PANDION THERAPEUTICS, INC.

EDGAR

5 filing records in this dataset, filed from 2020-06-26 to 2021-03-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.19 million USD

2020 Q4 · USD

Exact inputs and evidence

Operating margin

-512.51%

2020 Q4 · %

Exact inputs and evidence
  • Operating Income: -37929000 USD Source
  • Operating Income: -26700000 USD Source
  • Revenue: 8779000 USD Source
  • Revenue: 6588000 USD Source

Operating cash flow

-11.2 million USD

2020 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -34988000 USD Source
  • Operating Cash Flow: -23821000 USD Source

Free cash flow

-12 million USD

2020 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -34988000 USD Source
  • Operating Cash Flow: -23821000 USD Source
  • Capital Expenditure: 2788000 USD Source
  • Capital Expenditure: 2005000 USD Source
Cash and cash equivalents
220 million USD Source
Exact value

219891000 USD

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

28381893 shares

Reported share-count change

2,455.16% · 27.3 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
  • 1110767 shares · 2019-12-31· Source
  • 28381893 shares · 2020-12-31· 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: 2021-03-31.

Financial data available through: 2020-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2020-12-31
  • Operating income: 2 of 11 periods available· newest 2020-12-31
  • Net income: 2 of 11 periods available· newest 2020-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2020-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2020-12-31
  • Total assets: 2 of 11 periods available· newest 2020-12-31
  • Total liabilities: 2 of 11 periods available· newest 2020-12-31
  • Current assets: 2 of 11 periods available· newest 2020-12-31
  • Current liabilities: 2 of 11 periods available· newest 2020-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2020-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2020-12-31

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

    +807.9%

    Prior period

    USD 967,000

    –

    Current period

    USD 8.78 million

    –

    Exact inputs and evidence

    8779000 − 967000 = 7812000 USD

    967000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    8779000 USD · 2020-01-01 – 2020-12-31

    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 16.23 million

    Prior period

    −USD 21.88 million

    –

    Current period

    −USD 38.11 million

    –

    Exact inputs and evidence

    -38105000 − -21877000 = -16228000 USD

    -21877000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -38105000 USD · 2020-01-01 – 2020-12-31

    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 21.56 million

    Prior period

    −USD 13.43 million

    –

    Current period

    −USD 34.99 million

    –

    Exact inputs and evidence

    -34988000 − -13429000 = -21559000 USD

    -13429000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -34988000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +339.1%

    Prior period

    USD 635,000

    –

    Current period

    USD 2.79 million

    –

    Exact inputs and evidence

    2788000 − 635000 = 2153000 USD

    635000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    2788000 USD · 2020-01-01 – 2020-12-31

    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.

2020 2020-01-01 – 2020-12-31

  • Revenue USD 8.78 million 100% of revenue
  • Operating costs Derived USD 46.71 million 532% of revenue
  • Operating income −USD 37.93 million −432% of revenue
  • Tax, interest and other Derived USD 176,000 2% of revenue
  • Net income −USD 38.11 million −434% of revenue

Cash

  • Operating cash flow −USD 34.99 million −399% of revenue
  • Capital expenditure USD 2.79 million 32% of revenue
  • Free cash flow Derived −USD 37.78 million −430% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2019 Operating loss: operating costs were 2,398% of revenue.
  • 2020 Operating loss: operating costs were 532% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2019 2019-01-01 – 2019-12-31967000 23186000 Derived -22219000 -342000 Derived -21877000 -14064000 Derived
Source
2020 2020-01-01 – 2020-12-318779000 46708000 Derived -37929000 176000 Derived -38105000 -37776000 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 8.8M 2020
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.9.5M7.1M4.7M2.4M0.020192020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Revenue967000
2020Revenue8779000

Revenue growth

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

807.9% 2020
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.872%654%436%218%0%20192020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2019Year over yearNo prior comparable period
2020Year over year807.9%

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 -432% 2020
Net margin -434% 2020
Free cash flow margin -430.3% 2020
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.184%-483%-1,149%-1,815%-2,482%20192020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2019Operating margin-2,297.7%
2020Operating margin-432%
2019Net margin-2,262.4%
2020Net margin-434%
2019Free cash flow margin-1,454.4%
2020Free cash flow margin-430.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -35M 2020
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.2.8M-7.3M-17.5M-27.6M-37.8M20192020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Operating cash flow-13429000
2020Operating cash flow-34988000

Free cash flow

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

USD -37.8M 2020
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.3.0M-7.9M-18.9M-29.8M-40.8M20192020
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Free cash flow-14064000
2020Free cash flow-37776000

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.

5.8% 2020
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.87%65%43%22%0%20192020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2019Liabilities / assets80.1%
2020Liabilities / assets5.8%

Current assets to current liabilities

Current assets divided by current liabilities.

25.29× 2020
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.27.31×20.48×13.65×6.83×0.00×20192020
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2019Current assets / current liabilities2.84×
2020Current assets / current liabilities25.29×

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
2019 2019-01-01 – 2019-12-31
−USD 21.88 million
Exact value

Exact value: -21877000 USD

2019-01-01 – 2019-12-31: -21877000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.43 million
Exact value

Exact value: -13429000 USD

2019-01-01 – 2019-12-31: -13429000 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 635,000
Exact value

Exact value: 635000 USD

2019-01-01 – 2019-12-31: 635000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.06 million
Calculation and evidence

-13429000 − 635000 USD

Exact free cash flow: -14064000 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 38.11 million
Exact value

Exact value: -38105000 USD

2020-01-01 – 2020-12-31: -38105000 USD Inspect Net Income Open source
Share or cite

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

−USD 34.99 million
Exact value

Exact value: -34988000 USD

2020-01-01 – 2020-12-31: -34988000 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 2.79 million
Exact value

Exact value: 2788000 USD

2020-01-01 – 2020-12-31: 2788000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 37.78 million
Calculation and evidence

-34988000 − 2788000 USD

Exact free cash flow: -37776000 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.

5 filings · 255 latest values · 255 originally reported values

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

Identifiers: 0001807901, 1807901, PAND, edgar:1807901

Also known as PANDION THERAPEUTICS, INC., Pandion Therapeutics Holdco LLC, Pandion Therapeutics, Inc.