Go Pro

Actuate Therapeutics (ACTU) Financials

Actuate Therapeutics logo
$1.16 +0.09 (+7.87%)
As of 03:04 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Actuate Therapeutics

Annual Income Statements for Actuate Therapeutics

This table shows Actuate Therapeutics' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-25 -27 -22
Consolidated Net Income / (Loss)
-25 -27 -22
Net Income / (Loss) Continuing Operations
-25 -27 -22
Total Pre-Tax Income
-25 -27 -22
Total Operating Income
-25 -25 -22
Total Gross Profit
0.00 0.00 0.00
Total Revenue
0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00
Total Operating Expenses
25 25 22
Selling, General & Admin Expense
3.27 6.48 12
Research & Development Expense
22 19 10
Total Other Income / (Expense), net
0.23 -2.12 0.27
Interest Expense
0.04 0.02 0.02
Interest & Investment Income
0.35 0.22 0.29
Other Income / (Expense), net
-0.08 -2.33 0.00
Basic Earnings per Share
($17.24) ($3.26) ($1.06)
Weighted Average Basic Shares Outstanding
1.43M 8.37M 21.02M
Diluted Earnings per Share
($17.24) ($3.26) ($1.06)
Weighted Average Diluted Shares Outstanding
1.43M 8.37M 21.02M
Weighted Average Basic & Diluted Shares Outstanding
- 19.53M 23.71M

Quarterly Income Statements for Actuate Therapeutics

This table shows Actuate Therapeutics' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-6.34 -8.30 -6.57 -5.97 -6.45 -6.32 -5.95 -5.41 -4.55 -5.63
Consolidated Net Income / (Loss)
-6.34 -8.30 -6.57 -5.97 -6.45 -6.32 -5.95 -5.41 -4.55 -5.63
Net Income / (Loss) Continuing Operations
-6.34 -8.30 -6.57 -5.97 -6.45 -6.27 -5.93 -5.41 -4.62 -5.63
Total Pre-Tax Income
-6.34 -8.30 -6.57 -5.97 -6.45 -6.27 -5.95 -5.41 -4.55 -5.63
Total Operating Income
-6.48 -7.77 -5.44 -5.39 -6.56 -6.37 -5.97 -5.47 -4.69 -5.71
Total Gross Profit
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Revenue
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
6.48 7.77 5.44 5.39 6.56 6.37 5.97 5.47 4.69 5.71
Selling, General & Admin Expense
0.71 0.91 1.06 1.64 2.87 3.15 3.20 3.29 2.56 3.14
Research & Development Expense
5.76 6.86 4.37 3.76 3.69 3.22 2.76 2.18 2.13 2.57
Total Other Income / (Expense), net
0.14 -0.52 -1.14 -0.58 0.11 0.10 0.02 0.06 0.13 0.08
Interest Expense
0.01 0.01 0.01 0.00 0.01 0.01 0.01 0.01 0.01 0.01
Interest & Investment Income
0.13 0.01 0.01 0.08 0.12 0.05 0.02 0.07 0.14 0.09
Basic Earnings per Share
($4.31) ($5.40) ($4.20) ($0.55) $6.89 ($0.32) ($0.30) ($0.25) ($0.19) ($0.24)
Weighted Average Basic Shares Outstanding
1.47M 1.54M 1.57M 10.77M 8.37M 19.50M 19.65M 21.39M 21.02M 23.54M
Diluted Earnings per Share
($4.31) ($5.40) ($4.20) ($0.55) $6.89 ($0.32) ($0.30) ($0.25) ($0.19) ($0.24)
Weighted Average Diluted Shares Outstanding
1.47M 1.54M 1.57M 10.77M 8.37M 19.50M 19.65M 21.39M 21.02M 23.54M
Weighted Average Basic & Diluted Shares Outstanding
- - 19.53M 19.53M 19.53M 19.62M 20.75M 23.24M 23.71M 23.93M

