PhenomeX Inc.

EDGAR

16 filing records in this dataset, filed from 2020-06-26 to 2023-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

14.1 million USD

2023 Q2 · USD

Exact inputs and evidence

Operating margin

-335.71%

2023 Q2 · %

Exact inputs and evidence
  • Operating Income: -47207000 USD Source
  • Revenue: 14062000 USD Source

Operating cash flow

-19.9 million USD

2023 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39417000 USD Source
  • Operating Cash Flow: -19553000 USD Source

Free cash flow

-19.9 million USD

2023 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39417000 USD Source
  • Operating Cash Flow: -19553000 USD Source
  • Capital Expenditure: 457000 USD Source
  • Capital Expenditure: 414000 USD Source
Cash and cash equivalents
31 million USD Source
Exact value

30964000 USD

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

99113089 shares

Reported share-count change

45.17% · 30.8 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
  • 68273932 shares · 2022-06-30· Source
  • 99113089 shares · 2023-06-30· 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

71.8 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Revenue: 21398000 USD · 2022-07-01 – 2022-09-30 Source
  • Revenue: 78595000 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 60754000 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 18516000 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 14062000 USD · 2023-04-01 – 2023-06-30 Source

Net income

-125 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Net income: -21600000 USD · 2022-07-01 – 2022-09-30 Source
  • Net income: -98040000 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -68700000 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -23400000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -50200000 USD · 2023-04-01 – 2023-06-30 Source

Operating cash flow

-66.4 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Operating cash flow: -37503000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -20588000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -47539000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -37503000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -19553000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -39417000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -19553000 USD · 2023-01-01 – 2023-03-31 Source

Capital expenditure

1.78 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Capital expenditure: 7732000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 6758000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 8076000 USD · 2022-01-01 – 2022-12-31 Source
  • Capital expenditure: 7732000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 414000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 457000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 414000 USD · 2023-01-01 – 2023-03-31 Source

Free cash flow

-68.1 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Operating cash flow: -37503000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -20588000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -47539000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -37503000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -19553000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -39417000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -19553000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 7732000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 6758000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 8076000 USD · 2022-01-01 – 2022-12-31 Source
  • Capital expenditure: 7732000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 414000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 457000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 414000 USD · 2023-01-01 – 2023-03-31 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: 2023-08-14.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2022-12-31
  • Operating income: 5 of 11 periods available· newest 2022-12-31
  • Net income: 5 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2022-12-31
  • Total assets: 5 of 11 periods available· newest 2022-12-31
  • Total liabilities: 5 of 11 periods available· newest 2022-12-31
  • Current assets: 5 of 11 periods available· newest 2022-12-31
  • Current liabilities: 5 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2022-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 of 11 periods available· newest 2022-12-31

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

    -8%

    Prior period

    USD 85.39 million

    –

    Current period

    USD 78.6 million

    –

    Exact inputs and evidence

    78595000 − 85388000 = -6793000 USD

    85388000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    78595000 USD · 2022-01-01 – 2022-12-31

    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 26.32 million

    Prior period

    −USD 71.72 million

    –

    Current period

    −USD 98.04 million

    –

    Exact inputs and evidence

    -98040000 − -71724000 = -26316000 USD

    -71724000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -98040000 USD · 2022-01-01 – 2022-12-31

    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 5.59 million

    Prior period

    −USD 53.13 million

    –

    Current period

    −USD 47.54 million

    –

    Exact inputs and evidence

    -47539000 − -53128000 = 5589000 USD

    -53128000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -47539000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -49%

    Prior period

    USD 15.83 million

    –

    Current period

    USD 8.08 million

    –

    Exact inputs and evidence

    8076000 − 15825000 = -7749000 USD

    15825000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    8076000 USD · 2022-01-01 – 2022-12-31

    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.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 78.6 million 100% of revenue
  • Cost of revenue USD 24.81 million 32% of revenue
  • Operating expenses USD 151.84 million 193% of revenue
  • Operating income −USD 98.05 million −125% of revenue
  • Tax, interest and other Derived −USD 14,000 −0% of revenue
  • Net income −USD 98.04 million −125% of revenue

Cash

  • Operating cash flow −USD 47.54 million −60% of revenue
  • Capital expenditure USD 8.08 million 10% of revenue
  • Free cash flow Derived −USD 55.62 million −71% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Operating loss: operating costs were 168% of revenue.
  • 2019 Operating loss: operating costs were 129% of revenue.
  • 2020 Operating loss: operating costs were 163% of revenue.
  • 2021 Operating loss: operating costs were 183% of revenue.
  • 2022 Operating loss: operating costs were 225% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-3131299000 52458000 Derived -21159000 2178000 Derived -23337000 -20953000 Derived
Source
2019 2019-01-01 – 2019-12-3156693000 73230000 Derived -16537000 1765000 Derived -18302000 -18956000 Derived
Source
2020 2020-01-01 – 2020-12-3164303000 104697000 Derived -40394000 1190000 Derived -41584000 -39141000 Derived
Source
2021 2021-01-01 – 2021-12-3185388000 156177000 Derived -70789000 935000 Derived -71724000 -68953000 Derived
Source
2022 2022-01-01 – 2022-12-3178595000 176649000 Derived -98054000 -14000 Derived -98040000 -55615000 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 78.6M 2022
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.92.2M69.2M46.1M23.1M0.020182019202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue31299000
2019Revenue56693000
2020Revenue64303000
2021Revenue85388000
2022Revenue78595000

