F-star Therapeutics, Inc. (FSTX) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
35 PARKWOOD DRIVE CAMBRIDGE, CB22 3AT |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 2834 - Pharmaceutical Preparations (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2022 MRQ | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 78,549 | 18,526 | 54,455 | 47,638 | 50,555 | 24,730 | |||
| Cash and cash equivalents | 78,549 | 18,526 | 28,709 | 14,724 | 23,649 | 10,684 | |||
| Short-term investments | 25,746 | 32,914 | 26,906 | 14,046 | |||||
| Receivables | 443 | ||||||||
| Prepaid expense | 982 | ||||||||
| Other undisclosed current assets | 6,190 | 6,114 | 3,522 | 1,649 | 580 | 840 | |||
| Total current assets: | 84,739 | 26,065 | 57,977 | 49,287 | 51,135 | 25,570 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 3,281 | 2,782 | 2,717 | ✕ | ✕ | ✕ | |||
| Property, plant and equipment | 887 | 789 | 2,234 | 2,319 | 687 | 522 | |||
| Long-term investments and receivables | 16,804 | 752 | |||||||
| Long-term investments | 16,804 | 752 | |||||||
| Intangible assets, net (including goodwill) | 33,663 | 33,912 | |||||||
| Goodwill | 14,898 | 14,926 | |||||||
| Intangible assets, net (excluding goodwill) | 18,765 | 18,986 | |||||||
| Restricted cash and investments | 234 | 234 | 484 | ||||||
| Other noncurrent assets | 451 | 61 | 35 | 167 | 35 | 35 | |||
| Total noncurrent assets: | 38,282 | 37,544 | 5,220 | 19,524 | 1,206 | 1,309 | |||
| TOTAL ASSETS: | 123,021 | 63,609 | 63,197 | 68,811 | 52,341 | 26,879 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 9,322 | 14,058 | 5,051 | 4,247 | 4,434 | 3,501 | |||
| Interest and dividends payable | ✕ | 403 | |||||||
| Accounts payable | 3,081 | 4,597 | 2,210 | 1,880 | 1,700 | 1,519 | |||
| Accrued liabilities | 6,241 | 9,461 | 2,438 | 2,367 | 2,734 | 1,982 | |||
| Deferred revenue | 300 | ✕ | ✕ | ✕ | |||||
| Debt | 355 | ||||||||
| Business combination, contingent consideration, liability | 1,907 | 2,080 | |||||||
| Other undisclosed current liabilities | 906 | 539 | |||||||
| Total current liabilities: | 12,135 | 16,977 | 5,406 | 4,247 | 4,434 | 3,501 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 2,723 | 2,622 | 2,869 | ||||||
| Liabilities, other than long-term debt | 1,694 | 440 | 27 | 193 | 31 | 27 | |||
| Other liabilities | 27 | 193 | 31 | 27 | |||||
| Operating lease, liability | 2,723 | 2,622 | 2,869 | ✕ | ✕ | ✕ | |||
| Business combination, contingent consideration, liability | 1,694 | 440 | |||||||
| Other undisclosed noncurrent liabilities | 9,612 | 576 | 19,369 | 8,511 | 13,128 | 6,333 | |||
| Total noncurrent liabilities: | 14,029 | 3,638 | 22,265 | 8,704 | 13,159 | 6,360 | |||
| Total liabilities: | 26,164 | 20,615 | 27,671 | 12,951 | 17,593 | 9,861 | |||
| Equity | |||||||||
| Equity, attributable to parent | 96,857 | 42,994 | 35,526 | 55,860 | 34,748 | 17,018 | |||
| Common stock | 2 | 1 | 2 | 2 | 1 | 1 | |||
| Additional paid in capital | 176,808 | 91,238 | 161,924 | 157,931 | 113,984 | 68,559 | |||
| Accumulated other comprehensive loss | (1,502) | (1,077) | (235) | (5) | (23) | (7) | |||
| Accumulated deficit | (78,451) | (47,168) | (126,165) | (102,068) | (79,214) | (51,535) | |||
| Total equity: | 96,857 | 42,994 | 35,526 | 55,860 | 34,748 | 17,018 | |||
| TOTAL LIABILITIES AND EQUITY: | 123,021 | 63,609 | 63,197 | 68,811 | 52,341 | 26,879 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2022 TTM | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 21,167 | 11,256 | 352 | |||||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | 352 | ||
| Gross profit: | 21,167 | 11,256 | 352 | |||||
| Operating expenses | (51,881) | (33,641) | (33,021) | (28,470) | (21,253) | (19,756) | ||
| Operating loss: | (30,714) | (22,385) | (33,021) | (28,470) | (21,253) | (19,404) | ||
| Nonoperating income (expense) | (941) | (849) | 1,254 | 999 | 369 | 96 | ||
| Investment income, nonoperating | 1,254 | 999 | 369 | 96 | ||||
| Other nonoperating expense | (941) | (849) | ||||||
| Interest and debt expense | (844) | (542) | ||||||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (2,386) | |||||||
| Loss from continuing operations before equity method investments, income taxes: | (32,499) | (25,620) | (32,309) | (27,471) | (20,884) | (19,308) | ||
| Other undisclosed income from continuing operations before income taxes | 844 | |||||||
| Loss from continuing operations before income taxes: | (31,655) | (25,620) | (32,309) | (27,471) | (20,884) | (19,308) | ||
| Income tax benefit | 372 | 1 | ||||||
| Loss from continuing operations: | (31,283) | (25,619) | (32,309) | (27,471) | (20,884) | (19,308) | ||
| Loss before gain (loss) on sale of properties: | ✕ | (31,283) | (25,619) | (32,309) | (27,471) | (20,884) | (19,308) | |
| Other undisclosed net income | 8,212 | 4,617 | ||||||
| Net loss: | (31,283) | (25,619) | (24,097) | (22,854) | (20,884) | (19,308) | ||
| Other undisclosed net income (loss) attributable to parent | (6,795) | 1,942 | ||||||
| Net loss attributable to parent: | (31,283) | (25,619) | (24,097) | (22,854) | (27,679) | (17,366) | ||
| Other undisclosed net loss available to common stockholders, basic | (4,617) | |||||||
| Net loss available to common stockholders, basic: | (31,283) | (25,619) | (24,097) | (27,471) | (27,679) | (17,366) | ||
| Interest on convertible debt | 1,000 | |||||||
| Net loss available to common stockholders, diluted: | (31,283) | (24,619) | (24,097) | (27,471) | (27,679) | (17,366) | ||
Comprehensive Income ($ in thousands)
| 9/30/2022 TTM | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (31,283) | (25,619) | (24,097) | (22,854) | (20,884) | (19,308) | ||
| Comprehensive loss: | (31,283) | (25,619) | (24,097) | (22,854) | (20,884) | (19,308) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (425) | 557 | (230) | 18 | (6,811) | 1,953 | ||
| Comprehensive loss, net of tax, attributable to parent: | (31,708) | (25,062) | (24,327) | (22,836) | (27,695) | (17,355) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.