PROMETHEUS BIOSCIENCES, INC.

EDGAR

11 filing records in this dataset, filed from 2021-02-19 to 2023-05-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.11 million USD

2023 Q1 · USD

Exact inputs and evidence

Operating margin

-4,407.6%

2023 Q1 · %

Exact inputs and evidence
  • Operating Income: -48704000 USD Source
  • Revenue: 1105000 USD Source

Operating cash flow

-39.5 million USD

2023 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39544000 USD Source

Free cash flow

-40.1 million USD

2023 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39544000 USD Source
  • Capital Expenditure: 530000 USD Source
Cash and cash equivalents
113 million USD Source
Exact value

113345000 USD

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

7396000 USD

Shares outstanding
47.7 million shares Source
Exact value

47714178 shares

Reported share-count change

22.06% · 8.62 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
  • 39089812 shares · 2022-03-31· Source
  • 47714178 shares · 2023-03-31· 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

4 million USD

2022-04-01 – 2023-03-31

Exact inputs and evidence
  • Revenue: 1269000 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 968000 USD · 2022-07-01 – 2022-09-30 Source
  • Revenue: 6809000 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 6156000 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 1105000 USD · 2023-01-01 – 2023-03-31 Source

Net income

-151 million USD

2022-04-01 – 2023-03-31

Exact inputs and evidence
  • Net income: -33647000 USD · 2022-04-01 – 2022-06-30 Source
  • Net income: -37275000 USD · 2022-07-01 – 2022-09-30 Source
  • Net income: -141752000 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -102988000 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -40876000 USD · 2023-01-01 – 2023-03-31 Source

Operating cash flow

-133 million USD

2022-04-01 – 2023-03-31

Exact inputs and evidence
  • Operating cash flow: -58235000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -29388000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -82131000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -58235000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -123254000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -82131000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -39544000 USD · 2023-01-01 – 2023-03-31 Source

Capital expenditure

2.28 million USD

2022-04-01 – 2023-03-31

Exact inputs and evidence
  • Capital expenditure: 1843000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 955000 USD · 2022-01-01 – 2022-03-31 Source
  • Capital expenditure: 2334000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 1843000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 2703000 USD · 2022-01-01 – 2022-12-31 Source
  • Capital expenditure: 2334000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 530000 USD · 2023-01-01 – 2023-03-31 Source

Free cash flow

-136 million USD

2022-04-01 – 2023-03-31

Exact inputs and evidence
  • Operating cash flow: -58235000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -29388000 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -82131000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -58235000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -123254000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -82131000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -39544000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 1843000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 955000 USD · 2022-01-01 – 2022-03-31 Source
  • Capital expenditure: 2334000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 1843000 USD · 2022-01-01 – 2022-06-30 Source
  • Capital expenditure: 2703000 USD · 2022-01-01 – 2022-12-31 Source
  • Capital expenditure: 2334000 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: 530000 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: 2023-05-09.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2022-12-31
  • Operating income: 3 of 11 periods available· newest 2022-12-31
  • Net income: 3 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2022-12-31
  • Total assets: 3 of 11 periods available· newest 2022-12-31
  • Total liabilities: 3 of 11 periods available· newest 2022-12-31
  • Current assets: 3 of 11 periods available· newest 2022-12-31
  • Current liabilities: 3 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2022-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 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

    +117.6%

    Prior period

    USD 3.13 million

    –

    Current period

    USD 6.81 million

    –

    Exact inputs and evidence

    6809000 − 3129000 = 3680000 USD

    3129000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    6809000 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 51.56 million

    Prior period

    −USD 90.2 million

    –

    Current period

    −USD 141.75 million

    –

    Exact inputs and evidence

    -141752000 − -90195000 = -51557000 USD

    -90195000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -141752000 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 59.75 million

    Prior period

    −USD 63.51 million

    –

    Current period

    −USD 123.25 million

    –

    Exact inputs and evidence

    -123254000 − -63505000 = -59749000 USD

    -63505000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -123254000 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

    +137.9%

    Prior period

    USD 1.14 million

    –

    Current period

    USD 2.7 million

    –

    Exact inputs and evidence

    2703000 − 1136000 = 1567000 USD

    1136000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    2703000 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 6.81 million 100% of revenue
  • Operating costs Derived USD 152.59 million 2,241% of revenue
  • Operating income −USD 145.78 million −2,141% of revenue
  • Tax, interest and other Derived −USD 4.03 million −59% of revenue
  • Net income −USD 141.75 million −2,082% of revenue

