Vor Biopharma (VOR)
Develops licensed telitacicept for autoimmune diseases outside Greater China.
$22.00
After hours+0.01 (+0.05%)
At close$21.99(+0.46%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cost of revenue | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross profit | 0 | −1 | −1 | −1 | 0 | −1 | 0 | 0 | 0 | 0 | 0 | 0 |
| 35 | 27 | 31 | 28 | 29 | 30 | 33 | 274 | 28 | 36 | 35 | 48 | |
| Research & development | 28 | 21 | 24 | 22 | 22 | 25 | 27 | 261 | 14 | 19 | 18 | 26 |
| 8 | 6 | 7 | 6 | 7 | 5 | 7 | 2 | 14 | 17 | 18 | 22 | |
| Selling & marketing | 0 | 0 | −1 | −1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & administrative | 8 | 0 | 8 | 7 | 7 | 0 | 7 | 2 | 14 | 17 | 18 | 22 |
| Other expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 |
| Operating income | −35 | −28 | −32 | −29 | −29 | −31 | −33 | −274 | −28 | −36 | −35 | −48 |
| 2 | 2 | 2 | 1 | 1 | 1 | 1 | −1,299 | −785 | 1,759 | −184 | −15 | |
| Interest income | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 4 |
| Other non-operating income | 0 | −2 | −2 | −1 | −1 | −1 | −1 | −31 | 785 | −1,759 | 184 | 0 |
| Income before tax | −33 | −26 | −31 | −28 | −28 | −31 | −32 | −1,574 | −813 | 1,723 | −220 | −63 |
| Net income from continuing operations | −33 | −26 | −31 | −28 | −28 | −31 | −32 | −1,574 | −813 | 1,723 | −220 | −63 |
| Net income | −33 | −26 | −31 | −28 | −28 | −31 | −32 | −1,574 | −813 | 1,723 | −220 | −63 |
| EPS, basic | −$9.80 | −$7.80 | −$9.00 | −$8.20 | −$8.00 | −$9.00 | −$5.20 | −$251.20 | −$121.63 | $307.53 | −$510.53 | −$1.16 |
| EPS, diluted | −$9.80 | −$7.80 | −$9.00 | −$8.20 | −$8.00 | −$9.00 | −$5.20 | −$251.20 | −$121.63 | $44.50 | −$510.53 | −$1.16 |
| Weighted average shares, basic | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 6 | 7 | 10 | 0 | 54 |
| Weighted average shares, diluted | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 6 | 7 | 10 | 0 | 54 |
| EBITDA | −34 | −25 | −30 | −27 | −27 | −30 | −32 | −242 | −813 | 1,723 | −220 | −48 |
| Depreciation & amortization | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 |
| EBIT | −35 | −26 | −31 | −28 | −28 | −31 | −32 | −244 | −813 | 1,723 | −220 | −48 |