Annual Cash Flow Statements for Actuate Therapeutics

This table details how cash moves in and out of Actuate Therapeutics' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-17 5.68 4.52
Net Cash From Operating Activities
-22 -22 -19
Net Cash From Continuing Operating Activities
-22 -22 -19
Net Income / (Loss) Continuing Operations
-25 -27 -22
Consolidated Net Income / (Loss)
-25 -27 -22
Non-Cash Adjustments To Reconcile Net Income
0.55 4.32 6.05
Changes in Operating Assets and Liabilities, net
2.57 1.12 -3.03
Net Cash From Investing Activities
0.00 0.00 0.00
Net Cash From Continuing Investing Activities
0.00 0.00 0.00
Net Cash From Financing Activities
4.13 28 24
Net Cash From Continuing Financing Activities
4.13 28 24
Repayment of Debt
0.00 -0.20 0.00
Repurchase of Preferred Equity
0.00 -1.93 0.00
Repurchase of Common Equity
- 0.00 -0.30
Issuance of Debt
0.00 5.70 0.00
Issuance of Common Equity
0.00 24 24
Other Financing Activities, net
- 0.00 0.03
Cash Interest Paid
0.00 0.07 0.07
Cash Income Taxes Paid
0.00 0.00 0.00

Quarterly Cash Flow Statements for Actuate Therapeutics

This table details how cash moves in and out of Actuate Therapeutics' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-5.64 -5.51 -0.89 -1.72 13 -4.88 -4.75 2.60 10 -3.77 -5.03
Net Cash From Operating Activities
-5.64 -5.51 -5.25 -2.67 -9.15 -4.77 -4.62 -4.17 -6.68 -3.74 -5.02
Net Cash From Continuing Operating Activities
-5.64 -5.51 -5.25 -2.67 -9.15 -4.77 -4.62 -4.17 -6.68 -3.74 -5.02
Net Income / (Loss) Continuing Operations
-6.34 -7.61 -8.30 -6.57 -5.97 -6.45 -6.32 -5.95 -5.41 -4.55 -5.63
Consolidated Net Income / (Loss)
-6.34 -7.61 -8.30 -6.57 -5.97 -6.45 -6.32 -5.95 -5.41 -4.55 -5.63
Non-Cash Adjustments To Reconcile Net Income
0.18 0.18 0.68 1.23 1.22 1.20 1.13 1.58 1.80 1.54 1.49
Changes in Operating Assets and Liabilities, net
0.52 1.92 2.37 2.67 -4.40 0.48 0.57 0.20 -3.07 -0.72 -0.89
Net Cash From Investing Activities
- - 0.00 - - - 0.00 - - - 0.00
Net Cash From Continuing Investing Activities
- - 0.00 - - - 0.00 - - - 0.00
Net Cash From Financing Activities
- - 4.36 0.96 22 -0.11 -0.13 6.78 17 -0.03 -0.01
Net Cash From Continuing Financing Activities
- - 4.36 0.96 22 -0.11 -0.13 6.78 17 -0.03 -0.01
Repayment of Debt
- - - - - - -0.13 - - - 0.00
Issuance of Common Equity
- - - - 24 - 0.00 - 17 - 0.52
Other Financing Activities, net
- - - - - - 0.00 - - - -0.53
Cash Interest Paid
- - 0.00 - 0.07 - 0.00 - 0.07 - 0.00
Cash Income Taxes Paid
- - 0.00 - 0.00 - 0.00 - - - 0.00

