CombiMatrix Corp

EDGAR

64 filing records in this dataset, filed from 2007-08-06 to 2017-11-06. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

4.01 million USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

-15.3%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: -614000 USD Source
  • Revenue: 4012000 USD Source

Operating cash flow

-388 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -995000 USD Source
  • Operating Cash Flow: -607000 USD Source

Free cash flow

-395 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -995000 USD Source
  • Operating Cash Flow: -607000 USD Source
  • Capital Expenditure: 30000 USD Source
  • Capital Expenditure: 23000 USD Source
Cash and cash equivalents
2.38 million USD Source
Exact value

2382000 USD

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

2938992 shares

Reported share-count change

18.15% · 452 thousand 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
  • 2487450 shares · 2016-09-30· Source
  • 2938992 shares · 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: 2017-11-06.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2016-12-31
  • Operating income: 11 of 11 periods available· newest 2016-12-31
  • Net income: 11 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2016-12-31
  • Total assets: 11 of 11 periods available· newest 2016-12-31
  • Total liabilities: 11 of 11 periods available· newest 2016-12-31
  • Current assets: 11 of 11 periods available· newest 2016-12-31
  • Current liabilities: 11 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2016-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 7 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

    +27.6%

    Prior period

    USD 10.09 million

    –

    Current period

    USD 12.87 million

    –

    Exact inputs and evidence

    12869000 − 10088000 = 2781000 USD

    10088000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    12869000 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 2.46 million

    Prior period

    −USD 6.6 million

    –

    Current period

    −USD 4.14 million

    –

    Exact inputs and evidence

    -4140000 − -6601000 = 2461000 USD

    -6601000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -4140000 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 1.83 million

    Prior period

    −USD 5.73 million

    –

    Current period

    −USD 3.9 million

    –

    Exact inputs and evidence

    -3900000 − -5730000 = 1830000 USD

    -5730000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -3900000 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

    +118.1%

    Prior period

    USD 72,000

    –

    Current period

    USD 157,000

    –

    Exact inputs and evidence

    157000 − 72000 = 85000 USD

    72000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    157000 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 12.87 million 100% of revenue
  • Operating costs Derived USD 16.96 million 132% of revenue
  • Operating income −USD 4.09 million −32% of revenue
  • Tax, interest and other Derived USD 47,000 0.4% of revenue
  • Net income −USD 4.14 million −32% of revenue

Cash

  • Operating cash flow −USD 3.9 million −30% of revenue
  • Capital expenditure USD 157,000 1.2% of revenue
  • Free cash flow Derived −USD 4.06 million −32% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Operating loss: operating costs were 359% of revenue.
  • 2008 Operating loss: operating costs were 334% of revenue.
  • 2009 Operating loss: operating costs were 455% of revenue.
  • 2010 Operating loss: operating costs were 816% of revenue.
  • 2011 Operating loss: operating costs were 270% of revenue.
  • 2012 Operating loss: operating costs were 231% of revenue.
  • 2013 Operating loss: operating costs were 200% of revenue.
  • 2014 Operating loss: operating costs were 209% of revenue.
  • 2015 Operating loss: operating costs were 165% of revenue.
  • 2016 Operating loss: operating costs were 132% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-316029000 21673000 Derived -15644000 -3091000 Derived -12553000 -11535000 Derived
Source
2008 2008-01-01 – 2008-12-316263000 20932000 Derived -14669000 336000 Derived -15005000 -10455000 Derived
Source
2009 2009-01-01 – 2009-12-312573000 11716000 Derived -9143000 8494000 Derived -17637000 -10670000 Derived
Source
2010 2010-01-01 – 2010-12-313554000 28992000 Derived -25438000 -12324000 Derived -13114000 9581000 Derived
Source
2011 2011-01-01 – 2011-12-314658000 12556000 Derived -7898000 -299000 Derived -7599000 -6734000 Derived
Source
2012 2012-01-01 – 2012-12-315350000 12342000 Derived -6992000 2535000 Derived -9527000 -5971000 Derived
Source
2013 2013-01-01 – 2013-12-316367000 12762000 Derived -6395000 -2453000 Derived -3942000 -5909000 Derived
Source
2014 2014-01-01 – 2014-12-318042000 16796000 Derived -8754000 -47000 Derived -8707000 -8850000 Derived
Source
2015 2015-01-01 – 2015-12-3110088000 16626000 Derived -6538000 63000 Derived -6601000 -5802000 Derived
Source
2016 2016-01-01 – 2016-12-3112869000 16962000 Derived -4093000 47000 Derived -4140000 -4057000 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 12.9M 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.13.9M10.4M6.9M3.5M0.0200720122016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue6029000
2008Revenue6263000
2009Revenue2573000
2010Revenue3554000
2011Revenue4658000
2012Revenue5350000
2013Revenue6367000
2014Revenue8042000
2015Revenue10088000
2016Revenue12869000

