COMPLETE GENOMICS INC

EDGAR

12 filing records in this dataset, filed from 2010-07-30 to 2012-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

7.28 million USD

2012 Q3 · USD

Exact inputs and evidence

Operating margin

-237.99%

2012 Q3 · %

Exact inputs and evidence
  • Operating Income: -17316000 USD Source
  • Revenue: 7276000 USD Source

Operating cash flow

-11.1 million USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -43259000 USD Source
  • Operating Cash Flow: -32203000 USD Source

Free cash flow

-12.6 million USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -43259000 USD Source
  • Operating Cash Flow: -32203000 USD Source
  • Capital Expenditure: 8944000 USD Source
  • Capital Expenditure: 7443000 USD Source
Cash and cash equivalents
34.7 million USD Source
Exact value

34715000 USD

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

22542000 USD

Shares outstanding
34.5 million shares Source
Exact value

34457289 shares

Reported share-count change

4.10% · 1.36 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
  • 33100920 shares · 2011-09-30· Source
  • 34457289 shares · 2012-09-30· 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

22.3 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Revenue: 19344000 USD · 2011-01-01 – 2011-12-31 Source
  • Revenue: 16875000 USD · 2011-01-01 – 2011-09-30 Source
  • Revenue: 3908000 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 8693000 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 7276000 USD · 2012-07-01 – 2012-09-30 Source

Net income

-79.4 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: -72348000 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: -50026000 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -20232000 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -18827000 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -17989000 USD · 2012-07-01 – 2012-09-30 Source

Operating cash flow

-60.4 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -50511000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -33377000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -15355000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -32203000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -15355000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -43259000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -32203000 USD · 2012-01-01 – 2012-06-30 Source

Capital expenditure

13.8 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Capital expenditure: 20395000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 15563000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 4804000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 7443000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 4804000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 8944000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 7443000 USD · 2012-01-01 – 2012-06-30 Source

Free cash flow

-74.2 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -50511000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -33377000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -15355000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -32203000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -15355000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -43259000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -32203000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 20395000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 15563000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 4804000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 7443000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 4804000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 8944000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 7443000 USD · 2012-01-01 – 2012-06-30 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: 2012-11-09.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2011-12-31
  • Operating income: 4 of 11 periods available· newest 2011-12-31
  • Net income: 4 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2011-12-31
  • Total assets: 3 of 11 periods available· newest 2011-12-31
  • Total liabilities: 3 of 11 periods available· newest 2011-12-31
  • Current assets: 3 of 11 periods available· newest 2011-12-31
  • Current liabilities: 3 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    +106%

    Prior period

    USD 9.39 million

    –

    Current period

    USD 19.34 million

    –

    Exact inputs and evidence

    19344000 − 9389000 = 9955000 USD

    9389000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    19344000 USD · 2011-01-01 – 2011-12-31

    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 14.66 million

    Prior period

    −USD 57.69 million

    –

    Current period

    −USD 72.35 million

    –

    Exact inputs and evidence

    -72348000 − -57687000 = -14661000 USD

    -57687000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -72348000 USD · 2011-01-01 – 2011-12-31

    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 15.49 million

    Prior period

    −USD 35.02 million

    –

    Current period

    −USD 50.51 million

    –

    Exact inputs and evidence

    -50511000 − -35018000 = -15493000 USD

    -35018000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -50511000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +8.5%

    Prior period

    USD 18.8 million

    –

    Current period

    USD 20.4 million

    –

    Exact inputs and evidence

    20395000 − 18802000 = 1593000 USD

    18802000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    20395000 USD · 2011-01-01 – 2011-12-31

    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.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 19.34 million 100% of revenue
  • Operating costs Derived USD 88.64 million 458% of revenue
  • Operating income −USD 69.3 million −358% of revenue
  • Tax, interest and other Derived USD 3.05 million 16% of revenue
  • Net income −USD 72.35 million −374% of revenue

Cash

  • Operating cash flow −USD 50.51 million −261% of revenue
  • Capital expenditure USD 20.4 million 105% of revenue
  • Free cash flow Derived −USD 70.91 million −367% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Operating loss: operating costs were 5,491% of revenue.
  • 2010 Operating loss: operating costs were 608% of revenue.
  • 2011 Operating loss: operating costs were 458% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-310 27857000 Derived -27857000 537000 Derived -28394000 -31722000 Derived
Source
2009 2009-01-01 – 2009-12-31623000 34208000 Derived -33585000 2364000 Derived -35949000 -36316000 Derived
Source
2010 2010-01-01 – 2010-12-319389000 57042000 Derived -47653000 10034000 Derived -57687000 -53820000 Derived
Source
2011 2011-01-01 – 2011-12-3119344000 88639000 Derived -69295000 3053000 Derived -72348000 -70906000 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 19.3M 2011
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.20.9M15.7M10.4M5.2M0.02008200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue0
2009Revenue623000
2010Revenue9389000
2011Revenue19344000

