GLOBEIMMUNE INC

EDGAR

13 filing records in this dataset, filed from 2012-07-02 to 2016-05-12. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

943 thousand USD

2016 Q1 · USD

Exact inputs and evidence

Operating cash flow

-1.21 million USD

2016 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1207004 USD Source
Cash and cash equivalents
8.69 million USD Source
Exact value

8693718 USD

Long-term debt including current maturities
Not available
Shares outstanding
5.75 million shares Source
Exact value

5751574 shares

Reported share-count change

0.00% · 0 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
  • 5751574 shares · 2015-03-31· Source
  • 5751574 shares · 2016-03-31· Source

Trailing twelve months

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

Revenue

6.21 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Revenue: 1277047 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 2944947 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 6457733 USD · 2015-01-01 – 2015-12-31 Source
  • Revenue: 5409819 USD · 2015-01-01 – 2015-09-30 Source
  • Revenue: 942750 USD · 2016-01-01 – 2016-03-31 Source

Net income

-2.07 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Net income: -1304947 USD · 2015-04-01 – 2015-06-30 Source
  • Net income: 893602 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: -2766905 USD · 2015-01-01 – 2015-12-31 Source
  • Net income: -1971873 USD · 2015-01-01 – 2015-09-30 Source
  • Net income: -862208 USD · 2016-01-01 – 2016-03-31 Source

Operating cash flow

-5.9 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Operating cash flow: -4413024 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -2431807 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -5721201 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -4413024 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -7129697 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: -5721201 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -1207004 USD · 2016-01-01 – 2016-03-31 Source

Capital expenditure

35.7 thousand USD

2015-01-01 – 2015-12-31

Exact inputs and evidence
  • Capital expenditure: 23937 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 34148 USD · 2015-01-01 – 2015-06-30 Source
  • Capital expenditure: 23937 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 35742 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 34148 USD · 2015-01-01 – 2015-06-30 Source
  • Capital expenditure: 35742 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 35742 USD · 2015-01-01 – 2015-09-30 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: 2016-05-12.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2015-12-31
  • Operating income: 4 of 11 periods available· newest 2015-12-31
  • Net income: 4 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2015-12-31
  • Total assets: 3 of 11 periods available· newest 2015-12-31
  • Total liabilities: 3 of 11 periods available· newest 2015-12-31
  • Current assets: 3 of 11 periods available· newest 2015-12-31
  • Current liabilities: 3 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2015-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2015-12-31

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

    +8.2%

    Prior period

    USD 5.97 million

    –

    Current period

    USD 6.46 million

    –

    Exact inputs and evidence

    6457733 − 5966381 = 491352 USD

    5966381 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    6457733 USD · 2015-01-01 – 2015-12-31

    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 13.49 million

    Prior period

    −USD 16.26 million

    –

    Current period

    −USD 2.77 million

    –

    Exact inputs and evidence

    -2766905 − -16260926 = 13494021 USD

    -16260926 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -2766905 USD · 2015-01-01 – 2015-12-31

    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 2.92 million

    Prior period

    −USD 10.05 million

    –

    Current period

    −USD 7.13 million

    –

    Exact inputs and evidence

    -7129697 − -10051096 = 2921399 USD

    -10051096 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -7129697 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -87.9%

    Prior period

    USD 294,200

    –

    Current period

    USD 35,742

    –

    Exact inputs and evidence

    35742 − 294200 = -258458 USD

    294200 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    35742 USD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 6.46 million 100% of revenue
  • Operating costs Derived USD 9.22 million 143% of revenue
  • Operating income −USD 2.77 million −43% of revenue
  • Tax, interest and other Derived USD 0 0% of revenue
  • Net income −USD 2.77 million −43% of revenue

Cash

  • Operating cash flow −USD 7.13 million −110% of revenue
  • Capital expenditure USD 35,742 0.6% of revenue
  • Free cash flow Derived −USD 7.17 million −111% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Operating loss: operating costs were 127% of revenue.
  • 2013 Net income was higher than operating income, so the split is not drawn.
  • 2014 Operating loss: operating costs were 198% of revenue.
  • 2015 Operating loss: operating costs were 143% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-3114641606 18608090 Derived -3966484 -1951740 Derived -2014744 -13176868 Derived
Source
2013 2013-01-01 – 2013-12-3122518369 14830677 Derived 7687692 -1789007 Derived 9476699 3919493 Derived
Source
2014 2014-01-01 – 2014-12-315966381 11785499 Derived -5819118 10441808 Derived -16260926 -10345296 Derived
Source
2015 2015-01-01 – 2015-12-316457733 9224638 Derived -2766905 0 Derived -2766905 -7165439 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 6.5M 2015
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.24.3M18.2M12.2M6.1M0.02012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue14641606
2013Revenue22518369
2014Revenue5966381
2015Revenue6457733

