Disc Medicine Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Selling, General & Admin	37.47	33.05	21.86	14.04	5.76	2.96
Research & Development	100.73	96.67	69.26	33.44	25.17	18.02
Operating Expenses	138.2	129.72	91.13	47.48	30.93	20.98
Operating Income	-138.2	-129.72	-91.13	-47.48	-30.93	-20.98
Interest Expense	-1.47	-0.57	-	-	-	-
Interest & Investment Income	23.65	21.29	14.8	0.71	0.01	0.04
Other Non Operating Income (Expenses)	-0	-0	-0	-0.06	-5.05	-
Pretax Income	-116.02	-109	-76.33	-46.83	-35.97	-20.94
Income Tax Expense	0.47	0.36	0.1	-	-	-
Net Income	-116.49	-109.36	-76.43	-46.83	-35.97	-20.94
Net Income to Common	-116.49	-109.36	-76.43	-46.83	-35.97	-20.94
Shares Outstanding (Basic)	30	28	22	1	1	7
Shares Outstanding (Diluted)	30	28	22	1	1	7
Shares Change (YoY)	25.04%	23.71%	2046.81%	18.34%	-87.33%	-
EPS (Basic)	-3.92	-3.96	-3.42	-45.05	-40.95	-3.02
EPS (Diluted)	-3.92	-3.96	-3.42	-45.05	-40.95	-3.02
Free Cash Flow	-102.99	-94.43	-73.55	-42.4	-27.6	-20.04
Free Cash Flow Per Share	-3.46	-3.42	-3.30	-40.79	-31.42	-2.89
EBITDA	-138.05	-129.56	-91.03	-47.39	-30.9	-20.96
D&A For EBITDA	0.15	0.16	0.1	0.09	0.03	0.02
EBIT	-138.2	-129.72	-91.13	-47.48	-30.93	-20.98

Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q