SOLAZYME INC

EDGAR

29 filing records in this dataset, filed from 2011-03-11 to 2017-05-05. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

4.52 million USD

2017 Q1 · USD

Exact inputs and evidence

Operating margin

-246.58%

2017 Q1 · %

Exact inputs and evidence
  • Operating Income: -11143000 USD Source
  • Revenue: 4519000 USD Source

Operating cash flow

-13.3 million USD

2017 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13347000 USD Source

Free cash flow

-13.4 million USD

2017 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13347000 USD Source
  • Capital Expenditure: 27000 USD Source
Cash and cash equivalents
44.8 million USD Source
Exact value

44813000 USD

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

172991000 USD

Shares outstanding
108 million shares Source
Exact value

108305000 shares

Reported share-count change

31.59% · 26 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
  • 82307159 shares · 2016-03-31· Source
  • 108305000 shares · 2017-03-31· 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: 2017-05-05.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2016-12-31
  • Operating income: 7 of 11 periods available· newest 2016-12-31
  • Net income: 7 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2016-12-31
  • Total assets: 6 of 11 periods available· newest 2016-12-31
  • Total liabilities: 6 of 11 periods available· newest 2016-12-31
  • Current assets: 6 of 11 periods available· newest 2016-12-31
  • Current liabilities: 6 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2016-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2016-12-31

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

    -19.1%

    Prior period

    USD 22.85 million

    –

    Current period

    USD 18.48 million

    –

    Exact inputs and evidence

    18482000 − 22853000 = -4371000 USD

    22853000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    18482000 USD · 2016-01-01 – 2016-12-31

    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 39.84 million

    Prior period

    −USD 141.4 million

    –

    Current period

    −USD 101.56 million

    –

    Exact inputs and evidence

    -101556000 − -141400000 = 39844000 USD

    -141400000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -101556000 USD · 2016-01-01 – 2016-12-31

    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 20.62 million

    Prior period

    −USD 85.12 million

    –

    Current period

    −USD 64.5 million

    –

    Exact inputs and evidence

    -64500000 − -85115000 = 20615000 USD

    -85115000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -64500000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +55%

    Prior period

    USD 1.24 million

    –

    Current period

    USD 1.92 million

    –

    Exact inputs and evidence

    1923000 − 1241000 = 682000 USD

    1241000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    1923000 USD · 2016-01-01 – 2016-12-31

    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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 18.48 million 100% of revenue
  • Operating costs Derived USD 81.53 million 441% of revenue
  • Operating income −USD 63.04 million −341% of revenue
  • Tax, interest and other Derived USD 38.51 million 208% of revenue
  • Net income −USD 101.56 million −549% of revenue

Cash

  • Operating cash flow −USD 64.5 million −349% of revenue
  • Capital expenditure USD 1.92 million 10% of revenue
  • Free cash flow Derived −USD 66.42 million −359% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 136% of revenue.
  • 2011 Operating loss: operating costs were 230% of revenue.
  • 2012 Operating loss: operating costs were 293% of revenue.
  • 2013 Operating loss: operating costs were 342% of revenue.
  • 2014 Operating loss: operating costs were 475% of revenue.
  • 2015 Operating loss: operating costs were 550% of revenue.
  • 2016 Operating loss: operating costs were 441% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-3137970000 51649000 Derived -13679000 2601000 Derived -16280000 -10814000 Derived
Source
2011 2011-01-01 – 2011-12-3138966000 89459000 Derived -50493000 3408000 Derived -53901000 -50407000 Derived
Source
2012 2012-01-01 – 2012-12-3144108000 129211000 Derived -85103000 -1971000 Derived -83132000 -80125000 Derived
Source
2013 2013-01-01 – 2013-12-3139750000 135890000 Derived -96140000 20249000 Derived -116389000 -85007000 Derived
Source
2014 2014-01-01 – 2014-12-3135962000 170681000 Derived -134719000 27422000 Derived -162141000 -125308000 Derived
Source
2015 2015-01-01 – 2015-12-3122853000 125651000 Derived -102798000 38602000 Derived -141400000 -86356000 Derived
Source
2016 2016-01-01 – 2016-12-3118482000 81525000 Derived -63043000 38513000 Derived -101556000 -66423000 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 18.5M 2016
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.47.6M35.7M23.8M11.9M0.0201020132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue37970000
2011Revenue38966000
2012Revenue44108000
2013Revenue39750000
2014Revenue35962000
2015Revenue22853000
2016Revenue18482000

Revenue growth

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

-19.1% 2016
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.17%3%-12%-26%-40%201020132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year2.6%
2012Year over year13.2%
2013Year over year-9.9%
2014Year over year-9.5%
2015Year over year-36.5%
2016Year over year-19.1%

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 -341.1% 2016
Net margin -549.5% 2016
Free cash flow margin -359.4% 2016
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.49%-130%-309%-489%-668%201020132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-36%
2011Operating margin-129.6%
2012Operating margin-192.9%
2013Operating margin-241.9%
2014Operating margin-374.6%
2015Operating margin-449.8%
2016Operating margin-341.1%
2010Net margin-42.9%
2011Net margin-138.3%
2012Net margin-188.5%
2013Net margin-292.8%
2014Net margin-450.9%
2015Net margin-618.7%
2016Net margin-549.5%
2010Free cash flow margin-28.5%
2011Free cash flow margin-129.4%
2012Free cash flow margin-181.7%
2013Free cash flow margin-213.9%
2014Free cash flow margin-348.4%
2015Free cash flow margin-377.9%
2016Free cash flow margin-359.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -64.5M 2016
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.9.4M-24.8M-59.1M-93.3M-127.5M201020132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-8309000
2011Operating cash flow-34905000
2012Operating cash flow-67571000
2013Operating cash flow-74790000
2014Operating cash flow-118100000
2015Operating cash flow-85115000
2016Operating cash flow-64500000

