Annual Income Statements for NRx Pharmaceuticals
This table shows NRx Pharmaceuticals' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for NRx Pharmaceuticals
This table shows NRx Pharmaceuticals' 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 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-6.06 |
-9.87 |
-6.53 |
-7.90 |
-1.62 |
-4.81 |
-5.51 |
-18 |
-5.89 |
-1.43 |
-17 |
| Consolidated Net Income / (Loss) |
|
-6.06 |
-9.86 |
-6.53 |
-7.90 |
-1.62 |
-4.81 |
-5.51 |
-18 |
-5.89 |
-1.43 |
-17 |
| Net Income / (Loss) Continuing Operations |
|
-6.06 |
-9.86 |
-6.53 |
-7.90 |
-1.62 |
-4.81 |
-5.51 |
-18 |
-5.89 |
-1.43 |
-17 |
| Total Pre-Tax Income |
|
-6.06 |
-9.86 |
-6.53 |
-7.90 |
-1.62 |
-4.81 |
-5.51 |
-18 |
-5.89 |
-1.43 |
-17 |
| Total Revenue |
|
0.00 |
- |
0.00 |
0.00 |
0.01 |
0.04 |
0.00 |
0.00 |
5.37 |
0.01 |
0.01 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.01 |
0.04 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.01 |
0.04 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Investment Securities Interest Income |
|
- |
- |
- |
- |
0.01 |
- |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Non-Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
5.37 |
0.00 |
0.00 |
| Total Non-Interest Expense |
|
5.81 |
7.99 |
6.00 |
7.05 |
3.02 |
1.43 |
3.85 |
3.73 |
4.02 |
4.74 |
6.51 |
| Marketing Expense |
|
3.31 |
5.38 |
1.75 |
2.80 |
0.61 |
0.22 |
0.80 |
0.99 |
1.43 |
1.31 |
2.12 |
| Other Operating Expenses |
|
2.49 |
3.88 |
4.25 |
4.25 |
2.41 |
0.99 |
3.04 |
2.74 |
2.81 |
4.44 |
5.42 |
| Depreciation Expense |
|
- |
- |
- |
- |
0.00 |
- |
0.00 |
0.00 |
0.03 |
0.06 |
0.07 |
| Other Special Charges |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.24 |
0.00 |
0.00 |
-0.24 |
-1.07 |
-1.10 |
| Nonoperating Income / (Expense), net |
|
-0.25 |
-1.87 |
-0.53 |
-0.85 |
1.39 |
-3.43 |
-1.67 |
-14 |
-7.24 |
3.31 |
-10 |
| Basic Earnings per Share |
|
($0.74) |
($1.30) |
($0.74) |
($0.75) |
($0.15) |
($0.45) |
($0.34) |
($0.98) |
($0.27) |
($0.04) |
($0.44) |
| Weighted Average Basic Shares Outstanding |
|
8.19M |
7.58M |
8.85M |
10.52M |
10.97M |
10.64M |
16.41M |
17.93M |
22.23M |
32.33M |
37.65M |
| Weighted Average Diluted Shares Outstanding |
|
- |
95.70M |
10.70M |
10.89M |
12.09M |
16.92M |
17.29M |
19.71M |
28.10M |
36.23M |
43.30M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
95.70M |
10.70M |
10.89M |
12.09M |
16.92M |
17.29M |
19.71M |
28.10M |
36.23M |
43.30M |
Annual Cash Flow Statements for NRx Pharmaceuticals
This table details how cash moves in and out of NRx Pharmaceuticals' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-0.44 |
-0.01 |
0.98 |
26 |
-7.55 |
-15 |
-3.15 |
6.35 |
| Net Cash From Operating Activities |
|
-0.47 |
-0.79 |
-2.27 |
-38 |
-40 |
-22 |
-11 |
-14 |
| Net Cash From Continuing Operating Activities |
|
-0.47 |
-0.79 |
-2.27 |
-38 |
-40 |
-22 |
-11 |
-14 |
| Net Income / (Loss) Continuing Operations |
|
0.07 |
0.41 |
-52 |
-93 |
-40 |
-30 |
-25 |
-29 |
| Consolidated Net Income / (Loss) |
|
0.07 |
0.41 |
-52 |
-93 |
-40 |
-30 |
-25 |
-29 |
| Provision For Loan Losses |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.04 |
| Depreciation Expense |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.07 |
| Amortization Expense |
|
- |
- |
0.02 |
- |
- |
- |
0.00 |
0.07 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.09 |
-1.21 |
46 |
60 |
-0.70 |
3.32 |
9.19 |
13 |
| Changes in Operating Assets and Liabilities, net |
|
0.55 |
0.00 |
3.45 |
-4.90 |
0.70 |
5.16 |
5.29 |
1.41 |
| Net Cash From Investing Activities |
|
-0.65 |
40 |
-0.00 |
-0.01 |
-0.01 |
-0.00 |
0.00 |
-2.81 |
| Net Cash From Continuing Investing Activities |
|
-0.65 |
40 |
-0.00 |
-0.01 |
-0.01 |
-0.00 |
0.00 |
-2.81 |
| Purchase of Investment Securities |
|
-0.69 |
-0.99 |
-0.00 |
-0.01 |
-0.01 |
-0.00 |
0.00 |
-2.81 |
| Net Cash From Financing Activities |
|
0.68 |
-39 |
3.25 |
63 |
32 |
6.20 |
7.49 |
23 |
| Net Cash From Continuing Financing Activities |
|
0.68 |
-39 |
3.25 |
63 |
32 |
6.20 |
7.49 |
23 |
| Issuance of Debt |
|
0.69 |
1.39 |
0.62 |
0.00 |
10 |
0.94 |
7.08 |
5.23 |
| Issuance of Common Equity |
|
0.00 |
- |
2.58 |
65 |
