METABASIS THERAPEUTICS INC

EDGAR

25 filing records in this dataset, filed from 2004-08-16 to 2009-11-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.88 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

54.56%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: 2664000 USD Source
  • Revenue: 4883000 USD Source

Operating cash flow

-2.91 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9332000 USD Source
  • Operating Cash Flow: -6424000 USD Source

Free cash flow

-2.91 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9332000 USD Source
  • Operating Cash Flow: -6424000 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
2.22 million USD Source
Exact value

2215000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

18.3 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Revenue: 4810000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 3031000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 1889000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 9712000 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 4883000 USD · 2009-07-01 – 2009-09-30 Source

Net income

-12.4 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Net income: -42314000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -32476000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -8241000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: 3060000 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: 2662000 USD · 2009-07-01 – 2009-09-30 Source

Operating cash flow

-19.8 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -33073000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -22602000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -8868000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -6424000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -8868000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -9332000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -6424000 USD · 2009-01-01 – 2009-06-30 Source

Capital expenditure

9 thousand USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Capital expenditure: 525000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 516000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-06-30 Source

Free cash flow

-19.8 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -33073000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -22602000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -8868000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -6424000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -8868000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -9332000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -6424000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 525000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 516000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-06-30 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: 2009-11-12.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2008-12-31
  • Operating income: 7 of 11 periods available· newest 2008-12-31
  • Net income: 7 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2008-12-31
  • Total assets: 6 of 11 periods available· newest 2008-12-31
  • Total liabilities: 4 of 11 periods available· newest 2008-12-31
  • Current assets: 6 of 11 periods available· newest 2008-12-31
  • Current liabilities: 6 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2008-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    -46.7%

    Prior period

    USD 9.02 million

    –

    Current period

    USD 4.81 million

    –

    Exact inputs and evidence

    4810000 − 9019000 = -4209000 USD

    9019000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    4810000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 515,000

    Prior period

    −USD 41.8 million

    –

    Current period

    −USD 42.31 million

    –

    Exact inputs and evidence

    -42314000 − -41799000 = -515000 USD

    -41799000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -42314000 USD · 2008-01-01 – 2008-12-31

    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

    +USD 3.31 million

    Prior period

    −USD 36.38 million

    –

    Current period

    −USD 33.07 million

    –

    Exact inputs and evidence

    -33073000 − -36383000 = 3310000 USD

    -36383000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -33073000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -76.9%

    Prior period

    USD 2.27 million

    –

    Current period

    USD 525,000

    –

    Exact inputs and evidence

    525000 − 2274000 = -1749000 USD

    2274000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    525000 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 4.81 million 100% of revenue
  • Operating costs Derived USD 47.11 million 979% of revenue
  • Operating income −USD 42.3 million −879% of revenue
  • Tax, interest and other Derived USD 17,000 0.4% of revenue
  • Net income −USD 42.31 million −880% of revenue

Cash

  • Operating cash flow −USD 33.07 million −688% of revenue
  • Capital expenditure USD 525,000 11% of revenue
  • Free cash flow Derived −USD 33.6 million −699% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 666% of revenue.
  • 2003 Operating loss: operating costs were 203% of revenue.
  • 2004 Operating loss: operating costs were 323% of revenue.
  • 2005 Operating loss: operating costs were 754% of revenue.
  • 2006 Operating loss: operating costs were 939% of revenue.
  • 2007 Operating loss: operating costs were 592% of revenue.
  • 2008 Operating loss: operating costs were 979% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-312278000 15163000 Derived -12885000 -88000 Derived -12797000 -6475000 Derived
Source
2003 2003-01-01 – 2003-12-319124000 18507000 Derived -9383000 46000 Derived -9429000 -16627000 Derived
Source
2004 2004-01-01 – 2004-12-316837000 22112000 Derived -15275000 -303000 Derived -14972000 -13324000 Derived
Source
2005 2005-01-01 – 2005-12-313771000 28438000 Derived -24667000 -1087000 Derived -23580000 -16733000 Derived
Source
2006 2006-01-01 – 2006-12-314386000 41195000 Derived -36809000 -3541000 Derived -33268000 -30566000 Derived
Source
2007 2007-01-01 – 2007-12-319019000 53357000 Derived -44338000 -2539000 Derived -41799000 -38657000 Derived
Source
2008 2008-01-01 – 2008-12-314810000 47107000 Derived -42297000 17000 Derived -42314000 -33598000 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 4.8M 2008
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.9.9M7.4M4.9M2.5M0.0200220052008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue2278000
2003Revenue9124000
2004Revenue6837000
2005Revenue3771000
2006Revenue4386000
2007Revenue9019000
2008Revenue4810000

Revenue growth

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

-46.7% 2008
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.328%228%127%26%-74%200220052008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year300.5%
2004Year over year-25.1%
2005Year over year-44.8%
2006Year over year16.3%
2007Year over year105.6%
2008Year over year-46.7%

