VOR
Vor Biopharma Inc.
Company overview
- Market capitalization
- $1.08B
- Employees
- 76
- Latest publication
- 2026-09-29
About Vor Biopharma Inc.
Vor Biopharma Inc., a clinical-stage biopharmaceutical company, focuses on the development of a novel therapy in the treatment of autoimmune diseases. The company offers telitacicept, a novel fusion protein for the treatment of generalized myasthenia gravis, systemic lupus erythematosus, and rheumatoid arthritis, as well as Sjögren's disease and IgA nephrapathy. It has a license agreement with RemeGen Co., Ltd. for the exploitation, development, and commercialization of telitacicpet and related products. The company was incorporated in 2015 and is headquartered in Boston, Massachusetts.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 3,686,000USD | 0USD | 0USD |
| Cost Of Revenue | 28,000USD | 23,000USD | — | 2,100,000USD | 825,000USD | 865,000USD | 900,000USD | 900,000USD |
| Gross Profit | -28,000USD | -23,000USD | — | -2,100,000USD | -825,000USD | -865,000USD | -900,000USD | -900,000USD |
| Research Development | 17,595,000USD | 19,190,000USD | 14,142,000USD | 261,499,000USD | 26,701,000USD | 25,348,000USD | 21,817,000USD | 21,823,000USD |
| Selling General Administrative | 17,565,000USD | 16,770,000USD | 14,416,000USD | 2,397,000USD | 6,590,000USD | 5,963,000USD | 6,696,000USD | 7,212,000USD |
| Total Operating Expenses | 35,132,000USD | 35,960,000USD | 28,107,000USD | 274,284,000USD | 33,291,000USD | 30,446,000USD | 28,513,000USD | 28,135,000USD |
| Operating Income | -35,160,000USD | -35,960,000USD | -28,107,000USD | -274,284,000USD | -33,291,000USD | -31,311,000USD | -28,513,000USD | -29,035,000USD |
| Interest Income | 3,935,000USD | 2,795,000USD | 1,731,000USD | 537,000USD | 805,000USD | 599,000USD | 954,000USD | 1,196,000USD |
| Net Interest Income | 3,935,000USD | 2,795,000USD | 1,731,000USD | 537,000USD | 805,000USD | 599,000USD | 954,000USD | 1,196,000USD |
| Income Before Tax | -219,585,000USD | 1,722,858,000USD | -812,684,000USD | -1,573,669,000USD | -32,486,000USD | -30,712,000USD | -27,559,000USD | -27,839,000USD |
| Net Income | -219,585,000USD | 1,722,858,000USD | -812,684,000USD | -1,573,669,000USD | -32,486,000USD | -30,712,000USD | -27,559,000USD | -27,839,000USD |
| Net Income From Continuing Ops | -219,585,000USD | 1,722,858,000USD | -812,684,000USD | -1,573,669,000USD | -32,486,000USD | -30,712,000USD | -27,559,000USD | -27,839,000USD |
| Ebit | -35,160,000USD | -35,960,000USD | -812,684,000USD | -243,550,000USD | -33,291,000USD | -30,712,000USD | -28,513,000USD | -29,035,000USD |
| Ebitda | -35,132,000USD | -35,937,000USD | -812,682,000USD | -241,513,000USD | -32,466,000USD | -29,847,000USD | -27,662,000USD | -28,166,000USD |
| Depreciation And Amortization | 28,000USD | 23,000USD | 2,000USD | 2,037,000USD | 825,000USD | 865,000USD | 851,000USD | 869,000USD |
| Reconciled Depreciation | 28,000USD | 23,000USD | 2,000USD | 2,037,000USD | 825,000USD | 865,000USD | 851,000USD | 869,000USD |
