 2018-12-31: -6515000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 17.32 million
Exact value

Exact value: -17322000 USD

2018-01-01 – 2018-12-31: -17322000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 854,000
Exact value

Exact value: 854000 USD

2018-01-01 – 2018-12-31: 854000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 18.18 million
Calculation and evidence

-17322000 − 854000 USD

Exact free cash flow: -18176000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
−USD 2.03 million
Exact value

Exact value: -2027000 USD

2019-01-01 – 2019-12-31: -2027000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 10.62 million
Exact value

Exact value: -10615000 USD

2019-01-01 – 2019-12-31: -10615000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.35 million
Exact value

Exact value: 2350000 USD

2019-01-01 – 2019-12-31: 2350000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 12.97 million
Calculation and evidence

-10615000 − 2350000 USD

Exact free cash flow: -12965000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
USD 56.2 million
Exact value

Exact value: 56201000 USD

2020-01-01 – 2020-12-31: 56201000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 21.32 million
Exact value

Exact value: 21320000 USD

2020-01-01 – 2020-12-31: 21320000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 9.62 million
Exact value

Exact value: 9615000 USD

2020-01-01 – 2020-12-31: 9615000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 11.71 million
Calculation and evidence

21320000 − 9615000 USD

Exact free cash flow: 11705000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
USD 46.29 million
Exact value

Exact value: 46289000 USD

2021-01-01 – 2021-12-31: 46289000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 36.62 million
Exact value

Exact value: 36619000 USD

2021-01-01 – 2021-12-31: 36619000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 6.62 million
Exact value

Exact value: 6617000 USD

2021-01-01 – 2021-12-31: 6617000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 30 million
Calculation and evidence

36619000 − 6617000 USD

Exact free cash flow: 30002000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

223 filings · 3,621 latest values · 3,621 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001016169, 1016169, ATRS, edgar:1016169

Also known as ANTARES PHARMA INC, ANTARES PHARMA INC, ANTARES PHARMA INC /MN/, ANTARES PHARMA, INC., Antares Pharma, Inc., MEDI JECT CORP /MN/