Asterias Biotherapeutics, Inc.

EDGAR

29 filing records in this dataset, filed from 2013-04-03 to 2019-03-12. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

116 thousand U002

2018 Q3 · U002

Exact inputs and evidence

Operating margin

-4,621.55%

2018 Q3 · %

Exact inputs and evidence
  • Operating Income: -5361000 U002 Source
  • Revenue: 116000 U002 Source

Operating cash flow

-2.91 million U002

2018 Q3 · U002

Exact inputs and evidence
  • Operating Cash Flow: -10037000 U002 Source
  • Operating Cash Flow: -7129000 U002 Source

Free cash flow

-2.91 million U002

2018 Q3 · U002

Exact inputs and evidence
  • Operating Cash Flow: -10037000 U002 Source
  • Operating Cash Flow: -7129000 U002 Source
  • Capital Expenditure: 0 U002 Source
  • Capital Expenditure: 0 U002 Source
Cash and cash equivalents
6.42 million U002 Source
Exact value

6424000 U002

Long-term debt including current maturities
Not available
Shares outstanding
30.9 million U002 Source
Exact value

30902152 U002

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-03-12.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2017-12-31
  • Operating income: 5 of 11 periods available· newest 2017-12-31
  • Net income: 6 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2017-12-31
  • Total assets: Multiple units; comparison withheld· newest 2017-12-31
  • Total liabilities: Multiple units; comparison withheld· newest 2017-12-31
  • Current assets: Multiple units; comparison withheld· newest 2017-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2017-12-31
  • Cash and cash equivalents: Multiple units; comparison withheld· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2014-12-31

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

    -41.9%

    Prior period

    U001 6.95 million

    –

    Current period

    U001 4.04 million

    –

    Exact inputs and evidence

    4042000 − 6954000 = -2912000 U001

    6954000 U001 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    4042000 U001 · 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

    +U001 7.12 million

    Prior period

    −U001 35.49 million

    –

    Current period

    −U001 28.37 million

    –

    Exact inputs and evidence

    -28372000 − -35489000 = 7117000 U001

    -35489000 U001 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -28372000 U001 · 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

    −U001 5.43 million

    Prior period

    −U001 19.01 million

    –

    Current period

    −U001 24.44 million

    –

    Exact inputs and evidence

    -24437000 − -19008000 = -5429000 U001

    -19008000 U001 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -24437000 U001 · 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

    -67.6%

    Prior period

    U001 894,000

    –

    Current period

    U001 290,000

    –

    Exact inputs and evidence

    290000 − 894000 = -604000 U001

    894000 U001 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    290000 U001 · 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 U001 4.04 million 100% of revenue
  • Cost of revenue U001 165,000 4.1% of revenue
  • Operating expenses U001 37.13 million 919% of revenue
  • Operating income −U001 33.25 million −823% of revenue
  • Tax, interest and other Derived −U001 4.88 million −121% of revenue
  • Net income −U001 28.37 million −702% of revenue

Cash

  • Operating cash flow −U001 24.44 million −605% of revenue
  • Capital expenditure U001 290,000 7.2% of revenue
  • Free cash flow Derived −U001 24.73 million −612% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Operating loss: operating costs were 1,527% of revenue.
  • 2015 Operating loss: operating costs were 712% of revenue.
  • 2016 Operating loss: operating costs were 591% of revenue.
  • 2017 Operating loss: operating costs were 923% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-310 25661000 Derived -25661000 -3281000 Derived -22380000 -2574000 Derived
Source
2014 2014-01-01 – 2014-12-311224000 18685000 Derived -17461000 -7364000 Derived -10097000 -11706000 Derived
Source
2015 2015-01-01 – 2015-12-313582000 25490000 Derived -21908000 -6905000 Derived -15003000 -12706000 Derived
Source
2016 2016-01-01 – 2016-12-316954000 41077000 Derived -34123000 1366000 Derived -35489000 -19902000 Derived
Source
2017 2017-01-01 – 2017-12-314042000 37293000 Derived -33251000 -4879000 Derived -28372000 -24727000 Derived
Source

Amounts are exact, in U001.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

U001 4M 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.7.5M5.6M3.8M1.9M0.020132014201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(U001)Source evidence
2013Revenue0
2014Revenue1224000
2015Revenue3582000
2016Revenue6954000
2017Revenue4042000

Revenue growth

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

-41.9% 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.211%143%75%7%-61%20132014201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over yearNo prior comparable period
2015Year over year192.6%
2016Year over year94.1%
2017Year over year-41.9%

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 -822.6% 2017
Net margin -701.9% 2017
Free cash flow margin -611.8% 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.114%-300%-713%-1,127%-1,541%20132014201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating marginNot reported
2014Operating margin-1,426.6%
2015Operating margin-611.6%
2016Operating margin-490.7%
2017Operating margin-822.6%
2013Net marginNot reported
2014Net margin-824.9%
2015Net margin-418.8%
2016Net margin-510.3%
2017Net margin-701.9%
2013Free cash flow marginNot reported
2014Free cash flow margin-956.4%
2015Free cash flow margin-354.7%
2016Free cash flow margin-286.2%
2017Free cash flow margin-611.8%

Operating cash flow

Cash generated by the company’s normal business operations.

