MYCOGEN CORP

EDGAR

15 filing records in this dataset, filed from 1995-05-15 to 1998-07-10. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Institutional holders (Form 13F) are not yet shown here.

Latest quarter

Revenue

90.3 million USD

1998-05-31 · USD

Exact inputs and evidence

Operating margin

-9.69%

1998-05-31 · %

Exact inputs and evidence
  • Operating Income: -8752000 USD Source
  • Revenue: 90301000 USD Source

Operating cash flow

-32.5 million USD

1998-05-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -69593000 USD Source
  • Operating Cash Flow: -37069000 USD Source

Free cash flow

-37.1 million USD

1998-05-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -69593000 USD Source
  • Operating Cash Flow: -37069000 USD Source
  • Capital Expenditure: 18685000 USD Source
  • Capital Expenditure: 14156000 USD Source
Cash and cash equivalents
1.51 million USD Source
Exact value

1514000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-68.5 million USD

1997-06-01 – 1998-05-31

Exact inputs and evidence
  • Net income: -37683000 USD · 1996-09-01 – 1997-08-31 Source
  • Net income: -6981000 USD · 1996-09-01 – 1997-05-31 Source
  • Net income: -14543000 USD · 1997-09-01 – 1997-11-30 Source
  • Net income: -14917000 USD · 1997-12-01 – 1998-02-28 Source
  • Net income: -8297000 USD · 1998-03-01 – 1998-05-31 Source

Operating cash flow

-49.1 million USD

1997-06-01 – 1998-05-31

Exact inputs and evidence
  • Operating cash flow: -22788000 USD · 1996-09-01 – 1997-08-31 Source
  • Operating cash flow: -43325000 USD · 1996-09-01 – 1997-05-31 Source
  • Operating cash flow: -22504000 USD · 1997-09-01 – 1997-11-30 Source
  • Operating cash flow: -37069000 USD · 1997-09-01 – 1998-02-28 Source
  • Operating cash flow: -22504000 USD · 1997-09-01 – 1997-11-30 Source
  • Operating cash flow: -69593000 USD · 1997-09-01 – 1998-05-31 Source
  • Operating cash flow: -37069000 USD · 1997-09-01 – 1998-02-28 Source

Capital expenditure

29.2 million USD

1997-06-01 – 1998-05-31

Exact inputs and evidence
  • Capital expenditure: 35653000 USD · 1996-09-01 – 1997-08-31 Source
  • Capital expenditure: 25106000 USD · 1996-09-01 – 1997-05-31 Source
  • Capital expenditure: 7246000 USD · 1997-09-01 – 1997-11-30 Source
  • Capital expenditure: 14156000 USD · 1997-09-01 – 1998-02-28 Source
  • Capital expenditure: 7246000 USD · 1997-09-01 – 1997-11-30 Source
  • Capital expenditure: 18685000 USD · 1997-09-01 – 1998-05-31 Source
  • Capital expenditure: 14156000 USD · 1997-09-01 – 1998-02-28 Source

Free cash flow

-78.3 million USD

1997-06-01 – 1998-05-31

Exact inputs and evidence
  • Operating cash flow: -22788000 USD · 1996-09-01 – 1997-08-31 Source
  • Operating cash flow: -43325000 USD · 1996-09-01 – 1997-05-31 Source
  • Operating cash flow: -22504000 USD · 1997-09-01 – 1997-11-30 Source
  • Operating cash flow: -37069000 USD · 1997-09-01 – 1998-02-28 Source
  • Operating cash flow: -22504000 USD · 1997-09-01 – 1997-11-30 Source
  • Operating cash flow: -69593000 USD · 1997-09-01 – 1998-05-31 Source
  • Operating cash flow: -37069000 USD · 1997-09-01 – 1998-02-28 Source
  • Capital expenditure: 35653000 USD · 1996-09-01 – 1997-08-31 Source
  • Capital expenditure: 25106000 USD · 1996-09-01 – 1997-05-31 Source
  • Capital expenditure: 7246000 USD · 1997-09-01 – 1997-11-30 Source
  • Capital expenditure: 14156000 USD · 1997-09-01 – 1998-02-28 Source
  • Capital expenditure: 7246000 USD · 1997-09-01 – 1997-11-30 Source
  • Capital expenditure: 18685000 USD · 1997-09-01 – 1998-05-31 Source
  • Capital expenditure: 14156000 USD · 1997-09-01 – 1998-02-28 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: 1998-07-10.

