SomaLogic, Inc.

EDGAR

18 filing records in this dataset, filed from 2021-02-01 to 2024-01-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

22 million USD

2023 Q3 · USD

Exact inputs and evidence

Operating margin

-127.37%

2023 Q3 · %

Exact inputs and evidence
  • Operating Income: -28082000 USD Source
  • Revenue: 22048000 USD Source

Operating cash flow

-21.4 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -90647000 USD Source
  • Operating Cash Flow: -69282000 USD Source

Free cash flow

-21.7 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -90647000 USD Source
  • Operating Cash Flow: -69282000 USD Source
  • Capital Expenditure: 2519000 USD Source
  • Capital Expenditure: 2148000 USD Source
Cash and cash equivalents
306 million USD Source
Exact value

305571000 USD

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

0 USD

Shares outstanding
189 million shares Source
Exact value

188662349 shares

Reported share-count change

0.62% · 1.17 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
  • 187495940 shares · 2022-09-30· Source
  • 188662349 shares · 2023-09-30· 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

81.7 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Revenue: 97666000 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 78837000 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 20379000 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 20468000 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 22048000 USD · 2023-07-01 – 2023-09-30 Source

Net income

-130 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: -109157000 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -59906000 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -34202000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -24772000 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -22157000 USD · 2023-07-01 – 2023-09-30 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: 2024-01-02.

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 including current maturities: 2 of 11 periods available· newest 2021-12-31
  • 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

    +19.7%

    Prior period

    USD 81.63 million

    –

    Current period

    USD 97.67 million

    –

    Exact inputs and evidence

    97666000 − 81626000 = 16040000 USD

    81626000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    97666000 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 21.61 million

    Prior period

    −USD 87.55 million

    –

    Current period

    −USD 109.16 million

    –

    Exact inputs and evidence

    -109157000 − -87547000 = -21610000 USD

    -87547000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -109157000 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 60.29 million

    Prior period

    −USD 40.38 million

    –

    Current period

    −USD 100.67 million

    –

    Exact inputs and evidence

    -100669000 − -40384000 = -60285000 USD

    -40384000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -100669000 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

    +57.7%

    Prior period

    USD 3.31 million

    –

    Current period

    USD 5.22 million

    –

    Exact inputs and evidence

    5215000 − 3307000 = 1908000 USD

    3307000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    5215000 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 97.67 million 100% of revenue
  • Operating costs Derived USD 273.43 million 280% of revenue
  • Operating income −USD 175.76 million −180% of revenue
  • Tax, interest and other Derived −USD 66.6 million −68% of revenue
  • Net income −USD 109.16 million −112% of revenue

Cash

  • Operating cash flow −USD 100.67 million −103% of revenue
  • Capital expenditure USD 5.22 million 5.3% of revenue
  • Free cash flow Derived −USD 105.88 million −108% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 161% of revenue.
  • 2021 Operating loss: operating costs were 190% of revenue.
  • 2022 Operating loss: operating costs were 280% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-3155889000 90245000 Derived -34356000 18659000 Derived -53015000 -29495000 Derived
Source
2021 2021-01-01 – 2021-12-3181626000 154930000 Derived -73304000 14243000 Derived -87547000 -43691000 Derived
Source
2022 2022-01-01 – 2022-12-3197666000 273427000 Derived -175761000 -66604000 Derived -109157000 -105884000 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 97.7M 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.105.5M79.1M52.7M26.4M0.0202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue55889000
2021Revenue81626000
2022Revenue97666000

Revenue growth

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

19.7% 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.50%37%25%12%0%202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year46.1%
2022Year over year19.7%

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 -180% 2022
Net margin -111.8% 2022
Free cash flow margin -108.4% 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.14%-38%-90%-142%-194%202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-61.5%
2021Operating margin-89.8%
2022Operating margin-180%
2020Net margin-94.9%
2021Net margin-107.3%
2022Net margin-111.8%
2020Free cash flow margin-52.8%
2021Free cash flow margin-53.5%
2022Free cash flow margin-108.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -100.7M 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.8.1M-21.1M-50.3M-79.5M-108.7M202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-28338000
2021Operating cash flow-40384000
2022Operating cash flow-100669000

Free cash flow

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

USD -105.9M 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.8.5M-22.2M-52.9M-83.6M-114.4M202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-29495000
2021Free cash flow-43691000
2022Free cash flow-105884000

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.

13.1% 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.25.1%18.8%12.6%6.3%0.0%202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets23.3%
2021Liabilities / assets13.3%
2022Liabilities / assets13.1%

Current assets to current liabilities

Current assets divided by current liabilities.

13.42× 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.25.50×19.13×12.75×6.38×0.00×202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities13.03×
2021Current assets / current liabilities23.61×
2022Current assets / current liabilities13.42×

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 53.02 million
Exact value

Exact value: -53015000 USD

2020-01-01 – 2020-12-31: -53015000 USD Inspect Net Income Open source
Share or cite

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

−USD 28.34 million
Exact value

Exact value: -28338000 USD

2020-01-01 – 2020-12-31: -28338000 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 1.16 million
Exact value

Exact value: 1157000 USD

2020-01-01 – 2020-12-31: 1157000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.5 million
Calculation and evidence

-28338000 − 1157000 USD

Exact free cash flow: -29495000 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 87.55 million
Exact value

Exact value: -87547000 USD

2021-01-01 – 2021-12-31: -87547000 USD Inspect Net Income Open source
Share or cite

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

−USD 40.38 million
Exact value

Exact value: -40384000 USD

2021-01-01 – 2021-12-31: -40384000 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 3.31 million
Exact value

Exact value: 3307000 USD

2021-01-01 – 2021-12-31: 3307000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 43.69 million
Calculation and evidence

-40384000 − 3307000 USD

Exact free cash flow: -43691000 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 109.16 million
Exact value

Exact value: -109157000 USD

2022-01-01 – 2022-12-31: -109157000 USD Inspect Net Income Open source
Share or cite

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

−USD 100.67 million
Exact value

Exact value: -100669000 USD

2022-01-01 – 2022-12-31: -100669000 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 5.22 million
Exact value

Exact value: 5215000 USD

2022-01-01 – 2022-12-31: 5215000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 105.88 million
Calculation and evidence

-100669000 − 5215000 USD

Exact free cash flow: -105884000 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.

18 filings · 929 latest values · 927 originally reported values

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

Identifiers: 0001837412, 1837412, CMII, edgar:1837412

Also known as CM LIFE SCIENCES II INC., CM Life Sciences II Inc., SOMALOGIC, INC., SomaLogic, Inc.