Go Pro

Longeveron (LGVN) Financials

Longeveron logo
$0.60 0.00 (0.00%)
Closing price 07/24/2026 04:00 PM Eastern
Extended Trading
$0.61 +0.01 (+1.50%)
As of 07/24/2026 06:20 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Longeveron

Annual Income Statements for Longeveron

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-3.72 -17 -19 -22 -25 -23
Consolidated Net Income / (Loss)
-3.72 -17 -19 -21 -16 -23
Net Income / (Loss) Continuing Operations
-3.72 -17 -19 -21 -16 -23
Total Pre-Tax Income
-3.72 -17 -19 -21 -16 -23
Total Operating Income
-3.78 -17 -18 -21 -17 -23
Total Gross Profit
1.83 0.59 0.50 0.22 1.88 0.80
Total Revenue
5.63 1.31 1.22 0.71 2.39 1.20
Operating Revenue
5.63 1.31 1.22 0.71 2.39 1.20
Total Cost of Revenue
3.80 0.72 0.73 0.49 0.51 0.40
Operating Cost of Revenue
3.80 0.72 0.73 0.49 0.51 0.40
Total Operating Expenses
5.60 18 19 21 18 24
Selling, General & Admin Expense
2.73 9.74 8.12 12 10 12
Research & Development Expense
2.67 7.09 9.37 9.07 8.14 12
Total Other Income / (Expense), net
0.06 0.76 -0.79 0.02 0.55 0.58
Other Income / (Expense), net
0.06 0.77 0.61 0.02 0.55 0.58
Preferred Stock Dividends Declared
- - 0.00 0.80 8.65 0.00
Basic Earnings per Share
($0.23) ($0.90) ($0.90) ($10.22) ($2.62) ($1.29)
Weighted Average Basic Shares Outstanding
16.02M 18.92M 20.97M 2.17M 9.41M 17.58M
Diluted Earnings per Share
($0.23) - - ($10.22) ($2.62) ($1.29)
Weighted Average Diluted Shares Outstanding
16.02M 18.92M 21.03M 2.17M 9.41M 17.58M
Weighted Average Basic & Diluted Shares Outstanding
16.02M 18.92M 21.03M 25.13M 14.93M 23.27M

Quarterly Income Statements for Longeveron

This table shows Longeveron's income and expenses over time, based on quarterly financial data. 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 Income / (Loss) Attributable to Common Shareholders
-5.90 -6.03 -4.06 -12 -4.57 -4.08 -5.01 -5.03 -7.22 -5.44 -4.74
Consolidated Net Income / (Loss)
-5.11 -6.03 -4.06 -3.41 -4.42 -4.08 -5.01 -5.03 -7.22 -5.44 -4.74
Net Income / (Loss) Continuing Operations
-5.11 -6.00 -4.03 -3.41 -4.42 -4.12 -5.01 -5.03 -7.22 -5.44 -4.70
Total Pre-Tax Income
-5.11 -5.62 -4.06 -3.41 -4.42 -4.08 -5.01 -5.03 -7.22 -5.44 -4.74
Total Operating Income
-5.16 -5.44 -4.09 -3.50 -4.65 -4.28 -5.18 -5.40 -7.31 -5.40 -4.78
Total Gross Profit
0.05 -0.00 0.33 0.34 0.68 0.53 0.28 0.15 0.13 0.26 0.26
Total Revenue
0.15 0.06 0.55 0.47 0.77 0.60 0.38 0.32 0.14 0.37 0.40
Operating Revenue
0.15 0.06 0.55 0.47 0.77 0.60 0.38 0.32 0.14 0.37 0.40
Total Cost of Revenue
0.10 0.07 0.22 0.12 0.09 0.07 0.11 0.17 0.01 0.11 0.13
Operating Cost of Revenue
0.10 0.07 0.22 0.12 0.09 0.07 0.11 0.17 0.01 0.11 0.13
Total Operating Expenses
5.22 5.44 4.42 3.84 5.33 4.81 5.46 5.54 7.44 5.66 5.04
Selling, General & Admin Expense
3.37 3.28 2.20 2.12 3.13 2.82 2.94 2.59 3.58 2.94 2.72
Research & Development Expense
1.84 2.16 2.22 1.72 2.21 1.99 2.52 2.95 3.85 2.72 2.32
Total Other Income / (Expense), net
0.06 -0.18 0.03 0.09 0.23 0.20 0.17 0.37 0.09 -0.05 0.04
Other Income / (Expense), net
0.06 -0.18 0.03 0.09 0.23 0.20 0.17 0.37 0.09 -0.05 0.04
Other Gains / (Losses), net
- - 0.03 - - - - - - - 0.04
Basic Earnings per Share
($2.79) ($2.77) ($1.61) ($1.83) ($0.34) ($0.43) ($0.34) ($0.33) ($0.39) ($0.31) ($0.19)
Weighted Average Basic Shares Outstanding
2.12M 2.17M 2.51M 6.51M 13.63M 9.41M 14.95M 15.01M 18.37M 17.58M 24.79M
Diluted Earnings per Share
($2.79) ($2.77) ($1.61) ($1.83) ($0.34) ($0.43) ($0.34) ($0.33) ($0.39) ($0.31) ($0.19)
Weighted Average Diluted Shares Outstanding
2.12M 2.17M 2.51M 6.51M 13.63M 9.41M 14.95M 15.01M 18.37M 17.58M 24.79M
Weighted Average Basic & Diluted Shares Outstanding
23.75M 25.13M 6.35M 14.36M 14.84M 14.93M 15.01M 15.18M 21.33M 23.27M 31.15M

