ABSI
$8.25-7.09%
ABSI financial statements
The full income statement, balance sheet, and cash-flow statement for Absci Corporation (ABSI), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.
Shares outstanding (point-in-time)
2024-06 113.6M2024-09 114.9M2024-12 127.3M2025-03 127.6M2025-06 127.6M2025-09 143.8M2025-12 153.0M2026-03 155.9M2026-06 157.5M+38.7% over 8 periods
SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.
As-reported fiscal years.
| Line item | Trend | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Income Statement | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Revenue | 2.80M-38.2% | 4.53M-20.7% | 5.72M-0.5% | 5.75M+20.2% | 4.78M+0.0% | |
| 123M+8.5% | 113M-6.4% | 121M+7.8% | 112M+40.6% | 80.0M+342.6% | ||
| Research & development | 81.4M+27.5% | 63.9M+32.9% | 48.1M-18.4% | 58.9M+32.1% | 44.6M+289.5% | |
| Selling, general & administrative | 35.1M-3.1% | 36.2M-4.4% | 37.8M-6.7% | 40.6M+40.9% | 28.8M+423.1% | |
| Amortization of intangibles | 3.40M+0.0% | 3.40M+0.0% | 3.40M+0.0% | 3.40M+61.9% | 2.10M | |
| Operating income | -120M-10.5% | -109M+5.7% | -116M-8.2% | -107M-41.9% | -75.2M-465.7% | |
| Interest expense | 209K-63.0% | 565K-44.1% | 1.01M+3.9% | 972K-71.7% | 3.43M+441.3% | |
| Other non-operating income | 5.41M-15.7% | 6.42M+5.9% | 6.06M+157.1% | 2.36M+107.6% | -31.2M-7361.5% | |
| Pre-tax income | -115M-11.7% | -103M+6.7% | -110M-4.8% | -105M+4.1% | -110M-665.4% | |
| Income tax | 69.0K-1.4% | 70.0K-30.0% | 100K+121.7% | -461K+94.8% | -8.90M | |
| -115M-11.7% | -103M+6.7% | -111M-5.4% | -105M-3.9% | -101M-603.4% | ||
| Net income to common | — | — | -111M-5.4% | -105M-1.6% | -103M-108.7% | |
| -$0.84+10.6% | -$0.94+21.7% | -$1.20-4.3% | -$1.15+44.7% | -$2.08+34.8% | ||
| EPS (basic) | -$0.84+10.6% | -$0.94+21.7% | -$1.20-4.3% | -$1.15+44.7% | -$2.08+34.8% | |
| Weighted-avg shares (basic) | 137M+24.1% | 110M+19.8% | 92.0M+1.3% | 90.8M+82.8% | 49.7M+220.7% | |
| Weighted-avg shares (diluted) | 137M+24.1% | 110M+19.8% | 92.0M+1.3% | 90.8M+82.8% | 49.7M+220.7% | |
| Balance Sheet | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 150M+11.8% | 134M+11.0% | 121M-35.5% | 187M-31.6% | 273M+272.9% | ||
| Cash & equivalents | 20.0M-51.4% | 41.2M-43.0% | 72.4M+20.7% | 60.0M-76.3% | 253M+261.5% | |
| Short-term investments | 124M+74.5% | 71.2M | — | — | — | |
| Accounts receivable | — | 0.00-100.0% | 2.19M | — | — | |
| Prepaid expenses | 5.28M-3.3% | 5.46M+20.3% | 4.54M-22.6% | 5.86M-31.6% | 8.57M+383.5% | |
| 216M+1.3% | 214M-1.7% | 217M-32.3% | 321M-24.7% | 426M+381.2% | ||
| Operating lease right-of-use | 2.91M-26.6% | 3.97M-11.6% | 4.49M-15.6% | 5.32M-18.6% | 6.54M+46.1% | |
| Goodwill | — | — | 0.00-100.0% | 21.3M+0.0% | 21.3M | |
| Intangible assets | 41.5M-7.5% | 44.9M-7.0% | 48.3M-6.5% | 51.6M-6.1% | 55.0M | |
| Long-term investments | 11.8M | — | — | — | — | |
| Other non-current assets | 383K-45.7% | 705K-54.1% | 1.54M+19.9% | 1.28M-0.9% | 1.29M+1086.2% | |
| 22.8M-20.6% | 28.7M-3.1% | 29.6M-2.4% | 30.3M-10.6% | 33.9M+235.4% | ||
| Accounts payable | 2.76M-6.5% | 2.95M+96.1% | 1.50M-37.7% | 2.41M-71.2% | 8.38M+296.3% | |
| Accrued liabilities | 19.3M+182.8% | 6.84M+4.4% | 6.55M-68.0% | 20.5M+17.5% | 17.4M+1011.2% | |
| Deferred revenue | 739K-33.8% | 1.12M-64.8% | 3.17M+613.3% | 445K-67.1% | 1.35M-48.6% | |
| Current lease liability | 1.80M+12.3% | 1.61M-4.2% | 1.68M-0.7% | 1.69M+12.5% | 1.50M+95.1% | |
| Finance lease liability (current) | — | 78.0K-87.8% | 641K-72.1% | 2.30M-17.6% | 2.79M+88.8% | |
| 26.8M-22.1% | 34.5M-16.2% | 41.1M-11.7% | 46.6M-22.5% | 60.1M+178.6% | ||
| Long-term debt | — | 3.99M-49.6% | 7.92M-27.6% | 10.9M+210.2% | 3.52M | |
| Deferred revenue (non-current) | 436K | 0.00-100.0% | 966K | 0.00 | — | |
| Non-current lease liability | 2.62M-40.8% | 4.43M-21.5% | 5.64M-22.9% | 7.32M-18.4% | 8.97M+135.2% | |