Annual Balance Sheets for Actuate Therapeutics

This table presents Actuate Therapeutics' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Total Assets
3.00 9.32 14
Total Current Assets
3.00 9.21 14
Cash & Equivalents
2.96 8.64 13
Prepaid Expenses
0.04 0.57 0.48
Plant, Property, & Equipment, net
0.00 0.00 0.00
Total Noncurrent Assets
0.00 0.11 0.39
Other Noncurrent Operating Assets
0.00 0.11 0.39
Total Liabilities & Shareholders' Equity
3.00 9.32 14
Total Liabilities
8.44 9.21 6.11
Total Current Liabilities
6.92 8.80 5.71
Accounts Payable
3.42 1.92 1.52
Accrued Expenses
3.50 6.81 4.16
Other Current Nonoperating Liabilities
0.00 0.07 0.03
Total Noncurrent Liabilities
1.52 0.42 0.40
Other Noncurrent Operating Liabilities
1.52 0.41 0.40
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-100 0.10 7.92
Total Preferred & Common Equity
-100 0.10 7.92
Preferred Stock
0.00 0.00 0.00
Total Common Equity
-100 0.10 7.92
Common Stock
5.47 132 163
Retained Earnings
-105 -132 -155

Quarterly Balance Sheets for Actuate Therapeutics

This table presents Actuate Therapeutics' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
1.73 14 4.48 6.97 18 8.91
Total Current Assets
0.55 14 4.25 6.69 17 8.52
Cash & Equivalents
0.35 14 3.89 6.49 17 8.13
Prepaid Expenses
0.20 0.74 0.36 0.20 0.52 0.39
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
1.18 0.00 0.23 0.28 0.27 0.39
Other Noncurrent Operating Assets
1.18 - 0.23 0.28 0.27 0.39
Total Liabilities & Shareholders' Equity
1.73 14 4.48 6.97 18 8.91
Total Liabilities
22 8.90 9.57 9.62 6.78 5.13
Total Current Liabilities
20 8.50 9.15 9.20 6.37 4.72
Accounts Payable
5.89 2.33 2.64 3.17 1.25 1.20
Accrued Expenses
7.21 6.10 6.44 5.96 5.11 3.49
Other Current Nonoperating Liabilities
0.07 0.07 0.07 0.07 0.02 0.03
Total Noncurrent Liabilities
1.74 0.41 0.42 0.44 0.40 0.40
Other Noncurrent Operating Liabilities
1.74 0.41 0.42 0.42 0.40 0.40
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-114 5.36 -5.09 -2.65 11 3.78
Total Preferred & Common Equity
-114 5.36 -5.09 -2.65 11 3.78
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-114 5.36 -5.09 -2.65 11 3.78
Common Stock
5.71 131 134 142 161 164
Retained Earnings
-120 -126 -139 -145 -150 -160

