CODIAK BIOSCIENCES, INC.

EDGAR

15 filing records in this dataset, filed from 2019-04-29 to 2022-11-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

522 thousand USD

2022 Q3 · USD

Exact inputs and evidence

Operating margin

-4,098.85%

2022 Q3 · %

Exact inputs and evidence
  • Operating Income: -21396000 USD Source
  • Revenue: 522000 USD Source

Operating cash flow

-10.1 million USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -45558000 USD Source
  • Operating Cash Flow: -35448000 USD Source

Free cash flow

-10.1 million USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -45558000 USD Source
  • Operating Cash Flow: -35448000 USD Source
  • Capital Expenditure: 362000 USD Source
  • Capital Expenditure: 353000 USD Source
Cash and cash equivalents
51.8 million USD Source
Exact value

51762000 USD

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

36829626 shares

Reported share-count change

64.70% · 14.5 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
  • 22361305 shares · 2021-09-30· Source
  • 36829626 shares · 2022-09-30· 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

34.1 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 22935000 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 15238000 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 12704000 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 13145000 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 522000 USD · 2022-07-01 – 2022-09-30 Source

Net income

-17.4 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Net income: -37157000 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: -53819000 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -8028000 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -6775000 USD · 2022-04-01 – 2022-06-30 Source
  • Net income: -19278000 USD · 2022-07-01 – 2022-09-30 Source

Operating cash flow

-67.1 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: -74144000 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -52622000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -20851000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -35448000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -20851000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -45558000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -35448000 USD · 2022-01-01 – 2022-06-30 Source

Capital expenditure

694 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Capital expenditure: 3245000 USD · 2021-01-01 – 2021-12-31 Source
  • Capital expenditure: 2913000 USD · 2021-01-01 – 2021-09-30 Source
  • Capital expenditure: 182000 USD · 2022-01-01 – 2022-03-31 Source
  • Capital expenditure: 353000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 182000 USD · 2022-01-01 – 2022-03-31 Source
  • Capital expenditure: 362000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 353000 USD · 2022-01-01 – 2022-06-30 Source

Free cash flow

-67.8 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: -74144000 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -52622000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -20851000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -35448000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -20851000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -45558000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -35448000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 3245000 USD · 2021-01-01 – 2021-12-31 Source
  • Capital expenditure: 2913000 USD · 2021-01-01 – 2021-09-30 Source
  • Capital expenditure: 182000 USD · 2022-01-01 – 2022-03-31 Source
  • Capital expenditure: 353000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 182000 USD · 2022-01-01 – 2022-03-31 Source
  • Capital expenditure: 362000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 353000 USD · 2022-01-01 – 2022-06-30 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: 2022-11-03.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2021-12-31
  • Operating income: 4 of 11 periods available· newest 2021-12-31
  • Net income: 4 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2021-12-31
  • Total assets: 3 of 11 periods available· newest 2021-12-31
  • Total liabilities: 3 of 11 periods available· newest 2021-12-31
  • Current assets: 3 of 11 periods available· newest 2021-12-31
  • Current liabilities: 3 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2021-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2021-12-31

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

    +686.8%

    Prior period

    USD 2.92 million

    –

    Current period

    USD 22.94 million

    –

    Exact inputs and evidence

    22935000 − 2915000 = 20020000 USD

    2915000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    22935000 USD · 2021-01-01 – 2021-12-31

    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 54.51 million

    Prior period

    −USD 91.67 million

    –

    Current period

    −USD 37.16 million

    –

    Exact inputs and evidence

    -37157000 − -91665000 = 54508000 USD

    -91665000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -37157000 USD · 2021-01-01 – 2021-12-31

    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 10.78 million

    Prior period

    −USD 63.36 million

    –

    Current period

    −USD 74.14 million

    –

    Exact inputs and evidence

    -74144000 − -63361000 = -10783000 USD

    -63361000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -74144000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -84.6%

    Prior period

    USD 21.05 million

    –

    Current period

    USD 3.25 million

    –

    Exact inputs and evidence

    3245000 − 21052000 = -17807000 USD

    21052000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    3245000 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 22.94 million 100% of revenue
  • Operating costs Derived USD 92.48 million 403% of revenue
  • Operating income −USD 69.55 million −303% of revenue
  • Tax, interest and other Derived −USD 32.39 million −141% of revenue
  • Net income −USD 37.16 million −162% of revenue

