gross profit bridgeinconsistent2021-12-31
Withheld: gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$570.00K
Fiscal year ended 2025-12-31Operating income
-$29.75M
Fiscal year ended 2025-12-31Free cash flow
Unavailable
Fiscal year ended 2025-12-31Yarrow Bioscience, Inc. (YARW) reported revenue of $570.00K and net income of -$26.48M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Yarrow Bioscience, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Pharmaceutical Preparations.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $570.00K | $501.00K | $424.00K | $477.00K | $931.00K | $20.99M | $443.00K | $3.60M | $4.58M | $674.00K |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | $3.35M | $1.39M | $0 | $0 | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $19.60M | $443.00K | $3.60M | Unavailable | Unavailable |
| Operating income | -$29.75M | -$43.64M | -$29.26M | -$34.30M | -$38.91M | -$252.55M | -$95.87M | -$74.89M | -$29.59M | -$14.33M |
| Net income | -$26.48M | -$39.83M | -$28.45M | -$23.21M | -$73.33M | -$255.57M | -$95.18M | -$74.16M | -$29.08M | -$14.07M |
| Research & development | $19.24M | $30.95M | $16.31M | $18.38M | $19.54M | $43.53M | $51.20M | $64.47M | $29.01M | $11.26M |
| Weighted-average diluted shares | shares 42.77M | shares 42.59M | shares 10.27M | shares 3.19M | shares 2.86M | shares 32.42M | Unavailable | Unavailable | Unavailable | Unavailable |
| Pretax income | -$26.73M | -$39.80M | -$27.87M | -$33.93M | -$44.66M | -$255.83M | -$95.35M | -$73.95M | Unavailable | Unavailable |
| Income tax expense | $4.00K | $4.00K | $0 | $13.00K | -$448.00K | -$258.00K | -$176.00K | $212.00K | $0 | Unavailable |
| Diluted EPS | $-0.62 | $-0.93 | $-2.78 | $-7.28 | $-25.64 | $7.88 | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | $16.39M | $20.30M | $89.54M | $45.11M | $14.01M | Unavailable | Unavailable |
| General & administrative | $11.08M | $13.19M | $13.38M | $16.39M | Unavailable | Unavailable | $22.48M | $12.19M | $5.17M | $3.75M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $24.03M | $19.93M | $30.62M | $30.91M | $42.25M | $57.56M | $43.76M | $27.87M | $10.21M | $4.03M |
| Total assets | $30.16M | $66.90M | $97.68M | $40.76M | $67.05M | $93.74M | $81.16M | $139.93M | $66.87M | $42.05M |
| Current assets | $30.01M | $64.44M | $95.96M | $38.28M | $63.19M | $87.26M | $76.41M | $139.50M | $63.86M | $31.54M |
| Total liabilities | $2.40M | $14.82M | $8.95M | $9.34M | $18.41M | $56.25M | $63.58M | $9.55M | $14.57M | $12.49M |
| Current liabilities | $2.40M | $14.82M | $7.54M | $9.34M | $18.41M | $21.76M | $29.33M | $9.54M | $7.82M | $3.90M |
| Total equity incl. NCI | $27.76M | $52.09M | $88.74M | $31.20M | $48.64M | $37.49M | $17.58M | $92.18M | $68.60M | -$29.44M |
| Temporary (mezzanine) equity | Unavailable | $0 | $0 | $211.00K | $0 | $0 | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | $7.29M | $7.40M | $1.36M | Unavailable | Unavailable | Unavailable |
| Accounts receivable | Unavailable | Unavailable | Unavailable | $173.00K | $7.58M | $15.82M | $135.00K | Unavailable | $786.00K | $0 |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $0 | $0 | $0 | $0 | $0 | $33.17M | $32.72M | Unavailable | Unavailable | Unavailable |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $3.77M | $3.29M | $2.46M | $1.53M |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$33.12M | -$33.97M | -$25.34M | -$29.20M | -$56.37M | -$137.08M | -$73.39M | -$68.66M | -$28.22M | -$2.26M |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | $0 | $113.00K | $1.06M | $567.00K | $27.00K | $31.00K |
| Investing cash flow | $37.37M | $23.36M | -$57.35M | $15.67M | $1.03M | $89.11M | $41.87M | -$11.76M | -$15.09M | -$37.52M |
| Financing cash flow | -$143.00K | -$141.00K | $82.39M | $1.65M | $39.78M | $61.81M | $47.95M | $92.37M | $49.49M | $0 |
| Net change in cash | $4.10M | -$10.75M | -$301.00K | Unavailable | Unavailable | Unavailable | -$18.73M | $39.30M | $6.18M | -$39.78M |
| Stock-based compensation | $2.31M | $3.30M | $3.30M | $4.30M | $8.08M | $18.10M | $4.90M | $5.32M | $5.32M | $573.00K |
| 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 | $23.00K | $4.00K | $0 | $72.00K | $109.00K | $341.00K | $350.00K | $319.00K | Unavailable | Unavailable |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | -$137.20M | -$74.45M | -$69.23M | -$28.25M | -$2.30M |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 93.4% | 100.0% | 100.0% | Unavailable | Unavailable |
| Operating margin | -5219.1% | -8710.0% | -6900.5% | -7189.7% | -4179.5% | -1203.0% | -21641.8% | -2083.2% | -645.9% | -2126.4% |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | -653.5% | -16806.3% | -1925.8% | -616.5% | -340.7% |
| SBC / revenue | 404.9% | 659.3% | 779.5% | 900.8% | 867.9% | 86.2% | 1105.0% | 148.0% | Unavailable | 85.0% |
| Current ratio | 12.53x | 4.35x | 12.73x | 4.10x | Unavailable | 4.01x | 2.61x | 14.62x | 8.17x | 8.08x |
| Revenue YoY growth | 13.8% | 18.2% | -11.1% | -48.8% | -95.6% | 4638.8% | -87.7% | -21.5% | 579.8% | Unavailable |
| Net margin | -4646.1% | -7950.9% | -6710.4% | -4865.8% | -7876.4% | -1217.4% | -21484.9% | -2062.9% | -634.6% | -2087.2% |
| R&D / revenue | 3374.9% | 6176.8% | 3846.0% | 3854.3% | 2099.1% | 207.4% | 11558.0% | 1793.4% | 633.1% | 1669.9% |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 0.5% | 238.8% | 15.8% | 0.6% | 4.6% |
| 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 YARW in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-13View SEC filing
10-Q · Filed 2026-05-15View SEC filing
10-K · Filed 2026-02-27View SEC filing
10-Q · Filed 2025-08-14View SEC filing
10-Q · Filed 2025-05-08View SEC filing
10-K · Filed 2025-03-06View SEC filing
Reconciliation checks needing review
6 periods 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.
cash flow reconciliationreview2019-12-31
Operating, investing and financing flows differ from the reported change in cash by 35199000, beyond tolerance 1000000.
balance equationreview2018-12-31
Difference 38195000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
cash flow reconciliationreview2018-12-31
Operating, investing and financing flows differ from the reported change in cash by 27392000, beyond tolerance 1000000.
balance equationreview2017-12-31
Difference 16308000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2016-12-31
Difference 59003000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.