Annual Metrics And Ratios for Actuate Therapeutics

This table displays calculated financial ratios and metrics derived from Actuate Therapeutics' official financial filings.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 - 23,243,328.00
DEI Adjusted Shares Outstanding
0.00 - 23,243,328.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 - -0.96
Growth Metrics
- - -
Revenue Growth
0.00% 0.00% 0.00%
EBITDA Growth
0.00% -9.72% 18.17%
EBIT Growth
0.00% -9.72% 18.17%
NOPAT Growth
0.00% -0.75% 10.59%
Net Income Growth
0.00% -10.27% 18.54%
EPS Growth
0.00% 81.09% 67.48%
Operating Cash Flow Growth
0.00% -1.01% 12.07%
Free Cash Flow Firm Growth
0.00% 0.00% -8.27%
Invested Capital Growth
0.00% -0.71% 38.48%
Revenue Q/Q Growth
0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 7.68%
EBIT Q/Q Growth
0.00% 0.00% 7.68%
NOPAT Q/Q Growth
0.00% 0.00% 7.68%
Net Income Q/Q Growth
0.00% 0.00% 7.84%
EPS Q/Q Growth
0.00% 0.00% -117.61%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 5.12%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 12.71%
Profitability Metrics
- - -
Gross Margin
0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00%
Tax Burden Percent
100.00% 100.00% 100.00%
Interest Burden Percent
98.77% 99.26% 98.81%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00%
Return on Equity (ROE)
454.19% 1,021.17% -553.75%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
8,305.47% 19,017.76% -553.75%
Return on Equity Simple (ROE_SIMPLE)
24.84% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-17 -18 -16
NOPAT Margin
0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-245.48% -167.80% -59.73%
Return On Investment Capital (ROIC_SIMPLE)
17.55% -16,904.88% -198.72%
Cost of Revenue to Revenue
0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-25 -27 -22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-25 -27 -22
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.00 1,492.25 17.95
Price to Tangible Book Value (P/TBV)
0.00 1,492.25 17.95
Price to Revenue (P/Rev)
0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00
Leverage & Solvency
- - -
Debt to Equity
0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00
Financial Leverage
0.54 2.16 -2.70
Leverage Ratio
-0.55 -2.30 2.91
Compound Leverage Factor
-0.54 -2.29 2.87
Debt to Total Capital
0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-1,728.64% 0.00% 0.00%
Common Equity to Total Capital
1,828.64% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00
Altman Z-Score
-76.70 -19.45 -6.07
Noncontrolling Interest Sharing Ratio
-1,728.64% -1,762.35% 0.00%
Liquidity Ratios
- - -
Current Ratio
0.43 1.05 2.39
Quick Ratio
0.43 0.98 2.31
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -18 -19
Operating Cash Flow to CapEx
0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 -937.80 -938.51
Operating Cash Flow to Interest Expense
-495.52 -1,167.00 -948.46
Operating Cash Flow Less CapEx to Interest Expense
-495.52 -1,167.00 -948.46
Efficiency Ratios
- - -
Asset Turnover
0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00
Capital & Investment Metrics
- - -
Invested Capital
-8.41 -8.47 -5.21
Invested Capital Turnover
0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 -0.06 3.26
Enterprise Value (EV)
114 147 129
Market Capitalization
22 155 142
Book Value per Share
($69.43) $0.01 $0.34
Tangible Book Value per Share
($69.43) $0.01 $0.34
Total Capital
-5.45 0.10 7.92
Total Debt
0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00
Net Debt
-2.96 -8.64 -13
Capital Expenditures (CapEx)
0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-6.88 -8.24 -5.22
Debt-free Net Working Capital (DFNWC)
-3.93 0.41 7.94
Net Working Capital (NWC)
-3.93 0.41 7.94
Net Nonoperating Expense (NNE)
7.26 9.67 6.48
Net Nonoperating Obligations (NNO)
-2.96 -8.57 -13
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 ($3.26) ($1.06)
Adjusted Weighted Average Basic Shares Outstanding
0.00 8.37M 21.02M
Adjusted Diluted Earnings per Share
$0.00 ($3.26) ($1.06)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 8.37M 21.02M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 19.53M 23.71M
Normalized Net Operating Profit after Tax (NOPAT)
-17 -18 -16
Normalized NOPAT Margin
0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00%
Debt Service Ratios
- - -
EBIT to Interest Expense
-574.09 -1,468.66 -1,110.88
NOPAT to Interest Expense
-400.58 -940.99 -777.62
EBIT Less CapEx to Interest Expense
-574.09 -1,468.66 -1,110.88
NOPAT Less CapEx to Interest Expense
-400.58 -940.99 -777.62
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% -1.36%