Revenue growth

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

106% 2011
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.1,520%1,140%760%380%0%2008200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over year1,407.1%
2011Year over year106%

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 -358.2% 2011
Net margin -374% 2011
Free cash flow margin -366.6% 2011
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.466%-1,224%-2,915%-4,605%-6,296%2008200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating marginNot reported
2009Operating margin-5,390.9%
2010Operating margin-507.5%
2011Operating margin-358.2%
2008Net marginNot reported
2009Net margin-5,770.3%
2010Net margin-614.4%
2011Net margin-374%
2008Free cash flow marginNot reported
2009Free cash flow margin-5,829.2%
2010Free cash flow margin-573.2%
2011Free cash flow margin-366.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -50.5M 2011
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.4.0M-10.6M-25.3M-39.9M-54.6M2008200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-24303000
2009Operating cash flow-26662000
2010Operating cash flow-35018000
2011Operating cash flow-50511000

Free cash flow

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

USD -70.9M 2011
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.5.7M-14.9M-35.5M-56.0M-76.6M2008200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow-31722000
2009Free cash flow-36316000
2010Free cash flow-53820000
2011Free cash flow-70906000

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.

36.5% 2011
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.79%59%39%20%0%2008-12-31200920102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets73.1%
2010Liabilities / assets28.6%
2011Liabilities / assets36.5%

Current assets to current liabilities

Current assets divided by current liabilities.

3.41× 2011
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.4.83×3.62×2.41×1.21×0.00×2008-12-31200920102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Current assets / current liabilitiesNot reportedNo source recorded
2009Current assets / current liabilities1.25×
2010Current assets / current liabilities4.47×
2011Current assets / current liabilities3.41×

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
2008 2008-01-01 – 2008-12-31
−USD 28.39 million
Exact value

Exact value: -28394000 USD

2008-01-01 – 2008-12-31: -28394000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.3 million
Exact value

Exact value: -24303000 USD

2008-01-01 – 2008-12-31: -24303000 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 7.42 million
Exact value

Exact value: 7419000 USD

2008-01-01 – 2008-12-31: 7419000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.72 million
Calculation and evidence

-24303000 − 7419000 USD

Exact free cash flow: -31722000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 35.95 million
Exact value

Exact value: -35949000 USD

2009-01-01 – 2009-12-31: -35949000 USD Inspect Net Income Open source
Share or cite

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

−USD 26.66 million
Exact value

Exact value: -26662000 USD

2009-01-01 – 2009-12-31: -26662000 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 9.65 million
Exact value

Exact value: 9654000 USD

2009-01-01 – 2009-12-31: 9654000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36.32 million
Calculation and evidence

-26662000 − 9654000 USD

Exact free cash flow: -36316000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 57.69 million
Exact value

Exact value: -57687000 USD

2010-01-01 – 2010-12-31: -57687000 USD Inspect Net Income Open source
Share or cite

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

−USD 35.02 million
Exact value

Exact value: -35018000 USD

2010-01-01 – 2010-12-31: -35018000 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 18.8 million
Exact value

Exact value: 18802000 USD

2010-01-01 – 2010-12-31: 18802000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 53.82 million
Calculation and evidence

-35018000 − 18802000 USD

Exact free cash flow: -53820000 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 72.35 million
Exact value

Exact value: -72348000 USD

2011-01-01 – 2011-12-31: -72348000 USD Inspect Net Income Open source
Share or cite

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

−USD 50.51 million
Exact value

Exact value: -50511000 USD

2011-01-01 – 2011-12-31: -50511000 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 20.4 million
Exact value

Exact value: 20395000 USD

2011-01-01 – 2011-12-31: 20395000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 70.91 million
Calculation and evidence

-50511000 − 20395000 USD

Exact free cash flow: -70906000 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.

12 filings · 634 latest values · 634 originally reported values

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

Identifiers: 0001361103, 1361103, GNOM, edgar:1361103

Also known as COMPLETE GENOMICS INC