23 |
8.12 |
5.91 |
16 |
| Repayment of Debt |
|
0.00 |
- |
0.00 |
-1.28 |
-0.52 |
-4.04 |
-9.47 |
-0.90 |
| Other Financing Activities, Net |
|
-0.01 |
- |
0.00 |
0.00 |
0.01 |
0.00 |
3.97 |
3.09 |
| Cash Interest Paid |
|
- |
- |
- |
- |
0.00 |
0.89 |
0.37 |
0.00 |
| Cash Income Taxes Paid |
|
0.00 |
0.17 |
- |
- |
- |
0.00 |
0.00 |
0.00 |
Quarterly Cash Flow Statements for NRx Pharmaceuticals
This table details how cash moves in and out of NRx Pharmaceuticals' 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 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-6.07 |
-4.31 |
-3.28 |
0.58 |
-0.25 |
-0.20 |
4.11 |
-2.64 |
4.27 |
-1.08 |
20 |
| Net Cash From Operating Activities |
|
-4.56 |
-3.19 |
-3.67 |
-2.56 |
-2.31 |
-2.10 |
-3.48 |
-4.03 |
-2.89 |
-4.30 |
-8.88 |
| Net Cash From Continuing Operating Activities |
|
-4.56 |
-3.19 |
-3.67 |
-2.56 |
-2.31 |
-2.10 |
-3.48 |
-4.03 |
-2.89 |
-4.30 |
-8.88 |
| Net Income / (Loss) Continuing Operations |
|
-6.06 |
-4.33 |
-6.53 |
-7.90 |
-1.62 |
-9.08 |
-5.51 |
-18 |
-5.89 |
-1.43 |
-17 |
| Consolidated Net Income / (Loss) |
|
-6.06 |
-4.33 |
-6.53 |
-7.90 |
-1.62 |
-9.08 |
-5.51 |
-18 |
-5.89 |
-1.43 |
-17 |
| Provision For Loan Losses |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
0.03 |
0.03 |
| Depreciation Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.03 |
0.06 |
0.07 |
| Amortization Expense |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
0.02 |
0.10 |
0.10 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.68 |
-1.28 |
0.57 |
2.29 |
-0.73 |
7.07 |
2.03 |
14 |
2.39 |
-3.39 |
11 |
| Changes in Operating Assets and Liabilities, net |
|
0.81 |
2.42 |
2.29 |
3.05 |
0.04 |
-0.09 |
0.00 |
-0.52 |
0.57 |
0.33 |
-3.45 |
| Net Cash From Investing Activities |
|
-0.00 |
0.00 |
0.00 |
- |
- |
- |
0.00 |
- |
-2.56 |
-0.21 |
-0.68 |
| Net Cash From Continuing Investing Activities |
|
-0.00 |
0.00 |
0.00 |
- |
- |
- |
0.00 |
- |
-2.56 |
-0.21 |
-0.68 |
| Net Cash From Financing Activities |
|
-1.50 |
-1.12 |
0.40 |
3.14 |
2.05 |
1.90 |
7.59 |
1.39 |
9.73 |
3.42 |
30 |
| Net Cash From Continuing Financing Activities |
|
-1.50 |
-1.12 |
0.40 |
3.14 |
2.05 |
1.90 |
7.59 |
1.39 |
9.73 |
3.42 |
30 |
| Issuance of Common Equity |
|
- |
- |
2.55 |
3.14 |
0.22 |
- |
8.26 |
1.01 |
9.95 |
3.42 |
29 |
| Repayment of Debt |
|
-2.67 |
-1.27 |
-2.16 |
-0.00 |
-3.17 |
-4.15 |
-0.67 |
-0.07 |
- |
0.00 |
-0.05 |
Annual Balance Sheets for NRx Pharmaceuticals
This table presents NRx Pharmaceuticals' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
70 |
71 |
32 |
2.94 |
33 |
26 |
7.32 |
3.65 |
13 |
| Cash and Due from Banks |
|
0.45 |
0.01 |
0.00 |
1.86 |
28 |
20 |
4.60 |
1.44 |
7.80 |
| Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.40 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
- |
- |
- |
- |
- |
- |
0.01 |
0.06 |
| Goodwill |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
1.79 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.93 |
| Other Assets |
|
69 |
71 |
32 |
1.08 |
5.12 |
5.76 |
2.72 |
2.20 |
1.98 |
| Total Liabilities & Shareholders' Equity |
|
70 |
71 |
32 |
2.94 |
33 |
26 |
7.32 |
3.65 |
13 |
| Total Liabilities |
|
0.09 |
1.26 |
2.57 |
47 |
6.06 |
18 |
19 |
27 |
29 |
| Short-Term Debt |
|
0.00 |
0.02 |
1.54 |
43 |
3.69 |
9.78 |
4.63 |
4.45 |
4.59 |
| Accrued Interest Payable |
|
0.01 |
- |
- |
4.07 |
2.38 |
5.77 |
9.16 |
11 |
12 |
| Other Short-Term Payables |
|
0.09 |
0.55 |
0.62 |
0.00 |
- |
0.04 |
0.02 |
6.02 |
12 |
| Other Long-Term Liabilities |
|
- |
- |
- |
- |
- |
- |
5.24 |
0.00 |
0.32 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
- |
- |
- |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
5.00 |
5.00 |
5.00 |
-44 |
-183 |
7.41 |
-12 |
-23 |
-16 |
| Total Preferred & Common Equity |
|
5.00 |
5.00 |
5.00 |
-44 |
21 |
7.41 |
-12 |
-23 |
-16 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
5.00 |
5.00 |
5.00 |
-44 |
-183 |
7.41 |
-12 |
-23 |
-16 |
| Common Stock |
|
5.11 |
5.04 |
4.63 |
46 |
0.06 |
230 |
241 |
255 |
291 |
| Retained Earnings |
|
-0.11 |
-0.04 |
0.37 |
-90 |
-183 |
-223 |
-253 |
-278 |
-307 |
Quarterly Balance Sheets for NRx Pharmaceuticals