Annual Cash Flow Statements for Longeveron

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-1.05 25 -15 -5.55 14 -15
Net Cash From Operating Activities
-2.36 -9.64 -14 -19 -14 -19
Net Cash From Continuing Operating Activities
-2.36 -9.64 -14 -19 -14 -19
Net Income / (Loss) Continuing Operations
-3.72 -17 -19 -21 -16 -23
Consolidated Net Income / (Loss)
-3.72 -17 -19 -21 -16 -23
Depreciation Expense
0.79 0.91 0.89 0.95 0.96 1.23
Non-Cash Adjustments To Reconcile Net Income
0.08 7.59 3.57 2.54 2.39 1.77
Changes in Operating Assets and Liabilities, net
0.49 -1.09 0.44 -1.08 -1.24 1.06
Net Cash From Investing Activities
-0.26 -11 -0.68 8.19 -0.64 -0.60
Net Cash From Continuing Investing Activities
-0.26 -11 -0.68 8.19 -0.64 -0.60
Purchase of Property, Plant & Equipment
-0.13 -0.33 -0.57 -0.30 -0.66 -0.25
Acquisitions
-0.13 -0.98 -0.29 -0.39 -0.34 -0.35
Sale and/or Maturity of Investments
0.00 -9.47 0.18 8.88 0.35 0.00
Net Cash From Financing Activities
1.58 45 -0.51 5.26 29 4.67
Net Cash From Continuing Financing Activities
1.58 45 -0.30 5.26 29 4.67
Issuance of Common Equity
0.00 45 0.00 5.44 29 4.98
Other Financing Activities, net
-0.01 0.17 -0.30 -0.17 -0.27 -0.31

Quarterly Cash Flow Statements for Longeveron

This table details how cash moves in and out of Longeveron's 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
-0.78 2.98 -3.01 10 10 -3.55 -4.91 -3.99 -1.09 -4.58 11
Net Cash From Operating Activities
-4.56 -4.00 -3.09 -4.57 -2.84 -3.37 -4.70 -3.60 -5.06 -5.30 -4.37
Net Cash From Continuing Operating Activities
-4.41 -4.00 -3.09 -4.57 -2.84 -3.37 -4.70 -3.60 -5.06 -5.30 -4.37
Net Income / (Loss) Continuing Operations
-5.11 -6.03 -4.06 -3.41 -4.42 -4.08 -5.01 -5.03 -7.22 -5.44 -4.74
Consolidated Net Income / (Loss)
-5.11 -6.03 -4.06 -3.41 -4.42 -4.08 -5.01 -5.03 -7.22 -5.44 -4.74
Depreciation Expense
0.23 0.24 0.25 0.23 0.24 0.24 0.42 0.26 0.26 0.28 0.25
Non-Cash Adjustments To Reconcile Net Income
0.68 0.74 0.30 0.29 1.41 0.39 0.34 0.51 0.45 0.47 0.38
Changes in Operating Assets and Liabilities, net
-0.21 1.05 0.43 -1.67 -0.07 0.08 -0.45 0.66 1.45 -0.60 -0.27
Net Cash From Investing Activities
3.83 1.56 0.01 -0.05 -0.48 -0.12 -0.15 -0.26 -0.12 -0.06 -0.02
Net Cash From Continuing Investing Activities
3.83 1.56 0.01 -0.05 -0.48 -0.12 -0.15 -0.26 -0.12 -0.06 -0.02
Purchase of Property, Plant & Equipment
-0.00 -0.16 -0.02 -0.20 -0.43 -0.01 -0.03 -0.16 -0.06 - 0.00
Acquisitions
-0.11 -0.10 -0.03 -0.15 -0.05 -0.11 -0.12 -0.10 -0.06 -0.06 -0.02
Sale and/or Maturity of Investments
3.94 1.82 0.06 0.29 0.00 - 0.00 - - - 0.00
Net Cash From Financing Activities
-0.05 5.42 0.06 15 14 -0.05 -0.06 -0.13 4.08 0.78 15
Net Cash From Continuing Financing Activities
-0.15 5.42 0.06 15 14 -0.05 -0.06 -0.13 4.08 0.78 15
Issuance of Preferred Equity
- - - - - - 0.00 - - - 13
Issuance of Common Equity
- 5.44 - - 14 0.00 0.00 - 4.14 0.84 1.28
Other Financing Activities, net
- -0.02 0.06 -0.01 -0.27 -0.05 -0.06 -0.13 -0.06 -0.06 0.80

Annual Balance Sheets for Longeveron

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
9.24 43 27 12 26 10
Total Current Assets
1.85 35 20 5.85 20 5.45
Cash & Equivalents
0.82 26 11 4.95 19 4.66
Accounts Receivable
- 0.06 0.22 0.11 0.08 0.10
Prepaid Expenses
0.05 0.28 0.40 0.38 0.31 0.69
Plant, Property, & Equipment, net
3.60 3.06 2.95 2.53 2.45 1.84
Total Noncurrent Assets
3.79 4.32 4.18 3.70 3.49 2.97
Intangible Assets
1.55 2.33 2.41 2.29 2.40 2.29
Other Noncurrent Operating Assets
2.25 1.99 1.78 1.41 1.08 0.69
Total Liabilities & Shareholders' Equity
9.24 43 27 12 26 10
Total Liabilities
7.28 5.31 6.91 5.34 3.67 4.59
Total Current Liabilities
3.83 2.71 4.87 3.89 2.58 4.09
Accounts Payable
1.59 0.65 1.75 0.64 0.10 0.42
Accrued Expenses
1.54 1.33 0.65 2.15 1.82 2.97
Current Deferred Revenue
0.01 0.20 0.51 0.51 0.04 0.04
Other Current Liabilities
0.51 0.00 1.96 0.59 0.62 0.66
Total Noncurrent Liabilities
3.45 2.61 2.04 1.45 1.09 0.50
Other Noncurrent Operating Liabilities
- 2.61 2.04 1.45 1.09 0.50
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1.96 37 21 6.74 22 5.68
Total Preferred & Common Equity
1.96 37 21 6.74 22 5.68
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1.96 37 21 6.74 22 5.68
Common Stock
0.00 81 84 92 131 138
Retained Earnings
0.00 -44 -63 -85 -110 -132
Accumulated Other Comprehensive Income / (Loss)
- 0.00 -0.36 - - 0.00
Other Equity Adjustments
1.96 - - -0.10 0.00 0.00