| Total Other Income Expense Net | -184,425,000USD | 1,758,818,000USD | -784,577,000USD | -1,299,385,000USD | 805,000USD | 599,000USD | 954,000USD | 1,196,000USD |
| Unclassified Operating Expenses | — | — | — | 10,388,000USD | — | — | — | — |
| Income Tax Expense | — | — | — | — | — | -899,724USD | — | 899,724USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Research Development | 321,532,000USD | 93,310,000USD | 94,315,000USD | 64,550,000USD | 47,529,000USD | 31,618,000USD | 6,200,000USD | 2,433,000USD |
| Selling General Administrative | 50,110,000USD | 27,875,000USD | 31,721,000USD | 28,868,000USD | 21,489,000USD | 11,748,000USD | 4,217,000USD | 427,000USD |
| Total Operating Expenses | 371,642,000USD | 121,185,000USD | 122,544,000USD | 84,458,000USD | 69,018,000USD | 43,366,000USD | 10,326,000USD | 2,860,000USD |
| Operating Income | -371,642,000USD | -121,185,000USD | -126,036,000USD | -93,418,000USD | -69,018,000USD | -43,366,000USD | -10,417,000USD | -2,860,000USD |
| Interest Income | 5,868,000USD | 4,271,000USD | 7,125,000USD | 1,324,000USD | 119,000USD | 29,000USD | 154,000USD | 0USD |
| Net Interest Income | 5,868,000USD | 4,271,000USD | 7,125,000USD | 1,324,000USD | 119,000USD | 29,000USD | -454,000USD | -1,003,000USD |
| Income Before Tax | -695,981,000USD | -116,914,000USD | -117,863,000USD | -92,094,000USD | -68,899,000USD | -43,337,000USD | -10,839,000USD | -4,152,000USD |
| Net Income | -695,981,000USD | -116,914,000USD | -117,863,000USD | -92,094,000USD | -68,899,000USD | -43,337,000USD | -10,839,000USD | -4,152,000USD |
| Net Income From Continuing Ops | -695,981,000USD | -116,914,000USD | -115,512,000USD | -92,094,000USD | -68,899,000USD | -43,337,000USD | -10,839,000USD | -4,152,000USD |
| Ebit | -371,642,000USD | -121,185,000USD | -117,863,000USD | -92,094,000USD | -69,018,000USD | -43,366,000USD | -10,231,000USD | -2,860,000USD |
| Ebitda | -368,755,000USD | -117,657,000USD | -114,371,000USD | -83,134,000USD | -67,584,000USD | -42,761,000USD | -10,140,000USD | -2,840,000USD |
| Depreciation And Amortization | 2,887,000USD | 3,528,000USD | 3,492,000USD | 8,960,000USD | 1,434,000USD | 605,000USD | 91,000USD | 20,000USD |
| Reconciled Depreciation | 2,887,000USD | 3,528,000USD | 3,232,000USD | 2,525,000USD | 1,434,000USD | 605,000USD | 91,000USD | 20,000USD |
| Total Other Income Expense Net | -324,339,000USD | 4,271,000USD | 8,173,000USD | 1,324,000USD | 119,000USD | 29,000USD | -422,000USD | -1,292,000USD |
| Cost Of Revenue | — | 3,528,000USD | 3,492,000USD | 8,960,000USD | 4,451,000USD | 1,387,000USD | 91,000USD | 20,000USD |
| Gross Profit | — | -3,528,000USD | -3,492,000USD | -8,960,000USD | -4,451,000USD | -1,387,000USD | -91,000USD | -20,000USD |
| Unclassified Operating Expenses | — | — | -3,492,000USD | -8,960,000USD | — | — | — | — |
| Interest Expense | — | — | — | 1,324,000USD | 1,553,000USD | 0USD | 608,000USD | 1,003,000USD |
| Income Tax Expense | — | — | — | -1,324,000USD | -119,000USD | 427,703USD | 608,000USD | -289,000USD |