This table presents NRx Pharmaceuticals' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
3.79 |
5.26 |
4.46 |
7.59 |
4.84 |
15 |
12 |
34 |
| Cash and Due from Banks |
|
1.32 |
1.90 |
1.65 |
5.55 |
2.91 |
7.18 |
6.71 |
27 |
| Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
0.40 |
0.40 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
- |
- |
- |
- |
0.07 |
0.26 |
0.92 |
| Goodwill |
|
- |
- |
- |
- |
- |
0.61 |
1.79 |
1.79 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
1.78 |
0.88 |
0.83 |
| Other Assets |
|
2.47 |
3.37 |
2.82 |
2.04 |
1.93 |
5.36 |
1.86 |
3.53 |
| Total Liabilities & Shareholders' Equity |
|
3.79 |
5.26 |
4.46 |
7.59 |
4.84 |
15 |
12 |
34 |
| Total Liabilities |
|
19 |
24 |
23 |
33 |
40 |
41 |
26 |
34 |
| Short-Term Debt |
|
6.27 |
- |
5.50 |
4.31 |
4.01 |
4.41 |
4.40 |
3.94 |
| Accrued Interest Payable |
|
13 |
- |
12 |
8.40 |
9.85 |
20 |
11 |
11 |
| Other Short-Term Payables |
|
0.03 |
- |
2.31 |
9.85 |
16 |
16 |
9.50 |
19 |
| Other Long-Term Liabilities |
|
- |
16 |
- |
10 |
10 |
0.16 |
0.54 |
0.46 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
-15 |
-18 |
-19 |
-25 |
-36 |
-26 |
-14 |
-0.17 |
| Total Preferred & Common Equity |
|
-15 |
-18 |
-19 |
-25 |
-36 |
-26 |
-14 |
-0.17 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
-15 |
-18 |
-19 |
-25 |
-36 |
-26 |
-14 |
-0.17 |
| Common Stock |
|
245 |
249 |
250 |
259 |
266 |
282 |
295 |
325 |
| Retained Earnings |
|
-260 |
-268 |
-269 |
-284 |
-301 |
-307 |
-308 |
-325 |
Annual Metrics And Ratios for NRx Pharmaceuticals
This table displays calculated financial ratios and metrics derived from NRx Pharmaceuticals' official financial filings.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
9,035,500.00 |
2,716,028.00 |
2,688,242.00 |
117,620,676.00 |
67,641,314.00 |
81,700,918.00 |
12,094,094.00 |
28,097,627.00 |
| DEI Adjusted Shares Outstanding |
|
903,550.00 |
271,603.00 |
268,824.00 |
11,762,068.00 |
6,764,131.00 |
8,170,092.00 |
12,094,094.00 |
28,097,627.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.07 |
1.50 |
-192.61 |
-7.91 |
-5.88 |
-3.69 |
-2.08 |
-1.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
105.79% |
-100.00% |
0.00% |
12,129.55% |
| EBITDA Growth |
|
0.00% |
497.77% |
-10,527.23% |
-125.18% |
61.89% |
36.86% |
33.70% |
42.01% |
| EBIT Growth |
|
0.00% |
497.77% |
-10,531.09% |
-125.11% |
61.89% |
36.86% |
33.69% |
41.26% |
| NOPAT Growth |
|
0.00% |
517.88% |
-8,907.18% |
-125.11% |
61.89% |
36.86% |
33.69% |
41.26% |
| Net Income Growth |
|
0.00% |
517.88% |
-12,777.17% |
-79.74% |
57.28% |
24.16% |
16.66% |
-13.91% |
| EPS Growth |
|
0.00% |
100.00% |
0.00% |
-31.13% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-67.53% |
-185.72% |
-1,564.59% |
-5.44% |
45.52% |
50.88% |
-32.67% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-108.64% |
-3,220.07% |
81.76% |
137.17% |
-182.09% |
-59.77% |
| Invested Capital Growth |
|
0.00% |
-55.23% |
-103.60% |
2,782.79% |
-34.08% |
-135.49% |
-93.80% |
17.52% |
| Revenue Q/Q Growth |
|
0.00% |
55.53% |
-100.00% |
0.00% |
4.18% |
-100.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-51.70% |
-1,023.52% |
-5.74% |
49.44% |
5.98% |
26.35% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
-51.70% |
-1,023.94% |
-5.74% |
49.43% |
5.98% |
26.34% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
-9.70% |
-985.89% |
-5.74% |
49.43% |
5.98% |
26.34% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
-9.70% |
-978.47% |
15.12% |
33.65% |
1.25% |
16.73% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
100.00% |
-3,120.00% |
71.95% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-31.78% |
-6.82% |
-40.53% |
6.93% |
19.14% |
9.33% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-110.53% |
-32.36% |
68.89% |
529.44% |
-264.52% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
-23.56% |
-120.02% |
116.19% |
5.59% |
0.00% |
35.53% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
40.85% |
0.00% |
-95,597.52% |
-17,703.61% |
0.00% |
-41,938.64% |
-198.85% |
| EBIT Margin |
|
0.00% |
40.85% |
0.00% |
-95,599.17% |
-17,705.22% |
0.00% |
-41,950.00% |
-201.51% |
| Profit (Net Income) Margin |
|
0.00% |
33.87% |
0.00% |