Quarterly Balance Sheets for Longeveron

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

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
12 9.70 19 30 21 17 16 21
Total Current Assets
5.04 3.76 13 24 15 11 10 17
Cash & Equivalents
1.97 1.94 12 23 14 10 9.24 16
Accounts Receivable
0.10 0.18 0.22 0.38 0.03 0.03 0.05 0.07
Prepaid Expenses
1.02 1.29 0.82 0.61 0.92 0.90 1.04 1.03
Plant, Property, & Equipment, net
2.54 2.35 2.37 2.62 2.29 2.26 2.12 1.65
Total Noncurrent Assets
4.04 3.59 3.61 3.52 3.29 3.22 3.10 2.70
Intangible Assets
2.54 2.26 2.35 2.35 2.29 2.32 2.31 2.24
Other Noncurrent Operating Assets
1.50 1.33 1.26 1.17 0.99 0.90 0.79 0.47
Total Liabilities & Shareholders' Equity
12 9.70 19 30 21 17 16 21
Total Liabilities
4.99 6.66 4.48 4.28 3.69 4.09 5.59 5.18
Total Current Liabilities
3.39 5.30 3.21 3.10 2.72 3.28 4.94 4.35
Accounts Payable
0.83 1.47 0.60 0.89 0.37 0.70 1.08 0.29
Accrued Expenses
1.47 2.40 1.61 1.48 1.65 1.91 3.17 2.92
Current Deferred Revenue
0.51 0.83 0.40 0.12 0.08 0.04 0.04 0.10
Other Current Liabilities
0.00 0.60 0.61 0.62 0.63 0.64 0.65 1.03
Total Noncurrent Liabilities
1.60 1.36 1.27 1.18 0.97 0.81 0.65 0.84
Other Noncurrent Operating Liabilities
1.60 1.36 1.27 1.18 0.97 0.81 0.65 0.84
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
6.63 3.04 15 26 17 13 9.97 16
Total Preferred & Common Equity
6.63 3.04 15 26 17 13 9.97 16
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
6.63 3.04 15 26 17 13 9.97 16
Common Stock
86 92 116 131 132 132 137 153
Retained Earnings
-79 -89 -101 -106 -115 -120 -127 -137
Accumulated Other Comprehensive Income / (Loss)
-0.31 0.00 -0.00 -0.00 0.00 0.00 0.00 0.00
Other Equity Adjustments
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Metrics And Ratios for Longeveron

