balance equationreview2019-12-31
Difference 4652000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
Revenue
$582.00K
Fiscal year ended 2024-12-31Operating income
-$15.67M
Fiscal year ended 2024-12-31Free cash flow
-$16.20M
Fiscal year ended 2024-12-31Valuation, from the filing
| Public float | $17.50M | Market value of stock held by non-affiliates, as stated on the cover page for 2025-06-30 |
|---|---|---|
| Float per share | $0.60 | Float divided by shares outstanding in the same filing. A floor under the share price on that date, not the price itself. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-06-30, not today.
How this compares in its industry
Percentile among the Pharmaceutical Preparations filers on this site, highest value first. A high percentile means a large figure, which is good for a margin and not for leverage — the ranking says where the company sits, not whether that is where it should be.
| Measure | Reported | Percentile | |
|---|---|---|---|
| Revenue YoY growth | 755.9% | 95th | |
| CapEx / revenue | 63.4% | 92th | |
| Net margin | -7652.7% | 13th | |
| Current ratio | 0.80x | 13th | |
| FCF margin | -2784.4% | 15th | |
| SBC / revenue | 261.2% | 78th | |
| Operating margin | -2693.1% | 23th | |
| Gross margin | 83.5% | 73th |
Ernexa Therapeutics Inc. (ERNA) reported revenue of $582.00K and net income of -$44.54M for the fiscal year ended 2024-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Ernexa Therapeutics Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Pharmaceutical Preparations.
Income
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $582.00K | $68.00K | $0 | $5.80M | $19.81M | $23.34M | $21.27M | $22.31M | $24.52M | $26.05M |
| Cost of revenue | $96.00K | $236.00K | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | $486.00K | -$168.00K | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | -$15.67M | -$21.14M | -$33.22M | -$7.25M | -$1.76M | $203.00K | -$1.40M | -$2.28M | -$6.90M | -$4.74M |
| Net income | -$44.54M | -$21.67M | -$24.58M | -$7.29M | -$2.05M | -$259.00K | -$1.08M | -$2.92M | -$7.23M | -$5.03M |
| Research & development | Unavailable | Unavailable | Unavailable | $2.00K | $26.00K | $72.00K | $139.00K | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | Unavailable | shares 5.31M | shares 3.05M | shares 17.59M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Pretax income | -$44.51M | -$21.67M | -$24.53M | -$7.29M | -$2.02M | -$323.00K | -$1.01M | -$2.88M | -$7.21M | -$4.95M |
| Income tax expense | $30.00K | -$3.00K | $45.00K | $0 | $27.00K | -$64.00K | $66.00K | $38.00K | $12.00K | $84.00K |
| Diluted EPS | $-48.96 | $-4.08 | $-8.06 | $-0.41 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | $8.09M | $13.18M | $14.46M | $15.59M | $16.46M | $18.06M | $18.37M |
| General & administrative | $13.13M | $14.59M | $16.84M | $3.30M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $1.73M | $7.58M | $11.45M | $777.00K | $3.21M | $2.54M | $3.38M | $5.69M | $3.22M | $7.18M |
| Total assets | $5.27M | $49.13M | $22.28M | $12.91M | $14.12M | $14.86M | $16.57M | $16.70M | $16.41M | $22.27M |
| Current assets | $2.35M | $9.60M | $13.68M | $1.73M | $6.07M | $6.78M | $9.64M | $10.66M | $9.11M | $14.87M |
| Total liabilities | $3.57M | $46.90M | $10.17M | $5.25M | $9.03M | $7.95M | $11.03M | $12.63M | $12.56M | $11.34M |
| Current liabilities | $2.94M | $6.57M | $7.65M | $3.12M | $6.10M | $4.02M | $10.75M | $6.64M | $5.12M | $7.09M |
| Total equity incl. NCI | $1.70M | $2.23M | $12.11M | $7.66M | $9.74M | $6.92M | $5.54M | $4.07M | $3.85M | $10.92M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | Unavailable | Unavailable | Unavailable | $0 | $1.20M | $1.14M | $714.00K | $928.00K | $919.00K | $2.19M |
| Goodwill | $2.04M | $2.04M | $2.04M | $2.04M | $696.00K | $667.00K | $1.00M | $937.00K | $909.00K | $1.08M |
| Long-term debt | Unavailable | Unavailable | Unavailable | $532.00K | Unavailable | $3.75M | $5.12M | $8.11M | $7.44M | $5.32M |
| Accounts payable | $1.72M | $1.07M | $1.62M | $1.28M | $835.00K | $271.00K | $390.00K | $247.00K | $211.00K | $617.00K |
Cash flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$15.84M | -$20.41M | -$20.98M | -$8.10M | $2.74M | $1.36M | $549.00K | $23.00K | -$4.18M | Unavailable |
| Capital expenditures | $369.00K | $19.00K | $297.00K | $39.00K | $128.00K | $648.00K | $728.00K | $427.00K | $991.00K | $835.00K |
| Investing cash flow | -$365.00K | -$19.00K | -$47.00K | -$39.00K | -$1.06M | -$1.58M | -$1.45M | -$840.00K | -$1.62M | Unavailable |
| Financing cash flow | $6.26M | $16.56M | $19.58M | $4.67M | -$1.10M | -$303.00K | -$1.47M | $3.26M | $1.98M | Unavailable |
| Net change in cash | Unavailable | Unavailable | Unavailable | -$2.63M | $623.00K | -$592.00K | -$2.37M | $2.44M | -$3.82M | $1.80M |
| Stock-based compensation | $1.52M | $1.24M | $2.94M | $91.00K | $206.00K | $443.00K | $457.00K | $419.00K | $456.00K | $282.00K |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $139.00K | $84.00K | $161.00K | $98.00K | $360.00K | $2.76M | $2.32M | $2.89M | $3.10M | $2.74M |
Derived
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$16.20M | -$20.43M | -$21.27M | -$8.14M | Unavailable | $717.00K | -$179.00K | -$404.00K | -$5.17M | Unavailable |
| Gross margin | 83.5% | -247.1% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | -2693.1% | -31080.9% | Unavailable | Unavailable | -8.9% | 0.9% | -6.6% | -10.2% | -28.1% | -18.2% |
| FCF margin | -2784.4% | -30039.7% | Unavailable | Unavailable | Unavailable | 3.1% | -0.8% | -1.8% | -21.1% | Unavailable |
| SBC / revenue | 261.2% | 1826.5% | Unavailable | Unavailable | 1.0% | 1.9% | 2.1% | 1.9% | 1.9% | 1.1% |
| Current ratio | 0.80x | 1.46x | 1.79x | 0.55x | 1.00x | 1.69x | 0.90x | 1.60x | 1.78x | 2.10x |
| Revenue YoY growth | 755.9% | Unavailable | Unavailable | -70.7% | -15.1% | 9.7% | -4.7% | -9.0% | -5.9% | Unavailable |
| Net margin | -7652.7% | -31864.7% | Unavailable | Unavailable | -10.3% | -1.1% | -5.1% | -13.1% | -29.5% | -19.3% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | 0.0% | 0.1% | 0.3% | 0.7% | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 63.4% | 27.9% | Unavailable | Unavailable | Unavailable | 2.8% | 3.4% | 1.9% | 4.0% | 3.2% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open ERNA in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-Q · Filed 2026-05-11View SEC filing
10-K · Filed 2026-03-13View SEC filing
10-Q · Filed 2025-11-07View SEC filing
10-Q · Filed 2025-08-13View SEC filing
10-Q · Filed 2025-05-07View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.