Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Yarrow Bioscience, 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
FY2017
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
0.67
4.58
10.6
0.44
21
0.93
0.48
0.42
0.5
0.57
Cost of revenue
0
0
1.39
3.35
Gross profit
10.6
0.44
19.6
-2.42
Research and development
11.3
29
64.5
51.2
43.5
19.5
18.4
16.3
30.9
19.2
Selling, general and administrative
14
45.1
89.5
20.3
16.4
General and administrative
3.75
5.17
12.2
22.5
16.4
13.4
13.2
11.1
Operating expenses
15
34.2
65.2
76.2
Operating income
-14.3
-29.6
-74.9
-95.9
-253
-38.9
-34.3
-29.3
-43.6
-29.7
Interest expense
0
0.92
4.39
5.61
0
Other non-operating income
0.26
0.52
-0.94
-1.44
1.11
-0.14
0.36
1.39
3.83
3.02
Pre-tax income
-74
-95.4
-256
-44.7
-33.9
-27.9
-39.8
-26.7
Income tax
0
0.21
-0.18
-0.26
-0.45
0.01
0
0
0
Income from continuing operations
-44.2
-33.9
-27.9
-39.8
-26.7
Net income
-14.1
-29.1
-74.2
-95.2
-256
-73.3
-23.2
-28.5
-39.8
-26.5
EBITDA
-74.6
-95.5
-252
-38.8
-34.2
-29.3
-43.6
-29.7
EPS, basic
-2.82
-5.69
11.47
11.22
7.88
-25.64
-7.28
-2.78
-0.93
-0.62
EPS, diluted
-2.82
-5.69
11.47
11.22
7.88
-25.64
-7.28
-2.78
-0.93
-0.62
Shares, basic (weighted)
4.99
5.11
6.47
8.49
32.4
2.86
3.19
10.3
42.6
42.8
Shares, diluted (weighted)
4.99
5.11
6.47
8.49
32.4
2.86
3.19
10.3
42.6
42.8
Balance sheet
FY2017
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
4.03
10.2
27.9
43.8
57.6
42.3
30.9
30.6
19.9
24
Short-term investments
26.9
49.3
86.7
16.7
1.03
0
0
62.6
41.6
4.98
Receivables
0
0.79
0.14
15.8
7.58
0.17
Inventory
1.36
7.4
7.29
Other current assets
0.63
3.57
3.25
1.56
4.59
4.57
2.3
2.66
2.92
1
Total current assets
31.5
63.9
140
76.4
87.3
63.2
38.3
96
64.4
30
Property, plant and equipment
0.03
0.03
0.15
2.89
0.56
0.35
0
0
0.11
0.09
Lease right-of-use assets
1.69
1.58
0
0
0.21
0.09
0
Long-term investments
10.4
2.98
Other non-current assets
0
0.17
4.35
Total assets
42.1
66.9
140
81.2
93.7
67
40.8
97.7
66.9
30.2
Accounts payable
1.53
2.46
3.29
3.77
4.78
6.51
2.39
1.66
2.71
1.04
Accrued liabilities
0.58
3.56
6.25
3.38
11.5
8.59
4.38
4.12
9.27
0.94
Deferred revenue
1.8
1.8
Short-term debt
0
Total current liabilities
3.9
7.82
9.54
29.3
21.8
18.4
9.35
7.54
14.8
2.4
Long-term debt
32.7
33.2
0
Lease liabilities
0.65
0.85
0
0
0.1
0
Other non-current liabilities
0.06
0.02
0.01
Total liabilities
12.5
14.6
9.55
63.6
56.2
18.4
9.35
8.95
14.8
2.4
Total debt
32.7
33.2
0
0
0
0
0
Paid-in capital
0.7
2.21
241
328
604
688
694
780
783
785
Retained earnings
-30.1
-59.2
-111
-311
-566
-640
-663
-691
-731
-758
Other comprehensive income
-0.03
-0.05
-0.1
0.01
0
0
0
0.03
0.02
0
Shareholders' equity
-29.4
68.6
92.2
17.6
37.5
48.6
31.2
88.7
52.1
27.8
Total equity
-29.4
68.6
92.2
17.6
37.5
48.6
31.2
88.7
52.1
27.8
Total liabilities and equity
42.1
66.9
140
81.2
93.7
67
40.8
97.7
66.9
30.2
Shares outstanding
5.28
5.3
23.2
9.12
43.2
2.98
3.23
14.1
14.8
0.67
Cash flow statement
FY2017
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-14.1
-29.1
-74.2
-95.2
-256
-73.3
-23.2
-28.5
-39.8
-26.5
Depreciation and amortization
0.32
0.35
0.34
0.11
0.07
0
0
0.02
Stock-based compensation
0.57
5.32
5.32
4.9
18.1
8.08
4.3
3.31
3.3
2.31
Deferred income tax
0
0
Change in receivables
0
-0.79
0.79
Change in inventory
0
-1.36
-6.05
0.11
0.1
0
Change in payables
0.89
0.62
0.83
0.48
-13
-2.68
-8.68
-0.56
6.01
-12.3
Cash from operations
-2.27
-28.2
-68.7
-73.4
-137
-56.4
-29.2
-25.3
-34
-33.1
Capital expenditures
-0.03
-0.03
-0.57
-1.06
-0.11
0
0
-0.12
0
Purchases of investments
-55.3
-64.1
-127
-83.4
0
0
-62.4
-60.5
-30.9
Sales and maturities of investments
14.2
43.1
87.9
111
50.6
1.03
0
0
84
68.3
Cash from investing
-37.5
-15.1
-11.8