This table displays calculated financial ratios and metrics derived from Longeveron's official financial filings.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 19,120,630.00 21,018,405.00 23,751,113.00 14,836,775.00 21,332,881.00
DEI Adjusted Shares Outstanding
0.00 1,912,063.00 2,101,840.00 2,375,111.00 14,836,775.00 21,332,881.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 -8.73 -8.96 -9.35 -1.66 -1.06
Growth Metrics
- - - - - -
Revenue Growth
0.00% -76.80% -6.43% -41.98% 237.38% -49.87%
EBITDA Growth
0.00% -438.55% -4.88% -21.25% 25.15% -43.04%
EBIT Growth
0.00% -349.33% -4.49% -20.47% 23.96% -42.14%
NOPAT Growth
0.00% -362.04% -3.36% -16.55% 21.43% -40.95%
Net Income Growth
0.00% -348.59% -12.84% -13.69% 25.41% -42.14%
EPS Growth
0.00% 0.00% 0.00% 0.00% 74.36% 50.76%
Operating Cash Flow Growth
0.00% -307.61% -44.97% -36.03% 27.02% -34.45%
Free Cash Flow Firm Growth
0.00% 0.00% -1.28% -44.90% 15.83% -14.17%
Invested Capital Growth
0.00% -38.23% -71.33% 63.31% 92.39% -61.81%
Revenue Q/Q Growth
0.00% -42.64% 30.00% -37.64% 29.16% -16.56%
EBITDA Q/Q Growth
0.00% -17.31% 4.51% -15.44% 9.32% -3.75%
EBIT Q/Q Growth
0.00% -16.50% 4.27% -14.64% 8.78% -3.71%
NOPAT Q/Q Growth
0.00% -17.90% -7.19% -0.96% 6.54% -5.03%
Net Income Q/Q Growth
0.00% -16.32% -1.37% -10.63% 10.86% -6.38%
EPS Q/Q Growth
0.00% 0.00% 0.00% -10.63% -34.36% -11.21%
Operating Cash Flow Q/Q Growth
0.00% -8.76% -7.94% -9.76% 4.31% -11.50%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -25.54% -1.63% -7.55% -9.46%
Invested Capital Q/Q Growth
0.00% -52.87% -70.41% -57.99% -6.81% 40.44%
Profitability Metrics
- - - - - -
Gross Margin
32.44% 45.18% 40.67% 31.17% 78.76% 66.97%
EBITDA Margin
-52.03% -1,207.81% -1,353.85% -2,829.34% -627.72% -1,791.33%
Operating Margin
-67.12% -1,336.60% -1,476.51% -2,966.01% -690.72% -1,942.20%
EBIT Margin
-65.98% -1,277.79% -1,426.92% -2,962.76% -667.77% -1,893.58%
Profit (Net Income) Margin
-66.10% -1,278.10% -1,541.33% -3,020.17% -667.77% -1,893.58%
Tax Burden Percent
100.00% 100.00% 100.00% 101.94% 100.00% 100.00%
Interest Burden Percent
100.19% 100.02% 108.02% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-55.43% -316.64% -666.14% -1,323.17% -573.25% -888.57%
ROIC Less NNEP Spread (ROIC-NNEP)
-93.68% -288.41% -643.23% -1,269.67% -537.41% -834.98%
Return on Net Nonoperating Assets (RNNOA)
-134.71% 231.93% 601.15% 1,165.98% 461.66% 723.83%
Return on Equity (ROE)
-190.14% -84.71% -65.00% -157.19% -111.59% -164.75%
Cash Return on Invested Capital (CROIC)
0.00% -269.38% -555.28% -1,371.26% -636.45% -799.12%
Operating Return on Assets (OROA)
-40.19% -64.18% -49.69% -106.38% -84.88% -126.77%
Return on Assets (ROA)
-40.27% -64.19% -53.68% -108.45% -84.88% -126.77%
Return on Common Equity (ROCE)
-190.14% -84.71% -65.11% -157.77% -111.59% -164.75%
Return on Equity Simple (ROE_SIMPLE)
-190.14% -44.57% -91.86% -317.65% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-2.64 -12 -13 -15 -12 -16
NOPAT Margin
-46.98% -935.62% -1,033.56% -2,076.21% -483.50% -1,359.54%
Net Nonoperating Expense Percent (NNEP)
38.25% -28.23% -22.91% -53.50% -35.84% -53.60%
Return On Investment Capital (ROIC_SIMPLE)
- - - -218.37% -52.84% -287.24%
Cost of Revenue to Revenue
67.56% 54.82% 59.33% 68.83% 21.24% 33.03%
SG&A Expenses to Revenue
48.52% 745.79% 664.40% 1,718.48% 429.31% 1,004.92%
R&D to Revenue
47.50% 543.03% 766.78% 1,278.70% 340.18% 1,004.25%
Operating Expenses to Revenue
99.56% 1,381.78% 1,517.18% 2,997.18% 769.48% 2,009.17%
Earnings before Interest and Taxes (EBIT)
-3.71 -17 -17 -21 -16 -23
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-2.93 -16 -17 -20 -15 -21
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
13.59 6.10 3.29 4.39 0.74 1.57
Price to Tangible Book Value (P/TBV)
64.88 6.50 3.72 6.64 0.84 2.62
Price to Revenue (P/Rev)
4.73 174.81 55.43 41.69 6.81 7.42
Price to Earnings (P/E)
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%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
6.17 65.76 56.89 17.54 0.00 4.17
Enterprise Value to Revenue (EV/Rev)
5.23 148.39 39.34 34.13 0.00 3.53
Enterprise Value to EBITDA (EV/EBITDA)
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
Enterprise Value to NOPAT (EV/NOPAT)
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
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
1.85 0.01 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
1.76 0.00 0.00 0.00 0.00 0.00
Financial Leverage
