Vor Biopharma 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
Selling, General & Admin	39.3	27.88	31.72	28.87	21.49	11.75
Research & Development	327.69	93.31	94.32	64.55	47.53	31.62
Total Operating Expenses	366.99	121.19	126.04	93.42	69.02	43.37
Operating Income	-366.99	-121.19	-126.04	-93.42	-69.02	-43.37
Interest Income	3.67	4.27	8.17	1.32	0.12	0.03
Other Non-Operating Income (Expense)	-2,086	-	-	-	-	-
Total Non-Operating Income (Expense)	-2,083	4.27	8.17	1.32	0.12	0.03
Pretax Income	-2,450	-116.91	-117.86	-92.09	-68.9	-43.34
Net Income	-2,450	-116.91	-117.86	-92.09	-70.13	-49.26
Minority Interest in Earnings	-	-	-	-	-1.23	-5.93
Net Income Attributable to Preferred Dividends	-	-	-	-	1.23	5.93
Net Income to Common	-2,450	-116.91	-117.86	-92.09	-70.13	-49.26
Shares Outstanding (Basic)	6	3	3	2	2	0
Shares Outstanding (Diluted)	6	3	3	2	2	0
Shares Change (YoY)	66.42%	2.25%	69.88%	18.30%	15548.01%	-99.81%
EPS (Basic)	-386.78	-34.00	-35.00	-46.60	-42.00	-4611.40
EPS (Diluted)	-386.78	-34.00	-35.00	-46.60	-42.00	-4611.40
Free Cash Flow	-144.67	-99.89	-101.36	-93.61	-73.04	-40.45
Free Cash Flow Per Share	-25.51	-29.08	-30.17	-47.33	-43.69	-3786.71
EBITDA	-357.62	-113.77	-122.48	-87.33	-64.57	-41.98
EBIT	-366.99	-121.19	-126.04	-93.42	-69.02	-43.37

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

SEC Filings: 10-K · 10-Q