5Y Historicals waloru Editas Medicine Inc (EDIT)

Historyczne dane finan. z 5 lat

Cena akcji

1,30 USD


Key Metrics	Latest
Total Revenue	32,314 M
Adjusted EBITDA	-233,1 M
EBITDA Margin	-721,4%
Net Profit Margin	-705,7%
Total Assets	341,6 M
Total Debt	35,032 M

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Revenue	90.73	25.54	19.71	78.12	32.31	32.31	78.12	32.31
% Growth		(0.72)	(0.23)	2.96	(0.59)			(0.59)

Adjusted EBITDA	(130.88)	(188.09)	(219.61)	(163.12)	(233.11)	(233.11)	(163.12)	(233.11)
% Margin	(1.44)	(7.36)	(11.14)	(2.09)	(7.21)	(7.21)	(2.09)	(7.21)

Adjusted EBIT	(134.84)	(193.15)	(225.95)	(169.18)	(238.92)	(238.92)	(169.18)	(238.92)
% Margin	(1.49)	(7.56)	(11.46)	(2.17)	(7.39)	(7.39)	(2.17)	(7.39)

Adjusted Net Income	(128.09)	(192.50)	(220.43)	(152.03)	(228.04)	(228.04)	(152.03)	(228.04)
% Margin	(1.41)	(7.54)	(11.18)	(1.95)	(7.06)	(7.06)	(1.95)	(7.06)

Adjusted Basic EPS	(2.19)	(2.85)	(3.21)	(2.00)	(2.77)	(2.77)	(2.00)	(2.77)

Obliczenia pomocnicze

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	91	26	20	78	32	32	78	32
% Growth	NA	-71.8%	-22.8%	296.3%	-58.6%			-58.6%

Cost of Revenue	(158)	(143)	(175)	(178)	(199)	(199)	(178)	(199)
Gross Profit	(67)	(117)	(155)	(100)	(167)	(167)	(100)	(167)
% Revenue	-74.1%	-457.9%	-787.6%	-127.4%	-516.6%	-516.6%	-127.4%	-516.6%

Research and Development	(158)	(143)	(175)	(178)	(199)	(199)	(178)	(199)
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(68)	(76)	(71)	(70)	(72)	(72)	(70)	(72)
Other Inc / (Exp)	174	143	175	176	187	187	176	187
Total Operating Exp	(51)	(76)	(71)	(71)	(84)	(84)	(71)	(84)

Operating Income	(119)	(193)	(226)	(171)	(251)	(251)	(171)	(251)
% Revenue	-130.7%	-756.0%	-1146.3%	-218.6%	-777.2%	-777.2%	-218.6%	-777.2%

Interest Expense	3	1	6	18	14	14	18	14
Pre-tax Income	(116)	(193)	(220)	(153)	(237)	(237)	(153)	(237)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	0	0	0	0
Net Income to Company	(116)	(193)	(220)	(153)	(237)	(237)	(153)	(237)
% Margin	-127.8%	-753.6%	-1118.3%	-196.1%	-733.7%	-733.7%	-196.1%	-733.7%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	(116)	(193)	(220)	(153)	(237)	(237)	(153)	(237)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	(116)	(193)	(220)	(153)	(237)	(237)	(153)	(237)
% Margin	-127.8%	-753.6%	-1118.3%	-196.1%	-733.7%	-733.7%	-196.1%	-733.7%

As Reported
Basic EPS (Continuing Ops)	(1.98)	(2.85)	(3.21)	(2.02)	(2.88)	(2.88)	(2.02)	(2.88)
Diluted EPS (Continuing Ops)	(1.98)	(2.85)	(3.21)	(2.02)	(2.88)	(2.88)	(2.02)	(2.88)

WA Basic Shares Out.	58.61	67.62	68.66	75.97	82.34	82.34	75.97	82.34
WA Diluted Shares Out.	58.61	67.62	68.66	75.97	82.34	82.34	75.97	82.34

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(116)	(193)	(220)	(153)	(237)	(237)	(153)	(237)
Addback: Net Interest Expense	(3)	(1)	(6)	(18)	(14)	(14)	(18)	(14)
Addback: Other Non Operating Expenses, Total	0	(0)	0	0	0	0	0	0
Addback: Depreciation & Amortization	4	5	6	6	6	6	6	6
Addback: Restructuring Charges	0	0	0	0	12	12	0	12
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	(16)	0	0	2	0	0	2	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	(131)	(188)	(220)	(163)	(233)	(233)	(163)	(233)
% Margin	-144.3%	-736.3%	-1114.1%	-208.8%	-721.4%	-721.4%	-208.8%	-721.4%

Adjusted EBIT	(135)	(193)	(226)	(169)	(239)	(239)	(169)	(239)
% Margin	-148.6%	-756.1%	-1146.3%	-216.6%	-739.4%	-739.4%	-216.6%	-739.4%

Adjusted Net Income Reconciliation
Net Income to Company	(116)	(193)	(220)	(153)	(237)	(237)	(153)	(237)
Addback: Unusual Items	(16)	0	0	2	12	12	2	12
Less: Tax Benefit of Unusual Items (26%)	4	0	0	(0)	(3)	(3)	(0)	(3)
Adjusted Net Income	(128)	(193)	(220)	(152)	(228)	(228)	(152)	(228)
% Margin	-141.2%	-753.6%	-1118.3%	-194.6%	-705.7%	-705.7%	-194.6%	-705.7%

Wszelkie prawa zastrzeżone. Warunki używania

Błąd ładowania

Historyczne dane finan. z 5 lat