Turnstone Biologics 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
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
Revenue	-	-	19.31	73.3	101.29
Revenue Growth (YoY)	-	-	-73.66%	-27.64%	-
Cost of Revenue	56.33	56.93	60.38	79.68	53.08
Gross Profit	-56.33	-56.93	-41.08	-6.38	48.21
Selling, General & Admin	16.3	16.39	17.85	18.22	13.55
Operating Expenses	5.46	16.39	17.85	18.22	13.55
Operating Income	-61.79	-73.32	-58.92	-24.61	34.66
Other Non Operating Income (Expenses)	-2.02	1.69	3.55	0.93	0.71
EBT Excluding Unusual Items	-63.82	-71.62	-55.38	-23.67	35.37
Other Unusual Items	0.82	0.82	-0.11	-7.02	-1.67
Pretax Income	-62.99	-70.8	-55.49	-30.69	33.7
Income Tax Expense	0.02	0.04	-0.29	0.14	0.43
Net Income	-63.01	-70.84	-55.2	-30.83	33.27
Preferred Dividends & Other Adjustments	-	-	0.04	0.19	29.79
Net Income to Common	-63.01	-70.84	-55.24	-31.02	3.48
Shares Outstanding (Basic)	23	23	12	2	2
Shares Outstanding (Diluted)	23	23	12	2	3
Shares Change (YoY)	38.81%	99.23%	365.39%	-7.96%	-
EPS (Basic)	-2.73	-3.07	-4.78	-12.49	1.62
EPS (Diluted)	-2.73	-3.07	-4.78	-12.49	1.28
Free Cash Flow	-57.15	-67.67	-67.4	-76.23	-49.04
Free Cash Flow Per Share	-2.48	-2.94	-5.83	-30.68	-18.16
Gross Margin	-	-	-212.76%	-8.71%	47.59%
Operating Margin	-	-	-305.21%	-33.57%	34.22%
Profit Margin	-	-	-286.12%	-42.33%	3.44%
Free Cash Flow Margin	-	-	-349.12%	-104.00%	-48.41%
EBITDA	-60.16	-71.48	-56.13	-20.71	36.05
EBITDA Margin	-	-	-290.71%	-28.25%	35.59%
D&A For EBITDA	1.63	1.84	2.8	3.9	1.39
EBIT	-61.79	-73.32	-58.92	-24.61	34.66
EBIT Margin	-	-	-	-33.57%	34.22%
Effective Tax Rate	-	-	-	-	1.28%

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q