Immune Design Corp.

EDGAR

51 filing records in this dataset, filed from 2014-06-23 to 2019-03-28. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

476 thousand USD

2018 Q4 · USD

Exact inputs and evidence

Operating margin

-2,985.08%

2018 Q4 · %

Exact inputs and evidence
  • Operating Income: -57050000 USD Source
  • Operating Income: -42841000 USD Source
  • Revenue: 476000 USD Source

Operating cash flow

-11.4 million USD

2018 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -51666000 USD Source
  • Operating Cash Flow: -40268000 USD Source

Free cash flow

-11.5 million USD

2018 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -51666000 USD Source
  • Operating Cash Flow: -40268000 USD Source
  • Capital Expenditure: 390000 USD Source
  • Capital Expenditure: 269000 USD Source
Cash and cash equivalents
77.9 million USD Source
Exact value

77941000 USD

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

48210520 shares

Reported share-count change

0.30% · 142 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
  • 48068650 shares · 2017-12-31· Source
  • 48210520 shares · 2018-12-31· Source

Trailing twelve months

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

Revenue

2.2 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Revenue: 503000 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 755000 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 462000 USD · 2018-07-01 – 2018-09-30 Source
  • Revenue: 476000 USD · 2018-10-01 – 2018-12-31 Source

Net income

-54.8 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Net income: -13300000 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: -27108000 USD · 2018-01-01 – 2018-06-30 Source
  • Net income: -13300000 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: -41157000 USD · 2018-01-01 – 2018-09-30 Source
  • Net income: -27108000 USD · 2018-01-01 – 2018-06-30 Source
  • Net income: -54758000 USD · 2018-01-01 – 2018-12-31 Source
  • Net income: -41157000 USD · 2018-01-01 – 2018-09-30 Source

Operating cash flow

-51.7 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Operating cash flow: -16383000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -27302000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -16383000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -40268000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -27302000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -51666000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: -40268000 USD · 2018-01-01 – 2018-09-30 Source

Capital expenditure

390 thousand USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Capital expenditure: 204000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 243000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 204000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 269000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 243000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 390000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 269000 USD · 2018-01-01 – 2018-09-30 Source

Free cash flow

-52.1 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Operating cash flow: -16383000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -27302000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -16383000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -40268000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -27302000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -51666000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: -40268000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 204000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 243000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 204000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 269000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 243000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 390000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 269000 USD · 2018-01-01 – 2018-09-30 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: 2019-03-28.

Financial data available through: 2017-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2017-12-31
  • Operating income: 6 of 11 periods available· newest 2017-12-31
  • Net income: 6 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2017-12-31
  • Total assets: 5 of 11 periods available· newest 2017-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2017-12-31
  • Current liabilities: 5 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 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

    -45.7%

    Prior period

    USD 13.26 million

    –

    Current period

    USD 7.2 million

    –

    Exact inputs and evidence

    7195000 − 13260000 = -6065000 USD

    13260000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    7195000 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 1.67 million

    Prior period

    −USD 53.53 million

    –

    Current period

    −USD 51.86 million

    –

    Exact inputs and evidence

    -51862000 − -53530000 = 1668000 USD

    -53530000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -51862000 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 11.12 million

    Prior period

    −USD 35.74 million

    –

    Current period

    −USD 46.86 million

    –

    Exact inputs and evidence

    -46859000 − -35740000 = -11119000 USD

    -35740000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -46859000 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

    +221.8%

    Prior period

    USD 133,000

    –

    Current period

    USD 428,000

    –

    Exact inputs and evidence

    428000 − 133000 = 295000 USD

    133000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    428000 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 7.2 million 100% of revenue
  • Cost of revenue USD 84,000 1.2% of revenue
  • Operating expenses USD 60.01 million 834% of revenue
  • Other operating costs Derived −USD 84,000 −1.2% of revenue
  • Operating income −USD 52.81 million −734% of revenue
  • Tax, interest and other Derived −USD 950,000 −13% of revenue
  • Net income −USD 51.86 million −721% of revenue

Cash

  • Operating cash flow −USD 46.86 million −651% of revenue
  • Capital expenditure USD 428,000 5.9% of revenue
  • Free cash flow Derived −USD 47.29 million −657% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Operating loss: operating costs were 467% of revenue.
  • 2013 Operating loss: operating costs were 1,042% of revenue.
  • 2014 Operating loss: operating costs were 564% of revenue.
  • 2015 Operating loss: operating costs were 515% of revenue.
  • 2016 Operating loss: operating costs were 509% of revenue.
  • 2017 Operating loss: operating costs were 834% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-312960000 13835000 Derived -10875000 -35000 Derived -10840000 -9872000 Derived
Source
2013 2013-01-01 – 2013-12-311599000 16656000 Derived -15057000 918000 Derived -15975000 -14473000 Derived
Source
2014 2014-01-01 – 2014-12-316433000 36311000 Derived -29878000 4273000 Derived -34151000 -21013000 Derived
Source
2015 2015-01-01 – 2015-12-319510000 48995000 Derived -39485000 -40000 Derived -39445000 -38228000 Derived
Source
2016 2016-01-01 – 2016-12-3113260000 67474000 Derived -54214000 -684000 Derived -53530000 -35873000 Derived
Source
2017 2017-01-01 – 2017-12-317195000 60007000 Derived -52812000 -950000 Derived -51862000 -47287000 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 7.2M 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.14.3M10.7M7.2M3.6M0.0201220152017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue2960000
2013Revenue1599000
2014Revenue6433000
2015Revenue9510000
2016Revenue13260000
2017Revenue7195000