| Non Operating Income Net Other | — | — | — | 1,324,000USD | 119,000USD | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -92,094,000USD | -70,127,000USD | -49,262,000USD | -12,612,000USD | -4,152,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 506,746,000USD | 464,126,000USD | 176,237,000USD | 205,371,000USD | 109,312,000USD | 142,891,000USD | 115,991,000USD | 141,588,000USD |
| Other Current Assets | 9,253,000USD | 2,897,000USD | 2,024,000USD | 1,949,000USD | 4,812,000USD | 4,581,000USD | 4,487,000USD | 4,318,000USD |
| Total Liab | 657,170,000USD | 628,438,000USD | 2,401,724,000USD | 1,711,071,000USD | 43,243,000USD | 46,227,000USD | 43,036,000USD | 43,508,000USD |
| Total Stockholder Equity | -150,424,000USD | -164,312,000USD | -2,225,487,000USD | -1,505,700,000USD | 66,069,000USD | 96,664,000USD | 72,955,000USD | 98,080,000USD |
| Other Current Liab | 14,727,000USD | 19,764,000USD | 17,702,000USD | 58,104,000USD | 8,729,000USD | 12,892,000USD | 8,866,000USD | 7,681,000USD |
| Common Stock | 19,000USD | 18,000USD | 15,000USD | 13,000USD | 13,000USD | 13,000USD | 7,000USD | 7,000USD |
| Capital Stock | 19,000USD | 18,000USD | 15,000USD | 13,000USD | 13,000USD | 13,000USD | 7,000USD | 7,000USD |
| Retained Earnings | -1,372,560,000USD | -1,152,975,000USD | -2,875,833,000USD | -2,063,149,000USD | -489,480,000USD | -456,994,000USD | -426,282,000USD | -398,723,000USD |
| Cash | 169,873,000USD | 396,486,000USD | 160,462,000USD | 192,987,000USD | 50,047,000USD | 81,949,000USD | 52,798,000USD | 76,076,000USD |
| Cash And Short Term Investments | 491,525,000USD | 455,208,000USD | 170,462,000USD | 202,978,000USD | 60,035,000USD | 91,926,000USD | 62,809,000USD | 85,938,000USD |
| Total Current Assets | 500,778,000USD | 458,105,000USD | 172,486,000USD | 204,927,000USD | 64,847,000USD | 96,507,000USD | 67,296,000USD | 90,256,000USD |
| Total Current Liabilities | 16,077,000USD | 25,171,000USD | 18,839,000USD | 58,773,000USD | 16,727,000USD | 18,612,000USD | 14,345,000USD | 13,801,000USD |
| Net Debt | -166,934,000USD | -393,486,000USD | -157,403,000USD | -192,987,000USD | -19,265,000USD | -50,119,000USD | -19,944,000USD | -42,256,000USD |
| Short Term Debt | 307,000USD | 280,000USD | 252,000USD | — | 4,266,000USD | 4,215,000USD | 4,163,000USD | 4,113,000USD |
| Short Long Term Debt Total | 2,939,000USD | 3,000,000USD | 3,059,000USD | — | 30,782,000USD | 31,830,000USD | 32,854,000USD | 33,820,000USD |
| Short Term Investments | 321,652,000USD | 58,722,000USD | 10,000,000USD | 9,991,000USD | 9,988,000USD | 9,977,000USD | 10,011,000USD | 9,862,000USD |
| Accounts Payable | 1,043,000USD | 5,127,000USD | 885,000USD | 669,000USD | 3,732,000USD | 1,505,000USD | 1,316,000USD | 2,007,000USD |
| Property Plant Equipment Net | 3,392,000USD | 3,469,000USD | 3,314,000USD | 24,000USD | 39,683,000USD | 41,588,000USD | 43,770,000USD | 45,856,000USD |
| Property Plant Equipment Gross | 3,445,000USD | 3,494,000USD | 3,315,000USD | 24,000USD | 51,717,000USD | 52,802,000USD | 54,523,000USD | 55,758,000USD |