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 -879.4% 2008
Net margin -879.7% 2008
Free cash flow margin -698.5% 2008
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.70%-185%-440%-695%-950%200220052008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-565.6%
2003Operating margin-102.8%
2004Operating margin-223.4%
2005Operating margin-654.1%
2006Operating margin-839.2%
2007Operating margin-491.6%
2008Operating margin-879.4%
2002Net margin-561.8%
2003Net margin-103.3%
2004Net margin-219%
2005Net margin-625.3%
2006Net margin-758.5%
2007Net margin-463.5%
2008Net margin-879.7%
2002Free cash flow margin-284.2%
2003Free cash flow margin-182.2%
2004Free cash flow margin-194.9%
2005Free cash flow margin-443.7%
2006Free cash flow margin-696.9%
2007Free cash flow margin-428.6%
2008Free cash flow margin-698.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -33.1M 2008
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.2.9M-7.6M-18.2M-28.7M-39.3M200220052008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-5669000
2003Operating cash flow-15729000
2004Operating cash flow-11998000
2005Operating cash flow-13513000
2006Operating cash flow-27336000
2007Operating cash flow-36383000
2008Operating cash flow-33073000

Free cash flow

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

USD -33.6M 2008
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.3.1M-8.1M-19.3M-30.5M-41.7M200220052008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-6475000
2003Free cash flow-16627000
2004Free cash flow-13324000
2005Free cash flow-16733000
2006Free cash flow-30566000
2007Free cash flow-38657000
2008Free cash flow-33598000

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.

87.8% 2008
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.95%71%47%24%0%2002-12-3120052008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005Liabilities / assets19.4%
2006Liabilities / assets20.6%
2007Liabilities / assets36%
2008Liabilities / assets87.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.63× 2008
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.10.68×8.01×5.34×2.67×0.00×2002-12-3120052008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities6.15×
2004Current assets / current liabilities9.89×
2005Current assets / current liabilities7.75×
2006Current assets / current liabilities7.54×
2007Current assets / current liabilities3.78×
2008Current assets / current liabilities1.63×

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
2002 2002-01-01 – 2002-12-31
−USD 12.8 million
Exact value

Exact value: -12797000 USD

2002-01-01 – 2002-12-31: -12797000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.67 million
Exact value

Exact value: -5669000 USD

2002-01-01 – 2002-12-31: -5669000 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 806,000
Exact value

Exact value: 806000 USD

2002-01-01 – 2002-12-31: 806000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.48 million
Calculation and evidence

-5669000 − 806000 USD

Exact free cash flow: -6475000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 9.43 million
Exact value

Exact value: -9429000 USD

2003-01-01 – 2003-12-31: -9429000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.73 million
Exact value

Exact value: -15729000 USD

2003-01-01 – 2003-12-31: -15729000 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 898,000
Exact value

Exact value: 898000 USD

2003-01-01 – 2003-12-31: 898000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.63 million
Calculation and evidence

-15729000 − 898000 USD

Exact free cash flow: -16627000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 14.97 million
Exact value

Exact value: -14972000 USD

2004-01-01 – 2004-12-31: -14972000 USD Inspect Net Income Open source
Share or cite

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

−USD 12 million
Exact value

Exact value: -11998000 USD

2004-01-01 – 2004-12-31: -11998000 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 1.33 million
Exact value

Exact value: 1326000 USD

2004-01-01 – 2004-12-31: 1326000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.32 million
Calculation and evidence

-11998000 − 1326000 USD

Exact free cash flow: -13324000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 23.58 million
Exact value

Exact value: -23580000 USD

2005-01-01 – 2005-12-31: -23580000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.51 million
Exact value

Exact value: -13513000 USD

2005-01-01 – 2005-12-31: -13513000 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 3.22 million
Exact value

Exact value: 3220000 USD

2005-01-01 – 2005-12-31: 3220000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.73 million
Calculation and evidence

-13513000 − 3220000 USD

Exact free cash flow: -16733000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 33.27 million
Exact value

Exact value: -33268000 USD

2006-01-01 – 2006-12-31: -33268000 USD Inspect Net Income Open source
Share or cite

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

−USD 27.34 million
Exact value

Exact value: -27336000 USD

2006-01-01 – 2006-12-31: -27336000 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 3.23 million
Exact value

Exact value: 3230000 USD

2006-01-01 – 2006-12-31: 3230000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 30.57 million
Calculation and evidence

-27336000 − 3230000 USD

Exact free cash flow: -30566000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 41.8 million
Exact value

Exact value: -41799000 USD

2007-01-01 – 2007-12-31: -41799000 USD Inspect Net Income Open source
Share or cite

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

−USD 36.38 million
Exact value

Exact value: -36383000 USD

2007-01-01 – 2007-12-31: -36383000 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 2.27 million
Exact value

Exact value: 2274000 USD

2007-01-01 – 2007-12-31: 2274000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 38.66 million
Calculation and evidence

-36383000 − 2274000 USD

Exact free cash flow: -38657000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 42.31 million
Exact value

Exact value: -42314000 USD

2008-01-01 – 2008-12-31: -42314000 USD Inspect Net Income Open source
Share or cite

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

−USD 33.07 million
Exact value

Exact value: -33073000 USD

2008-01-01 – 2008-12-31: -33073000 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 525,000
Exact value

Exact value: 525000 USD

2008-01-01 – 2008-12-31: 525000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 33.6 million
Calculation and evidence

-33073000 − 525000 USD

Exact free cash flow: -33598000 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.

25 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001053221, 1053221, edgar:1053221