-76,911.57% |
-15,965.46% |
0.00% |
-57,104.55% |
-531.91% |
| Tax Burden Percent |
|
80.21% |
82.91% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.76% |
80.45% |
90.17% |
108.31% |
136.13% |
263.97% |
| Effective Tax Rate |
|
19.79% |
17.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.80% |
0.00% |
-554.18% |
-122.55% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.80% |
0.00% |
-563.62% |
-130.41% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.02% |
0.00% |
636.19% |
167.78% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.10% |
0.82% |
725.66% |
82.01% |
45.23% |
1,394.54% |
143.76% |
146.18% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
77.09% |
0.00% |
-370.49% |
-81.47% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.96% |
0.00% |
-648.58% |
-150.61% |
0.00% |
-336.64% |
-130.58% |
| Return on Assets (ROA) |
|
0.00% |
0.79% |
0.00% |
-521.80% |
-135.81% |
0.00% |
-458.25% |
-344.70% |
| Return on Common Equity (ROCE) |
|
0.01% |
0.08% |
1,971.52% |
82.01% |
45.23% |
1,395.51% |
143.77% |
146.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.32% |
8.17% |
118.29% |
-447.29% |
-536.56% |
256.97% |
108.19% |
179.59% |
| Net Operating Profit after Tax (NOPAT) |
|
0.07 |
0.41 |
-36 |
-81 |
-31 |
-19 |
-13 |
-7.59 |
| NOPAT Margin |
|
0.00% |
33.87% |
0.00% |
-66,919.42% |
-12,393.65% |
0.00% |
-29,365.00% |
-141.05% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
70.89% |
9.44% |
7.87% |
123.76% |
173.21% |
299.45% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
16,741.32% |
6,838.15% |
0.00% |
14,088.64% |
70.19% |
| Operating Expenses to Revenue |
|
0.00% |
59.15% |
0.00% |
95,699.17% |
17,805.22% |
0.00% |
42,050.00% |
301.51% |
| Earnings before Interest and Taxes (EBIT) |
|
0.08 |
0.49 |
-51 |
-116 |
-44 |
-28 |
-18 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.08 |
0.49 |
-51 |
-116 |
-44 |
-28 |
-18 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.84 |
1.29 |
0.00 |
0.00 |
1.01 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
1.84 |
1.29 |
0.00 |
0.00 |
1.01 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
5.33 |
0.00 |
232.33 |
30.15 |
0.00 |
604.70 |
14.15 |
| Price to Earnings (P/E) |
|
139.43 |
15.75 |
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% |
| Earnings Yield |
|
0.72% |
6.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.06 |
1.05 |
0.00 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
27.27 |
0.00 |
34.66 |
0.22 |
0.00 |
786.93 |
13.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
903.39 |
66.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
903.39 |
66.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
1,126.31 |
80.52 |
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.84 |
0.00 |
0.00 |
0.00 |
0.50 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.07 |
-0.97 |
-0.02 |
1.70 |
-0.39 |
-0.41 |
-0.29 |
| Long-Term Debt to Equity |
|
0.01 |
0.01 |
0.00 |
0.00 |
0.38 |
0.00 |
-0.22 |
0.00 |
| Financial Leverage |
|
0.01 |
0.03 |
-3.12 |
-1.13 |
-1.29 |
-3.99 |
-0.40 |
-0.36 |
| Leverage Ratio |
|
1.01 |
1.04 |
-2.45 |
-0.16 |
-0.33 |
-7.66 |
-0.31 |
-0.42 |
| Compound Leverage Factor |
|
1.01 |
1.04 |
-2.47 |
-0.13 |
-0.30 |
-8.30 |
-0.43 |
-1.12 |
| Debt to Total Capital |
|
1.01% |
6.21% |
-3,768.62% |
-2.05% |
62.97% |
-65.23% |
-68.75% |
-40.40% |
| Short-Term Debt to Total Capital |
|
0.02% |
4.88% |
-3,768.62% |
-2.05% |
48.87% |
-65.23% |
-32.34% |
-40.40% |
| Long-Term Debt to Total Capital |
|
0.98% |
1.32% |
0.00% |
0.00% |
14.10% |
0.00% |
-36.41% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
91.88% |
77.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
7.12% |
15.90% |
3,868.62% |
102.05% |
37.03% |
165.27% |
168.75% |
140.40% |
| Debt to EBITDA |
|
8.57 |
3.96 |
-0.83 |
-0.03 |
-0.29 |
-0.17 |
-0.51 |
-0.43 |
| Net Debt to EBITDA |
|
8.44 |
3.96 |
-0.79 |
0.21 |
0.17 |
0.00 |
-0.43 |
0.30 |
| Long-Term Debt to EBITDA |
|
8.37 |
0.84 |
0.00 |
0.00 |
-0.06 |
0.00 |
-0.27 |
0.00 |
| Debt to NOPAT |
|
10.69 |
4.78 |
-1.19 |
-0.05 |
-0.41 |
-0.24 |
-0.73 |
-0.60 |
| Net Debt to NOPAT |
|
10.52 |
4.78 |
-1.13 |
0.30 |
0.24 |
0.00 |
-0.62 |