Revenue growth

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

27.6% 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.46%18%-10%-39%-67%200720122016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over year5%
2008Year over year3.9%
2009Year over year-58.9%
2010Year over year38.1%
2011Year over year31.1%
2012Year over year14.9%
2013Year over year19%
2014Year over year26.3%
2015Year over year25.4%
2016Year over year27.6%

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 -31.8% 2016
Net margin -32.2% 2016
Free cash flow margin -31.5% 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.348%63%-223%-509%-795%200720122016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin-259.5%
2008Operating margin-234.2%
2009Operating margin-355.3%
2010Operating margin-715.8%
2011Operating margin-169.6%
2012Operating margin-130.7%
2013Operating margin-100.4%
2014Operating margin-108.9%
2015Operating margin-64.8%
2016Operating margin-31.8%
2007Net margin-208.2%
2008Net margin-239.6%
2009Net margin-685.5%
2010Net margin-369%
2011Net margin-163.1%
2012Net margin-178.1%
2013Net margin-61.9%
2014Net margin-108.3%
2015Net margin-65.4%
2016Net margin-32.2%
2007Free cash flow margin-191.3%
2008Free cash flow margin-166.9%
2009Free cash flow margin-414.7%
2010Free cash flow margin269.6%
2011Free cash flow margin-144.6%
2012Free cash flow margin-111.6%
2013Free cash flow margin-92.8%
2014Free cash flow margin-110%
2015Free cash flow margin-57.5%
2016Free cash flow margin-31.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.9M 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.11.4M5.3M-870.0K-7.0M-13.1M200720122016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-11426000
2008Operating cash flow-10393000
2009Operating cash flow-10566000
2010Operating cash flow9686000
2011Operating cash flow-6542000
2012Operating cash flow-5940000
2013Operating cash flow-5605000
2014Operating cash flow-8640000
2015Operating cash flow-5730000
2016Operating cash flow-3900000

Free cash flow

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

USD -4.1M 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.11.3M5.1M-977.0K-7.1M-13.2M200720122016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-11535000
2008Free cash flow-10455000
2009Free cash flow-10670000
2010Free cash flow9581000
2011Free cash flow-6734000
2012Free cash flow-5971000
2013Free cash flow-5909000
2014Free cash flow-8850000
2015Free cash flow-5802000
2016Free cash flow-4057000

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.

23.4% 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.123%92%62%31%0%200720122016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets8.9%
2008Liabilities / assets30.4%
2009Liabilities / assets36.4%
2010Liabilities / assets14.3%
2011Liabilities / assets13.7%
2012Liabilities / assets114%
2013Liabilities / assets12.9%
2014Liabilities / assets17.5%
2015Liabilities / assets26.1%
2016Liabilities / assets23.4%

Current assets to current liabilities

Current assets divided by current liabilities.

4.39× 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.8.28×6.21×4.14×2.07×0.00×200720122016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities3.44×
2008Current assets / current liabilities3.26×
2009Current assets / current liabilities0.71×
2010Current assets / current liabilities7.04×
2011Current assets / current liabilities7.67×
2012Current assets / current liabilities0.75×
2013Current assets / current liabilities7.62×
2014Current assets / current liabilities6.19×
2015Current assets / current liabilities4.04×
2016Current assets / current liabilities4.39×

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
2007 2007-01-01 – 2007-12-31
−USD 12.55 million
Exact value

Exact value: -12553000 USD

2007-01-01 – 2007-12-31: -12553000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.43 million
Exact value

Exact value: -11426000 USD

2007-01-01 – 2007-12-31: -11426000 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 109,000
Exact value

Exact value: 109000 USD

2007-01-01 – 2007-12-31: 109000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.54 million
Calculation and evidence

