MULESOFT, INC

EDGAR

85 filing records in this dataset, filed from 2017-02-17 to 2018-05-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

296 million USD

2017 · USD

Exact inputs and evidence

Operating margin

-26.92%

2017 · %

Exact inputs and evidence
  • Operating Income: -79795000 USD Source
  • Revenue: 296456000 USD Source

Operating cash flow

1.98 million USD

2017 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1981000 USD Source

Free cash flow

-2.85 million USD

2017 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1981000 USD Source
  • Capital Expenditure: 4835000 USD Source
Cash and cash equivalents
79.6 million USD Source
Exact value

79568000 USD

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

131337767 shares

Reported share-count change

387.15% · 104 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
  • 26960616 shares · 2016-12-31· Source
  • 131337767 shares · 2017-12-31· Source

Trailing twelve months

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

Net income

-80 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Net income: -10141000 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: -19635000 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: -25116000 USD · 2017-07-01 – 2017-09-30 Source
  • Net income: -79980000 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: -54892000 USD · 2017-01-01 – 2017-09-30 Source

Operating cash flow

1.98 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Operating cash flow: -215000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -2213000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -215000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -6923000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -2213000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: 1981000 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -6923000 USD · 2017-01-01 – 2017-09-30 Source

Capital expenditure

4.84 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Capital expenditure: 1361000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 2334000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 1361000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 3548000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 2334000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 4835000 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 3548000 USD · 2017-01-01 – 2017-09-30 Source

Free cash flow

-2.85 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Operating cash flow: -215000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -2213000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -215000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -6923000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -2213000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: 1981000 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -6923000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 1361000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 2334000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 1361000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 3548000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 2334000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 4835000 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 3548000 USD · 2017-01-01 – 2017-09-30 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: 2018-05-14.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2017-12-31
  • Operating income: 3 of 11 periods available· newest 2017-12-31
  • Net income: 3 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2017-12-31
  • Total assets: 2 of 11 periods available· newest 2017-12-31
  • Total liabilities: 2 of 11 periods available· newest 2017-12-31
  • Current assets: 2 of 11 periods available· newest 2017-12-31
  • Current liabilities: 2 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2017-12-31

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

    +57.9%

    Prior period

    USD 187.75 million

    –

    Current period

    USD 296.46 million

    –

    Exact inputs and evidence

    296456000 − 187747000 = 108709000 USD

    187747000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    296456000 USD · 2017-01-01 – 2017-12-31

    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 30.38 million

    Prior period

    −USD 49.6 million

    –

    Current period

    −USD 79.98 million

    –

    Exact inputs and evidence

    -79980000 − -49599000 = -30381000 USD

    -49599000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -79980000 USD · 2017-01-01 – 2017-12-31

    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 4.36 million

    Prior period

    −USD 2.38 million

    –

    Current period

    USD 1.98 million

    –

    Exact inputs and evidence

    1981000 − -2381000 = 4362000 USD

    -2381000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    1981000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +7.4%

    Prior period

    USD 4.5 million

    –

    Current period

    USD 4.84 million

    –

    Exact inputs and evidence

    4835000 − 4501000 = 334000 USD

    4501000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    4835000 USD · 2017-01-01 – 2017-12-31

    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.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 296.46 million 100% of revenue
  • Cost of revenue USD 81.27 million 27% of revenue
  • Operating expenses USD 294.98 million 100% of revenue
  • Operating income −USD 79.8 million −27% of revenue
  • Tax, interest and other Derived USD 185,000 0.1% of revenue
  • Net income −USD 79.98 million −27% of revenue

Cash

  • Operating cash flow USD 1.98 million 0.7% of revenue
  • Capital expenditure USD 4.84 million 1.6% of revenue
  • Free cash flow Derived −USD 2.85 million −1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 158% of revenue.
  • 2016 Operating loss: operating costs were 126% of revenue.
  • 2017 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-31110252000 174320000 Derived -64068000 1371000 Derived -65439000 -48486000 Derived
Source
2016 2016-01-01 – 2016-12-31187747000 236132000 Derived -48385000 1214000 Derived -49599000 -6882000 Derived
Source
2017 2017-01-01 – 2017-12-31296456000 376251000 Derived -79795000 185000 Derived -79980000 -2854000 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 296.5M 2017
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.320.2M240.1M160.1M80.0M0.0201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue110252000
2016Revenue187747000
2017Revenue296456000

Revenue growth

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

57.9% 2017
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.76%57%38%19%0%201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year70.3%
2017Year over year57.9%

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 -26.9% 2017
Net margin -27% 2017
Free cash flow margin -1% 2017
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.5%-12%-30%-47%-64%201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-58.1%
2016Operating margin-25.8%
2017Operating margin-26.9%
2015Net margin-59.4%
2016Net margin-26.4%
2017Net margin-27%
2015Free cash flow margin-44%
2016Free cash flow margin-3.7%
2017Free cash flow margin-1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2M 2017
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.5.9M-8.3M-22.5M-36.7M-50.9M201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow-46980000
2016Operating cash flow-2381000
2017Operating cash flow1981000

Free cash flow

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

USD -2.9M 2017
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.3.9M-10.2M-24.2M-38.3M-52.4M201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-48486000
2016Free cash flow-6882000
2017Free cash flow-2854000

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.

52.7% 2017
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.87%65%43%22%0%2015-12-3120162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015-12-31Liabilities / assetsNot reportedNo source recorded
2016Liabilities / assets80.2%
2017Liabilities / assets52.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.35× 2017
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.1.46×1.10×0.73×0.37×0.00×2015-12-3120162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016Current assets / current liabilities1.21×
2017Current assets / current liabilities1.35×

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
2015 2015-01-01 – 2015-12-31
−USD 65.44 million
Exact value

Exact value: -65439000 USD

2015-01-01 – 2015-12-31: -65439000 USD Inspect Net Income Open source
Share or cite

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

−USD 46.98 million
Exact value

Exact value: -46980000 USD

2015-01-01 – 2015-12-31: -46980000 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 1.51 million
Exact value

Exact value: 1506000 USD

2015-01-01 – 2015-12-31: 1506000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.49 million
Calculation and evidence

-46980000 − 1506000 USD

Exact free cash flow: -48486000 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 49.6 million
Exact value

Exact value: -49599000 USD

2016-01-01 – 2016-12-31: -49599000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.38 million
Exact value

Exact value: -2381000 USD

2016-01-01 – 2016-12-31: -2381000 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 4.5 million
Exact value

Exact value: 4501000 USD

2016-01-01 – 2016-12-31: 4501000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.88 million
Calculation and evidence

-2381000 − 4501000 USD

Exact free cash flow: -6882000 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 79.98 million
Exact value

Exact value: -79980000 USD

2017-01-01 – 2017-12-31: -79980000 USD Inspect Net Income Open source
Share or cite

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

USD 1.98 million
Exact value

Exact value: 1981000 USD

2017-01-01 – 2017-12-31: 1981000 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 4.84 million
Exact value

Exact value: 4835000 USD

2017-01-01 – 2017-12-31: 4835000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.85 million
Calculation and evidence

1981000 − 4835000 USD

Exact free cash flow: -2854000 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.

85 filings · 459 latest values · 459 originally reported values

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

Identifiers: 0001374684, 1374684, MULE, edgar:1374684

Also known as MULESOFT INC, MULESOFT, INC, MULESOURCE INC