0.42 |
| Long-Term Debt to NOPAT |
|
10.44 |
1.02 |
0.00 |
0.00 |
-0.09 |
0.00 |
-0.39 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
92.81% |
89.90% |
-171.69% |
0.00% |
0.00% |
-0.07% |
-0.01% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
39 |
-3.39 |
-112 |
-21 |
7.63 |
-6.26 |
-10 |
| Operating Cash Flow to CapEx |
|
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 |
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
0.65 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
147.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
70 |
31 |
-1.13 |
30 |
20 |
-7.10 |
-14 |
-11 |
| Invested Capital Turnover |
|
0.00 |
0.02 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
-0.43 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-39 |
-33 |
31 |
-10 |
-27 |
-6.66 |
2.41 |
| Enterprise Value (EV) |
|
74 |
33 |
47 |
4.19 |
0.06 |
3.80 |
35 |
73 |
| Market Capitalization |
|
9.22 |
6.43 |
6.56 |
28 |
7.51 |
3.76 |
27 |
76 |
| Book Value per Share |
|
$0.55 |
$0.82 |
($16.28) |
($3.11) |
$0.11 |
($0.14) |
($1.92) |
($0.57) |
| Tangible Book Value per Share |
|
$0.55 |
$0.82 |
($16.28) |
($3.11) |
$0.11 |
($0.14) |
($1.92) |
($0.66) |
| Total Capital |
|
70 |
31 |
-1.13 |
-179 |
20 |
-7.10 |
-14 |
-11 |
| Total Debt |
|
0.71 |
1.95 |
43 |
3.69 |
13 |
4.63 |
9.46 |
4.59 |
| Total Long-Term Debt |
|
0.69 |
0.42 |
0.00 |
0.00 |
2.82 |
0.00 |
5.01 |
0.00 |
| Net Debt |
|
0.70 |
1.95 |
41 |
-24 |
-7.45 |
0.04 |
8.02 |
-3.21 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
16 |
12 |
8.89 |
11 |
12 |
21 |
| Net Nonoperating Obligations (NNO) |
|
0.71 |
1.95 |
43 |
214 |
13 |
4.63 |
9.46 |
4.59 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.01 |
0.01 |
0.14 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($29.00) |
($11.00) |
$0.00 |
($198.00) |
($60.00) |
($40.00) |
($2.36) |
($1.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
90.36K |
27.16K |
0.00 |
469.18K |
657.67K |
757.62K |
10.64M |
21.40M |
| Adjusted Diluted Earnings per Share |
|
($29.00) |
($11.00) |
$0.00 |
($198.00) |
($60.00) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
90.36K |
27.16K |
0.00 |
469.18K |
657.67K |
957.00K |
16.92M |
33.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
($29.00) |
($11.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
26.15K |
27.83K |
0.00 |
666.41K |
715.58K |
957.00K |
16.92M |
33.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.07 |
0.41 |
-36 |
-81 |
-31 |
-19 |
-13 |
-8.45 |
| Normalized NOPAT Margin |
|
0.00% |
33.87% |
0.00% |
-66,919.42% |
-12,393.65% |
0.00% |
-29,365.00% |
-156.99% |
| Pre Tax Income Margin |
|
0.00% |
40.85% |
0.00% |
-76,911.57% |
-15,965.46% |
0.00% |
-57,104.55% |
-531.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
9,971.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for NRx Pharmaceuticals
This table displays calculated financial ratios and metrics derived from NRx Pharmaceuticals' official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
81,700,918.00 |
81,700,918.00 |
95,699,780.00 |
10,700,609.00 |
10,894,693.00 |
12,094,094.00 |
16,915,647.00 |
17,289,192.00 |
19,705,077.00 |
33,067,630.00 |
36,228,992.00 |
| DEI Adjusted Shares Outstanding |
|
8,170,092.00 |
8,170,092.00 |
9,569,978.00 |
10,700,609.00 |
10,894,693.00 |
12,094,094.00 |
16,915,647.00 |
17,289,192.00 |
19,705,077.00 |
33,067,630.00 |
36,228,992.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.74 |
-1.21 |
-0.68 |
-0.74 |
-0.15 |
-0.40 |
-0.33 |
-1.02 |
-0.30 |
-0.04 |
-0.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
89,416.67% |
25.00% |
200.00% |
| EBITDA Growth |
|
35.81% |
18.15% |
-2.46% |
13.90% |
47.98% |
82.66% |
135.93% |
-11.66% |
146.12% |
-19.00% |
15.19% |
| EBIT Growth |
|
35.79% |
18.15% |
-2.46% |
13.90% |
47.97% |
82.65% |
35.93% |
94.18% |
144.66% |
-23.26% |
-74.33% |
| NOPAT Growth |
|
35.79% |
18.15% |
-2.46% |
13.90% |
47.97% |
82.65% |
135.93% |
47.09% |
144.66% |
-23.26% |
-74.33% |
| Net Income Growth |
|
33.26% |
3.73% |
-18.43% |
9.41% |
73.23% |
51.20% |
15.56% |
-245.26% |
-262.91% |
74.06% |
6.03% |
| EPS Growth |
|
0.00% |
3.73% |
0.00% |
0.00% |
0.00% |