| Accumulated Other Comprehensive Income | -706,000USD | 41,000USD | 12,000USD | 14,000USD | 23,000USD | 22,000USD | 68,000USD | -70,000USD |
| Common Stock Shares Outstanding | 430,115shares | 9,871,866shares | 6,681,794shares | 6,263,572shares | 6,241,207shares | 3,435,282shares | 3,423,290shares | 3,414,959shares |
| Non Current Assets Total | 5,968,000USD | 6,021,000USD | 3,751,000USD | 444,000USD | 44,465,000USD | 56,511,000USD | 48,695,000USD | 51,332,000USD |
| Non Current Liabilities Total | 641,093,000USD | 603,267,000USD | 2,382,885,000USD | 1,652,298,000USD | 26,516,000USD | 27,615,000USD | 28,691,000USD | 29,707,000USD |
| Non Currrent Assets Other | 2,576,000USD | 2,552,000USD | 269,000USD | 420,000USD | 4,782,000USD | 14,923,000USD | 2,512,000USD | 3,063,000USD |
| Net Working Capital | 484,701,000USD | 432,934,000USD | 153,647,000USD | 146,154,000USD | 48,120,000USD | 77,895,000USD | 52,951,000USD | 76,455,000USD |
| Unclassified Non Current Liabilities | 641,093,000USD | 603,267,000USD | 2,382,885,000USD | 1,652,298,000USD | 26,516,000USD | 27,615,000USD | 28,691,000USD | 29,707,000USD |
| Unclassified Equity | 1,222,804,000USD | 988,586,000USD | 650,304,000USD | 557,409,000USD | 555,500,000USD | 553,610,000USD | 499,155,000USD | 496,859,000USD |
| Other Assets | — | — | — | — | — | -10,127,000USD | — | 1USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | 2,413,000USD | 2,412,999USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 464,126,000USD | 142,891,000USD | 209,828,000USD | 299,366,000USD | 242,590,000USD | 75,908,000USD | 9,826,000USD | 1,007,000USD |
| Other Current Assets | 2,897,000USD | 4,581,000USD | 3,628,000USD | 6,705,000USD | 6,930,000USD | 567,000USD | 1,073,000USD | 7,000USD |
| Total Liab | 628,438,000USD | 46,227,000USD | 59,104,000USD | 48,759,000USD | 26,327,000USD | 27,637,000USD | 2,186,000USD | 7,774,000USD |
| Total Stockholder Equity | -164,312,000USD | 96,664,000USD | 150,724,000USD | 250,607,000USD | 216,263,000USD | 48,271,000USD | 7,640,000USD | -6,767,000USD |
| Other Current Liab | 19,764,000USD | 12,892,000USD | 10,927,000USD | 8,075,000USD | 6,769,000USD | 6,983,000USD | 1,493,000USD | 3,277,000USD |
| Common Stock | 18,000USD | 13,000USD | 7,000USD | 7,000USD | 4,000USD | 1,000USD | — | — |
| Capital Stock | 18,000USD | 13,000USD | 7,000USD | 7,000USD | 4,000USD | 107,337,000USD | 25,069,000USD | 2,000USD |
| Retained Earnings | -1,152,975,000USD | -456,994,000USD | -340,080,000USD | -222,217,000USD | -130,122,000USD | -61,224,000USD | -17,887,000USD | -7,048,000USD |
| Cash | 396,486,000USD | 81,949,000USD | 31,360,000USD | 57,706,000USD | 119,801,000USD | 48,539,000USD | 6,466,000USD | 929,000USD |
| Cash And Short Term Investments | 455,208,000USD | 91,926,000USD | 137,175,000USD | 230,245,000USD | 207,469,000USD | 48,539,000USD | 6,466,000USD | 929,000USD |
| Total Current Assets | 458,105,000USD | 96,507,000USD | 140,803,000USD | 236,950,000USD | 214,399,000USD | 49,106,000USD | 7,539,000USD | 936,000USD |
