MaxCyte 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	Sep '25 Sep 30, 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
Revenue	34.42	38.63	41.29	44.26	33.89	26.17
Revenue Growth (YoY)	-24.52%	-6.44%	-6.72%	30.59%	29.52%	21.04%
Cost of Revenue	6.89	7.1	4.74	5.1	3.65	2.77
Gross Profit	27.53	31.53	36.55	39.16	30.25	23.4
Selling, General & Admin	51.73	56.35	57.04	44.48	31.68	15.7
Depreciation & Amortization Expenses	4.21	4.14	3.99	2.53	1.35	1.03
Research & Development	22.1	22.23	23.82	19.51	15.41	17.73
Other Operating Expenses	3.06	-	-	-	-	-
Total Operating Expenses	81.1	82.72	84.85	66.52	48.44	34.46
Operating Income	-53.57	-51.2	-48.3	-27.36	-18.19	-11.06
Interest Income	7.94	10.14	10.38	3.92	0.15	0.07
Interest Expense	-	-	-	-	-1.04	-0.83
Other Non-Operating Income (Expense)	-	-	-	-0.13	-	-
Total Non-Operating Income (Expense)	7.94	10.14	10.38	3.79	-0.89	-0.76
Pretax Income	-91.26	-82.11	-75.85	-23.57	-19.08	-11.82
Net Income	-45.63	-41.06	-37.92	-23.57	-19.08	-11.82
Net Income to Common	-45.63	-41.06	-37.92	-23.57	-19.08	-11.82
Shares Outstanding (Basic)	106	105	103	102	91	69
Shares Outstanding (Diluted)	106	105	103	102	91	69
Shares Change (YoY)	1.67%	1.53%	1.54%	12.23%	30.45%	23.17%
EPS (Basic)	-0.44	-0.39	-0.37	-0.23	-0.21	-0.17
EPS (Diluted)	-0.44	-0.39	-0.37	-0.23	-0.21	-0.17
Free Cash Flow	-41.23	-29.26	-25.39	-33.26	-14.51	-10.85
Free Cash Flow Per Share	-0.39	-0.28	-0.25	-0.33	-0.16	-0.16
Gross Margin	79.97%	81.62%	88.51%	88.48%	89.24%	89.43%
Operating Margin	-155.65%	-132.54%	-116.98%	-61.82%	-53.66%	-42.25%
Profit Margin	-132.58%	-106.29%	-91.85%	-53.25%	-56.30%	-45.15%
FCF Margin	-119.78%	-75.75%	-61.49%	-75.15%	-42.82%	-41.48%
EBITDA	-49.25	-46.88	-44.13	-24.66	-16.76	-10.01
EBITDA Margin	-143.08%	-121.37%	-106.88%	-55.72%	-49.46%	-38.25%
EBIT	-53.57	-51.2	-48.3	-27.36	-18.19	-11.06
EBIT Margin	-155.65%	-132.54%	-116.98%	-61.82%	-53.66%	-42.25%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q