65.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
27.16% |
61.63% |
39.71% |
67.20% |
49.47% |
34.27% |
10.41% |
-114.44% |
-25.37% |
-23.42% |
-120.33% |
| Free Cash Flow Firm Growth |
|
232.40% |
512.51% |
40.56% |
90.16% |
29.20% |
-73.56% |
41.60% |
-2.27% |
45.30% |
-217.85% |
-318.66% |
| Invested Capital Growth |
|
0.00% |
-135.49% |
-152.64% |
-183.42% |
0.00% |
-93.80% |
-273.65% |
-194.29% |
-106.50% |
77.42% |
111.92% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-90.91% |
0.00% |
268,450.00% |
0.00% |
20.00% |
| EBITDA Q/Q Growth |
|
29.08% |
-37.55% |
24.91% |
-17.54% |
57.16% |
54.14% |
-77.40% |
0.00% |
118.64% |
0.00% |
-38.36% |
| EBIT Q/Q Growth |
|
29.07% |
-37.52% |
24.90% |
-17.54% |
57.13% |
54.14% |
-77.27% |
0.00% |
136.13% |
0.00% |
-37.20% |
| NOPAT Q/Q Growth |
|
29.07% |
-37.52% |
24.90% |
-17.54% |
57.13% |
54.14% |
-77.27% |
0.00% |
136.13% |
0.00% |
-37.20% |
| Net Income Q/Q Growth |
|
30.46% |
-62.64% |
33.79% |
-20.97% |
79.45% |
-196.43% |
85.43% |
0.00% |
66.50% |
0.00% |
-1,055.24% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
41.58% |
30.06% |
-15.01% |
30.21% |
9.99% |
9.02% |
-131.74% |
-31.49% |
28.23% |
0.00% |
-106.64% |
| Free Cash Flow Firm Q/Q Growth |
|
51.52% |
44.58% |
-0.88% |
-12.43% |
2.95% |
-70.41% |
996.74% |
-89.01% |
-34.54% |
0.00% |
-12.14% |
| Invested Capital Q/Q Growth |
|
-100.00% |
0.00% |
-23.98% |
-21.99% |
-98.75% |
35.53% |
-406.02% |
48.41% |
32.46% |
0.00% |
139.99% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,147.73% |
-96,050.00% |
0.00% |
25.88% |
-91,440.00% |
-105,433.33% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,150.00% |
-96,075.00% |
0.00% |
25.08% |
-94,740.00% |
-108,316.67% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-10,934.09% |
-137,800.00% |
0.00% |
-109.66% |
-28,600.00% |
-275,333.33% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
200.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
104.37% |
123.44% |
108.84% |
112.01% |
53.71% |
347.11% |
0.00% |
471.34% |
-437.27% |
30.19% |
254.19% |
| 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) |
|
0.00% |
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% |
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% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
1,394.54% |
25.04% |
286.30% |
117.16% |
143.76% |
212.32% |
209.47% |
170.77% |
125.92% |
131.22% |
| 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% |
-1,208.94% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-25.28% |
-810.62% |
0.00% |
13.96% |
-52,315.26% |
-29,919.15% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-87.74% |
-1,162.66% |
0.00% |
-61.04% |
-15,792.87% |
-76,052.38% |
| Return on Common Equity (ROCE) |
|
0.00% |
1,395.51% |
25.04% |
286.30% |
117.16% |
143.77% |
212.32% |
104.74% |
170.77% |
125.92% |
131.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
206.82% |
165.00% |
117.16% |
0.00% |
169.74% |
158.82% |
147.78% |
177.62% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.07 |
-5.59 |
-4.20 |
-4.94 |
-2.12 |
-0.97 |
-2.69 |
-2.61 |
0.94 |
-3.32 |
-4.55 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,205.00% |
-67,252.50% |
0.00% |
17.56% |
-66,318.00% |
-75,821.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
49.53% |
1.81% |
25.39% |
-22.34% |
54.51% |
53.36% |
256.80% |
105.99% |
-43.30% |
200.31% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
495.45% |
20,100.00% |
0.00% |
26.61% |
26,180.00% |
35,266.67% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3,250.00% |
96,175.00% |
0.00% |
74.92% |
94,840.00% |
108,416.67% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.81 |
-7.99 |
-6.00 |
-7.05 |
-3.02 |
-1.39 |
-3.84 |
-3.73 |
1.35 |
-4.74 |
-6.50 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.81 |
-7.99 |
-6.00 |
-7.05 |
-3.02 |
-1.39 |
-3.84 |
-7.46 |
1.39 |
-4.57 |
-6.33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
16.22 |
0.00 |
0.00 |
0.00 |
0.00 |
604.70 |
722.44 |
0.00 |
12.01 |
13.09 |
27.51 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.31 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
786.93 |
696.67 |
0.00 |
11.50 |
12.66 |
23.29 |