1.44 -0.80 -0.93 -0.92 -0.86 -0.87
Leverage Ratio
4.72 1.32 1.21 1.45 1.31 1.30
Compound Leverage Factor
4.73 1.32 1.31 1.45 1.31 1.30
Debt to Total Capital
64.97% 1.41% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
3.17% 1.41% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
61.80% 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%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
35.03% 98.59% 100.49% 100.00% 100.00% 100.00%
Debt to EBITDA
-1.24 -0.03 0.00 0.00 0.00 0.00
Net Debt to EBITDA
-0.96 2.19 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
-1.18 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-1.37 -0.04 0.00 0.00 0.00 0.00
Net Debt to NOPAT
-1.06 2.82 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
-1.31 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
1.22 24.00 1.30 -12.01 -4.51 -23.91
Noncontrolling Interest Sharing Ratio
0.00% 0.00% -0.17% -0.37% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.48 13.07 4.17 1.50 7.60 1.33
Quick Ratio
0.21 12.96 4.08 1.41 7.48 1.17
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -10 -11 -15 -13 -15
Operating Cash Flow to CapEx
-1,804.58% -3,933.06% -2,455.01% -6,312.96% -2,117.25% -7,610.20%
Free Cash Flow to Firm to Interest Expense
0.00 -2,598.80 -7.53 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-337.71 -2,409.00 -9.99 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-356.43 -2,470.25 -10.40 0.00 0.00 0.00
Efficiency Ratios
- - - - - -
Asset Turnover
0.61 0.05 0.03 0.04 0.13 0.07
Accounts Receivable Turnover
0.00 0.00 8.95 4.31 24.53 12.76
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
1.56 0.39 0.41 0.26 0.96 0.56
Accounts Payable Turnover
2.39 0.64 0.61 0.41 1.38 1.52
Days Sales Outstanding (DSO)
0.00 0.00 40.77 84.69 14.88 28.62
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
152.60 569.68 603.13 893.43 264.77 240.57
Cash Conversion Cycle (CCC)
-152.60 -569.68 -562.36 -808.74 -249.89 -211.95
Capital & Investment Metrics
- - - - - -
Invested Capital
4.77 2.95 0.85 1.38 2.66 1.01
Invested Capital Turnover
1.18 0.34 0.64 0.64 1.19 0.65
Increase / (Decrease) in Invested Capital
0.00 -1.82 -2.10 0.54 1.28 -1.64
Enterprise Value (EV)
29 194 48 24 -2.95 4.23
Market Capitalization
27 228 68 30 16 8.89
Book Value per Share
$0.12 $1.96 $0.98 $0.28 $1.48 $0.27
Tangible Book Value per Share
$0.03 $1.84 $0.87 $0.19 $1.31 $0.16
Total Capital
5.59 38 21 6.74 22 5.68
Total Debt
3.63 0.54 0.00 0.00 0.00 0.00
Total Long-Term Debt
3.45 0.00 0.00 0.00 0.00 0.00
Net Debt
2.81 -35 -20 -5.36 -19 -4.66
Capital Expenditures (CapEx)
0.13 0.25 0.57 0.30 0.66 0.25
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2.62 -1.83 -4.25 -3.40 -2.19 -3.30
Debt-free Net Working Capital (DFNWC)
-1.80 33 15 1.96 17 1.36
Net Working Capital (NWC)
-1.98 33 15 1.96 17 1.36
Net Nonoperating Expense (NNE)
1.08 4.47 6.20 6.69 4.41 6.40
Net Nonoperating Obligations (NNO)
2.81 -35 -20 -5.36 -19 -4.66
Total Depreciation and Amortization (D&A)
0.79 0.91 0.89 0.95 0.96 1.23
Debt-free, Cash-free Net Working Capital to Revenue
-46.54% -140.43% -347.55% -479.83% -91.56% -274.98%
Debt-free Net Working Capital to Revenue
-32.05% 2,542.80% 1,261.13% 276.30% 712.46% 113.76%
Net Working Capital to Revenue
-35.19% 2,501.68% 1,261.13% 276.30% 712.46% 113.76%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.90) ($0.90) ($10.20) ($2.62) ($1.29)
Adjusted Weighted Average Basic Shares Outstanding
0.00 20.91M 20.97M 2.17M 9.41M 17.58M
Adjusted Diluted Earnings per Share
$0.00 ($0.90) $0.00 $0.00 ($2.62) ($1.29)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 20.91M 21.03M 2.51M 9.41M 17.58M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($0.90) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 18.92M 21.03M 2.51M 14.93M 23.27M
Normalized Net Operating Profit after Tax (NOPAT)
-2.64 -12 -13 -15 -12 -16
Normalized NOPAT Margin
-46.98% -935.62% -1,033.56% -2,076.21% -483.50% -1,359.54%
Pre Tax Income Margin
-66.10% -1,278.10% -1,541.33% -2,962.76% -667.77% -1,893.58%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
-530.57 -4,172.00 -12.47 0.00 0.00 0.00
NOPAT to Interest Expense
-377.80 -3,054.80 -9.03 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-549.29 -4,233.25 -12.88 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-396.51 -3,116.05 -9.44 0.00 0.00 0.00
Payout Ratios
- - - - - -
Dividend Payout Ratio
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%

