Annual Financials for Protagonist Therapeutics Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Net Income before Extraordinaries |
(38.92M) | (77.19M) | (66.15M) | (125.55M) | (127.39M) | |
Net Income Growth |
- | -98.30% | 14.30% | -89.80% | -1.47% | |
Depreciation, Depletion & Amortization |
527,000 | 703,000 | 789,000 | 2.78M | 1.03M | |
Depreciation and Depletion |
527,000 | 703,000 | 789,000 | 2.78M | 1.03M | |
Amortization of Intangible Assets |
- | - | - | - | - | |
Deferred Taxes & Investment Tax Credit |
(658,000) | (775,000) | 1.44M | - | - | |
Deferred Taxes |
(658,000) | (775,000) | 1.44M | - | - | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
7.13M | 9.59M | 10.44M | 18.23M | 25.99M | |
Funds from Operations |
(31.93M) | (67.67M) | (53.48M) | (104.55M) | (100.37M) | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(18.02M) | 28.03M | (17.08M) | (1.27M) | (5.11M) | |
Receivables |
(3.01M) | (757,000) | 3.34M | (915,000) | 4.24M | |
Accounts Payable |
4.43M | (3M) | 1.78M | (3.22M) | 1.22M | |
Other Assets/Liabilities |
(21.35M) | 30.69M | (28.03M) | (16.22M) | 2.15M | |
Net Operating Cash Flow |
(49.95M) | (39.64M) | (70.56M) | (105.82M) | (105.48M) | |
Net Operating Cash Flow Growth |
- | 20.63% | -77.99% | -49.97% | 0.32% | |
Net Operating Cash Flow / Sales |
-161.51% | -17,161.04% | -246.46% | -386.80% | -396.81% | |
Investing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Capital Expenditures |
(486,000) | (967,000) | (471,000) | (1.1M) | (795,000) | |
Capital Expenditures (Fixed Assets) |
(486,000) | (967,000) | (471,000) | (1.1M) | (795,000) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -98.97% | 51.29% | -133.76% | 27.79% | |
Capital Expenditures / Sales |
-1.57% | -418.61% | -1.65% | -4.02% | -2.99% | |
Net Assets from Acquisitions |
- | - | - | - | - | |
Sale of Fixed Assets & Businesses |
- | - | - | - | - | |
Purchase/Sale of Investments |
2.7M | (52.74M) | (90.49M) | (14.76M) | 92.26M | |
Purchase of Investments |
(71.06M) | (166.94M) | (280.03M) | (286.59M) | (214.87M) | |
Sale/Maturity of Investments |
73.76M | 114.19M | 189.53M | 271.83M | 307.14M | |
Other Uses |
- | - | - | - | - | |
Other Sources |
- | - | - | - | - | |
Net Investing Cash Flow |
2.21M | (53.71M) | (90.97M) | (15.86M) | 91.47M | |
Net Investing Cash Flow Growth |
- | -2,527.02% | -69.36% | 82.56% | 676.72% | |
Net Investing Cash Flow / Sales |
7.16% | -23,251.08% | -317.75% | -57.97% | 344.11% | |
Financing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Cash Dividends Paid - Total |
- | - | - | - | - | |
Common Dividends |
- | - | - | - | - | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
24.12M | 36.27M | 258.16M | 130.11M | 19.03M | |
Repurchase of Common & Preferred Stk. |
- | - | - | - | - | |
Sale of Common & Preferred Stock |
24.12M | 36.27M | 258.16M | 130.11M | 19.03M | |
Proceeds from Stock Options |
23.18M | 34.49M | 255.37M | 123.83M | 14.58M | |
Other Proceeds from Sale of Stock |
934,000 | 1.78M | 2.8M | 6.28M | 4.45M | |
Issuance/Reduction of Debt, Net |
- | 7.88M | (12.47M) | (2.05M) | (2.66M) | |
Change in Current Debt |
- | (1.89M) | (1.94M) | (2.05M) | (2.66M) | |
Change in Long-Term Debt |
- | 9.77M | (10.52M) | - | - | |
Issuance of Long-Term Debt |
- | 9.77M | - | - | - | |
Reduction in Long-Term Debt |
- | - | (10.52M) | - | - | |
Other Funds |
- | - | - | (189,000) | (188,000) | |
Other Uses |
- | - | - | (189,000) | (188,000) | |
Other Sources |
- | - | - | - | - | |
Net Financing Cash Flow |
24.12M | 44.15M | 245.7M | 127.87M | 16.18M | |
Net Financing Cash Flow Growth |
- | 83.09% | 456.50% | -47.96% | -87.35% | |
Net Financing Cash Flow / Sales |
77.98% | 19,112.99% | 858.25% | 467.43% | 60.86% | |
Exchange Rate Effect |
(177,000) | (26,000) | 175,000 | (126,000) | (90,000) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
(23.8M) | (49.23M) | 84.35M | 6.07M | 2.08M | |
Free Cash Flow |
(50.43M) | (40.61M) | (71.03M) | (106.92M) | (106.27M) | |
Free Cash Flow Growth |
- | 19.48% | -74.91% | -50.53% | 0.60% | |
Free Cash Flow Yield |
- | - | - | - | -19.86% | NA |