| 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 |
0.50 |
8.43 |
6.60 |
4.11 |
0.00 |
52.75 |
53.72 |
12.51 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.39 |
-0.42 |
-0.42 |
-0.17 |
-0.41 |
-0.34 |
-0.23 |
-0.17 |
-0.32 |
-23.15 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-0.42 |
0.00 |
-0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-3.99 |
-1.03 |
-1.10 |
-0.17 |
-0.40 |
-0.53 |
-0.22 |
-0.29 |
-0.22 |
-0.33 |
| Leverage Ratio |
|
0.00 |
-7.66 |
-0.10 |
-1.18 |
-0.58 |
-0.31 |
-0.57 |
-0.37 |
-0.44 |
-0.50 |
-1.09 |
| Compound Leverage Factor |
|
0.00 |
-9.46 |
-0.11 |
-1.32 |
-0.31 |
-1.09 |
0.00 |
-1.76 |
1.91 |
-0.15 |
-2.77 |
| Debt to Total Capital |
|
0.00% |
-65.23% |
-71.16% |
-71.24% |
-20.65% |
-68.75% |
-41.35% |
-25.36% |
-20.65% |
-46.71% |
104.51% |
| Short-Term Debt to Total Capital |
|
0.00% |
-65.23% |
-71.16% |
0.00% |
-20.65% |
-32.34% |
-20.68% |
-12.68% |
-20.65% |
-46.71% |
104.51% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
-71.24% |
0.00% |
-36.41% |
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 |
|
0.00% |
165.27% |
171.16% |
171.24% |
120.65% |
168.75% |
120.68% |
225.36% |
120.65% |
146.71% |
-4.51% |
| Debt to EBITDA |
|
0.00 |
-0.17 |
-0.22 |
-0.29 |
-0.18 |
-0.51 |
-0.61 |
-0.44 |
-0.51 |
-0.38 |
-0.28 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-0.18 |
-0.21 |
0.11 |
-0.43 |
0.08 |
-0.12 |
0.32 |
0.20 |
1.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.29 |
0.00 |
-0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.24 |
-0.32 |
-0.41 |
-0.25 |
-0.73 |
-0.38 |
-0.41 |
-0.73 |
-0.54 |
-0.39 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-0.25 |
-0.31 |
0.16 |
-0.62 |
0.20 |
-0.11 |
0.46 |
0.28 |
2.24 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.41 |
0.00 |
-0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.07% |
0.00% |
0.00% |
0.00% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
15 |
22 |
21 |
19 |
19 |
5.69 |
30 |
18 |
12 |
-36 |
-40 |
| 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% |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.56 |
0.55 |
0.28 |
| Fixed Asset Turnover |
|
0.00 |
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 |
-7.10 |
-8.80 |
-11 |
-21 |
-14 |
-42 |
-32 |
-21 |
-9.42 |
3.77 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.34 |
-0.21 |
-0.39 |
| Increase / (Decrease) in Invested Capital |
|
-19 |
-27 |
-26 |
-24 |
-21 |
-6.66 |
-66 |
-42 |
-11 |
32 |
35 |
| Enterprise Value (EV) |
|
0.00 |
3.80 |
50 |
32 |
16 |
35 |
33 |
57 |
62 |
68 |
125 |
| Market Capitalization |
|
2.12 |
3.76 |
45 |
26 |
18 |
27 |
35 |
56 |
65 |
70 |
148 |
| Book Value per Share |
|
$0.00 |
($0.14) |
($0.16) |
($1.72) |
($2.36) |
($1.92) |
($2.97) |
($4.12) |
($1.31) |
($0.42) |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
($0.14) |
($0.16) |
($1.72) |
($2.58) |
($1.92) |
($2.97) |
($2.06) |
($1.43) |
($0.50) |
($0.08) |
| Total Capital |
|
0.00 |
-7.10 |
-8.80 |
-11 |
-21 |
-14 |
-42 |
-32 |
-21 |
-9.42 |
3.77 |
| Total Debt |
|
0.00 |
4.63 |
6.27 |
7.65 |
4.41 |
9.46 |
8.62 |
4.01 |
4.41 |
4.40 |
3.94 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
7.65 |
0.00 |
5.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.04 |
4.95 |
5.75 |
-2.78 |
8.02 |
-2.47 |
2.20 |
-2.78 |
-2.31 |
-23 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
2.00 |
4.27 |
2.33 |
2.96 |
-0.49 |
3.84 |
2.82 |
30 |
6.83 |
-1.89 |
12 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
4.63 |
6.27 |
7.65 |
4.41 |
9.46 |
4.31 |
8.02 |
4.41 |
4.40 |
3.94 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.17 |
0.17 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($130.00) |
($0.74) |
($0.75) |
($0.15) |
($0.45) |
$0.00 |
($0.98) |
($0.27) |
($0.04) |
($0.44) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
75.76K |
8.85M |
10.52M |
10.97M |
10.64M |
0.00 |
17.93M |
22.23M |
32.33M |
37.65M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($130.00) |
($0.74) |
$0.00 |
$0.00 |
($0.45) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
957.00K |
8.85M |
10.89M |
28.10M |
16.92M |
17.29M |
19.71M |
28.10M |
36.23M |
43.30M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($130.00) |