Financial data available through: 1997-08-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1997-08-31
  • Operating income: 5 of 11 periods available· newest 1997-08-31
  • Net income: 5 of 11 periods available· newest 1997-08-31
  • Operating cash flow: 5 of 11 periods available· newest 1997-08-31
  • Capital expenditure: 5 of 11 periods available· newest 1997-08-31
  • Total assets: 4 of 11 periods available· newest 1997-08-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1997-08-31
  • Current liabilities: 4 of 11 periods available· newest 1997-08-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1997-08-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    +35.6%

    Prior period

    USD 155.59 million

    –

    Current period

    USD 210.97 million

    –

    Exact inputs and evidence

    210973000 − 155589000 = 55384000 USD

    155589000 USD · 1995-09-01 – 1996-08-31

    Inspect prior input Prior source

    210973000 USD · 1996-09-01 – 1997-08-31

    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 9.38 million

    Prior period

    −USD 47.06 million

    –

    Current period

    −USD 37.68 million

    –

    Exact inputs and evidence

    -37683000 − -47058000 = 9375000 USD

    -47058000 USD · 1995-09-01 – 1996-08-31

    Inspect prior input Prior source

    -37683000 USD · 1996-09-01 – 1997-08-31

    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

    -380.3%

    Prior period

    USD 8.13 million

    –

    Current period

    −USD 22.79 million

    –

    Exact inputs and evidence

    -22788000 − 8131000 = -30919000 USD

    8131000 USD · 1995-09-01 – 1996-08-31

    Inspect prior input Prior source

    -22788000 USD · 1996-09-01 – 1997-08-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +156.7%

    Prior period

    USD 13.89 million

    –

    Current period

    USD 35.65 million

    –

    Exact inputs and evidence

    35653000 − 13889000 = 21764000 USD

    13889000 USD · 1995-09-01 – 1996-08-31

    Inspect prior input Prior source

    35653000 USD · 1996-09-01 – 1997-08-31

    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.

1997 1996-09-01 – 1997-08-31

  • Revenue USD 210.97 million 100% of revenue
  • Operating costs Derived USD 245.52 million 116% of revenue
  • Operating income −USD 34.55 million −16% of revenue
  • Tax, interest and other Derived USD 3.14 million 1.5% of revenue
  • Net income −USD 37.68 million −18% of revenue

Cash

  • Operating cash flow −USD 22.79 million −11% of revenue
  • Capital expenditure USD 35.65 million 17% of revenue
  • Free cash flow Derived −USD 58.44 million −28% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Operating loss: operating costs were 124% of revenue.
  • 1994 Operating loss: operating costs were 143% of revenue.
  • 1995 Operating loss: operating costs were 114% of revenue.
  • 1996 Operating loss: operating costs were 132% of revenue.
  • 1997 Operating loss: operating costs were 116% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-09-01 – 1993-08-31118011000 146006000 Derived -27995000 -1978000 Derived -26017000 -8067000 Derived
Source
1994 1993-09-01 – 1994-08-31112760000 161565000 Derived -48805000 -17175000 Derived -31630000 -8225000 Derived
Source
1995 1994-09-01 – 1995-08-31113218000 128735000 Derived -15517000 -1074000 Derived -14443000 -13026000 Derived
Source
1996 1995-09-01 – 1996-08-31155589000 205738000 Derived -50149000 -3091000 Derived -47058000 -5758000 Derived
Source
1997 1996-09-01 – 1997-08-31210973000 245520000 Derived -34547000 3136000 Derived -37683000 -58441000 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 211M 1997
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.227.9M170.9M113.9M57.0M0.019931994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue118011000
1994Revenue112760000
1995Revenue113218000
1996Revenue155589000
1997Revenue210973000

Revenue growth

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

35.6% 1997
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.41%29%16%4%-8%19931994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year-4.4%
1995Year over year0.4%
1996Year over year37.4%
1997Year over year35.6%

