Graf Industrial Corp.

EDGAR

23 filing records in this dataset, filed from 2018-09-18 to 2022-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

9.64 million USD

2022 Q3 · USD

Exact inputs and evidence

Operating margin

-438.29%

2022 Q3 · %

Exact inputs and evidence
  • Operating Income: -42256000 USD Source
  • Revenue: 9641000 USD Source

Operating cash flow

-26.4 million USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -95679000 USD Source
  • Operating Cash Flow: -69309000 USD Source
Cash and cash equivalents
51.5 million USD Source
Exact value

51487000 USD

Long-term debt including current maturities
0 USD Source
Exact value

0 USD

Shares outstanding
233 million shares Source
Exact value

232677318 shares

Reported share-count change

18.76% · 36.8 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
  • 195922639 shares · 2021-09-30· Source
  • 232677318 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

44.9 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 61924000 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 44382000 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 6180000 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 11507000 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 9641000 USD · 2022-07-01 – 2022-09-30 Source

Capital expenditure

4.29 million USD

2020-10-01 – 2021-09-30

Exact inputs and evidence
  • Capital expenditure: 3277000 USD · 2020-01-01 – 2020-12-31 Source
  • Capital expenditure: 2197000 USD · 2020-01-01 – 2020-09-30 Source
  • Capital expenditure: 601000 USD · 2021-01-01 – 2021-03-31 Source
  • Capital expenditure: 1779000 USD · 2021-01-01 – 2021-06-30 Source
  • Capital expenditure: 601000 USD · 2021-01-01 – 2021-03-31 Source
  • Capital expenditure: 3213000 USD · 2021-01-01 – 2021-09-30 Source
  • Capital expenditure: 1779000 USD · 2021-01-01 – 2021-06-30 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: 2022-11-09.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 4 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: Multiple units; comparison withheld· newest 2020-12-31
  • Total assets: 4 of 11 periods available· newest 2021-12-31
  • Total liabilities: 4 of 11 periods available· newest 2021-12-31
  • Current assets: 4 of 11 periods available· newest 2021-12-31
  • Current liabilities: 4 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 4 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

    -35.1%

    Prior period

    USD 95.36 million

    –

    Current period

    USD 61.92 million

    –

    Exact inputs and evidence

    61924000 − 95362000 = -33438000 USD

    95362000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    61924000 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 62.37 million

    Prior period

    −USD 149.86 million

    –

    Current period

    −USD 212.24 million

    –

    Exact inputs and evidence

    -212236000 − -149864000 = -62372000 USD

    -149864000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -212236000 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 52.23 million

    Prior period

    −USD 68.44 million

    –

    Current period

    −USD 120.67 million

    –

    Exact inputs and evidence

    -120670000 − -68437000 = -52233000 USD

    -68437000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -120670000 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: Capital expenditure.

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 61.92 million 100% of revenue
  • Cost of revenue USD 67.84 million 110% of revenue
  • Operating expenses USD 216.2 million 349% of revenue
  • Operating income −USD 222.11 million −359% of revenue
  • Tax, interest and other Derived −USD 9.87 million −16% of revenue
  • Net income −USD 212.24 million −343% of revenue

Cash

  • Operating cash flow −USD 120.67 million −195% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Operating loss: operating costs were 139% of revenue.
  • 2019 Operating loss: operating costs were 168% of revenue.
  • 2020 Operating loss: operating costs were 261% of revenue.
  • 2021 Operating loss: operating costs were 459% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-31142946000 199098000 Derived -56152000 6148000 Derived -62300000 Unavailable
Source
2019 2019-01-01 – 2019-12-31101398000 170411000 Derived -69013000 -1787000 Derived -67226000 Unavailable
Source
2020 2020-01-01 – 2020-12-3195362000 249266000 Derived -153904000 -4040000 Derived -149864000 Unavailable
Source
2021 2021-01-01 – 2021-12-3161924000 284033000 Derived -222109000 -9873000 Derived -212236000 Unavailable
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 61.9M 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.154.4M115.8M77.2M38.6M0.02018201920202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue142946000
2019Revenue101398000
2020Revenue95362000
2021Revenue61924000

Revenue growth

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

-35.1% 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.3%-7%-18%-28%-38%2018201920202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year-29.1%
2020Year over year-6%
2021Year over year-35.1%

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 -358.7% 2021
Net margin -342.7% 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.29%-75%-179%-283%-387%2018201920202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin-39.3%
2019Operating margin-68.1%
2020Operating margin-161.4%
2021Operating margin-358.7%
2018Net margin-43.6%
2019Net margin-66.3%
2020Net margin-157.2%
2021Net margin-342.7%
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -120.7M 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.9.7M-25.3M-60.3M-95.3M-130.3M2018201920202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow-30503000
2019Operating cash flow-43230000
2020Operating cash flow-68437000
2021Operating cash flow-120670000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flowUnavailable

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.

20.3% 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.48%36%24%12%0%2018201920202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets6.4%
2019Liabilities / assets44%
2020Liabilities / assets21.2%
2021Liabilities / assets20.3%

Current assets to current liabilities

Current assets divided by current liabilities.

6.95× 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.7.51×5.63×3.75×1.88×0.00×2018201920202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities0.1×
2019Current assets / current liabilities1.81×
2020Current assets / current liabilities6.19×
2021Current assets / current liabilities6.95×

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 62.3 million
Exact value

Exact value: -62300000 USD

2018-01-01 – 2018-12-31: -62300000 USD Inspect Net Income Open source
Share or cite

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

−USD 30.5 million
Exact value

Exact value: -30503000 USD

2018-01-01 – 2018-12-31: -30503000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2019 2019-01-01 – 2019-12-31
−USD 67.23 million
Exact value

Exact value: -67226000 USD

2019-01-01 – 2019-12-31: -67226000 USD Inspect Net Income Open source
Share or cite

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

−USD 43.23 million
Exact value

Exact value: -43230000 USD

2019-01-01 – 2019-12-31: -43230000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2020 2020-01-01 – 2020-12-31
−USD 149.86 million
Exact value

Exact value: -149864000 USD

2020-01-01 – 2020-12-31: -149864000 USD Inspect Net Income Open source
Share or cite

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

−USD 68.44 million
Exact value

Exact value: -68437000 USD

2020-01-01 – 2020-12-31: -68437000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2021 2021-01-01 – 2021-12-31
−USD 212.24 million
Exact value

Exact value: -212236000 USD

2021-01-01 – 2021-12-31: -212236000 USD Inspect Net Income Open source
Share or cite

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

−USD 120.67 million
Exact value

Exact value: -120670000 USD

2021-01-01 – 2021-12-31: -120670000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

23 filings · 2,003 latest values · 2,003 originally reported values

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

Identifiers: 0001745317, 1745317, GRAF, edgar:1745317

Also known as GRAF INDUSTRIAL CORP., Graf Industrial Corp., VELODYNE LIDAR, INC., Velodyne Lidar, Inc.