Humacyte, Inc. (HUMA)

Humacyte Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	0.52	-	-	1.57	1.26	1.49
Revenue Growth (YoY)	-	-	-	23.91%	-15.29%	-75.90%
Cost of Revenue	82.9	88.6	76.55	63.26	61.34	54.08
Gross Profit	-82.38	-88.6	-76.55	-61.7	-60.08	-52.59
Selling, General & Admin	28.62	25.8	20.39	22.88	21.13	12.01
Operating Expenses	28.62	25.8	20.39	22.88	21.13	12.01
Operating Income	-111	-114.4	-96.94	-84.58	-81.21	-64.6
Interest Expense	-10.46	-9.28	-6.6	-6.2	-4.35	-2.2
Interest & Investment Income	3.74	4.1	5.47	2.63	0.02	0.28
Other Non Operating Income (Expenses)	18.79	3.92	-0.26	0.42	0.06	-
EBT Excluding Unusual Items	-98.95	-115.66	-98.33	-87.73	-85.48	-66.52
Merger & Restructuring Charges	-	-	-	-	-0.05	-
Other Unusual Items	21.28	-33.05	-12.44	75.77	59.06	-
Pretax Income	-77.67	-148.7	-110.78	-11.97	-26.48	-66.52
Net Income	-77.67	-148.7	-110.78	-11.97	-26.48	-66.52
Net Income to Common	-80.04	-148.7	-110.78	-11.97	-26.48	-66.52
Shares Outstanding (Basic)	124	118	103	103	40	6
Shares Outstanding (Diluted)	124	118	103	103	40	6
Shares Change (YoY)	18.75%	14.56%	0.36%	157.82%	593.25%	-71.34%
EPS (Basic)	-0.64	-1.26	-1.07	-0.12	-0.66	-11.54
EPS (Diluted)	-0.65	-1.26	-1.07	-0.12	-0.66	-11.54
Free Cash Flow	-100.79	-99.69	-75.59	-72.18	-81.41	-55.89
Free Cash Flow Per Share	-0.81	-0.84	-0.73	-0.70	-2.04	-9.69
Operating Margin	-21470.79%	-	-	-5404.35%	-6429.77%	-4332.66%
Profit Margin	-15481.63%	-	-	-764.54%	-2096.36%	-4461.70%
Free Cash Flow Margin	-19494.20%	-	-	-4611.95%	-6445.76%	-3748.22%
EBITDA	-103.77	-107.21	-89.22	-76.37	-72.97	-56.25
D&A For EBITDA	7.23	7.19	7.72	8.21	8.24	8.35
EBIT	-111	-114.4	-96.94	-84.58	-81.21	-64.6

Updated May 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q