Cash

  • Operating cash flow −USD 123.25 million −1,810% of revenue
  • Capital expenditure USD 2.7 million 40% of revenue
  • Free cash flow Derived −USD 125.96 million −1,850% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 2,460% of revenue.
  • 2021 Operating loss: operating costs were 2,906% of revenue.
  • 2022 Operating loss: operating costs were 2,241% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-311229000 30236000 Derived -29007000 8131000 Derived -37138000 -28222000 Derived
Source
2021 2021-01-01 – 2021-12-313129000 90932000 Derived -87803000 2392000 Derived -90195000 -64641000 Derived
Source
2022 2022-01-01 – 2022-12-316809000 152587000 Derived -145778000 -4026000 Derived -141752000 -125957000 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 6.8M 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.7.4M5.5M3.7M1.8M0.0202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue1229000
2021Revenue3129000
2022Revenue6809000

Revenue growth

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

117.6% 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.167%125%83%42%0%202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year154.6%
2022Year over year117.6%

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 -2,141% 2022
Net margin -2,081.8% 2022
Free cash flow margin -1,849.9% 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.242%-635%-1,511%-2,387%-3,264%202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-2,360.2%
2021Operating margin-2,806.1%
2022Operating margin-2,141%
2020Net margin-3,021.8%
2021Net margin-2,882.6%
2022Net margin-2,081.8%
2020Free cash flow margin-2,296.3%
2021Free cash flow margin-2,065.9%
2022Free cash flow margin-1,849.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -123.3M 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.9.9M-25.9M-61.6M-97.4M-133.1M202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-28018000
2021Operating cash flow-63505000
2022Operating cash flow-123254000

Free cash flow

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

USD -126M 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.10.1M-26.5M-63.0M-99.5M-136.0M202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-28222000
2021Free cash flow-64641000
2022Free cash flow-125957000

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.

8.7% 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.56%42%28%14%0%202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets52.2%
2021Liabilities / assets12.2%
2022Liabilities / assets8.7%

Current assets to current liabilities

Current assets divided by current liabilities.

31.04× 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.33.52×25.14×16.76×8.38×0.00×202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities3.77×
2021Current assets / current liabilities16.14×
2022Current assets / current liabilities31.04×

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
2020 2020-01-01 – 2020-12-31
−USD 37.14 million
Exact value

Exact value: -37138000 USD

2020-01-01 – 2020-12-31: -37138000 USD Inspect Net Income Open source
Share or cite

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

−USD 28.02 million
Exact value

Exact value: -28018000 USD

2020-01-01 – 2020-12-31: -28018000 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 204,000
Exact value

Exact value: 204000 USD

2020-01-01 – 2020-12-31: 204000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 28.22 million
Calculation and evidence

-28018000 − 204000 USD

Exact free cash flow: -28222000 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 90.2 million
Exact value

Exact value: -90195000 USD

2021-01-01 – 2021-12-31: -90195000 USD Inspect Net Income Open source
Share or cite

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

−USD 63.51 million
Exact value

Exact value: -63505000 USD

2021-01-01 – 2021-12-31: -63505000 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 1.14 million
Exact value

Exact value: 1136000 USD

2021-01-01 – 2021-12-31: 1136000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 64.64 million
Calculation and evidence

-63505000 − 1136000 USD

Exact free cash flow: -64641000 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 141.75 million
Exact value

Exact value: -141752000 USD

2022-01-01 – 2022-12-31: -141752000 USD Inspect Net Income Open source
Share or cite

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

−USD 123.25 million
Exact value

Exact value: -123254000 USD

2022-01-01 – 2022-12-31: -123254000 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 2.7 million
Exact value

Exact value: 2703000 USD

2022-01-01 – 2022-12-31: 2703000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 125.96 million
Calculation and evidence

-123254000 − 2703000 USD

Exact free cash flow: -125957000 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.

11 filings · 737 latest values · 737 originally reported values

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

Identifiers: 0001718852, 1718852, RXDX, edgar:1718852

Also known as PROMETHEUS BIOSCIENCES, INC., Precision IBD, Inc., Prometheus Biosciences, Inc.