Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsLatest reported free cash flow was -$336M.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Free cash flow was negative
Latest reported free cash flow was -$336M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
- 4 filing risk checks flagged
Flagged areas: Solvency & liquidity, Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +60.6% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Operating margin improved
Operating margin changed +87.8 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
- Dilution
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Single Reportable Segment$264M100.0%+60.6% yoy
Members sum to the consolidated $264M for this period.
- Amtagvi$220M83.5%+112.4% yoy
- Proleukin$43.5M16.5%-28.1% yoy
Members sum to the consolidated $264M for this period.
- United States$259M98.3%+60.8% yoy
- Outside the United States$4.49M1.7%+48.3% yoy
Members sum to the consolidated $264M for this period.
- Single Reportable Segment$71.4M100.0%+44.8% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,096 US-listed filers · 788 in Materials| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $264M | 36thof 3,301 middle third | 56thof 522 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 60.6% | 92ndof 3,135 top third | 82ndof 473 top third |
Operating margin operating income ÷ revenue | -153.1% | 14thof 2,819 bottom third | 37thof 483 middle third |
Net margin net income ÷ revenue | -148.4% | 13thof 3,263 bottom third | 34thof 518 middle third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | -127.6% | 11thof 2,679 bottom third | 31stof 433 bottom third |
Return on equity net income ÷ stockholders' equity (positive equity only) | -56.0% | 17thof 3,577 bottom third | 39thof 701 middle third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 23.4% | 15thof 2,895 bottom third | 35thof 476 middle third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 114 days | 8thof 2,398 bottom third | 15thof 387 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -9.7% | 76thof 3,193 top third | 69thof 561 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | -10.5% | 78thof 2,719 top third | 66thof 495 middle third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 12 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2021-09-30 | 155,508 shares 10-Q 2021-11-04 | 155,508,000 shares 10-Q 2022-11-03 | +99900.0% | first · latest |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2022-03-31 | 157,113 shares 10-Q 2022-05-05 | 157,113,000 shares 10-Q 2023-05-10 | +99900.0% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2021-09-30 | 155,508 shares 10-Q 2021-11-04 | 155,508,000 shares 10-Q 2022-11-03 | +99900.0% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2022-03-31 | 157,113 shares 10-Q 2022-05-05 | 157,113,000 shares 10-Q 2023-05-10 | +99900.0% | first · latest |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2023-06-30 | 224,481,000 shares 10-Q 2023-08-08 | 224,481 shares 10-Q 2024-08-08 | -99.9% | first · latest |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2023-09-30 | 245,817,000 shares 10-Q 2023-11-07 | 245,817 shares 10-Q 2024-11-07 | -99.9% | first · latest |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2024-03-31 | 266,220,000 shares 10-Q 2024-05-09 | 266,220 shares 10-Q 2025-05-08 | -99.9% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2023-06-30 | 224,481,000 shares 10-Q 2023-08-08 | 224,481 shares 10-Q 2024-08-08 | -99.9% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2023-09-30 | 245,817,000 shares 10-Q 2023-11-07 | 245,817 shares 10-Q 2024-11-07 | -99.9% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2024-03-31 | 266,220,000 shares 10-Q 2024-05-09 | 266,220 shares 10-Q 2025-05-08 | -99.9% | first · latest |
| Depreciation and amortization DepreciationDepletionAndAmortization | quarter 2025-03-31 | $2.79M 10-Q 2025-05-08 | $2.57M 10-Q 2026-05-07 | -7.8% | first · latest |
| Depreciation and amortization DepreciationDepletionAndAmortization | fiscal year 2024-12-31 | $12M 10-K 2025-02-27 | $11.3M 10-K 2026-02-24 | -6.0% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsEmployee benefit plans · 393 characters as filed
NOTE 13. EMPLOYEE BENEFIT PLAN The Company maintains a defined contribution plan covering substantially all U.S. employees under Section 401(k) of the Internal Revenue Code of 1986, as amended (the IRC). The Company's matching contribution to the defined contribution plan was $6.4 million, $4.7 million, and $4.1 million for the years ended December 31, 2025, 2024 and 2023, respectively. …
CompensationAndEmployeeBenefitPlansTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 714 characters as filed
Net revenue for the periods presented represents sales of Amtagvi and Proleukin as follows (in thousands): Years Ended December 31, 2025 2024 2023 Amtagvi $ 220,024 $ 103,567 $ Proleukin 43,478 60,503 1,189 Total net revenue $ 263,502 $ 164,070 $ 1,189 Consolidated net product revenue by geographic area for the periods presented is as follows (in thousands): Years Ended December 31, 2025 2024 2023 United States $ 259,013 $ 161,043 $ Rest of world 4,489 3,027 1,189 Net revenue $ 263,502 $ 164,070 $ 1,189 …
DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing
Income taxes · 9,231 characters as filed
NOTE 14. INCOME TAXES Loss before provision of income taxes consisted of U.S. losses of $350.2 million, $359.9 million, and $433.5 million, and foreign losses of $42.9 million, $15.1 million, and $14.0 million for the years ended December 31, 2025, December 31, 2024, and December 31, 2023, respectively. The Company recorded a tax benefit of $2.1 million, $2.8 million, and $3.5 million for the years ended December 31, 2025, December 31, 2024, and December 31, 2023, respectively, which resulted in an effective tax rate of 0.53%, 0.75%, and 0.78%, respectively. The income tax benefit for the periods presented primarily relates to operations in the United Kingdom and the change in deferred tax assets and liabilities. The significant components of the Companys net deferred tax assets and liabilities are summarized as follows (in thousands): As of December 31, 2025 2024 Deferred income tax assets Net operating loss carryforwards $ 416,152 $ 302,875 Stock-based compensation 41,275 40,909 Tax credit carryforwards 65,184 66,874 Lease liabilities 14,911 14,759 Capitalized R&D 147,823 137,577 Reserves and accruals 18,916 11,523 Other 2,217 Deferred tax assets before valuation allowance 706,478 574,517 Less: valuation allowance (687,503) (557,587) Net deferred income tax assets 18,975 16,930 Deferred tax liabilities Right-of-use assets (14,128) (14,228) Depreciation and amortization (36,496) (35,017) Other (179) Net deferred tax liabilities $ (31,828) $ (32,315) The reconciliation of …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
Leases · 8,999 characters as filed
NOTE 16. LEASES Operating Leases The Company leases corporate office space in San Carlos, California, manufacturing, research and development lab facilities and office space in Philadelphia, Pennsylvania, including 136,000 square feet of commercial manufacturing and lab space at the i CTC, and research and development lab facilities in Tampa, Florida. The determination whether an arrangement is a lease occurs at inception, and for leases with terms greater than 12 months, the Company records a related right-of-use asset and lease liability at the present value of lease payments over the term. Many leases include fixed rental escalation clauses, renewal options and/or termination options that are factored into the determination of lease payments when appropriate. The Companys leases do not provide an implicit rate, and thus the Company estimated the incremental borrowing rate in calculating the present value of the lease payments. The Companys leases have remaining lease terms that range from less than one year to approximately 16 years. Some of the Companys leases include one or more options to renew with renewal terms that can extend the lease for additional years, or options to terminate the leases, both at the Companys discretion. The Companys leases may include options to extend or terminate the lease, which is considered in the lease term when it is reasonably certain that the Company will exercise any such options. Lease expense for minimum lease payments is recognized …
LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 2,381 characters as filed
Recent Accounting Standards In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires public entities, on an annual basis, to provide disclosure of specific categories in the rate reconciliation, as well as disclosure of income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024, on a prospective basis. Early adoption and retrospective reporting are permitted. The Company has adopted ASU 2023-09 in its December 31, 2025, consolidated financial statements on a prospective basis. In November 2024, the FASB issued ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which requires the disaggregation of certain expense captions into specified categories in disclosures within the notes to the financial statements to provide enhanced transparency into the expense captions presented on the face of the income statement. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026 and interim periods beginning after December 15, 2027, with early adoption permitted, and may be applied either prospectively or retrospectively to financial statements issued for reporting periods after the effective date of ASU 2024-03 or retrospectively to any or all prior periods presented in the financial statements. The Company is curren …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Restructuring · 684 characters as filed
NOTE 11. RESTRUCTURING In August 2025, the Company announced a strategic restructuring plan with an associated reduction in workforce as a result of a review of current strategic priorities, resource allocation, and cost reduction intended to reduce operating costs, streamline operations, and extend its cash runway. In connection with the restructuring plan, the Company recognized severance and other charges of $5.1 million for the year ended December 31, 2025, primarily related to severance payments, costs for outplacement services, and post-employment benefits. As of December 31, 2025, there were no material remaining obligations related to the strategic restructuring plan.
