Vor Biopharma 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
Selling, General & Admin	50.11	27.88	31.72	28.87	21.49
Research & Development	321.53	93.31	94.32	64.55	47.53
Total Operating Expenses	371.64	121.19	126.04	93.42	69.02
Operating Income	-371.64	-121.19	-126.04	-93.42	-69.02
Interest Income	5.87	4.27	8.17	1.32	0.12
Other Non-Operating Income (Expense)	-330.21	-	-	-	-
Total Non-Operating Income (Expense)	-324.34	4.27	8.17	1.32	0.12
Pretax Income	-695.98	-116.91	-117.86	-92.09	-68.9
Net Income	-695.98	-116.91	-117.86	-92.09	-70.13
Minority Interest in Earnings	-	-	-	-	-1.23
Net Income Attributable to Preferred Dividends	-	-	-	-	1.23
Net Income to Common	-695.98	-116.91	-117.86	-92.09	-70.13
Shares Outstanding (Basic)	10	3	3	2	2
Shares Outstanding (Diluted)	10	3	3	2	2
Shares Change (YoY)	187.35%	2.26%	69.88%	18.30%	-
EPS (Basic)	-70.50	-34.03	-35.00	-46.60	-42.00
EPS (Diluted)	-70.50	-34.03	-35.00	-46.60	-42.00
Shares Outstanding	38.72	6.24	3.4	3.3	1.86
Free Cash Flow	-143.65	-99.89	-101.36	-93.61	-73.04
Free Cash Flow Per Share	-14.55	-29.08	-30.17	-47.33	-43.69
EBITDA	-363.18	-113.77	-122.48	-87.33	-64.57
EBIT	-371.64	-121.19	-126.04	-93.42	-69.02

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

SEC Filings: 10-K · 10-Q