XERIS PHARMACEUTICALS INC

EDGAR

17 filing records in this dataset, filed from 2016-12-30 to 2021-08-05. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

8.8 million USD

2021 Q2 · USD

Exact inputs and evidence

Operating margin

-293.03%

2021 Q2 · %

Exact inputs and evidence
  • Operating Income: -25787000 USD Source
  • Revenue: 8800000 USD Source

Operating cash flow

-20 million USD

2021 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -43978000 USD Source
  • Operating Cash Flow: -23956000 USD Source

Free cash flow

-20.2 million USD

2021 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -43978000 USD Source
  • Operating Cash Flow: -23956000 USD Source
  • Capital Expenditure: 647000 USD Source
  • Capital Expenditure: 429000 USD Source
Cash and cash equivalents
63.6 million USD Source
Exact value

63599000 USD

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

87478000 USD

Shares outstanding
66.5 million shares Source
Exact value

66497370 shares

Trailing twelve months

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

Revenue

33.4 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Revenue: 9404000 USD · 2020-07-01 – 2020-09-30 Source
  • Revenue: 20155000 USD · 2020-01-01 – 2020-12-31 Source
  • Revenue: 13100000 USD · 2020-01-01 – 2020-09-30 Source
  • Revenue: 8100000 USD · 2021-01-01 – 2021-03-31 Source
  • Revenue: 8800000 USD · 2021-04-01 – 2021-06-30 Source

Net income

-83.8 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Net income: -16000000 USD · 2020-07-01 – 2020-09-30 Source
  • Net income: -91140000 USD · 2020-01-01 – 2020-12-31 Source
  • Net income: -69283000 USD · 2020-01-01 – 2020-09-30 Source
  • Net income: -18411000 USD · 2021-01-01 – 2021-03-31 Source
  • Net income: -27515000 USD · 2021-04-01 – 2021-06-30 Source

Operating cash flow

-71.8 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Operating cash flow: -69689000 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: -52704000 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: -80558000 USD · 2020-01-01 – 2020-12-31 Source
  • Operating cash flow: -69689000 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: -23956000 USD · 2021-01-01 – 2021-03-31 Source
  • Operating cash flow: -43978000 USD · 2021-01-01 – 2021-06-30 Source
  • Operating cash flow: -23956000 USD · 2021-01-01 – 2021-03-31 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: 2021-08-05.

Financial data available through: 2020-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2020-12-31
  • Operating income: 5 of 11 periods available· newest 2020-12-31
  • Net income: 5 of 11 periods available· newest 2020-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2020-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2020-12-31
  • Total assets: 5 of 11 periods available· newest 2020-12-31
  • Total liabilities: 5 of 11 periods available· newest 2020-12-31
  • Current assets: 5 of 11 periods available· newest 2020-12-31
  • Current liabilities: 5 of 11 periods available· newest 2020-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2020-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2020-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2020-12-31

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

    +1,138.8%

    Prior period

    USD 1.63 million

    –

    Current period

    USD 20.16 million

    –

    Exact inputs and evidence

    20155000 − 1627000 = 18528000 USD

    1627000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    20155000 USD · 2020-01-01 – 2020-12-31

    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 34.44 million

    Prior period

    −USD 125.58 million

    –

    Current period

    −USD 91.14 million

    –

    Exact inputs and evidence

    -91140000 − -125580000 = 34440000 USD

    -125580000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -91140000 USD · 2020-01-01 – 2020-12-31

    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 23.79 million

    Prior period

    −USD 104.35 million

    –

    Current period

    −USD 80.56 million

    –

    Exact inputs and evidence

    -80558000 − -104346000 = 23788000 USD

    -104346000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -80558000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 730,000

    Prior period

    −USD 1.11 million

    –

    Current period

    −USD 377,000

    –

    Exact inputs and evidence

    -377000 − -1107000 = 730000 USD

    -1107000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -377000 USD · 2020-01-01 – 2020-12-31

    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.

2020 2020-01-01 – 2020-12-31

  • Revenue USD 20.16 million 100% of revenue
  • Cost of revenue USD 9.33 million 46% of revenue
  • Operating expenses USD 94.65 million 470% of revenue
  • Other operating costs Derived −USD 280,000 −1.4% of revenue
  • Operating income −USD 83.55 million −415% of revenue
  • Tax, interest and other Derived USD 7.59 million 38% of revenue
  • Net income −USD 91.14 million −452% of revenue