-11426000 − 109000 USD

Exact free cash flow: -11535000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 15.01 million
Exact value

Exact value: -15005000 USD

2008-01-01 – 2008-12-31: -15005000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.39 million
Exact value

Exact value: -10393000 USD

2008-01-01 – 2008-12-31: -10393000 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 62,000
Exact value

Exact value: 62000 USD

2008-01-01 – 2008-12-31: 62000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.46 million
Calculation and evidence

-10393000 − 62000 USD

Exact free cash flow: -10455000 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 17.64 million
Exact value

Exact value: -17637000 USD

2009-01-01 – 2009-12-31: -17637000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.57 million
Exact value

Exact value: -10566000 USD

2009-01-01 – 2009-12-31: -10566000 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 104,000
Exact value

Exact value: 104000 USD

2009-01-01 – 2009-12-31: 104000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.67 million
Calculation and evidence

-10566000 − 104000 USD

Exact free cash flow: -10670000 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 13.11 million
Exact value

Exact value: -13114000 USD

2010-01-01 – 2010-12-31: -13114000 USD Inspect Net Income Open source
Share or cite

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

USD 9.69 million
Exact value

Exact value: 9686000 USD

2010-01-01 – 2010-12-31: 9686000 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 105,000
Exact value

Exact value: 105000 USD

2010-01-01 – 2010-12-31: 105000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.58 million
Calculation and evidence

9686000 − 105000 USD

Exact free cash flow: 9581000 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 7.6 million
Exact value

Exact value: -7599000 USD

2011-01-01 – 2011-12-31: -7599000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.54 million
Exact value

Exact value: -6542000 USD

2011-01-01 – 2011-12-31: -6542000 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 192,000
Exact value

Exact value: 192000 USD

2011-01-01 – 2011-12-31: 192000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.73 million
Calculation and evidence

-6542000 − 192000 USD

Exact free cash flow: -6734000 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 9.53 million
Exact value

Exact value: -9527000 USD

2012-01-01 – 2012-12-31: -9527000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.94 million
Exact value

Exact value: -5940000 USD

2012-01-01 – 2012-12-31: -5940000 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 31,000
Exact value

Exact value: 31000 USD

2012-01-01 – 2012-12-31: 31000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.97 million
Calculation and evidence

-5940000 − 31000 USD

Exact free cash flow: -5971000 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 3.94 million
Exact value

Exact value: -3942000 USD

2013-01-01 – 2013-12-31: -3942000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.61 million
Exact value

Exact value: -5605000 USD

2013-01-01 – 2013-12-31: -5605000 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 304,000
Exact value

Exact value: 304000 USD

2013-01-01 – 2013-12-31: 304000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.91 million
Calculation and evidence

-5605000 − 304000 USD

Exact free cash flow: -5909000 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 8.71 million
Exact value

Exact value: -8707000 USD

2014-01-01 – 2014-12-31: -8707000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.64 million
Exact value

Exact value: -8640000 USD

2014-01-01 – 2014-12-31: -8640000 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 210,000
Exact value

Exact value: 210000 USD

2014-01-01 – 2014-12-31: 210000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.85 million
Calculation and evidence

-8640000 − 210000 USD

Exact free cash flow: -8850000 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 6.6 million
Exact value

Exact value: -6601000 USD

2015-01-01 – 2015-12-31: -6601000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.73 million
Exact value

Exact value: -5730000 USD

2015-01-01 – 2015-12-31: -5730000 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 72,000
Exact value

Exact value: 72000 USD

2015-01-01 – 2015-12-31: 72000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.8 million
Calculation and evidence

-5730000 − 72000 USD

Exact free cash flow: -5802000 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 4.14 million
Exact value

Exact value: -4140000 USD

2016-01-01 – 2016-12-31: -4140000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.9 million
Exact value

Exact value: -3900000 USD

2016-01-01 – 2016-12-31: -3900000 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 157,000
Exact value

Exact value: 157000 USD

2016-01-01 – 2016-12-31: 157000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.06 million
Calculation and evidence

-3900000 − 157000 USD

Exact free cash flow: -4057000 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.

64 filings · 2,057 latest values · 2,057 originally reported values

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

Identifiers: 0001383183, 1383183, CBMX, cbmx, edgar:1383183

Also known as CombiMatrix Corp