Quarterly Metrics And Ratios for Actuate Therapeutics

This table displays calculated financial ratios and metrics derived from Actuate Therapeutics' official financial filings.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
0.00 0.00 0.00 19,531,636.00 19,531,636.00 19,531,636.00 19,619,660.00 20,745,187.00 23,243,328.00 23,709,943.00
DEI Adjusted Shares Outstanding
0.00 0.00 0.00 19,531,636.00 19,531,636.00 19,531,636.00 19,619,660.00 20,745,187.00 23,243,328.00 23,709,943.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 0.00 -0.31 -0.33 -0.32 -0.30 -0.26 -0.20 -0.24
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
0.00% 0.00% -16.70% 6.36% 0.00% 23.94% 9.23% 9.52% 28.52% 9.67%
EBIT Growth
0.00% 0.00% -16.70% 6.36% 0.00% 23.94% 9.23% 9.52% 28.52% 9.67%
NOPAT Growth
0.00% 0.00% 2.67% 16.72% 0.00% 18.11% -9.81% -1.47% 28.52% 10.36%
Net Income Growth
0.00% 0.00% -18.97% 5.79% 0.00% 23.86% 9.48% 9.44% 29.35% 10.94%
EPS Growth
0.00% 0.00% 0.00% 87.24% 0.00% 94.07% 92.86% 54.55% -102.76% 25.00%
Operating Cash Flow Growth
0.00% 0.00% 0.00% -62.27% 13.42% 11.98% -56.11% 27.01% 21.72% -8.63%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -188.69% -237.95% 0.00% -292.86%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 32.57% 26.28% 38.48% 51.52%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-14.63% 0.00% 20.83% 8.02% -8.45% 3.69% 6.23% 8.32% 14.32% -21.70%
EBIT Q/Q Growth
-14.63% 0.00% 20.83% 8.02% -8.45% 3.69% 6.23% 8.32% 14.32% -21.70%
NOPAT Q/Q Growth
-15.96% 0.00% 30.08% 0.78% -21.63% 2.95% 6.23% 8.32% 14.32% -21.70%
Net Income Q/Q Growth
-14.73% 0.00% 20.78% 9.15% -7.96% 2.00% 5.82% 9.11% 15.78% -23.54%
EPS Q/Q Growth
0.00% 0.00% 22.22% 86.90% 1,352.73% -104.64% 6.25% 16.67% 24.00% -26.32%
Operating Cash Flow Q/Q Growth
0.00% 4.79% 49.05% -242.19% 47.84% 3.22% 9.63% -59.99% 44.05% -34.30%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -55.27% -100.00% 0.00% -292.41% 30.42% -9.77% -31.24%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 39.87% -4.60% -5.19% -1.90% 34.26% 12.71% 17.10%
Profitability Metrics
- - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.77% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
98.13% 99.88% 99.95% 98.72% 98.28% 99.23% 99.67% 98.81% 97.13% 98.59%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% 1,021.17% 497.40% 217.17% -296.04% -553.75% 3,304.83%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% 19,017.76% 497.40% 1,116.91% -296.04% -553.75% 3,304.83%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-4.53 -5.44 -3.80 -3.78 -4.59 -4.46 -4.18 -3.83 -3.28 -3.99
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 83.63% -32.65% -21.64% -97.48% 1,801.01% -10.39% -11.72% -27.37%
Return On Investment Capital (ROIC_SIMPLE)
- - 3.54% -70.45% -4,406.92% 87.58% 157.45% -35.03% -41.42% -105.54%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-6.46 -8.31 -6.58 -6.05 -6.56 -6.32 -5.97 -5.47 -4.69 -5.71
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-6.46 -8.31 -6.58 -6.05 -6.56 -6.32 -5.97 -5.47 -4.69 -5.71
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 27.15 1,492.25 0.00 0.00 12.69 17.95 17.17
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 27.15 1,492.25 0.00 0.00 12.69 17.95 17.17
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.00 -0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 0.00 -0.33 -2.51 -82.26 0.75 -0.01 -1.86 -2.70 9.15
Leverage Ratio
0.00 0.00 -0.09 2.66 -2.30 -0.88 -0.38 1.96 2.91 -10.28