Free cash flow

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

USD -66.4M 2016
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.10.0M-26.3M-62.7M-99.0M-135.3M201020132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-10814000
2011Free cash flow-50407000
2012Free cash flow-80125000
2013Free cash flow-85007000
2014Free cash flow-125308000
2015Free cash flow-86356000
2016Free cash flow-66423000

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.

141.7% 2016
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.153%115%77%38%0%2010-12-3120132016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets15.7%
2012Liabilities / assets15.5%
2013Liabilities / assets46.3%
2014Liabilities / assets72.4%
2015Liabilities / assets125.5%
2016Liabilities / assets141.7%

Current assets to current liabilities

Current assets divided by current liabilities.

4.18× 2016
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.10.77×8.08×5.39×2.69×0.00×2010-12-3120132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities8.86×
2012Current assets / current liabilities6.63×
2013Current assets / current liabilities7.58×
2014Current assets / current liabilities9.97×
2015Current assets / current liabilities4.7×
2016Current assets / current liabilities4.18×

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
2010 2010-01-01 – 2010-12-31
−USD 16.28 million
Exact value

Exact value: -16280000 USD

2010-01-01 – 2010-12-31: -16280000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.31 million
Exact value

Exact value: -8309000 USD

2010-01-01 – 2010-12-31: -8309000 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 2.51 million
Exact value

Exact value: 2505000 USD

2010-01-01 – 2010-12-31: 2505000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.81 million
Calculation and evidence

-8309000 − 2505000 USD

Exact free cash flow: -10814000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 53.9 million
Exact value

Exact value: -53901000 USD

2011-01-01 – 2011-12-31: -53901000 USD Inspect Net Income Open source
Share or cite

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

−USD 34.91 million
Exact value

Exact value: -34905000 USD

2011-01-01 – 2011-12-31: -34905000 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 15.5 million
Exact value

Exact value: 15502000 USD

2011-01-01 – 2011-12-31: 15502000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 50.41 million
Calculation and evidence

-34905000 − 15502000 USD

Exact free cash flow: -50407000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 83.13 million
Exact value

Exact value: -83132000 USD

2012-01-01 – 2012-12-31: -83132000 USD Inspect Net Income Open source
Share or cite

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

−USD 67.57 million
Exact value

Exact value: -67571000 USD

2012-01-01 – 2012-12-31: -67571000 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 12.55 million
Exact value

Exact value: 12554000 USD

2012-01-01 – 2012-12-31: 12554000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 80.13 million
Calculation and evidence

-67571000 − 12554000 USD

Exact free cash flow: -80125000 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 116.39 million
Exact value

Exact value: -116389000 USD

2013-01-01 – 2013-12-31: -116389000 USD Inspect Net Income Open source
Share or cite

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

−USD 74.79 million
Exact value

Exact value: -74790000 USD

2013-01-01 – 2013-12-31: -74790000 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 10.22 million
Exact value

Exact value: 10217000 USD

2013-01-01 – 2013-12-31: 10217000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 85.01 million
Calculation and evidence

-74790000 − 10217000 USD

Exact free cash flow: -85007000 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 162.14 million
Exact value

Exact value: -162141000 USD

2014-01-01 – 2014-12-31: -162141000 USD Inspect Net Income Open source
Share or cite

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

−USD 118.1 million
Exact value

Exact value: -118100000 USD

2014-01-01 – 2014-12-31: -118100000 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 7.21 million
Exact value

Exact value: 7208000 USD

2014-01-01 – 2014-12-31: 7208000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 125.31 million
Calculation and evidence

-118100000 − 7208000 USD

Exact free cash flow: -125308000 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 141.4 million
Exact value

Exact value: -141400000 USD

2015-01-01 – 2015-12-31: -141400000 USD Inspect Net Income Open source
Share or cite

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

−USD 85.12 million
Exact value

Exact value: -85115000 USD

2015-01-01 – 2015-12-31: -85115000 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 1.24 million
Exact value

Exact value: 1241000 USD

2015-01-01 – 2015-12-31: 1241000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 86.36 million
Calculation and evidence

-85115000 − 1241000 USD

Exact free cash flow: -86356000 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 101.56 million
Exact value

Exact value: -101556000 USD

2016-01-01 – 2016-12-31: -101556000 USD Inspect Net Income Open source
Share or cite

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

−USD 64.5 million
Exact value

Exact value: -64500000 USD

2016-01-01 – 2016-12-31: -64500000 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 1.92 million
Exact value

Exact value: 1923000 USD

2016-01-01 – 2016-12-31: 1923000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 66.42 million
Calculation and evidence

-64500000 − 1923000 USD

Exact free cash flow: -66423000 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.

29 filings · 2,398 latest values · 2,398 originally reported values

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

Identifiers: 0001311230, 1311230, SZYM, TVIA, edgar:1311230

Also known as SOLAZYME INC, TerraVia Holdings, Inc.