RestructuringAndRelatedActivitiesDisclosureTextBlock
Revenue recognition · 3,152 characters as filed
NOTE 7. REVENUE Net revenue for the periods presented represents sales of Amtagvi and Proleukin as follows (in thousands): Years Ended December 31, 2025 2024 2023 Amtagvi $ 220,024 $ 103,567 $ Proleukin 43,478 60,503 1,189 Total net revenue $ 263,502 $ 164,070 $ 1,189 Revenue from Proleukin was primarily related to sales made to specialty distributors and authorized treatment centers (ATCs) in the U.S. market to support the commercialization of Amtagvi . Amtagvi revenue is recognized upon patient infusion, while Proleukin revenue is recognized upon transfer of control, either upon shipment or upon delivery to customers, which include specialty distributors, clinical manufacturers, research organizations, and ATCs. Revenue from product sales was recorded net of GTN adjustments. The following table summarizes GTN adjustments for the periods presented (in thousands): Years Ended December 31, 2025 2024 2023 Gross revenue $ 268,005 $ 169,170 $ 1,192 GTN adjustments: Government rebates and chargebacks (600) (172) Wholesaler fees and cash discounts (2,819) (3,226) (3) Other rebates, returns, discounts and adjustments (1,084) (1,702) Total GTN adjustments (4,503) (5,100) (3) Net revenue $ 263,502 $ 164,070 $ 1,189 Consolidated net product revenue by geographic area for the periods presented is as follows (in thousands): Years Ended December 31, 2025 2024 2023 United States $ 259,013 $ 161,043 $ Rest of world 4,489 3,027 1,189 Net revenue $ 263,502 $ 164,070 $ 1,189 Net product revenu …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Segment reporting · 3,515 characters as filed
NOTE 12. SEGMENT INFORMATION The Company operates in one segment, focusing on innovating, developing, and commercializing therapies using its autologous TIL cell therapies for patients with solid tumor cancers. The Company is executing the U.S. launch of Amtagvi , the first product within its autologous TIL cell therapy platform, while also marketing and distributing its Proleukin product used in the Amtagvi treatment regimen. The Companys Chief Operating Decision Maker (CODM) is the Chief Executive Officer, who uses net loss as measurement of segment loss and monitors results against budget to evaluate and assess performance of the Company and resource allocation within the Company. The measure of segment assets is reported on the balance sheet as total consolidated assets. Beginning in the third quarter of 2025, the Company began separately presenting depreciation and amortization expense on the consolidated statement of operations as well as in its internal reporting to the CODM. As a result, the Company has recast prior period amounts to align with the information that is used by the CODM. The table below highlights the Companys revenue, expenses and net loss for the segment and is reconciled to net loss on a consolidated basis for the years ended December 31, 2025, 2024, and 2023, respectively. Year Ended December 31, 2025 (in thousands) 2025 2024 2023 Net sales $ 263,502 $ 164,070 $ 1,189 Cost of sales Cost of goods sold ( excluding depreciation and amortization ) (a) $ …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Significant accounting policies · 37,221 characters as filed
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING PRACTICES Cash, Cash Equivalents, and Investments The Companys cash and cash equivalents include short-term investments with original maturities of three months or less when purchased. The Company's investments are classified as available-for-sale. The Company includes these investments in current assets or non-current assets in the consolidated balance sheets based on the length of maturity from the reporting date and carries them at fair value. Unrealized gains and losses on available-for-sale securities are recorded in accumulated other comprehensive loss. Impairment losses related to credit losses (if any) are recorded as an allowance for credit losses with an offsetting entry to Interest and other income, net. No impairment losses related to credit losses were recognized for the years ended December 31, 2025, 2024 and 2023. The cost of debt securities is adjusted for the amortization of premiums and accretion of discounts to maturity. Such amortization and accretion are included in Interest and other income, net in the consolidated statements of operations. Gains and losses on securities sold are recorded based on the specific identification method and are included in Interest and other income, net in the consolidated statements of operations. The Company has not incurred any realized gains or losses from sales of securities to date. The Companys investment policy limits investments to certain types of instruments such as certifi …
SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 21,731 characters as filed
NOTE 10. STOCKHOLDERS EQUITY Common Stock The Companys certificate of incorporation, as amended, authorizes the issuance of up to 500,000,000 shares of the Companys common stock, par value $0.000041666 . As of December 31, 2025, 411,938,061 shares of the Companys common stock were issued and outstanding . Public Offerings On February 22, 2024, the Company closed an underwritten public offering of 23,014,000 shares of its common stock at a public offering price of $9.15 per share, before underwriting discounts and commissions. The total net proceeds to the Company from the offering were $197.4 million after deducting underwriting discounts and commissions and offering expenses payable by the Company. On July 13, 2023, the Company closed an underwritten public offering of 23,000,000 shares of the Companys common stock, which included 3,000,000 shares of common stock issued pursuant to the exercise of the option granted to the underwriters, at a public offering price of $7.50 per share, before underwriting discounts and commissions. The total net proceeds to the Company from the offering, including the exercise of the option by the underwriters, were $161.5 million after deducting underwriting discounts and commissions and offering expenses payable by the Company. At the Market Offering Program On November 18, 2022, the Company entered into an Open Market Sale Agreement (the 2022 Sale Agreement) with Jefferies LLC (Jefferies). Under the terms of the 2022 Sale Agreement, the Comp …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.