Compound Leverage Factor
0.00 0.00 -0.09 2.63 -2.26 -0.87 -0.38 1.94 2.83 -10.13
Debt to Total Capital
0.00% 0.00% -52.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% -52.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% -714.66% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 867.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 -12.04 -40.99 -24.84 0.16 -1.88 -19.17
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% -1,762.35% 0.00% -414.30% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.00 0.03 1.68 1.05 0.46 0.73 2.74 2.39 1.80
Quick Ratio
0.00 0.00 0.02 1.59 0.98 0.42 0.71 2.66 2.31 1.72
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 9.65 4.32 0.00 4.45 -8.56 -5.96 -6.54 -8.58
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 1,902.08 1,237.83 0.00 878.98 -1,691.54 -1,176.76 -1,291.98 -1,695.54
Operating Cash Flow to Interest Expense
-1,113.84 -1,033.80 -526.72 -2,622.25 -940.19 -912.25 -824.53 -1,318.92 -738.06 -991.17
Operating Cash Flow Less CapEx to Interest Expense
-1,113.84 -1,033.80 -526.72 -2,622.25 -940.19 -912.25 -824.53 -1,318.92 -738.06 -991.17
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 0.00 -13 -8.09 -8.47 -8.91 -9.08 -5.97 -5.21 -4.32
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 0.00 -13 -8.09 0.00 -8.91 4.38 2.13 3.26 4.59
Enterprise Value (EV)
0.00 0.00 123 132 147 128 113 122 129 57
Market Capitalization
22 22 22 146 155 132 120 139 142 65
Book Value per Share
$0.00 $0.00 ($72.97) $0.27 $0.01 ($0.26) ($0.14) $0.53 $0.34 $0.16
Tangible Book Value per Share
$0.00 $0.00 ($72.97) $0.27 $0.01 ($0.26) ($0.14) $0.53 $0.34 $0.16
Total Capital
0.00 0.00 -13 5.36 0.10 -5.09 -2.65 11 7.92 3.78
Total Debt
0.00 0.00 6.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 0.00 6.55 -14 -8.64 -3.89 -6.49 -17 -13 -8.13
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 -13 -7.76 -8.24 -8.79 -9.00 -5.85 -5.22 -4.34
Debt-free Net Working Capital (DFNWC)
0.00 0.00 -13 5.77 0.41 -4.91 -2.51 11 7.94 3.80
Net Working Capital (NWC)
0.00 0.00 -20 5.77 0.41 -4.91 -2.51 11 7.94 3.80
Net Nonoperating Expense (NNE)
1.80 2.85 2.77 2.20 1.85 1.86 1.77 1.58 1.27 1.63
Net Nonoperating Obligations (NNO)
0.00 0.00 6.62 -13 -8.57 -3.82 -6.42 -17 -13 -8.10
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($0.55) $6.89 ($0.32) ($0.30) ($0.25) ($0.19) ($0.24)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 1.57M 10.77M 8.37M 19.50M 19.65M 21.39M 21.02M 23.54M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($0.55) $6.89 ($0.32) ($0.30) ($0.25) ($0.19) ($0.24)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 1.57M 10.77M 8.37M 19.50M 19.65M 21.39M 21.02M 23.54M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 19.53M 19.53M 19.53M 19.62M 20.75M 23.24M 23.71M 23.93M
Normalized Net Operating Profit after Tax (NOPAT)
-4.53 -5.44 -3.80 -3.78 -4.59 -4.46 -4.18 -3.83 -3.28 -3.99
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
-1,275.94 -1,636.28 -1,295.47 -1,733.51 -1,292.18 -1,247.68 -1,179.15 -1,080.86 -926.21 -1,127.21
NOPAT to Interest Expense
-895.49 -1,071.96 -749.57 -1,081.98 -904.53 -880.09 -825.41 -756.60 -648.35 -789.05
EBIT Less CapEx to Interest Expense
-1,275.94 -1,636.28 -1,295.47 -1,733.51 -1,292.18 -1,247.68 -1,179.15 -1,080.86 -926.21 -1,127.21
NOPAT Less CapEx to Interest Expense
-895.49 -1,071.96 -749.57 -1,081.98 -904.53 -880.09 -825.41 -756.60 -648.35 -789.05
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1.36% 0.00%