Quarterly Metrics And Ratios for Longeveron

This table displays calculated financial ratios and metrics derived from Longeveron's official financial filings.

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
DEI Shares Outstanding
21,167,264.00 23,751,113.00 23,751,113.00 23,751,113.00 23,751,113.00 14,836,775.00 14,927,903.00 15,009,306.00 15,178,575.00 21,332,881.00 23,267,754.00
DEI Adjusted Shares Outstanding
2,116,726.00 2,375,111.00 2,375,111.00 2,375,111.00 2,375,111.00 14,836,775.00 14,927,903.00 15,009,306.00 15,178,575.00 21,332,881.00 23,267,754.00
DEI Earnings Per Adjusted Shares Outstanding
-2.79 -2.54 -1.71 -5.02 -1.92 -0.28 -0.34 -0.34 -0.48 -0.26 -0.20
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-43.40% -87.17% 96.42% 115.67% 415.33% 857.14% -30.47% -32.48% -82.28% -39.47% 4.46%
EBITDA Growth
2.60% -99.30% 13.68% 40.95% 14.16% 28.67% -20.60% -49.65% -66.28% -34.50% 2.31%
EBIT Growth
2.63% -91.32% 12.67% 39.40% 13.45% 27.36% -23.48% -47.32% -63.41% -33.33% 5.49%
NOPAT Growth
0.50% -3.80% 13.27% 38.73% 9.92% 21.27% -26.67% -54.20% -57.24% -26.06% 7.84%
Net Income Growth
2.63% -51.80% 12.67% 39.40% 13.45% 32.27% -23.48% -47.32% -63.41% -33.33% 5.49%
EPS Growth
0.00% 0.00% 0.00% 0.00% 87.81% 84.48% 78.88% 81.97% -14.71% 27.91% 44.12%
Operating Cash Flow Growth
-7.61% -73.18% 47.23% 0.76% 37.60% 15.61% -52.20% 21.22% -77.81% -57.01% 6.96%
Free Cash Flow Firm Growth
-1,627.96% -177.21% -280.79% 58.21% 30.27% 1.61% -1,323.37% -97.77% -6.09% 49.96% 86.33%
Invested Capital Growth
15.02% 63.31% -76.65% -20.35% -13.27% 92.39% 277.47% -8.44% -74.66% -61.81% -90.50%
Revenue Q/Q Growth
-30.88% -58.00% 769.84% -14.60% 65.17% -21.99% -36.82% -17.06% -56.65% 166.42% 9.04%
EBITDA Q/Q Growth
9.61% -10.48% 29.32% 16.34% -31.41% 8.20% -19.50% -3.81% -46.00% 25.74% 13.20%
EBIT Q/Q Growth
9.34% -10.09% 27.81% 15.89% -29.48% 7.60% -22.73% -0.34% -43.62% 24.61% 13.01%
NOPAT Q/Q Growth
9.65% -5.41% 24.82% 14.43% -32.83% 7.87% -20.97% -4.17% -35.45% 26.14% 11.56%
Net Income Q/Q Growth
9.34% -18.06% 32.68% 15.89% -29.48% 7.60% -22.73% -0.34% -43.62% 24.61% 13.01%
EPS Q/Q Growth
0.00% -18.06% 41.88% -13.66% 81.42% -26.47% 20.93% 2.94% -18.18% 20.51% 38.71%
Operating Cash Flow Q/Q Growth
0.98% 12.27% 22.79% -47.96% 37.74% -18.64% -39.25% 23.42% -40.53% -4.77% 17.48%
Free Cash Flow Firm Q/Q Growth
6.28% -7.45% 90.77% -349.38% -56.40% -51.62% -33.57% 37.56% 16.10% 28.48% 63.50%
Invested Capital Q/Q Growth
3.17% -57.99% -45.65% 238.13% 12.34% -6.81% 6.63% -17.98% -68.91% 40.44% -73.47%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
36.00% -3.17% 60.04% 73.50% 88.23% 87.73% 72.18% 46.20% 91.24% 70.41% 66.33%
EBITDA Margin
-3,249.33% -8,547.62% -694.53% -680.34% -541.27% -636.98% -1,204.72% -1,507.91% -5,078.10% -1,415.34% -1,126.63%
Operating Margin
-3,440.67% -8,634.92% -746.35% -747.86% -601.42% -710.28% -1,359.84% -1,707.91% -5,335.77% -1,479.18% -1,199.75%
EBIT Margin
-3,404.00% -8,922.22% -740.51% -729.27% -571.67% -677.11% -1,315.22% -1,591.14% -5,270.80% -1,491.51% -1,189.95%
Profit (Net Income) Margin
-3,404.00% -9,568.25% -740.51% -729.27% -571.67% -677.11% -1,315.22% -1,591.14% -5,270.80% -1,491.51% -1,189.95%
Tax Burden Percent
100.00% 107.24% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 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)
-891.85% -3,852.14% -257.93% -224.96% -254.22% -589.49% -1,182.88% -1,020.32% -3,006.02% -676.74% -658.86%
ROIC Less NNEP Spread (ROIC-NNEP)
-879.95% -3,834.40% -242.40% -215.54% -245.30% -580.67% -1,166.22% -1,009.31% -2,992.88% -662.80% -649.59%
Return on Net Nonoperating Assets (RNNOA)
707.02% 3,521.25% 192.79% 168.44% 198.66% 498.82% 959.47% 831.44% 2,692.61% 574.57% 588.91%
Return on Equity (ROE)
-184.83% -330.90% -65.13% -56.52% -55.56% -90.67% -223.42% -188.88% -313.41% -102.17% -69.95%
Cash Return on Invested Capital (CROIC)
-488.85% -1,371.26% -596.67% -422.58% -389.28% -636.45% -804.81% -553.44% -750.08% -799.12% -868.05%
Operating Return on Assets (OROA)
-183.69% -320.37% -45.97% -49.13% -50.98% -86.07% -191.61% -182.53% -333.18% -99.85% -68.81%
Return on Assets (ROA)
-183.69% -343.57% -45.97% -49.13% -50.98% -86.07% -191.61% -182.53% -333.18% -99.85% -68.81%
Return on Common Equity (ROCE)
-184.83% -332.11% -65.13% -56.49% -55.56% -90.67% -223.42% -188.88% -313.41% -102.17% -69.95%
Return on Equity Simple (ROE_SIMPLE)
-291.86% 0.00% -684.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.61 -3.81 -2.86 -2.45 -3.25 -3.00 -3.63 -3.78 -5.12 -3.78 -3.34
NOPAT Margin
-2,408.47% -6,044.44% -522.45% -523.50% -421.00% -497.20% -951.89% -1,195.54% -3,735.04% -1,035.42% -839.82%
Net Nonoperating Expense Percent (NNEP)
-11.90% -17.75% -15.52% -9.42% -8.92% -8.82% -16.66% -11.01% -13.14% -13.93% -9.26%
Return On Investment Capital (ROIC_SIMPLE)
- -56.49% -94.15% -16.43% -12.70% -13.70% -21.14% -29.85% -51.34% -66.60% -20.86%
Cost of Revenue to Revenue
64.00% 103.17% 39.96% 26.50% 11.77% 12.27% 27.82% 53.80% 8.76% 29.59% 33.67%
SG&A Expenses to Revenue
2,248.00% 5,209.52% 401.46% 453.42% 404.27% 467.99% 771.92% 819.30% 2,615.33% 804.38% 683.42%
R&D to Revenue
1,228.67% 3,422.22% 404.93% 367.95% 285.38% 330.02% 660.11% 934.81% 2,811.68% 745.21% 582.66%
Operating Expenses to Revenue
3,476.67% 8,631.75% 806.39% 821.37% 689.65% 798.01% 1,432.02% 1,754.11% 5,427.01% 1,549.59% 1,266.08%
Earnings before Interest and Taxes (EBIT)
-5.11 -5.62 -4.06 -3.41 -4.42 -4.08 -5.01 -5.03 -7.22 -5.44 -4.74
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-4.87 -5.39 -3.81 -3.18 -4.18 -3.84 -4.59 -4.77 -6.96 -5.17 -4.48
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.47 4.39 2.69 0.70 1.03 0.74 1.35 1.54 1.38 1.57 1.61
Price to Tangible Book Value (P/TBV)
12.11 6.64 10.50 0.83 1.14 0.84 1.56 1.89 1.80 2.62 1.87
Price to Revenue (P/Rev)
43.59 41.69 8.35 8.53 14.28 6.81 10.42 9.41 9.59 7.42 21.20
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 0.00
Dividend Yield
0.00% 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% 0.00%
Enterprise Value to Invested Capital (EV/IC)
14.07 17.54 7.84 0.00 1.28 0.00 3.12 3.95 6.29 4.17 37.25
