SteadyMed Ltd.

EDGAR

18 filing records in this dataset, filed from 2015-02-06 to 2018-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

108 thousand Unit12

2017 Q4 · Unit12

Exact inputs and evidence

Operating margin

-4,506.48%

2017 Q4 · %

Exact inputs and evidence
  • Operating Income: -20435000 Unit12 Source
  • Operating Income: -15568000 Unit12 Source
  • Revenue: 1065000 Unit12 Source
  • Revenue: 957000 Unit12 Source

Operating cash flow

-4.28 million Unit12

2017 Q4 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: -22242000 Unit12 Source
  • Operating Cash Flow: -17958000 Unit12 Source

Free cash flow

-5 million Unit12

2017 Q4 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: -22242000 Unit12 Source
  • Operating Cash Flow: -17958000 Unit12 Source
  • Capital Expenditure: 1710000 Unit12 Source
  • Capital Expenditure: 992000 Unit12 Source
Cash and cash equivalents
21.1 million Unit12 Source
Exact value

21129000 Unit12

Long-term debt including current maturities
Not available
Shares outstanding
26.7 million Unit1 Source
Exact value

26742788 Unit1

Reported share-count change

0.70% · 187 thousand Unit1

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
  • 26556052 Unit1 · 2017-06-30· Source
  • 26742788 Unit1 · 2018-06-30· 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

1.06 million Unit12

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Revenue: 315000 Unit12 · 2017-01-01 – 2017-03-31 Source
  • Revenue: 319000 Unit12 · 2017-04-01 – 2017-06-30 Source
  • Revenue: 322000 Unit12 · 2017-07-01 – 2017-09-30 Source
  • Revenue: 1065000 Unit12 · 2017-01-01 – 2017-12-31 Source
  • Revenue: 957000 Unit12 · 2017-01-01 – 2017-09-30 Source

Operating cash flow

-20.5 million Unit12

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Operating cash flow: -17958000 Unit12 · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -11935000 Unit12 · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -22242000 Unit12 · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -17958000 Unit12 · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -5332000 Unit12 · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -10221000 Unit12 · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -5332000 Unit12 · 2018-01-01 – 2018-03-31 Source

Capital expenditure

2.04 million Unit12

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Capital expenditure: 992000 Unit12 · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 887000 Unit12 · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 1710000 Unit12 · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 992000 Unit12 · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 482000 Unit12 · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 1219000 Unit12 · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 482000 Unit12 · 2018-01-01 – 2018-03-31 Source

Free cash flow

-22.6 million Unit12

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Operating cash flow: -17958000 Unit12 · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -11935000 Unit12 · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -22242000 Unit12 · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -17958000 Unit12 · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -5332000 Unit12 · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -10221000 Unit12 · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -5332000 Unit12 · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 992000 Unit12 · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 887000 Unit12 · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 1710000 Unit12 · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 992000 Unit12 · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 482000 Unit12 · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 1219000 Unit12 · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 482000 Unit12 · 2018-01-01 – 2018-03-31 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: 2018-08-14.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2017-12-31
  • Operating income: 4 of 11 periods available· newest 2017-12-31
  • Net income: 4 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2017-12-31
  • Total assets: 3 of 11 periods available· newest 2017-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2017-12-31
  • Current liabilities: 3 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 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

    0%

    Prior period

    Unit12 1.07 million

    –

    Current period

    Unit12 1.07 million

    –

    Exact inputs and evidence

    1065000 − 1065000 = 0 Unit12

    1065000 Unit12 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    1065000 Unit12 · 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

    +Unit12 2.66 million

    Prior period

    −Unit12 25.87 million

    –

    Current period

    −Unit12 23.21 million

    –

    Exact inputs and evidence

    -23205000 − -25869000 = 2664000 Unit12

    -25869000 Unit12 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -23205000 Unit12 · 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

    +Unit12 3.61 million

    Prior period

    −Unit12 25.85 million

    –

    Current period

    −Unit12 22.24 million

    –

    Exact inputs and evidence

    -22242000 − -25850000 = 3608000 Unit12

    -25850000 Unit12 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -22242000 Unit12 · 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

    -28.3%

    Prior period

    Unit12 2.38 million

    –

    Current period

    Unit12 1.71 million

    –

    Exact inputs and evidence

    1710000 − 2384000 = -674000 Unit12

    2384000 Unit12 · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    1710000 Unit12 · 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 Unit12 1.07 million 100% of revenue
  • Operating costs Derived Unit12 21.5 million 2,019% of revenue
  • Operating income −Unit12 20.44 million −1,919% of revenue
  • Tax, interest and other Derived Unit12 2.77 million 260% of revenue
  • Net income −Unit12 23.21 million −2,179% of revenue

