Harvard Apparatus Regenerative Technology, Inc. (HRGN) Financial Statements (2026 and earlier)
Company Profile
| Business Address |
84 OCTOBER HILL ROAD HOLLISTON, MA 01746 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3841 - Surgical and Medical Instruments and Apparatus (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2025 | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments, including: | 2,486 | 400 | 1,241 | 1,242 | 1,026 | 913 | |||
| Cash and cash equivalent | 2,486 | 432 | 1,241 | 1,242 | 1,026 | 913 | |||
| Short-term investments | 1,200 | ||||||||
| Other undisclosed cash, cash equivalents, and short-term investments | (1,232) | ||||||||
| Restricted cash and investments | 50 | 50 | 50 | ||||||
| Receivables | 231 | 4 | |||||||
| Inventory, net of allowances, customer advances and progress billings | 80 | 50 | |||||||
| Inventory | 80 | 50 | |||||||
| Prepaid expense | 263 | 8 | 8 | 58 | 403 | 284 | |||
| Other current assets | 51 | 12 | 24 | 15 | |||||
| Other undisclosed current assets | 174 | 321 | 294 | 225 | 174 | 145 | |||
| Total current assets: | 3,234 | 783 | 1,594 | 1,587 | 1,677 | 1,407 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 293 | 48 | 147 | 169 | 182 | 191 | |||
| Property, plant, and equipment, after accumulated depreciation, depletion, and amortization | 11 | 25 | 49 | 110 | 217 | 394 | |||
| Prepaid expense | 904 | 1,214 | |||||||
| Other undisclosed noncurrent assets | 544 | 610 | |||||||
| Total noncurrent assets: | 1,208 | 1,831 | 806 | 279 | 399 | 585 | |||
| TOTAL ASSETS: | 4,442 | 2,614 | 2,400 | 1,866 | 2,076 | 1,992 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 522 | 475 | 582 | 798 | 317 | 438 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 11 | 39 | 177 | ||
| Accounts payable | 452 | 676 | 31 | ||||||
| Accrued liabilities | 70 | 79 | 55 | 178 | 118 | ||||
| Other undisclosed accounts payable and accrued liabilities | 396 | 527 | 111 | 69 | 143 | ||||
| Deferred revenue | |||||||||
| Debt | 284 | 102 | |||||||
| Derivative instruments and hedges, liabilities | 2 | 17 | 33 | ||||||
| Other liabilities | |||||||||
| Other undisclosed current liabilities | 499 | 493 | 781 | 4,036 | 138 | 241 | |||
| Total current liabilities: | 1,021 | 968 | 1,363 | 4,836 | 756 | 814 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 59 | 195 | 89 | ||||||
| Long-term debt, excluding current maturities | 120 | ||||||||
| Liabilities, other than long-term debt | 199 | 48 | |||||||
| Operating lease, liability | 199 | 48 | 59 | 75 | 89 | ||||
| Other undisclosed noncurrent liabilities | (59) | (75) | |||||||
| Total noncurrent liabilities: | 199 | 48 | 59 | 195 | 89 | ||||
| Total liabilities: | 1,220 | 968 | 1,411 | 4,895 | 951 | 903 | |||
| Temporary equity, including noncontrolling interest | 4,180 | ||||||||
| Equity | |||||||||
| Equity, attributable to parent | 3,222 | 1,646 | (3,191) | (3,029) | 1,125 | 1,089 | |||
| Common stock | 159 | 139 | 122 | 108 | 94 | 82 | |||
| Additional paid in capital | 102,757 | 93,463 | 79,698 | 73,801 | 69,991 | 65,102 | |||
| Accumulated other comprehensive loss | (6) | ||||||||
| Accumulated deficit | (99,688) | (91,956) | (83,011) | (76,938) | (68,960) | (64,095) | |||
| Total equity: | 3,222 | 1,646 | (3,191) | (3,029) | 1,125 | 1,089 | |||
| TOTAL LIABILITIES AND EQUITY: | 4,442 | 2,614 | 2,400 | 1,866 | 2,076 | 1,992 | |||
Income Statement (P&L) ($ in thousands)
| 12/31/2025 | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 430 | 103 | 87 | |||||
| Sublease income | 87 | |||||||
| Cost of revenue | (270) | |||||||
| Gross profit: | 160 | 103 | 87 | |||||
| Operating expenses | (7,886) | (9,093) | (6,153) | (8,636) | (5,325) | (8,870) | ||
| Other undisclosed operating loss | (87) | |||||||
| Operating loss: | (7,726) | (8,990) | (6,153) | (8,636) | (5,325) | (8,870) | ||
| Nonoperating income (expense) | (6) | 45 | 80 | 658 | 460 | 538 | ||
| Investment income, nonoperating | 32 | |||||||
| Other nonoperating income (expense) | (5) | (9) | 70 | (3) | ||||
| Interest and debt expense | (38) | (14) | 408 | |||||
| Loss from continuing operations before equity method investments, income taxes: | (7,770) | (8,959) | (6,073) | (7,570) | (4,865) | (8,332) | ||
| Other undisclosed income from continuing operations before income taxes | ||||||||
| Loss from continuing operations: | (7,770) | (8,959) | (6,073) | (7,570) | (4,865) | (8,332) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | (7,570) | (4,865) | (8,332) | |
| Other undisclosed net loss | (408) | |||||||
| Net loss: | (7,770) | (8,959) | (6,073) | (7,978) | (4,865) | (8,332) | ||
| Other undisclosed net income attributable to parent | 38 | 14 | ||||||
| Net loss attributable to parent: | (7,732) | (8,945) | (6,073) | (7,978) | (4,865) | (8,332) | ||
| Preferred stock dividends and other adjustments | (77) | (180) | ||||||
| Net loss available to common stockholders, diluted: | (7,732) | (9,022) | (6,253) | (7,978) | (4,865) | (8,332) | ||
Comprehensive Income ($ in thousands)
| 12/31/2025 | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (7,770) | (8,959) | (6,073) | (7,978) | (4,865) | (8,332) | ||
| Comprehensive loss: | (7,770) | (8,959) | (6,073) | (7,978) | (4,865) | (8,332) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 32 | |||||||
| Comprehensive loss, net of tax, attributable to parent: | (7,738) | (8,959) | (6,073) | (7,978) | (4,865) | (8,332) | ||
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.