Enterprise Value to Revenue (EV/Rev)
40.64 34.13 6.01 0.00 1.98 0.00 3.98 4.43 3.16 3.53 8.24
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 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 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 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 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 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.09 0.00 0.00 0.00 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 0.00
Financial Leverage
-0.80 -0.92 -0.80 -0.78 -0.81 -0.86 -0.82 -0.82 -0.90 -0.87 -0.91
Leverage Ratio
1.35 1.45 1.63 1.39 1.29 1.31 1.51 1.31 1.28 1.30 1.27
Compound Leverage Factor
1.35 1.45 1.63 1.39 1.29 1.31 1.51 1.31 1.28 1.30 1.27
Debt to Total Capital
8.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
8.12% 0.00% 0.00% 0.00% 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% 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% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
91.88% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
-0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.19 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 0.00
Debt to NOPAT
-0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.23 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 0.00
Altman Z-Score
-4.73 -7.81 -13.59 -5.77 -0.83 -2.98 -3.89 -7.43 -10.96 -18.36 -6.03
Noncontrolling Interest Sharing Ratio
0.00% -0.37% 0.00% 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.49 1.50 0.71 4.18 7.67 7.60 5.61 3.43 2.09 1.33 3.88
Quick Ratio
1.19 1.41 0.47 3.92 7.47 7.48 5.27 3.16 1.88 1.17 3.64
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-4.04 -4.34 -0.40 -1.80 -2.82 -4.27 -5.71 -3.56 -2.99 -2.14 -0.78
Operating Cash Flow to CapEx
-151,866.67% -2,437.20% -19,287.50% -2,329.59% -661.16% -25,946.15% -17,396.30% -2,234.16% -8,868.42% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.05 0.04 0.06 0.07 0.09 0.13 0.15 0.11 0.06 0.07 0.06
Accounts Receivable Turnover
0.00 4.31 7.14 7.83 7.78 24.53 21.50 16.65 6.65 12.76 25.07
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.41 0.26 0.38 0.48 0.72 0.96 0.96 0.90 0.61 0.56 0.62
Accounts Payable Turnover
0.68 0.41 0.52 0.44 0.58 1.38 0.43 0.68 0.37 1.52 1.28
Days Sales Outstanding (DSO)
0.00 84.69 51.13 46.63 46.91 14.88 16.98 21.92 54.86 28.62 14.56
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
533.34 893.43 696.69 832.84 627.60 264.77 847.35 537.98 991.65 240.57 284.08
Cash Conversion Cycle (CCC)
-533.34 -808.74 -645.56 -786.21 -580.69 -249.89 -830.38 -516.06 -936.79 -211.95 -269.52
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3.29 1.38 0.75 2.54 2.85 2.66 2.83 2.32 0.72 1.01 0.27
Invested Capital Turnover
0.37 0.64 0.49 0.43 0.60 1.19 1.24 0.85 0.80 0.65 0.78
Increase / (Decrease) in Invested Capital
0.43 0.54 -2.46 -0.65 -0.44 1.28 2.08 -0.21 -2.13 -1.64 -2.56
Enterprise Value (EV)
46 24 5.88 -1.89 3.66 -2.95 8.85 9.18 4.54 4.23 10
Market Capitalization
50 30 8.17 10 26 16 23 20 14 8.89 26
Book Value per Share
$0.31 $0.28 $1.21 $2.29 $1.88 $1.48 $1.15 $0.84 $0.66 $0.27 $0.69
Tangible Book Value per Share
$0.19 $0.19 $0.31 $1.93 $1.71 $1.31 $1.00 $0.69 $0.50 $0.16 $0.59
Total Capital
7.22 6.74 3.04 15 26 22 17 13 9.97 5.68 16
Total Debt
0.59 0.00 0.00 0.00 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 0.00
Net Debt
-3.35 -5.36 -2.29 -12 -23 -19 -14 -10 -9.24 -4.66 -16
Capital Expenditures (CapEx)
0.00 0.16 0.02 0.20 0.43 0.01 0.03 0.16 0.06 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1.70 -3.40 -3.83 -2.18 -2.11 -2.19 -1.78 -2.35 -3.84 -3.30 -3.25
Debt-free Net Working Capital (DFNWC)
2.24 1.96 -1.54 10 21 17 13 7.99 5.40 1.36 13
Net Working Capital (NWC)
1.65 1.96 -1.54 10 21 17 13 7.99 5.40 1.36 13
Net Nonoperating Expense (NNE)
1.49 2.22 1.20 0.96 1.16 1.08 1.38 1.25 2.10 1.66 1.39
Net Nonoperating Obligations (NNO)
-3.35 -5.36 -2.29 -12 -23 -19 -14 -10 -9.24 -4.66 -16
Total Depreciation and Amortization (D&A)
0.23 0.24 0.25 0.23 0.24 0.24 0.42 0.26 0.26 0.28 0.25
Debt-free, Cash-free Net Working Capital to Revenue
-149.25% -479.83% -391.51% -176.97% -113.98% -91.56% -79.82% -113.31% -267.50% -274.98% -267.11%
Debt-free Net Working Capital to Revenue
196.66% 276.30% -157.26% 829.94% 1,115.93% 712.46% 564.09% 385.19% 375.78% 113.76% 1,028.78%
Net Working Capital to Revenue
145.12% 276.30% -157.26% 829.94% 1,115.93% 712.46% 564.09% 385.19% 375.78% 113.76% 1,028.78%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.80) ($27.70) ($1.61) ($1.83) ($0.34) ($0.43) ($0.34) ($0.33) ($0.39) ($0.31) ($0.19)
Adjusted Weighted Average Basic Shares Outstanding
2.12M 217.35K 2.51M 6.51M 13.63M 9.41M 14.95M 15.01M 18.37M 17.58M 24.79M
Adjusted Diluted Earnings per Share
$0.00 ($27.70) $0.00 $0.00 ($0.34) ($0.43) ($0.34) ($0.33) ($0.39) ($0.31) ($0.19)
Adjusted Weighted Average Diluted Shares Outstanding
2.38M 217.35K 6.35M 14.36M 13.63M 9.41M 14.95M 15.01M 18.37M 17.58M 24.79M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($27.70) $0.00 $0.00 $0.00 ($0.43) $0.00 $0.00 $0.00 ($0.31) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
2.38M 2.51M 6.35M 14.36M 14.84M 14.93M 15.01M 15.18M 21.33M 23.27M 31.15M
Normalized Net Operating Profit after Tax (NOPAT)
-3.61 -3.81 -2.86 -2.45 -3.25 -3.00 -3.63 -3.78 -5.12 -3.78 -3.34
Normalized NOPAT Margin
-2,408.47% -6,044.44% -522.45% -523.50% -421.00% -497.20% -951.89% -1,195.54% -3,735.04% -1,035.42% -839.82%
Pre Tax Income Margin
-3,404.00% -8,922.22% -740.51% -729.27% -571.67% -677.11% -1,315.22% -1,591.14% -5,270.80% -1,491.51% -1,189.95%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Longeveron (NASDAQ: LGVN) continues to operate like a development-stage biotech: modest revenue, heavy operating losses, and a business model that still depends on external financing to fund research and operations. The good news is that the company ended Q1 2026 with a much stronger cash position after a sizeable financing raise. The less encouraging news is that revenue remains small relative to spending, so losses and cash burn are still the dominant story.

