SequelSEC

SmartKem, Inc. SMTK

Semiconductors & Related Devices · CIK 0001817760 · Fiscal year ends 1231

Revenue
$697.00K
Fiscal year ended 2025-12-31
Operating income
-$12.84M
Fiscal year ended 2025-12-31
Free cash flow
-$7.86M
Fiscal year ended 2025-12-31

Valuation, from the filing

Public float$3.60MMarket value of stock held by non-affiliates, as stated on the cover page for 2025-06-30
Float per share$0.17Float divided by shares outstanding in the same filing. A floor under the share price on that date, not the price itself.
Float / revenue5.2×A lower bound on the multiple, because affiliate holdings are excluded.

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, and each multiple below it uses the figures for the fiscal year ending 2025-12-31 — the year that filing covered.

How this compares in its industry

Percentile among the Semiconductors & Related Devices 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.

MeasureReportedPercentile
Current ratio0.25x3th
Revenue YoY growth750.0%97th
Operating margin-1841.5%4th
R&D / revenue1006.7%96th
Net margin-1507.7%5th
FCF margin-1127.5%6th
SBC / revenue149.2%92th
Gross margin61.0%87th
CapEx / revenue17.6%84th

SmartKem, Inc. (SMTK) reported revenue of $697.00K and net income of -$10.51M for the fiscal year ended 2025-12-31. This page shows 6 annual periods of income statement, balance sheet and cash flow figures normalized from SmartKem, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Semiconductors & Related Devices.

Income

SmartKem, Inc. income by fiscal year, in US dollars, normalized from SEC filings.
Metric2025-12-312024-12-312023-12-312022-12-312021-12-312020-12-31
Revenue$697.00K$82.00K$27.00K$40.00K$18.00K$94.00K
Cost of revenue$272.00K$32.00K$23.00K$33.00K$8.00K$55.00K
Gross profit$425.00K$50.00K$4.00K$7.00K$10.00K$39.00K
Operating income-$12.84M-$10.46M-$9.99M-$9.69M-$16.30M-$4.55M
Net income-$10.51M-$10.33M-$8.50M-$11.50M-$17.13M-$23.13M
Research & development$7.02M$5.11M$5.56M$5.80M$8.20M$4.32M
Weighted-average diluted sharesshares 8.16Mshares 3.26Mshares 1.34MUnavailableshares 25.23Mshares 12.82M
Pretax income-$10.53M-$10.33M-$8.50M-$11.47M-$17.13M-$23.13M
Income tax expense-$24.00K$1.00KUnavailable$24.00KUnavailableUnavailable
Diluted EPS$-1.29$-6.00$-6.32$-13.88$-0.68$-1.80
Selling, general & administrative$7.37M$6.34M$5.19M$5.07M$8.07M$1.71M
General & administrativeUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Selling & marketingUnavailableUnavailableUnavailableUnavailable$749.00K$96.00K

Balance

SmartKem, Inc. balance by fiscal year, in US dollars, normalized from SEC filings.
Metric2025-12-312024-12-312023-12-312022-12-312021-12-312020-12-31
Cash & equivalents$374.00K$7.14M$8.84M$4.24M$12.23M$764.00K
Total assets$2.29M$8.90M$11.27M$7.52M$15.06M$2.95M
Current assets$1.50M$8.51M$10.52M$6.44M$14.10M$2.02M
Total liabilities$6.22M$2.31M$3.16M$1.64M$1.54M$1.10M
Current liabilities$5.91M$2.29M$1.77M$1.40M$1.51M$1.08M
Total equity incl. NCI-$3.93M$6.59M$8.11M$5.88M$13.52M$1.85M
Temporary (mezzanine) equityUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
InventoryUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Accounts receivable$3.00KUnavailable$268.00K$30.00KUnavailable$18.00K
GoodwillUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Long-term debtUnavailableUnavailableUnavailableUnavailableUnavailable$20.48K
Accounts payable$4.44M$843.00K$355.00K$250.00K$510.00K$227.00K

Cash flow

SmartKem, Inc. cash flow by fiscal year, in US dollars, normalized from SEC filings.
Metric2025-12-312024-12-312023-12-312022-12-312021-12-312020-12-31
Operating cash flow-$7.74M-$8.10M-$8.04M-$9.05M-$9.73M-$4.08M
Capital expenditures$123.00K$75.00K$18.00K$79.00K$341.00K$118.00K
Investing cash flow-$123.00K-$75.00K-$18.00K-$79.00K-$341.00K-$118.00K
Financing cash flow$1.00M$6.53M$12.69M$1.83M$22.20M$4.59M
Net change in cash-$6.77M-$1.70M$4.60M-$7.99M$11.46M$352.00K
Stock-based compensation$1.04M$850.00K$717.00K$488.00K$6.20MUnavailable
Common dividends paidUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Common share repurchasesUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Depreciation & amortizationUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable

Derived

SmartKem, Inc. derived by fiscal year, in US dollars, normalized from SEC filings.
Metric2025-12-312024-12-312023-12-312022-12-312021-12-312020-12-31
Free cash flow-$7.86M-$8.17M-$8.06M-$9.13M-$10.07M-$4.20M
Gross margin61.0%61.0%14.8%17.5%55.6%41.5%
Operating margin-1841.5%-12761.0%-37003.7%-24235.0%-90566.7%-4840.4%
FCF margin-1127.5%-9964.6%-29833.3%-22820.0%-55938.9%-4468.1%
SBC / revenue149.2%1036.6%2655.6%1220.0%34422.2%Unavailable
Current ratio0.25x3.72x5.95x4.59x9.34x1.88x
Revenue YoY growth750.0%203.7%-32.5%122.2%-80.9%Unavailable
Net margin-1507.7%-12597.6%-31477.8%-28737.5%-95144.4%-24609.6%
R&D / revenue1006.7%6232.9%20577.8%14505.0%45550.0%4594.7%
CapEx / revenue17.6%91.5%66.7%197.5%1894.4%125.5%
Long-term debt / equityUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Effective tax rateUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable

Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open SMTK in the interactive workspace to inspect any figure back to its filing.

Source filings

10-Q · Filed 2026-08-14View SEC filing
10-Q · Filed 2026-05-20View SEC filing
10-K · Filed 2026-04-08View SEC filing
10-Q · Filed 2025-11-13View SEC filing
10-Q · Filed 2025-08-12View SEC filing
10-Q · Filed 2025-05-13View SEC filing

Companies in the same industry

Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.