Cash

  • Operating cash flow −Unit12 22.24 million −2,088% of revenue
  • Capital expenditure Unit12 1.71 million 161% of revenue
  • Free cash flow Derived −Unit12 23.95 million −2,249% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 2,941% of revenue.
  • 2016 Operating loss: operating costs were 2,673% of revenue.
  • 2017 Operating loss: operating costs were 2,019% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-31869000 25554000 Derived -24685000 286000 Derived -24971000 -23459000 Derived
Source
2016 2016-01-01 – 2016-12-311065000 28463000 Derived -27398000 -1529000 Derived -25869000 -28234000 Derived
Source
2017 2017-01-01 – 2017-12-311065000 21500000 Derived -20435000 2770000 Derived -23205000 -23952000 Derived
Source

Amounts are exact, in Unit12.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

Unit12 1.1M 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.1.2M862.7K575.1K287.6K0.0201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2015Revenue869000
2016Revenue1065000
2017Revenue1065000

Revenue growth

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

0% 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.24.4%18.3%12.2%6.1%0.0%201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year22.6%
2017Year over year0%

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 -1,918.8% 2017
Net margin -2,178.9% 2017
Free cash flow margin -2,249% 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.230%-603%-1,437%-2,270%-3,103%201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-2,840.6%
2016Operating margin-2,572.6%
2017Operating margin-1,918.8%
2015Net margin-2,873.5%
2016Net margin-2,429%
2017Net margin-2,178.9%
2015Free cash flow margin-2,699.5%
2016Free cash flow margin-2,651.1%
2017Free cash flow margin-2,249%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 -22.2M 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.2.1M-5.4M-12.9M-20.4M-27.9M201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2015Operating cash flow-21579000
2016Operating cash flow-25850000
2017Operating cash flow-22242000

Free cash flow

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

Unit12 -24M 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.2.3M-5.9M-14.1M-22.3M-30.5M201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2015Free cash flow-23459000
2016Free cash flow-28234000
2017Free cash flow-23952000

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
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.

11.96× 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.12.92×9.69×6.46×3.23×0.00×201520162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities5.56×
2016Current assets / current liabilities3.68×
2017Current assets / current liabilities11.96×

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
2014 2014-01-01 – 2014-12-31
−Unit12 19.04 million
Exact value

Exact value: -19040000 Unit12

2014-01-01 – 2014-12-31: -19040000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 13.37 million
Exact value

Exact value: -13371000 Unit12

2014-01-01 – 2014-12-31: -13371000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 948,000
Exact value

Exact value: 948000 Unit12

2014-01-01 – 2014-12-31: 948000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 14.32 million
Calculation and evidence

-13371000 − 948000 Unit12

Exact free cash flow: -14319000 Unit12

Share or cite

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

2015 2015-01-01 – 2015-12-31
−Unit12 24.97 million
Exact value

Exact value: -24971000 Unit12

2015-01-01 – 2015-12-31: -24971000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 21.58 million
Exact value

Exact value: -21579000 Unit12

2015-01-01 – 2015-12-31: -21579000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 1.88 million
Exact value

Exact value: 1880000 Unit12

2015-01-01 – 2015-12-31: 1880000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 23.46 million
Calculation and evidence

-21579000 − 1880000 Unit12

Exact free cash flow: -23459000 Unit12

Share or cite

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

2016 2016-01-01 – 2016-12-31
−Unit12 25.87 million
Exact value

Exact value: -25869000 Unit12

2016-01-01 – 2016-12-31: -25869000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 25.85 million
Exact value

Exact value: -25850000 Unit12

2016-01-01 – 2016-12-31: -25850000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 2.38 million
Exact value

Exact value: 2384000 Unit12

2016-01-01 – 2016-12-31: 2384000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 28.23 million
Calculation and evidence

-25850000 − 2384000 Unit12

Exact free cash flow: -28234000 Unit12

Share or cite

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

2017 2017-01-01 – 2017-12-31
−Unit12 23.21 million
Exact value

Exact value: -23205000 Unit12

2017-01-01 – 2017-12-31: -23205000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 22.24 million
Exact value

Exact value: -22242000 Unit12

2017-01-01 – 2017-12-31: -22242000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 1.71 million
Exact value

Exact value: 1710000 Unit12

2017-01-01 – 2017-12-31: 1710000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 23.95 million
Calculation and evidence

-22242000 − 1710000 Unit12

Exact free cash flow: -23952000 Unit12

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.

18 filings · 773 latest values · 773 originally reported values

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

Identifiers: 0001619087, 1619087, edgar:1619087

Also known as SteadyMed Ltd.