Revenue growth

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

-45.7% 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.330%229%128%27%-74%201220152017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year-46%
2014Year over year302.3%
2015Year over year47.8%
2016Year over year39.4%
2017Year over year-45.7%

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 -734% 2017
Net margin -720.8% 2017
Free cash flow margin -657.2% 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.80%-210%-500%-789%-1,079%201220152017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin-367.4%
2013Operating margin-941.7%
2014Operating margin-464.4%
2015Operating margin-415.2%
2016Operating margin-408.9%
2017Operating margin-734%
2012Net margin-366.2%
2013Net margin-999.1%
2014Net margin-530.9%
2015Net margin-414.8%
2016Net margin-403.7%
2017Net margin-720.8%
2012Free cash flow margin-333.5%
2013Free cash flow margin-905.1%
2014Free cash flow margin-326.6%
2015Free cash flow margin-402%
2016Free cash flow margin-270.5%
2017Free cash flow margin-657.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -46.9M 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.3.7M-9.8M-23.4M-37.0M-50.6M201220152017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-9578000
2013Operating cash flow-14298000
2014Operating cash flow-20669000
2015Operating cash flow-37801000
2016Operating cash flow-35740000
2017Operating cash flow-46859000

Free cash flow

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

USD -47.3M 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.3.8M-9.9M-23.6M-37.4M-51.1M201220152017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow-9872000
2013Free cash flow-14473000
2014Free cash flow-21013000
2015Free cash flow-38228000
2016Free cash flow-35873000
2017Free cash flow-47287000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013-12-31Liabilities / assetsNot reported
2014-12-31Liabilities / assetsNot reported
2015-12-31Liabilities / assetsNot reported
2016-12-31Liabilities / assetsNot reported
2017-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

10.55× 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.17.55×13.16×8.78×4.39×0.00×2012-12-3120152017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities15.53×
2014Current assets / current liabilities6.53×
2015Current assets / current liabilities16.25×
2016Current assets / current liabilities5.92×
2017Current assets / current liabilities10.55×

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
2012 2012-01-01 – 2012-12-31
−USD 10.84 million
Exact value

Exact value: -10840000 USD

2012-01-01 – 2012-12-31: -10840000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.58 million
Exact value

Exact value: -9578000 USD

2012-01-01 – 2012-12-31: -9578000 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 294,000
Exact value

Exact value: 294000 USD

2012-01-01 – 2012-12-31: 294000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.87 million
Calculation and evidence

-9578000 − 294000 USD

Exact free cash flow: -9872000 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 15.98 million
Exact value

Exact value: -15975000 USD

2013-01-01 – 2013-12-31: -15975000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.3 million
Exact value

Exact value: -14298000 USD

2013-01-01 – 2013-12-31: -14298000 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 175,000
Exact value

Exact value: 175000 USD

2013-01-01 – 2013-12-31: 175000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.47 million
Calculation and evidence

-14298000 − 175000 USD

Exact free cash flow: -14473000 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 34.15 million
Exact value

Exact value: -34151000 USD

2014-01-01 – 2014-12-31: -34151000 USD Inspect Net Income Open source
Share or cite

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

−USD 20.67 million
Exact value

Exact value: -20669000 USD

2014-01-01 – 2014-12-31: -20669000 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 344,000
Exact value

Exact value: 344000 USD

2014-01-01 – 2014-12-31: 344000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.01 million
Calculation and evidence

-20669000 − 344000 USD

Exact free cash flow: -21013000 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 39.45 million
Exact value

Exact value: -39445000 USD

2015-01-01 – 2015-12-31: -39445000 USD Inspect Net Income Open source
Share or cite

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

−USD 37.8 million
Exact value

Exact value: -37801000 USD

2015-01-01 – 2015-12-31: -37801000 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 427,000
Exact value

Exact value: 427000 USD

2015-01-01 – 2015-12-31: 427000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 38.23 million
Calculation and evidence

-37801000 − 427000 USD

Exact free cash flow: -38228000 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 53.53 million
Exact value

Exact value: -53530000 USD

2016-01-01 – 2016-12-31: -53530000 USD Inspect Net Income Open source
Share or cite

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

−USD 35.74 million
Exact value

Exact value: -35740000 USD

2016-01-01 – 2016-12-31: -35740000 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 133,000
Exact value

Exact value: 133000 USD

2016-01-01 – 2016-12-31: 133000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.87 million
Calculation and evidence

-35740000 − 133000 USD

Exact free cash flow: -35873000 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 51.86 million
Exact value

Exact value: -51862000 USD

2017-01-01 – 2017-12-31: -51862000 USD Inspect Net Income Open source
Share or cite

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

−USD 46.86 million
Exact value

Exact value: -46859000 USD

2017-01-01 – 2017-12-31: -46859000 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 428,000
Exact value

Exact value: 428000 USD

2017-01-01 – 2017-12-31: 428000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 47.29 million
Calculation and evidence

-46859000 − 428000 USD

Exact free cash flow: -47287000 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.

51 filings · 1,253 latest values · 1,253 originally reported values

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

Identifiers: 0001437786, 1437786, IMDZ, edgar:1437786

Also known as IMMUNE DESIGN CORP., Immune Design Corp., VACCSYS INC