| Total Current Liabilities | 25,171,000USD | 18,612,000USD | 15,572,000USD | 13,119,000USD | 10,153,000USD | 10,207,000USD | 2,186,000USD | 7,774,000USD |
| Net Debt | -393,486,000USD | -50,119,000USD | 4,300,000USD | -18,794,000USD | -101,788,000USD | -30,246,000USD | -6,466,000USD | 3,530,000USD |
| Short Term Debt | 280,000USD | 4,215,000USD | 3,830,000USD | 3,272,000USD | 1,839,000USD | 863,000USD | — | 4,459,000USD |
| Short Long Term Debt Total | 3,000,000USD | 31,830,000USD | 35,660,000USD | 38,912,000USD | 18,013,000USD | 18,293,000USD | — | 4,459,000USD |
| Short Term Investments | 58,722,000USD | 9,977,000USD | 105,815,000USD | 172,539,000USD | 87,668,000USD | 0USD | — | — |
| Accounts Payable | 5,127,000USD | 1,505,000USD | 815,000USD | 1,772,000USD | 1,545,000USD | 2,361,000USD | 693,000USD | 38,000USD |
| Property Plant Equipment Net | 3,469,000USD | 41,588,000USD | 50,098,000USD | 57,078,000USD | 22,523,000USD | 21,845,000USD | 728,000USD | 71,000USD |
| Property Plant Equipment Gross | 3,494,000USD | 52,802,000USD | 58,189,000USD | 61,688,000USD | 24,607,000USD | 21,845,000USD | 728,000USD | 71,000USD |
| Accumulated Other Comprehensive Income | 41,000USD | 22,000USD | -77,000USD | -770,000USD | -242,590,000USD | — | 0USD | -30,000USD |
| Common Stock Shares Outstanding | 9,871,866shares | 3,435,282shares | 3,359,599shares | 1,977,571shares | 1,858,737shares | 1,856,393shares | 1,856,002shares | 283,024shares |
| Non Current Assets Total | 6,021,000USD | 46,384,000USD | 69,025,000USD | 62,416,000USD | 28,191,000USD | 26,802,000USD | 2,287,000USD | 71,000USD |
| Non Current Liabilities Total | 603,267,000USD | 27,615,000USD | 43,532,000USD | 35,640,000USD | 16,174,000USD | 17,430,000USD | 693,000USD | 2,000USD |
| Non Currrent Assets Other | 2,552,000USD | 4,796,000USD | 4,812,000USD | 2,925,000USD | 5,668,000USD | 3,398,000USD | 1,559,000USD | — |
| Net Working Capital | 432,934,000USD | 77,895,000USD | 125,231,000USD | 223,831,000USD | 204,246,000USD | 38,899,000USD | 5,353,000USD | -6,838,000USD |
| Unclassified Non Current Liabilities | 603,267,000USD | 27,615,000USD | 43,532,000USD | — | — | 17,430,000USD | — | — |
| Unclassified Equity | 988,586,000USD | 553,610,000USD | 490,867,000USD | 473,580,000USD | 588,967,000USD | 2,157,000USD | — | — |
| Unclassified Non Current Assets | — | — | 14,115,000USD | -2,925,000USD | -5,668,000USD | -3,398,000USD | -1,559,000USD | — |
| Other Assets | — | — | — | 5,338,000USD | 5,668,000USD | 4,957,000USD | 1,559,000USD | — |
| Non Current Liabilities Other | — | — | — | 35,640,000USD | 16,174,000USD | — | — | — |
| Net Tangible Assets | — | — | — | 250,607,000USD | 216,263,000USD | -59,065,000USD | -17,429,000USD | -6,769,000USD |
| Current Deferred Revenue | — | — | — | — | 6,335,000USD | 6,260,000USD | — | 1,404,000USD |
| Unclassified Current Liabilities | — | — | — | — | -6,335,000USD | -6,260,000USD | — | -5,863,000USD |
| Short Long Term Debt | — | — | — | — | — | — | — | 4,459,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -219,585,000USD | 1,722,858,000USD | -812,684,000USD | -1,573,669,000USD | -32,486,000USD | -30,712,000USD | -27,559,000USD | -27,839,000USD |
| Depreciation | 28,000USD | -40,000USD | 2,000USD | 2,100,000USD | 825,000USD | 865,000USD | 820,000USD | 869,000USD |
| Stock Based Compensation | 8,870,000USD | 8,950,000USD | 8,029,000USD | 1,844,000USD | 1,933,000USD | 1,709,000USD | 2,264,000USD | 2,793,000USD |
| Other Non Cash Items | 196,851,000USD | -1,757,729,000USD | 745,934,000USD | 1,531,756,000USD | 1,300,000USD | 1,259,000USD | 1,289,000USD | 922,000USD |
| Change In Working Capital | -15,540,000USD | 3,160,000USD | 5,057,000USD | 4,629,000USD | -2,638,000USD | 2,816,000USD | -99,000USD | 1,408,000USD |
| Total Cash From Operating Activities | -38,246,000USD | -22,801,000USD | -53,662,000USD | -35,184,000USD | -31,066,000USD | -24,063,000USD | -23,285,000USD | -21,847,000USD |
| Capital Expenditures | -48,000USD | -314,000USD | -244,000USD | -152,000USD | -231,000USD | -72,000USD | -34,000USD | -9,000USD |
| Free Cash Flow | -38,294,000USD | -23,115,000USD | -53,906,000USD | -35,336,000USD | -31,297,000USD | -24,135,000USD | -23,319,000USD | -21,856,000USD |
| Investments | -263,189,000USD | -48,660,000USD | -244,000USD | 646,000USD | -230,000USD | -72,000USD | -34,000USD | 52,990,000USD |
| Total Cashflows From Investing Activities | -263,237,000USD | -48,974,000USD | -244,000USD | 646,000USD | -230,000USD | -72,000USD | -34,000USD | 52,990,000USD |
| Total Cash From Financing Activities | 74,870,000USD | 307,799,000USD | 21,549,000USD | 175,065,000USD | -606,000USD | 53,286,000USD | 41,000USD | -31,000USD |
| Sale Purchase Of Stock | -2,000USD | — | -74,000USD | -32,000USD | -55,000USD | — | -121,000USD | -182,000USD |
| Issuance Of Capital Stock | 74,999,000USD | 307,949,000USD | 20,257,000USD | 0USD | 0USD | 55,528,000USD | 111,000USD | -92,000USD |
| Change In Cash | -226,613,000USD | 236,192,000USD | -32,525,000USD | 142,940,000USD | -31,902,000USD | 29,151,000USD | -23,278,000USD | 31,112,000USD |
| Begin Period Cash Flow | 396,486,000USD | 160,462,000USD | 192,987,000USD | 50,047,000USD | 84,362,000USD | 55,211,000USD | 78,489,000USD | 44,964,000USD |
| End Period Cash Flow | 169,873,000USD | 396,654,000USD | 160,462,000USD | 192,987,000USD | 52,460,000USD | 84,362,000USD | 55,211,000USD | 76,076,000USD |
| Other Cashflows From Financing Activities | -2,000USD | -131,000USD | -19,000USD | -32,000USD | -55,000USD | -2,242,000USD | -70,000USD | 61,000USD |
| Unclassified Operating Cash Flow | -8,870,000USD | — | — | -1,844,000USD | — | — | — | — |
| Unclassified Financing Cash Flow | 74,874,000USD | — | 21,642,000USD | 175,129,000USD | — | — | — | — |
| Other Cashflows From Investing Activities | — | 799,000USD | 799,000USD | — | — | — | — | 44,087,000USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | — | -44,078,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -695,981,000USD | -116,914,000USD | -117,863,000USD | -92,094,000USD | -68,899,000USD | -43,337,000USD | -10,839,000USD | -4,152,000USD |
