Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Decoy Therapeutics Inc. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
1.01
1.27
1.95
3.47
5.23
1.84
0
Cost of revenue
0.66
0.51
0.43
Gross profit
0.35
0.77
1.52
Research and development
20.4
17
1.29
4.02
6.91
8.55
15.8
7.17
0.77
0.37
General and administrative
19.9
18.5
2.35
7.71
6.11
6.1
7.14
5.72
4.96
3.73
Operating expenses
40.9
36
3.64
11.7
13
14.7
31.8
12.9
5.73
12.6
Operating income
-39.9
-34.7
-1.68
-8.27
-7.79
-12.8
-31.8
-12.9
-5.73
-12.6
Income tax
0
0
Income from continuing operations
-1.67
-6.94
-7.35
Net income
-39.5
-34.4
-1.67
-6.94
-7.35
-12.8
-31.6
-12.5
-5.58
-12.5
EBITDA
-39.6
-34.4
-1.67
-8.14
-7.77
-12.8
-31.8
-12.9
-5.73
-12.6
EPS, basic
-5,532.00
-4,530.00
-2,777.00
-5,076.00
-1,197.00
-742.24
-1,431.00
-369.20
-69.54
-129.10
EPS, diluted
-5,532.00
-4,530.00
-2,777.00
-5,076.00
-1,197.00
-742.24
-1,431.00
-369.20
-69.54
-129.10
Shares, basic (weighted)
0.01
0.01
0
0
0.01
0.02
0.02
0.03
0.08
0.1
Shares, diluted (weighted)
0.01
0.01
0
0
0.01
0.02
0.02
0.03
0.08
0.1
Balance sheet
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
22.5
19.2
3.23
3.74
11.1
29.2
12.1
5.9
2.43
10.7
Short-term investments
38.7
14.1
0
Receivables
0.01
0.01
0.01
0
3.9
1.6
Inventory
0.45
0.43
0.19
Other current assets
0.93
0.78
0.02
0.14
0.14
0.17
0.17
0.15
0.04
0.28
Total current assets
62.5
34.5
6.38
4.69
15.8
30.2
14.5
6.52
2.99
11
Property, plant and equipment
0.56
0.33
0.04
0.03
0.02
0.01
0
0.04
Goodwill
0
8.87
8.87
8.87
0
Long-term investments
0
Other non-current assets
0.06
0
0.2
0.31
0.25
0.19
0.13
0.07
0.04
0.03
Total assets
63.2
35
6.61
13.9
24.9
40.8
14.7
6.59
3.02
11.1
Accounts payable
1.19
2
0.38
1.79
1.85
1.54
2.86
0.6
0.94
0.94
Accrued liabilities
1.45
0.87
0.42
Deferred revenue
0.09
0.07
4.01
0.54
0
Total current liabilities
3.89
5.85
1.11
1.51
5.17
Other non-current liabilities
0
Total liabilities
3.9
5.89
7.88
3.31
2.77
2.11
4.27
1.3
1.51
5.17
Paid-in capital
136
140
3.87
22.7
41.6
70.9
74.2
81.6
83.4
100
Retained earnings
-76.6
-111
-5.14
-12.1
-19.4
-32.2
-63.8
-76.3
-81.9
-94.4
Other comprehensive income
-0
-0
0
Shareholders' equity
59.3
-2.9
-1.27
10.6
22.2
38.7
10.4
5.29
1.51
5.89
Total equity
59.3
-2.9
-1.27
10.6
22.2
38.7
10.4
5.29
1.51
5.89
Total liabilities and equity
63.2
35
6.61
13.9
24.9
40.8
14.7
6.59
3.02
11.1
Shares outstanding
0.01
0.01
0
0
0.01
0.02
0.02
0.04
0.1
0.53
Cash flow statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-39.5
-34.4
-1.67
-6.94
-7.35
-12.8
-31.6
-12.5
-5.58
-12.5
Depreciation and amortization
0.28
0.32
0.02
0.13
0.02
0.02
0.01
0.01
0
0.01
Stock-based compensation
6.57
4.22
0.03
0.75
0.32
0.56
0.8
0.52
0.27
0.22
Change in receivables
-0.01
0
0
0
0
Change in inventory
-0.45
0.02
0
0
0
Change in payables
0.31
0.82
-0.29
-0.52
-0
-0.31
1.31
-2.26
0.33
-1.17
Cash from operations
-32.1
-27.7
4.18
-11.6
-10.3
-10.2
-17.6
-12.8
-4.53
-4.83
Capital expenditures
-0.56
-0.11
0
0
-0
0
0
-0.58
Acquisitions
-8.5
Purchases of investments
-38.7
-33
-2
Sales and maturities of investments
27
57.6
16.1
Cash from investing
-12.2
24.5
0
5.61
-0
0
-1.5
0
0
0.76
Stock issued
0.02
0
2.87
Share buybacks
-0.62
0
Dividends paid
0
-0.13
0
Cash from financing
0.02
0
1.44
3.58
17.7
28.3
1.99
6.64
1.06
12.3
Net change in cash
-44.3
-3.23
5.61
-2.39
7.38
18.1
-17.1
-6.21
-3.47
8.28
Free cash flow
-32.6
-27.8
4.18
-11.6
-10.3
-10.2
-4.53
-5.4
Interest paid
0
0.01
0.01
0
0
0.01
0.01
0.01
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $3.09 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Return on equity (ROE)
-334.4%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-160.5%
Net income / average total assets.
Growth
Metric
Value
How it is calculated
Book value growth, 1y
289.6%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
-17.2%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y
-23.3%
Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y
265.8%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-9.0%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
-15.0%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
20.9%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
63.7%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
71.7%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
1.83x
Current assets / current liabilities.
Quick ratio
1.77x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
1.77x
(Cash + short-term investments) / current liabilities.
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Operating cash flow per share
-$15.65
Cash from operations / diluted weighted shares.
Book value per share
$8.12
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/B
0.47x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.47x
Market cap / tangible book value, when positive.
Earnings yield
-713.7%
Net income / market cap (the inverse of P/E).
Was Decoy Therapeutics Inc. profitable in fiscal 2025?
No. It reported a net loss of $12.5M.
How much free cash flow did Decoy Therapeutics Inc. generate in fiscal 2025?
Cash from operations of $4.8M minus capital expenditures of $577.0K left free cash flow of -$5.4M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.