Upstream Bio Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	3.32	2.85	2.37	2.38	1.21
Revenue Growth (YoY)	44.69%	20.42%	-0.42%	96.37%	-
Gross Profit	3.32	2.85	2.37	2.38	1.21
Selling, General & Admin	27.71	26.41	17.17	10.7	6.46
Research & Development	147.57	136.81	62.97	31.8	18.66
Total Operating Expenses	175.29	163.22	80.13	42.49	25.12
Operating Income	-171.96	-160.36	-77.76	-40.11	-23.91
Interest Income	15.24	16.93	12.12	4.17	0.21
Other Non-Operating Income (Expense)	-0.05	-0.02	2.84	15.41	-0.16
Total Non-Operating Income (Expense)	15.2	16.92	14.96	19.58	0.04
Pretax Income	-156.76	-143.44	-62.81	-20.54	-23.87
Net Income	-116.17	-143.44	-76.4	-38.26	-23.87
Net Income Attributable to Preferred Dividends	-	-	13.59	17.72	-
Net Income to Common	-116.17	-143.44	-76.4	-38.26	-23.87
Shares Outstanding (Basic)	54	54	14	3	3
Shares Outstanding (Diluted)	54	54	14	3	3
Shares Change (YoY)	105.14%	293.60%	363.22%	0.56%	-
EPS (Basic)	-2.90	-2.66	-5.58	-12.95	-8.13
EPS (Diluted)	-2.90	-2.66	-5.58	-12.95	-8.13
Shares Outstanding	54.42	54.24	53.6	2.99	2.94
Free Cash Flow	-140.1	-133.44	-59.68	-38.07	-19.1
Free Cash Flow Per Share	-2.59	-2.48	-4.36	-12.89	-6.50
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-5176.49%	-5618.82%	-3281.18%	-1685.46%	-1972.69%
Profit Margin	-4718.96%	-5026.03%	-2650.04%	-862.90%	-1969.31%
FCF Margin	-4217.44%	-4675.54%	-2518.27%	-1599.58%	-1576.16%
EBITDA	-171.77	-160.17	-77.68	-40.05	-23.9
EBITDA Margin	-5170.65%	-5612.23%	-3277.43%	-1682.94%	-1972.11%
EBIT	-171.96	-160.36	-77.76	-40.11	-23.91
EBIT Margin	-5176.49%	-5618.82%	-3281.18%	-1685.46%	-1972.69%

SEC Filings: 10-K · 10-Q