Financials Breakdown Chart

Key Financial Trends

Actuate Therapeutics (NASDAQ: ACTU) remains a pre-revenue biotech with no product sales yet, so the story continues to be about cash, expenses, and balance sheet strength rather than operating profitability.

What stands out in Q1 2026 is that the company ended the quarter with $8.1 million in cash and equivalents, down sharply from $16.9 million at the end of Q3 2025. That drop reflects continued operating losses and a meaningful cash burn rate, even after some financing activity.

The company reported no revenue in the quarter and posted a net loss of $5.6 million, or $(0.24) per share. Operating expenses totaled $5.7 million, with R&D at $2.6 million and SG&A at $3.1 million. For investors, that means Actuate is still in the development stage and burning cash to fund research and corporate overhead.

From a liquidity standpoint, the balance sheet is mixed. Total current assets were $8.5 million versus total current liabilities of $4.7 million, which gives the company some near-term coverage. However, that cushion is much thinner than it was earlier in the year, and the company’s retained earnings deficit was still very large at $(160.2 million), reflecting years of cumulative losses.

Cash flow also showed ongoing pressure. Operating cash flow was negative $5.0 million in Q1 2026, while financing activities were only slightly negative at $(8,092). The company raised $519,624 from common equity issuance, but that was not enough to offset the burn.

Looking at the broader trend over the last year, Actuate’s quarterly cash balance has been volatile:

  • Cash improved dramatically in late 2024 and mid-2025 after financing inflows, showing the company can access capital when needed.
  • Current assets still exceed current liabilities in Q1 2026, so near-term liquidity has not disappeared yet.
  • The company continues to carry no revenue, so valuation depends heavily on clinical progress and future financing conditions.
  • Operating expenses have been fairly steady in the $4.7 million to $6.4 million quarterly range, suggesting a predictable burn profile.
  • Interest and investment income provided a modest offset, but not enough to materially change the loss profile.
  • Cash fell from $16.9 million in Q3 2025 to $8.1 million in Q1 2026, a significant drop in just two quarters.
  • Q1 2026 operating cash outflow of $5.0 million indicates the company is still consuming cash quickly.
  • The company has a long history of net losses, with quarterly losses generally ranging from about $4.5 million to $8.3 million over the last several years.
  • Stockholders’ equity remains depressed relative to the accumulated deficit, highlighting the strain on the capital structure.

Bottom line: Actuate Therapeutics remains a high-risk, cash-burning biotech story. The company still has some liquidity, but the rapid decline in cash and continued operating losses suggest investors should watch the next financing move and any clinical updates very closely.

07/30/26 12:28 PM ETAI Generated. May Contain Errors.

Actuate Therapeutics Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Actuate Therapeutics' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Actuate Therapeutics' net income appears to be on a downward trend, with a most recent value of -$22.23 million in 2025, falling from -$24.74 million in 2023. The previous period was -$27.29 million in 2024. See Actuate Therapeutics' forecast for analyst expectations on what's next for the company.

Actuate Therapeutics' total operating income in 2025 was -$22.50 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $22.50 million

Over the last 2 years, Actuate Therapeutics' total revenue changed from $0.00 in 2023 to $0.00 in 2025, a change of 0.0%.

Actuate Therapeutics' total liabilities were at $6.11 million at the end of 2025, a 33.7% decrease from 2024, and a 27.6% decrease since 2023.

In the past 2 years, Actuate Therapeutics' cash and equivalents has ranged from $2.96 million in 2023 to $13.16 million in 2025, and is currently $13.16 million as of their latest financial filing in 2025.

Over the last 2 years, Actuate Therapeutics' book value per share changed from -69.43 in 2023 to 0.34 in 2025, a change of -100.5%.



Financial statements for NASDAQ:ACTU last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners