STEALTH BIOTHERAPEUTICS CORP

EDGAR

52 filing records in this dataset, filed from 2018-12-28 to 2022-11-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

21.1 million USD

2019 · USD

Exact inputs and evidence

Operating margin

-217.35%

2019 · %

Exact inputs and evidence
  • Operating Income: -45832000 USD Source
  • Revenue: 21087000 USD Source

Operating cash flow

-48 million USD

2019 · USD

Exact inputs and evidence
  • Operating Cash Flow: -47984000 USD Source

Free cash flow

-48.1 million USD

2019 · USD

Exact inputs and evidence
  • Operating Cash Flow: -47984000 USD Source
  • Capital Expenditure: 130000 USD Source
Cash and cash equivalents
47.1 million USD Source
Exact value

47100000 USD

Long-term debt including current maturities
13.7 million USD Source
Exact value

13656000 USD

Shares outstanding
712 million shares Source
Exact value

712131058 shares

Reported share-count change

12.13% · 77 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
  • 635092150 shares · 2020-12-31· Source
  • 712131058 shares · 2021-12-31· 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: 2022-11-16.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 1 of 11 periods available· newest 2019-12-31
  • Operating income: 6 of 11 periods available· newest 2021-12-31
  • Net income: 6 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2021-12-31
  • Total assets: 5 of 11 periods available· newest 2021-12-31
  • Total liabilities: 5 of 11 periods available· newest 2021-12-31
  • Current assets: 5 of 11 periods available· newest 2021-12-31
  • Current liabilities: 5 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 5 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.

  • Net income

    +USD 4.93 million

    Prior period

    −USD 57.46 million

    –

    Current period

    −USD 52.53 million

    –

    Exact inputs and evidence

    -52527000 − -57457000 = 4930000 USD

    -57457000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -52527000 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 8.57 million

    Prior period

    −USD 53.54 million

    –

    Current period

    −USD 44.97 million

    –

    Exact inputs and evidence

    -44971000 − -53539000 = 8568000 USD

    -53539000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -44971000 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

    +91.4%

    Prior period

    USD 35,000

    –

    Current period

    USD 67,000

    –

    Exact inputs and evidence

    67000 − 35000 = 32000 USD

    35000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    67000 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.

Comparable inputs unavailable for: Revenue.

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.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 21.09 million 100% of revenue
  • Operating costs Derived USD 66.92 million 317% of revenue
  • Operating income −USD 45.83 million −217% of revenue
  • Tax, interest and other Derived USD 25.9 million 123% of revenue
  • Net income −USD 71.73 million −340% of revenue

Cash

  • Operating cash flow −USD 47.98 million −228% of revenue
  • Capital expenditure USD 130,000 0.6% of revenue
  • Free cash flow Derived −USD 48.11 million −228% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2019 Operating loss: operating costs were 317% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2019 2019-01-01 – 2019-12-3121087000 66919000 Derived -45832000 25896000 Derived -71728000 -48114000 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 21.1M 2019
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.22.8M17.1M11.4M5.7M0.02019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Revenue21087000

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2019Year over yearNo prior comparable period

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 -217.3% 2019
Net margin -340.2% 2019
Free cash flow margin -228.2% 2019
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.27%-71%-170%-269%-367%2019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2019Operating margin-217.3%
2019Net margin-340.2%
2019Free cash flow margin-228.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -48M 2019
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.3.8M-10.1M-24.0M-37.9M-51.8M2019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Operating cash flow-47984000

Free cash flow

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

USD -48.1M 2019
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-10.1M-24.1M-38.0M-52.0M2019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Free cash flow-48114000

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.

67.3% 2019
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.73%54%36%18%0%2019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2019Liabilities / assets67.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.54× 2019
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.1.67×1.25×0.83×0.42×0.00×2019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2019Current assets / current liabilities1.54×

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
2016 2016-01-01 – 2016-12-31
−USD 61.05 million
Exact value

Exact value: -61049482 USD

2016-01-01 – 2016-12-31: -61049482 USD Inspect Net Income Open source
Share or cite

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

−USD 54.02 million
Exact value

Exact value: -54019933 USD

2016-01-01 – 2016-12-31: -54019933 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 287,883
Exact value

Exact value: 287883 USD

2016-01-01 – 2016-12-31: 287883 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 54.31 million
Calculation and evidence

-54019933 − 287883 USD

Exact free cash flow: -54307816 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 82.91 million
Exact value

Exact value: -82910000 USD

2017-01-01 – 2017-12-31: -82910000 USD Inspect Net Income Open source
Share or cite

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

−USD 69.84 million
Exact value

Exact value: -69835000 USD

2017-01-01 – 2017-12-31: -69835000 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 161,000
Exact value

Exact value: 161000 USD

2017-01-01 – 2017-12-31: 161000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 70 million
Calculation and evidence

-69835000 − 161000 USD

Exact free cash flow: -69996000 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 96.71 million
Exact value

Exact value: -96712000 USD

2018-01-01 – 2018-12-31: -96712000 USD Inspect Net Income Open source
Share or cite

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

−USD 72.08 million
Exact value

Exact value: -72078000 USD

2018-01-01 – 2018-12-31: -72078000 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 12,000
Exact value

Exact value: 12000 USD

2018-01-01 – 2018-12-31: 12000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 72.09 million
Calculation and evidence

-72078000 − 12000 USD

Exact free cash flow: -72090000 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 71.73 million
Exact value

Exact value: -71728000 USD

2019-01-01 – 2019-12-31: -71728000 USD Inspect Net Income Open source
Share or cite

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

−USD 47.98 million
Exact value

Exact value: -47984000 USD

2019-01-01 – 2019-12-31: -47984000 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 130,000
Exact value

Exact value: 130000 USD

2019-01-01 – 2019-12-31: 130000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.11 million
Calculation and evidence

-47984000 − 130000 USD

Exact free cash flow: -48114000 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 57.46 million
Exact value

Exact value: -57457000 USD

2020-01-01 – 2020-12-31: -57457000 USD Inspect Net Income Open source
Share or cite

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

−USD 53.54 million
Exact value

Exact value: -53539000 USD

2020-01-01 – 2020-12-31: -53539000 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 35,000
Exact value

Exact value: 35000 USD

2020-01-01 – 2020-12-31: 35000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 53.57 million
Calculation and evidence

-53539000 − 35000 USD

Exact free cash flow: -53574000 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 52.53 million
Exact value

Exact value: -52527000 USD

2021-01-01 – 2021-12-31: -52527000 USD Inspect Net Income Open source
Share or cite

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

−USD 44.97 million
Exact value

Exact value: -44971000 USD

2021-01-01 – 2021-12-31: -44971000 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 67,000
Exact value

Exact value: 67000 USD

2021-01-01 – 2021-12-31: 67000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 45.04 million
Calculation and evidence

-44971000 − 67000 USD

Exact free cash flow: -45038000 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.

52 filings · 327 latest values · 327 originally reported values

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

Identifiers: 0001696396, 1696396, MITO, edgar:1696396

Also known as STEALTH BIOTHERAPEUTICS CORP, Stealth BioTherapeutics Corp