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 -16.4% 1997
Net margin -17.9% 1997
Free cash flow margin -27.7% 1997
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.3%-9%-22%-34%-47%19931994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin-23.7%
1994Operating margin-43.3%
1995Operating margin-13.7%
1996Operating margin-32.2%
1997Operating margin-16.4%
1993Net margin-22%
1994Net margin-28.1%
1995Net margin-12.8%
1996Net margin-30.2%
1997Net margin-17.9%
1993Free cash flow margin-6.8%
1994Free cash flow margin-7.3%
1995Free cash flow margin-11.5%
1996Free cash flow margin-3.7%
1997Free cash flow margin-27.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -22.8M 1997
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.10.6M1.6M-7.3M-16.3M-25.3M19931994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-3240000
1994Operating cash flow-3966000
1995Operating cash flow-6460000
1996Operating cash flow8131000
1997Operating cash flow-22788000

Free cash flow

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

USD -58.4M 1997
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.4.7M-12.3M-29.2M-46.2M-63.1M19931994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-8067000
1994Free cash flow-8225000
1995Free cash flow-13026000
1996Free cash flow-5758000
1997Free cash flow-58441000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-08-31Liabilities / assetsNot reportedNo source recorded
1994-08-31Liabilities / assetsNot reported
1995-08-31Liabilities / assetsNot reported
1996-08-31Liabilities / assetsNot reported
1997-08-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.6× 1997
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.5.80×4.35×2.90×1.45×0.00×1993-08-311994199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-08-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities5.37×
1995Current assets / current liabilities3.77×
1996Current assets / current liabilities3.36×
1997Current assets / current liabilities1.6×

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
1993 1992-09-01 – 1993-08-31
−USD 26.02 million
Exact value

Exact value: -26017000 USD

1992-09-01 – 1993-08-31: -26017000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.24 million
Exact value

Exact value: -3240000 USD

1992-09-01 – 1993-08-31: -3240000 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 4.83 million
Exact value

Exact value: 4827000 USD

1992-09-01 – 1993-08-31: 4827000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.07 million
Calculation and evidence

-3240000 − 4827000 USD

Exact free cash flow: -8067000 USD

Share or cite

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

1994 1993-09-01 – 1994-08-31
−USD 31.63 million
Exact value

Exact value: -31630000 USD

1993-09-01 – 1994-08-31: -31630000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.97 million
Exact value

Exact value: -3966000 USD

1993-09-01 – 1994-08-31: -3966000 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 4.26 million
Exact value

Exact value: 4259000 USD

1993-09-01 – 1994-08-31: 4259000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.23 million
Calculation and evidence

-3966000 − 4259000 USD

Exact free cash flow: -8225000 USD

Share or cite

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

1995 1994-09-01 – 1995-08-31
−USD 14.44 million
Exact value

Exact value: -14443000 USD

1994-09-01 – 1995-08-31: -14443000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.46 million
Exact value

Exact value: -6460000 USD

1994-09-01 – 1995-08-31: -6460000 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 6.57 million
Exact value

Exact value: 6566000 USD

1994-09-01 – 1995-08-31: 6566000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.03 million
Calculation and evidence

-6460000 − 6566000 USD

Exact free cash flow: -13026000 USD

Share or cite

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

1996 1995-09-01 – 1996-08-31
−USD 47.06 million
Exact value

Exact value: -47058000 USD

1995-09-01 – 1996-08-31: -47058000 USD Inspect Net Income Open source
Share or cite

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

USD 8.13 million
Exact value

Exact value: 8131000 USD

1995-09-01 – 1996-08-31: 8131000 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 13.89 million
Exact value

Exact value: 13889000 USD

1995-09-01 – 1996-08-31: 13889000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.76 million
Calculation and evidence

8131000 − 13889000 USD

Exact free cash flow: -5758000 USD

Share or cite

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

1997 1996-09-01 – 1997-08-31
−USD 37.68 million
Exact value

Exact value: -37683000 USD

1996-09-01 – 1997-08-31: -37683000 USD Inspect Net Income Open source
Share or cite

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

−USD 22.79 million
Exact value

Exact value: -22788000 USD

1996-09-01 – 1997-08-31: -22788000 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 35.65 million
Exact value

Exact value: 35653000 USD

1996-09-01 – 1997-08-31: 35653000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 58.44 million
Calculation and evidence

-22788000 − 35653000 USD

Exact free cash flow: -58441000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000813742, 813742, edgar:813742