Revenue growth

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

-8% 2022
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.88%62%37%11%-15%20182019202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year81.1%
2020Year over year13.4%
2021Year over year32.8%
2022Year over year-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 -124.8% 2022
Net margin -124.7% 2022
Free cash flow margin -70.8% 2022
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.10%-26%-62%-99%-135%20182019202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin-67.6%
2019Operating margin-29.2%
2020Operating margin-62.8%
2021Operating margin-82.9%
2022Operating margin-124.8%
2018Net margin-74.6%
2019Net margin-32.3%
2020Net margin-64.7%
2021Net margin-84%
2022Net margin-124.7%
2018Free cash flow margin-66.9%
2019Free cash flow margin-33.4%
2020Free cash flow margin-60.9%
2021Free cash flow margin-80.8%
2022Free cash flow margin-70.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -47.5M 2022
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.4.3M-11.2M-26.6M-42.0M-57.4M20182019202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow-13535000
2019Operating cash flow-10533000
2020Operating cash flow-35852000
2021Operating cash flow-53128000
2022Operating cash flow-47539000

Free cash flow

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

USD -55.6M 2022
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.5.5M-14.5M-34.5M-54.5M-74.5M20182019202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flow-20953000
2019Free cash flow-18956000
2020Free cash flow-39141000
2021Free cash flow-68953000
2022Free cash flow-55615000

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.

37.2% 2022
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.40%30%20%10%0%20182019202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets27%
2019Liabilities / assets36%
2020Liabilities / assets18.3%
2021Liabilities / assets27.5%
2022Liabilities / assets37.2%

Current assets to current liabilities

Current assets divided by current liabilities.

3.89× 2022
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.9.90×7.43×4.95×2.48×0.00×20182019202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities7.75×
2019Current assets / current liabilities4.23×
2020Current assets / current liabilities9.17×
2021Current assets / current liabilities7.04×
2022Current assets / current liabilities3.89×

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 23.34 million
Exact value

Exact value: -23337000 USD

2018-01-01 – 2018-12-31: -23337000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.54 million
Exact value

Exact value: -13535000 USD

2018-01-01 – 2018-12-31: -13535000 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 7.42 million
Exact value

Exact value: 7418000 USD

2018-01-01 – 2018-12-31: 7418000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.95 million
Calculation and evidence

-13535000 − 7418000 USD

Exact free cash flow: -20953000 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 18.3 million
Exact value

Exact value: -18302000 USD

2019-01-01 – 2019-12-31: -18302000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.53 million
Exact value

Exact value: -10533000 USD

2019-01-01 – 2019-12-31: -10533000 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 8.42 million
Exact value

Exact value: 8423000 USD

2019-01-01 – 2019-12-31: 8423000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.96 million
Calculation and evidence

-10533000 − 8423000 USD

Exact free cash flow: -18956000 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 41.58 million
Exact value

Exact value: -41584000 USD

2020-01-01 – 2020-12-31: -41584000 USD Inspect Net Income Open source
Share or cite

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

−USD 35.85 million
Exact value

Exact value: -35852000 USD

2020-01-01 – 2020-12-31: -35852000 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 3.29 million
Exact value

Exact value: 3289000 USD

2020-01-01 – 2020-12-31: 3289000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 39.14 million
Calculation and evidence

-35852000 − 3289000 USD

Exact free cash flow: -39141000 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 71.72 million
Exact value

Exact value: -71724000 USD

2021-01-01 – 2021-12-31: -71724000 USD Inspect Net Income Open source
Share or cite

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

−USD 53.13 million
Exact value

Exact value: -53128000 USD

2021-01-01 – 2021-12-31: -53128000 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 15.83 million
Exact value

Exact value: 15825000 USD

2021-01-01 – 2021-12-31: 15825000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 68.95 million
Calculation and evidence

-53128000 − 15825000 USD

Exact free cash flow: -68953000 USD

Share or cite

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

2022 2022-01-01 – 2022-12-31
−USD 98.04 million
Exact value

Exact value: -98040000 USD

2022-01-01 – 2022-12-31: -98040000 USD Inspect Net Income Open source
Share or cite

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

−USD 47.54 million
Exact value

Exact value: -47539000 USD

2022-01-01 – 2022-12-31: -47539000 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 8.08 million
Exact value

Exact value: 8076000 USD

2022-01-01 – 2022-12-31: 8076000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 55.62 million
Calculation and evidence

-47539000 − 8076000 USD

Exact free cash flow: -55615000 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.

16 filings · 1,349 latest values · 1,359 originally reported values

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

Identifiers: 0001689657, 1689657, BLI, CELL, edgar:1689657

Also known as BERKELEY LIGHTS, INC., Berkeley Lights, Inc., Bruker Cellular Analysis, Inc., PhenomeX Inc.