Cash

  • Operating cash flow −USD 80.56 million −400% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2016 Operating loss: operating costs were 25,064% of revenue.
  • 2017 Operating loss: operating costs were 166,531% of revenue.
  • 2018 Not shown: operating income or net income is not reported.
  • 2019 Operating loss: operating costs were 7,622% of revenue.
  • 2020 Operating loss: operating costs were 515% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2016 2016-01-01 – 2016-12-3153000 13284000 Derived -13231000 -22000 Derived -13209000 -16122000 Derived
Source
2017 2017-01-01 – 2017-12-3116000 26645000 Derived -26629000 -75000 Derived -26554000 Unavailable
Source
2018 2018-01-01 – 2018-12-310 59344000 Derived -59344000 736000 Derived -60080000 Unavailable
Source
2019 2019-01-01 – 2019-12-311627000 124007000 Derived -122380000 3200000 Derived -125580000 Unavailable
Source
2020 2020-01-01 – 2020-12-3120155000 103701000 Derived -83546000 7594000 Derived -91140000 Unavailable
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 20.2M 2020
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.21.8M16.3M10.9M5.4M0.020162017201820192020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Revenue53000
2017Revenue16000
2018Revenue0
2019Revenue1627000
2020Revenue20155000

Revenue growth

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

1,138.8% 2020
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.1,238%879%519%160%-199%20162017201820192020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2016Year over yearNo prior comparable period
2017Year over year-69.8%
2018Year over year-100%
2019Year over yearNo prior comparable period
2020Year over year1,138.8%

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 -414.5% 2020
Net margin -452.2% 2020
Free cash flow margin -30,418.9% 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.13,315%-34,951%-83,216%-131,481%-179,746%20162017201820192020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2016Operating margin-24,964.2%
2017Operating margin-166,431.3%
2018Operating marginNot reported
2019Operating margin-7,521.8%
2020Operating margin-414.5%
2016Net margin-24,922.6%
2017Net margin-165,962.5%
2018Net marginNot reported
2019Net margin-7,718.5%
2020Net margin-452.2%
2016Free cash flow margin-30,418.9%
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -80.6M 2020
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.8.3M-21.9M-52.2M-82.4M-112.7M20162017201820192020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Operating cash flow-16087000
2017Operating cash flow-24663000
2018Operating cash flow-56279000
2019Operating cash flow-104346000
2020Operating cash flow-80558000

Free cash flow

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

USD -16.1M 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.1.3M-3.4M-8.1M-12.7M-17.4M20162017201820192020
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Free cash flow-16122000
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable

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.

78.8% 2020
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.94%70%47%23%0%20162017201820192020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2016Liabilities / assets7.7%
2017Liabilities / assets11%
2018Liabilities / assets37.2%
2019Liabilities / assets86.8%
2020Liabilities / assets78.8%

Current assets to current liabilities

Current assets divided by current liabilities.

5.4× 2020
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.14.18×10.63×7.09×3.54×0.00×20162017201820192020
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2016Current assets / current liabilities13.13×
2017Current assets / current liabilities9.06×
2018Current assets / current liabilities11.59×
2019Current assets / current liabilities3.2×
2020Current assets / current liabilities5.4×

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
2016 2016-01-01 – 2016-12-31
−USD 13.21 million
Exact value

Exact value: -13209000 USD

2016-01-01 – 2016-12-31: -13209000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.09 million
Exact value

Exact value: -16087000 USD

2016-01-01 – 2016-12-31: -16087000 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 35,000
Exact value

Exact value: 35000 USD

2016-01-01 – 2016-12-31: 35000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.12 million
Calculation and evidence

-16087000 − 35000 USD

Exact free cash flow: -16122000 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 26.55 million
Exact value

Exact value: -26554000 USD

2017-01-01 – 2017-12-31: -26554000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.66 million
Exact value

Exact value: -24663000 USD

2017-01-01 – 2017-12-31: -24663000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2018 2018-01-01 – 2018-12-31
−USD 60.08 million
Exact value

Exact value: -60080000 USD

2018-01-01 – 2018-12-31: -60080000 USD Inspect Net Income Open source
Share or cite

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

−USD 56.28 million
Exact value

Exact value: -56279000 USD

2018-01-01 – 2018-12-31: -56279000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2019 2019-01-01 – 2019-12-31
−USD 125.58 million
Exact value

Exact value: -125580000 USD

2019-01-01 – 2019-12-31: -125580000 USD Inspect Net Income Open source
Share or cite

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

−USD 104.35 million
Exact value

Exact value: -104346000 USD

2019-01-01 – 2019-12-31: -104346000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2020 2020-01-01 – 2020-12-31
−USD 91.14 million
Exact value

Exact value: -91140000 USD

2020-01-01 – 2020-12-31: -91140000 USD Inspect Net Income Open source
Share or cite

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

−USD 80.56 million
Exact value

Exact value: -80558000 USD

2020-01-01 – 2020-12-31: -80558000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

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.

17 filings · 1,105 latest values · 1,135 originally reported values

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

Identifiers: 0001346302, 1346302, XERS, edgar:1346302

Also known as XERIS PHARMACEUTICALS INC, XERIS PHARMACEUTICALS, INC.