| Operating lease liability (total) | 4.43M-26.6% | 6.04M-17.5% | 7.32M-18.7% | 9.01M-14.0% | 10.5M | |
| Finance lease liability (total) | — | 78.0K-89.1% | 717K-76.5% | 3.05M-49.4% | 6.02M | |
| Finance lease liability | — | — | 76.0K-89.9% | 750K-76.8% | 3.23M+16.8% | |
| Deferred tax liabilities | — | — | 186K-21.8% | 238K-68.0% | 743K | |
| Other non-current liabilities | 1.02M+669.2% | 133K-54.9% | 295K+742.9% | 35.0K-99.7% | 12.2M+1523.8% | |
| 189M+5.8% | 179M+1.7% | 176M-35.8% | 274M-25.0% | 366M+509.4% | ||
| Preferred stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock | 15.0K+25.0% | 12.0K+33.3% | 9.00K+0.0% | 9.00K+0.0% | 9.00K+350.0% | |
| Additional paid-in capital | 814M+18.1% | 689M+18.2% | 583M+2.1% | 570M+2.4% | 557M-12.3% | |
| Retained earnings | -625M-22.6% | -510M-25.4% | -406M-37.4% | -296M-54.9% | -191M-112.1% | |
| Accumulated other comprehensive income | 591K+14875.0% | -4.00K+89.2% | -37.0K+69.2% | -120K-823.1% | -13.0K | |
| Total liabilities & equity | 216M+1.3% | 214M-1.7% | 217M-32.3% | 321M-24.7% | 426M+381.2% | |
| Common shares issued | — | 115M+23.9% | 93.1M+0.7% | 92.4M-0.3% | 92.6M+417.9% | |
| Common shares outstanding | — | 115M+23.9% | 93.1M+0.7% | 92.4M-0.3% | 92.6M+417.9% | |
| Shares outstanding (cover) | 153M+20.2% | 127M+12.9% | 113M+22.2% | 92.3M-0.5% | 92.8M | |
| Cash Flow | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| -92.9M-28.3% | -72.4M-12.0% | -64.6M+20.5% | -81.3M-34.2% | -60.6M-452.4% | ||
| Depreciation & amortization | 11.7M-12.3% | 13.4M-4.4% | 14.0M+7.4% | 13.0M+95.9% | 6.65M+488.3% | |
| Intangible amortization | 3.40M+0.0% | 3.40M+0.0% | 3.40M+0.0% | 3.40M+61.9% | 2.10M | |
| Share-based compensation | 18.3M-5.8% | 19.5M+70.4% | 11.4M-9.0% | 12.5M+18.2% | 10.6M+2425.7% | |
| Deferred income taxes | -98.0K-50.8% | -65.0K-25.0% | -52.0K+89.7% | -505K+94.3% | -8.90M | |
| Change in receivables | 0.00+100.0% | -2.24M-436.2% | 666K | — | — | |
| Change in payables | 1.09M-36.8% | 1.73M+320.2% | -786K-47.5% | -533K-133.9% | 1.57M+74.3% | |
| Other operating activities | -584K-129.6% | 1.97M+491.0% | 334K-53.7% | 721K+139.5% | 301K | |
| -50.2M-20.6% | -41.6M-150.7% | 81.9M+164.5% | -127M-88.5% | -67.4M-3003.5% | ||
| Capital expenditure | 1.11M+174.0% | 404K-53.0% | 860K-94.7% | 16.2M-57.5% | 38.0M+1644.5% | |
| Free cash flow | -94.0M-29.2% | -72.8M-11.2% | -65.5M+32.8% | -97.5M+1.1% | -98.6M-650.1% | |
| Acquisitions | 0.00 | 0.00 | 0.00-100.0% | 8.00M-71.6% | 28.1M | |
| Sales/maturities of investments | 69.5M-60.8% | 177M-26.7% | 242M | — | — | |
| Proceeds from sale of PP&E | 1.31M+39.7% | 939K+269.7% | 254K+91.0% | 133K | 0.00-100.0% | |
| 106M+28.4% | 82.5M+1940.9% | -4.48M-185.6% | 5.24M-98.4% | 336M+373.7% | ||
| Long-term debt issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Long-term debt repaid | 3.12M-8.0% | 3.39M+12.5% | 3.01M-35.2% | 4.65M+190.7% | 1.60M+220.0% | |
| Common stock issued | 106M+28.4% | 82.4M+9458.9% | 862K+31.4% | 656K-99.7% | 210M | |
| Common stock repurchased | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Dividends paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net change in cash | -37.1M-18.1% | -31.5M-345.2% | 12.8M+106.3% | -203M-197.5% | 208M+260.0% | |
| Interest paid | 178K-68.3% | 561K-42.2% | 970K+8.4% | 895K+37.3% | 652K+28.3% | |
| Valuation Ratios | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Market cap | 534M+60.1% | 334M-14.5% | 390M+101.2% | 194M-74.5% | 761M | |
| P/S | 190.7×+159.2% | 73.6×+30.8% | 56.3×+63.6% | 34.4×-78.4% | 159.1× | |
| P/B | 2.8×+51.4% | 1.9×-6.3% | 2.0×+200.0% | 0.7×-68.1% | 2.1× | |
| Source filing | 10-K | 10-K | 10-K | 10-K | 10-K |
About this data
Source: ABSI’s SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn’t file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all ABSI filings on SEC EDGAR → Not investment advice.