Relay Therapeutics Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	15.36	10.01	25.55	1.38	3.03
Revenue Growth (YoY)	53.44%	-60.83%	1749.82%	-54.41%	-96.34%
Gross Profit	15.36	10.01	25.55	1.38	3.03
Selling, General & Admin	56.71	76.59	74.95	65.98	57.39
Research & Development	261.38	319.09	330.02	246.36	295.65
Other Operating Expenses	-	-13.21	-6.42	-11.68	14.69
Total Operating Expenses	318.09	382.48	398.55	300.66	367.73
Operating Income	-302.74	-372.47	-373	-299.28	-364.7
Interest Income	27.04	34.75	31.05	8.79	0.83
Other Non-Operating Income (Expense)	-0.78	0.01	-0.02	-0.02	-0
Total Non-Operating Income (Expense)	26.26	34.76	31.03	8.77	0.83
Pretax Income	-276.48	-337.71	-341.97	-290.51	-363.87
Net Income	-276.48	-337.71	-341.97	-290.51	-363.87
Net Income to Common	-276.48	-337.71	-341.97	-290.51	-363.87
Shares Outstanding (Basic)	172	143	123	112	95
Shares Outstanding (Diluted)	172	143	123	112	95
Shares Change (YoY)	20.10%	16.55%	9.21%	17.97%	123.22%
EPS (Basic)	-1.61	-2.36	-2.79	-2.59	-3.82
EPS (Diluted)	-1.61	-2.36	-2.79	-2.59	-3.82
Free Cash Flow	-235.87	-251.13	-304.44	-238.55	-77.88
Free Cash Flow Per Share	-1.37	-1.76	-2.48	-2.13	-0.82
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-1971.59%	-3722.07%	-1460.11%	-21670.89%	-12040.21%
Profit Margin	-1800.58%	-3374.72%	-1338.66%	-21036.13%	-12012.94%
FCF Margin	-1536.08%	-2509.49%	-1191.74%	-17273.86%	-2571.05%
EBITDA	-299.18	-367	-367.73	-295.15	-360.77
EBITDA Margin	-1948.43%	-3667.47%	-1439.49%	-21371.83%	-11910.63%
EBIT	-302.74	-372.47	-373	-299.28	-364.7
EBIT Margin	-1971.59%	-3722.07%	-1460.11%	-21670.89%	-12040.21%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q