41.9
89.1
1.03
15.7
-57.4
23.4
37.4
Debt repaid
0
-36.4
0
Stock issued
0
0.03
91.5
13.7
61.6
76
1.47
Cash from financing
0
49.5
92.4
48
61.8
39.8
1.65
82.4
-0.14
-0.14
Exchange rate effect
-0.04
0.04
0
0
Net change in cash
-39.8
6.18
39.3
-18.7
13.8
-15.6
-11.9
-0.3
-10.7
4.1
Free cash flow
-2.3
-28.2
-69.2
-74.5
-137
-56.4
-25.3
-34.1
-33.1
Interest paid
0
0.8
3.94
2.39
0
Income taxes paid
0.59
0
0
Key metrics
Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $25.54 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Operating margin
-5,219.0%
Operating income / revenue.
EBITDA margin
-5,215.0%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-4,690.0%
Pre-tax income / revenue.
Net margin
-4,646.0%
Net income / revenue.
FCF margin
-5,811.0%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-5,811.0%
Cash from operations / revenue.
Return on equity (ROE)
-66.3%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-54.6%
Net income / average total assets.
Return on invested capital (ROIC)
-130.9%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue
3,375.0%
Research and development expense / revenue.
Stock-based pay / revenue
404.9%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
0.0%
Capital expenditures / revenue.
D&A / revenue
4.0%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
13.8%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
6.1%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
-51.4%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y
-46.7%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
-3.8%
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
-5.8%
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
-54.9%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-9.6%
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
-20.3%
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
0.4%
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
137.7%
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
5.7%
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
12.5x
Current assets / current liabilities.
Quick ratio
12.1x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
12.1x
(Cash + short-term investments) / current liabilities.
Debt / equity
0.00x
Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets
0.0%
Total debt / total assets.
Liabilities / assets
7.9%
Total liabilities / total assets.
Net debt
-$29.0M
Total debt - cash - short-term investments. Negative means more cash than debt.
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.
EPS, basic
-$0.62
Net income per basic share, as reported (split-adjusted).
Revenue per share
$0.01
Revenue / diluted weighted shares.
FCF per share
-$0.77
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$0.77
Cash from operations / diluted weighted shares.
Book value per share
$41.66
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
120x
Market cap / revenue.
P/B
2.46x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
2.46x
Market cap / tangible book value, when positive.
EV/Sales
68.7x
Enterprise value / revenue.
FCF yield
-48.6%
Free cash flow / market cap.
Earnings yield
-38.8%
Net income / market cap (the inverse of P/E).
What was Yarrow Bioscience, Inc.'s revenue in fiscal 2025?
Yarrow Bioscience, Inc. reported revenue of $570.0K for fiscal 2025, 13.8% higher than the year before.
Was Yarrow Bioscience, Inc. profitable in fiscal 2025?
No. It reported a net loss of $26.5M.
How much free cash flow did Yarrow Bioscience, Inc. generate in fiscal 2025?
Cash from operations of $33.1M minus capital expenditures of $0.0 left free cash flow of -$33.1M.
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.