Revenue growth

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

8.2% 2015
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.64%27%-10%-47%-84%2012201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year53.8%
2014Year over year-73.5%
2015Year over year8.2%

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 -42.8% 2015
Net margin -42.8% 2015
Free cash flow margin -111% 2015
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.67%-24%-115%-206%-298%2012201320142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin-27.1%
2013Operating margin34.1%
2014Operating margin-97.5%
2015Operating margin-42.8%
2012Net margin-13.8%
2013Net margin42.1%
2014Net margin-272.5%
2015Net margin-42.8%
2012Free cash flow margin-90%
2013Free cash flow margin17.4%
2014Free cash flow margin-173.4%
2015Free cash flow margin-111%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.1M 2015
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.5.3M361.8K-4.6M-9.5M-14.4M2012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-13068040
2013Operating cash flow3931727
2014Operating cash flow-10051096
2015Operating cash flow-7129697

Free cash flow

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

USD -7.2M 2015
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.5.3M329.3K-4.6M-9.6M-14.5M2012201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow-13176868
2013Free cash flow3919493
2014Free cash flow-10345296
2015Free cash flow-7165439

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.

74% 2015
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.277%208%139%69%0%2012-12-31201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets256.9%
2014Liabilities / assets69.5%
2015Liabilities / assets74%

Current assets to current liabilities

Current assets divided by current liabilities.

2.62× 2015
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.3.72×2.79×1.86×0.93×0.00×2012-12-31201320142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities1.06×
2014Current assets / current liabilities3.44×
2015Current assets / current liabilities2.62×

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 2.01 million
Exact value

Exact value: -2014744 USD

2012-01-01 – 2012-12-31: -2014744 USD Inspect Net Income Open source
Share or cite

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

−USD 13.07 million
Exact value

Exact value: -13068040 USD

2012-01-01 – 2012-12-31: -13068040 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 108,828
Exact value

Exact value: 108828 USD

2012-01-01 – 2012-12-31: 108828 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.18 million
Calculation and evidence

-13068040 − 108828 USD

Exact free cash flow: -13176868 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 9.48 million
Exact value

Exact value: 9476699 USD

2013-01-01 – 2013-12-31: 9476699 USD Inspect Net Income Open source
Share or cite

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

USD 3.93 million
Exact value

Exact value: 3931727 USD

2013-01-01 – 2013-12-31: 3931727 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 12,234
Exact value

Exact value: 12234 USD

2013-01-01 – 2013-12-31: 12234 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.92 million
Calculation and evidence

3931727 − 12234 USD

Exact free cash flow: 3919493 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 16.26 million
Exact value

Exact value: -16260926 USD

2014-01-01 – 2014-12-31: -16260926 USD Inspect Net Income Open source
Share or cite

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

−USD 10.05 million
Exact value

Exact value: -10051096 USD

2014-01-01 – 2014-12-31: -10051096 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 294,200
Exact value

Exact value: 294200 USD

2014-01-01 – 2014-12-31: 294200 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.35 million
Calculation and evidence

-10051096 − 294200 USD

Exact free cash flow: -10345296 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 2.77 million
Exact value

Exact value: -2766905 USD

2015-01-01 – 2015-12-31: -2766905 USD Inspect Net Income Open source
Share or cite

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

−USD 7.13 million
Exact value

Exact value: -7129697 USD

2015-01-01 – 2015-12-31: -7129697 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 35,742
Exact value

Exact value: 35742 USD

2015-01-01 – 2015-12-31: 35742 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.17 million
Calculation and evidence

-7129697 − 35742 USD

Exact free cash flow: -7165439 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.

13 filings · 566 latest values · 566 originally reported values

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

Identifiers: 0001245104, 1245104, GBIM, edgar:1245104

Also known as GLOBEIMMUNE INC