| Depreciation | 2,887,000USD | 3,528,000USD | 3,492,000USD | 2,525,000USD | 1,434,000USD | 605,000USD | 91,000USD | 20,000USD |
| Stock Based Compensation | 18,912,000USD | 9,847,000USD | 13,362,000USD | 10,695,000USD | 4,315,000USD | 1,342,000USD | 172,000USD | 116,000USD |
| Other Non Cash Items | 521,261,000USD | 3,874,000USD | 67,000USD | 6,423,000USD | 3,191,000USD | 782,000USD | 576,000USD | 1,003,000USD |
| Change In Working Capital | 10,208,000USD | 5,000USD | 650,000USD | -12,693,000USD | -9,185,000USD | 4,316,000USD | 145,000USD | 63,000USD |
| Total Cash From Operating Activities | -142,713,000USD | -99,660,000USD | -100,292,000USD | -85,144,000USD | -69,144,000USD | -36,292,000USD | -9,855,000USD | -2,661,000USD |
| Capital Expenditures | -941,000USD | -229,000USD | -1,069,000USD | -8,462,000USD | -3,894,000USD | -4,161,000USD | -748,000USD | -748,000USD |
| Free Cash Flow | -143,654,000USD | -99,889,000USD | -101,361,000USD | -93,606,000USD | -73,038,000USD | -40,453,000USD | -10,603,000USD | -2,661,000USD |
| Investments | -48,660,000USD | 96,857,000USD | -36,363,000USD | -85,629,000USD | -87,757,000USD | -4,161,000USD | -748,000USD | -87,757,000USD |
| Total Cashflows From Investing Activities | -48,802,000USD | 96,857,000USD | 71,008,000USD | -94,091,000USD | -91,651,000USD | -4,161,000USD | -748,000USD | -748,000USD |
| Total Cash From Financing Activities | 503,807,000USD | 53,392,000USD | 2,938,000USD | 117,140,000USD | 232,911,000USD | 82,526,000USD | 17,699,000USD | 2,464,000USD |
| Issuance Of Capital Stock | 328,206,000USD | 55,825,000USD | 116,223,000USD | 115,975,000USD | 234,573,000USD | 82,267,000USD | 17,692,000USD | 0USD |
| Change In Cash | 312,292,000USD | 50,589,000USD | -26,346,000USD | -62,095,000USD | 72,116,000USD | 42,073,000USD | 7,096,000USD | -197,000USD |
| Begin Period Cash Flow | 84,362,000USD | 33,773,000USD | 60,119,000USD | 122,214,000USD | 50,098,000USD | 8,025,000USD | 929,000USD | 1,126,000USD |
| End Period Cash Flow | 396,654,000USD | 84,362,000USD | 33,773,000USD | 60,119,000USD | 122,214,000USD | 50,098,000USD | 8,025,000USD | 929,000USD |
| Other Cashflows From Investing Activities | 799,000USD | — | — | 0USD | -87,757USD | — | — | — |
| Other Cashflows From Financing Activities | -1,325,000USD | -2,433,000USD | -1,640,000USD | 1,165,000USD | 43,713,000USD | 82,526,000USD | 17,699,000USD | 2,464,000USD |
| Unclassified Financing Cash Flow | 176,926,000USD | — | 5,765,000USD | 111,524,000USD | — | -82,267,000USD | -17,692,000USD | -2,464,000USD |
| Sale Purchase Of Stock | — | — | -1,187,000USD | 4,451,000USD | 187,536,000USD | — | — | — |
| Unclassified Investing Cash Flow | — | — | 108,440,000USD | — | — | 4,161,000USD | — | 87,757,000USD |
| Change To Liabilities | — | — | — | 1,114,000USD | 405,000USD | 5,820,000USD | 1,212,000USD | 65,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -62,095,000USD | 72,116,000USD | — | — | — |
| Net Borrowings | — | — | — | — | — | — | — | 2,464,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.