Quarter-over-quarter, Q1 2026 showed improvement in a few key areas. Revenue rose to $398,000 from $365,000 in Q4 2025, and gross profit edged up to $264,000. Operating expenses also came down sharply to $5.0 million from $5.7 million in the prior quarter, helped by lower SG&A and R&D spending. Even so, LGVN still posted a net loss of $4.7 million for the quarter.

Cash flow improved dramatically on the surface because of financing activity. LGVN generated a net increase in cash and equivalents of $11.1 million in Q1 2026, driven by $13.4 million of preferred equity issuance and $1.3 million of common equity issuance. That pushed cash and equivalents to $15.8 million at quarter-end, up from $9.2 million at the end of Q3 2025 and $10.3 million at the end of Q2 2025.

However, operating cash burn remains significant. The company used $4.37 million in operating cash during Q1 2026, only slightly better than the $5.30 million burned in Q4 2025 and still consistent with a company that is not yet self-funding. For retail investors, that means the balance sheet is being supported by dilutive capital raises rather than positive cash generation.

  • Cash balance improved materially to $15.8 million in Q1 2026 from $9.2 million in Q3 2025, giving the company more near-term flexibility.
  • Operating expenses declined to $5.0 million from $5.7 million in Q4 2025, suggesting some cost control.
  • Net loss narrowed to $4.7 million from $5.4 million in Q4 2025.
  • Revenue ticked higher to $398,000 from $365,000 sequentially.
  • Gross profit improved slightly to $264,000, indicating the company is still producing positive gross margins on its revenue base.
  • Financing activity boosted liquidity, but it was the main reason cash increased, not operating performance.
  • Balance sheet equity increased to $16.0 million from $9.97 million in Q3 2025, largely reflecting new capital raises.
  • Operating cash burn remains high at $4.37 million for the quarter.
  • Losses still far exceed revenue, with quarterly revenue under $0.4 million versus millions in operating expenses.
  • Share issuance remains a dependency, which can dilute existing shareholders over time.

Looking at the longer trend, LGVN’s quarterly revenue has been volatile but generally low, ranging from roughly $137,000 to $773,000 across the periods provided, while operating expenses have stayed in the multi-million-dollar range. That gap has produced recurring quarterly losses for years. The company’s net income has remained negative every quarter in the dataset, and earnings per share have been deeply negative as well.

The balance sheet has also changed meaningfully over the last year. Total assets were $21.2 million in Q1 2026, up from $15.6 million in Q3 2025, while total liabilities were $5.2 million versus $5.6 million in Q3 2025. That leaves LGVN with positive common equity of $16.0 million. Still, the improvement appears driven more by financing and equity issuance than by internal profitability.

Bottom line: Longeveron has bought itself more runway with a strong Q1 2026 financing round, and it did make some progress on expenses. But investors should recognize that this is still a cash-consuming biotech with limited revenue and ongoing dilution risk. The key question going forward is whether the company can convert its clinical and business progress into a meaningful, repeatable revenue stream before it has to return to the market for more capital.

07/27/26 03:21 AM ETAI Generated. May Contain Errors.

Longeveron Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Longeveron's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Longeveron's net income appears to be on an upward trend, with a most recent value of -$22.70 million in 2025, rising from -$3.72 million in 2020. The previous period was -$15.97 million in 2024. Check out Longeveron's forecast to explore projected trends and price targets.

Longeveron's total operating income in 2025 was -$23.29 million, based on the following breakdown:
  • Total Gross Profit: $803 thousand
  • Total Operating Expenses: $24.09 million

Over the last 5 years, Longeveron's total revenue changed from $5.63 million in 2020 to $1.20 million in 2025, a change of -78.7%.

Longeveron's total liabilities were at $4.59 million at the end of 2025, a 24.9% increase from 2024, and a 37.0% decrease since 2020.

In the past 5 years, Longeveron's cash and equivalents has ranged from $816 thousand in 2020 to $25.66 million in 2021, and is currently $4.66 million as of their latest financial filing in 2025.

Over the last 5 years, Longeveron's book value per share changed from 0.12 in 2020 to 0.27 in 2025, a change of 117.9%.



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