U001 -24.4M 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.2.0M-5.1M-12.2M-19.3M-26.4M20132014201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2013Operating cash flow-1327000
2014Operating cash flow-11591000
2015Operating cash flow-12393000
2016Operating cash flow-19008000
2017Operating cash flow-24437000

Free cash flow

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

U001 -24.7M 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.2.0M-5.2M-12.4M-19.5M-26.7M20132014201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2013Free cash flow-2574000
2014Free cash flow-11706000
2015Free cash flow-12706000
2016Free cash flow-19902000
2017Free cash flow-24727000

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
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014-12-31Liabilities / assetsNot reportedNo source recorded
2015-12-31Liabilities / assetsNot reportedNo source recorded
2016-12-31Liabilities / assetsNot reportedNo source recorded
2017-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016-12-31Current assets / current liabilitiesNot reportedNo source recorded
2017-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
−U001 758,893
Exact value

Exact value: -758893 U001

2012-01-01 – 2012-12-31: -758893 U001 Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2013 2013-01-01 – 2013-12-31
−U001 22.38 million
Exact value

Exact value: -22380000 U001

2013-01-01 – 2013-12-31: -22380000 U001 Inspect Net Income Open source
Share or cite

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

−U001 1.33 million
Exact value

Exact value: -1327000 U001

2013-01-01 – 2013-12-31: -1327000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 1.25 million
Exact value

Exact value: 1247000 U001

2013-01-01 – 2013-12-31: 1247000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 2.57 million
Calculation and evidence

-1327000 − 1247000 U001

Exact free cash flow: -2574000 U001

Share or cite

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

2014 2014-01-01 – 2014-12-31
−U001 10.1 million
Exact value

Exact value: -10097000 U001

2014-01-01 – 2014-12-31: -10097000 U001 Inspect Net Income Open source
Share or cite

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

−U001 11.59 million
Exact value

Exact value: -11591000 U001

2014-01-01 – 2014-12-31: -11591000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 115,000
Exact value

Exact value: 115000 U001

2014-01-01 – 2014-12-31: 115000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 11.71 million
Calculation and evidence

-11591000 − 115000 U001

Exact free cash flow: -11706000 U001

Share or cite

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

2015 2015-01-01 – 2015-12-31
−U001 15 million
Exact value

Exact value: -15003000 U001

2015-01-01 – 2015-12-31: -15003000 U001 Inspect Net Income Open source
Share or cite

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

−U001 12.39 million
Exact value

Exact value: -12393000 U001

2015-01-01 – 2015-12-31: -12393000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 313,000
Exact value

Exact value: 313000 U001

2015-01-01 – 2015-12-31: 313000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 12.71 million
Calculation and evidence

-12393000 − 313000 U001

Exact free cash flow: -12706000 U001

Share or cite

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

2016 2016-01-01 – 2016-12-31
−U001 35.49 million
Exact value

Exact value: -35489000 U001

2016-01-01 – 2016-12-31: -35489000 U001 Inspect Net Income Open source
Share or cite

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

−U001 19.01 million
Exact value

Exact value: -19008000 U001

2016-01-01 – 2016-12-31: -19008000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 894,000
Exact value

Exact value: 894000 U001

2016-01-01 – 2016-12-31: 894000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 19.9 million
Calculation and evidence

-19008000 − 894000 U001

Exact free cash flow: -19902000 U001

Share or cite

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

2017 2017-01-01 – 2017-12-31
−U001 28.37 million
Exact value

Exact value: -28372000 U001

2017-01-01 – 2017-12-31: -28372000 U001 Inspect Net Income Open source
Share or cite

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

−U001 24.44 million
Exact value

Exact value: -24437000 U001

2017-01-01 – 2017-12-31: -24437000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 290,000
Exact value

Exact value: 290000 U001

2017-01-01 – 2017-12-31: 290000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 24.73 million
Calculation and evidence

-24437000 − 290000 U001

Exact free cash flow: -24727000 U001

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.

29 filings · 1,970 latest values · 1,970 originally reported values

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

Identifiers: 0001572552, 1572552, edgar:1572552

Also known as Asterias Biotherapeutics, Inc.