Cash

  • Operating cash flow −USD 74.14 million −323% of revenue
  • Capital expenditure USD 3.25 million 14% of revenue
  • Free cash flow Derived −USD 77.39 million −337% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2019 Operating loss: operating costs were 20,758% of revenue.
  • 2020 Operating loss: operating costs were 3,219% of revenue.
  • 2021 Operating loss: operating costs were 403% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2019 2019-01-01 – 2019-12-31388000 80540000 Derived -80152000 -2192000 Derived -77960000 -12179000 Derived
Source
2020 2020-01-01 – 2020-12-312915000 93833000 Derived -90918000 747000 Derived -91665000 -84413000 Derived
Source
2021 2021-01-01 – 2021-12-3122935000 92484000 Derived -69549000 -32392000 Derived -37157000 -77389000 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 22.9M 2021
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.24.8M18.6M12.4M6.2M0.0201920202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Revenue388000
2020Revenue2915000
2021Revenue22935000

Revenue growth

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

686.8% 2021
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.742%556%371%185%0%201920202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2019Year over yearNo prior comparable period
2020Year over year651.3%
2021Year over year686.8%

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 -303.2% 2021
Net margin -162% 2021
Free cash flow margin -337.4% 2021
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.1,653%-4,338%-10,329%-16,320%-22,310%201920202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2019Operating margin-20,657.7%
2020Operating margin-3,119%
2021Operating margin-303.2%
2019Net margin-20,092.8%
2020Net margin-3,144.6%
2021Net margin-162%
2019Free cash flow margin-3,138.9%
2020Free cash flow margin-2,895.8%
2021Free cash flow margin-337.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -74.1M 2021
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-15.6M-37.1M-58.6M-80.1M201920202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Operating cash flow-1703000
2020Operating cash flow-63361000
2021Operating cash flow-74144000

Free cash flow

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

USD -77.4M 2021
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.6.8M-17.7M-42.2M-66.7M-91.2M201920202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Free cash flow-12179000
2020Free cash flow-84413000
2021Free cash flow-77389000

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.

68.8% 2021
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.98%73%49%24%0%201920202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2019Liabilities / assets81.1%
2020Liabilities / assets90.4%
2021Liabilities / assets68.8%

Current assets to current liabilities

Current assets divided by current liabilities.

3.32× 2021
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.5.74×4.30×2.87×1.43×0.00×201920202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2019Current assets / current liabilities4.76×
2020Current assets / current liabilities5.31×
2021Current assets / current liabilities3.32×

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
2018 2018-01-01 – 2018-12-31
−USD 44.54 million
Exact value

Exact value: -44542000 USD

2018-01-01 – 2018-12-31: -44542000 USD Inspect Net Income Open source
Share or cite

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

−USD 30.57 million
Exact value

Exact value: -30573000 USD

2018-01-01 – 2018-12-31: -30573000 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 1.82 million
Exact value

Exact value: 1816000 USD

2018-01-01 – 2018-12-31: 1816000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32.39 million
Calculation and evidence

-30573000 − 1816000 USD

Exact free cash flow: -32389000 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
−USD 77.96 million
Exact value

Exact value: -77960000 USD

2019-01-01 – 2019-12-31: -77960000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.7 million
Exact value

Exact value: -1703000 USD

2019-01-01 – 2019-12-31: -1703000 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 10.48 million
Exact value

Exact value: 10476000 USD

2019-01-01 – 2019-12-31: 10476000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.18 million
Calculation and evidence

-1703000 − 10476000 USD

Exact free cash flow: -12179000 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
−USD 91.67 million
Exact value

Exact value: -91665000 USD

2020-01-01 – 2020-12-31: -91665000 USD Inspect Net Income Open source
Share or cite

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

−USD 63.36 million
Exact value

Exact value: -63361000 USD

2020-01-01 – 2020-12-31: -63361000 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 21.05 million
Exact value

Exact value: 21052000 USD

2020-01-01 – 2020-12-31: 21052000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 84.41 million
Calculation and evidence

-63361000 − 21052000 USD

Exact free cash flow: -84413000 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
−USD 37.16 million
Exact value

Exact value: -37157000 USD

2021-01-01 – 2021-12-31: -37157000 USD Inspect Net Income Open source
Share or cite

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

−USD 74.14 million
Exact value

Exact value: -74144000 USD

2021-01-01 – 2021-12-31: -74144000 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 3.25 million
Exact value

Exact value: 3245000 USD

2021-01-01 – 2021-12-31: 3245000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 77.39 million
Calculation and evidence

-74144000 − 3245000 USD

Exact free cash flow: -77389000 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.

15 filings · 784 latest values · 784 originally reported values

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

Identifiers: 0001659352, 1659352, CDAK, edgar:1659352

Also known as CODIAK BIOSCIENCES, INC., Codiak BioSciences, Inc.