$0.00 |
$0.00 |
$0.00 |
($0.45) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
957.00K |
10.70M |
10.89M |
28.10M |
16.92M |
17.29M |
19.71M |
28.10M |
36.23M |
43.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.07 |
-5.59 |
-4.20 |
-4.94 |
-2.12 |
-0.80 |
-2.69 |
-2.61 |
0.77 |
-4.06 |
-5.32 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,820.00% |
-67,252.50% |
0.00% |
14.40% |
-81,270.00% |
-88,666.67% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-10,934.09% |
-137,800.00% |
0.00% |
-109.66% |
-28,600.00% |
-275,333.33% |
| 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% |
Key Financial Trends
NRx Pharmaceuticals’ Q2 2026 statements show a sharp increase in liquidity, but the improvement was driven primarily by equity financing rather than business operations. Cash and equivalents rose to $26.7 million from $6.7 million in Q1 2026, largely because the company issued $29.1 million of common equity. However, operating activities consumed $8.9 million during the quarter, while revenue was only $6,000.
- Liquidity improved significantly. Cash increased by $20.0 million sequentially to $26.7 million, providing more funding for near-term operations than the company had at the end of Q1.
- Balance-sheet equity nearly returned to break-even. Total equity improved to negative $170,000 in Q2 2026 from negative $13.8 million in Q1 and negative $25.8 million in Q3 2025, reflecting substantial equity financing and other balance-sheet changes.
- Interest income is gradually increasing. Investment securities interest income rose from $2,000 in Q3 2025 to $5,000 in Q1 2026 and $6,000 in Q2 2026, although it remains immaterial to the company’s overall financial position.
- Non-cash adjustments materially affected cash flow. Q2 included $10.9 million of non-cash adjustments that reduced the gap between the $16.5 million net loss and the $8.9 million operating cash burn. Investors should determine whether these adjustments are recurring before treating the cash-flow trend as an improvement.
- Investing activity remained limited. The company used $684,000 for investing activities in Q2 2026, compared with $213,000 in Q1. This spending was modest relative to the financing proceeds and cash balance.
- Revenue remains effectively nonexistent. Q2 2026 revenue was just $6,000, up slightly from $5,000 in Q1 but far below the $5.4 million reported in Q3 2025, when revenue included $5.4 million of investment gains. NRx does not yet demonstrate a consistent operating revenue base.
- Net losses worsened sharply. The Q2 2026 net loss was $16.5 million, compared with a $1.4 million loss in Q1 and a $5.9 million loss in Q3 2025. The deterioration was primarily caused by a $10.0 million net nonoperating expense.
- Operating expenses increased sequentially. Total non-interest expense rose to $6.5 million in Q2 from $4.7 million in Q1. Marketing expense increased to $2.1 million, while other operating expenses climbed to $5.4 million before special-charge offsets.
- Operating cash burn accelerated. Cash used in operations reached $8.9 million in Q2 2026, compared with $4.3 million in Q1 and $2.9 million in Q3 2025. At the Q2 burn rate, the $26.7 million cash balance would provide only several quarters of funding if no additional capital were raised and spending remained unchanged.
- NRx remains dependent on external capital and has negative equity. Q2 financing generated $29.5 million, almost entirely from common-stock issuance, while total liabilities of $34.3 million slightly exceeded total assets of $34.2 million. The company also reported negative retained earnings of $324.8 million, and weighted-average basic shares rose to 37.6 million from 32.3 million in Q1, indicating meaningful dilution risk.
Overall, NRx’s financial condition improved from a liquidity perspective during Q2 2026, but the improvement came with substantial shareholder dilution and did not reflect stronger operating performance. Persistent losses, negative equity, minimal revenue and rising cash burn remain significant risks for investors.
10/24/26 06:32 AM ETAI Generated. May Contain Errors.