Vor Biopharma Inc. (VOR)

Vor Biopharma Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	26.46	27.88	31.72	28.87	21.49	11.75
Research & Development	95.69	93.31	94.32	64.55	47.53	31.62
Operating Expenses	122.15	121.19	126.04	93.42	69.02	43.37
Operating Income	-122.15	-121.19	-126.04	-93.42	-69.02	-43.37
Interest & Investment Income	3.55	4.27	8.17	1.32	0.12	0.03
Pretax Income	-118.6	-116.91	-117.86	-92.09	-68.9	-43.34
Net Income	-118.6	-116.91	-117.86	-92.09	-68.9	-43.34
Preferred Dividends & Other Adjustments	-	-	-	-	1.23	5.93
Net Income to Common	-118.6	-116.91	-117.86	-92.09	-70.13	-49.26
Shares Outstanding (Basic)	83	69	67	40	33	0
Shares Outstanding (Diluted)	83	69	67	40	33	0
Shares Change (YoY)	22.58%	2.25%	69.88%	18.30%	15548.01%	85.85%
EPS (Basic)	-1.43	-1.70	-1.75	-2.33	-2.10	-230.56
EPS (Diluted)	-1.43	-1.70	-1.75	-2.33	-2.10	-230.56
Free Cash Flow	-100.61	-99.89	-101.36	-93.61	-73.04	-40.45
Free Cash Flow Per Share	-1.21	-1.45	-1.51	-2.37	-2.19	-189.34
EBITDA	-118.74	-117.66	-122.54	-90.89	-67.58	-42.76
D&A For EBITDA	3.41	3.53	3.49	2.53	1.43	0.61
EBIT	-122.15	-121.19	-126.04	-93.42	-69.02	-43.37

Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q