Go Pro

ProKidney (PROK) Financials

ProKidney logo
$1.58 -0.03 (-1.56%)
As of 01:47 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for ProKidney

Annual Income Statements for ProKidney

This table shows ProKidney'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
-27 -55 -108 -35 -61 -69
Consolidated Net Income / (Loss)
-27 -55 -148 -135 -163 -152
Net Income / (Loss) Continuing Operations
-27 -55 -148 -135 -163 -152
Total Pre-Tax Income
-27 -55 -147 -129 -164 -151
Total Operating Income
-27 -55 -153 -152 -184 -165
Total Gross Profit
0.00 0.00 0.00 0.00 0.08 0.89
Total Revenue
0.00 0.00 0.00 0.00 0.08 0.89
Operating Revenue
- - 0.00 0.00 0.08 0.89
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
27 55 153 152 184 166
Selling, General & Admin Expense
5.98 8.86 71 45 56 52
Research & Development Expense
21 46 82 107 128 114
Total Other Income / (Expense), net
0.04 0.00 5.77 22 20 14
Interest Expense
0.00 0.00 0.22 0.01 0.01 0.00
Interest & Investment Income
0.04 0.00 5.98 22 20 14
Income Tax Expense
-0.23 0.04 0.90 6.00 -0.60 0.41
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 -40 -100 -102 -83
Basic Earnings per Share
$0.00 $0.00 ($0.23) ($0.57) ($0.62) ($0.52)
Weighted Average Basic Shares Outstanding
0.00 0.00 61.54M 61.71M 97.92M 133.94M
Diluted Earnings per Share
$0.00 $0.00 ($0.23) ($0.57) ($0.62) ($0.52)
Weighted Average Diluted Shares Outstanding
0.00 0.00 61.54M 61.71M 97.92M 133.94M
Weighted Average Basic & Diluted Shares Outstanding
- - 234.92M 229.34M 292.70M 301.92M

Quarterly Income Statements for ProKidney

This table shows ProKidney'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
-11 49 -9.49 -13 -18 30 -17 -17 -16 -19 -20
Consolidated Net Income / (Loss)
-42 -22 -35 -38 -41 -48 -38 -37 -36 -41 -43
Net Income / (Loss) Continuing Operations
-42 -22 -35 -38 -41 -48 -38 -37 -36 -41 -43
Total Pre-Tax Income
-41 -19 -35 -39 -43 -47 -37 -36 -35 -42 -43
Total Operating Income
-47 -24 -40 -43 -49 -52 -41 -40 -39 -45 -45
Total Gross Profit
0.00 - 0.00 0.00 0.00 0.08 0.23 0.22 0.22 0.23 0.23
Total Revenue
0.00 - 0.00 0.00 0.00 0.08 0.23 0.22 0.22 0.23 0.23
Operating Revenue
- - 0.00 0.00 0.00 - 0.23 0.22 0.22 0.23 0.23
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
47 24 40 43 49 52 42 40 39 46 45
Selling, General & Admin Expense
14 1.68 13 14 18 12 14 14 12 11 11
Research & Development Expense
32 23 27 29 31 40 27 26 27 34 34
Total Other Income / (Expense), net
5.54 5.28 4.84 4.53 5.58 4.79 4.03 3.59 3.26 2.93 2.31
Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Interest & Investment Income
5.54 5.28 4.84 4.54 5.58 4.79 4.03 3.59 3.26 2.94 2.33
Income Tax Expense
0.91 2.79 0.10 -0.06 -2.34 1.70 0.59 0.85 0.56 -1.59 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
-31 -71 -26 -26 -23 -79 -21 -20 -19 -22 -23
Basic Earnings per Share
($0.18) ($0.09) ($0.16) ($0.16) ($0.14) ($0.16) ($0.13) ($0.13) ($0.12) ($0.14) ($0.14)
Weighted Average Basic Shares Outstanding
61.59M 61.71M 60.95M 75.91M 126.17M 97.92M 126.98M 130.73M 134.99M 133.94M 141.93M
Diluted Earnings per Share
($0.18) ($0.09) ($0.16) ($0.16) ($0.14) ($0.16) ($0.13) ($0.13) ($0.12) ($0.14) ($0.14)
Weighted Average Diluted Shares Outstanding
61.59M 61.71M 60.95M 75.91M 126.17M 97.92M 126.98M 130.73M 134.99M 133.94M 141.93M
Weighted Average Basic & Diluted Shares Outstanding
- 229.34M 231.70M 289.68M 291.66M 292.70M 292.70M 294.28M 300.83M 301.92M 302.06M

Annual Cash Flow Statements for ProKidney

This table details how cash moves in and out of ProKidney'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
-11 16 470 -430 38 9.42
Net Cash From Operating Activities
-25 -50 -77 -90 -126 -120
Net Cash From Continuing Operating Activities
-25 -50 -77 -90 -126 -120
Net Income / (Loss) Continuing Operations
-27 -55 -148 -135 -163 -152
Consolidated Net Income / (Loss)
-27 -55 -148 -135 -163 -152
Depreciation Expense
0.96 1.98 3.04 3.85 5.43 6.58
Non-Cash Adjustments To Reconcile Net Income
0.73 0.70 74 25 28 24
Changes in Operating Assets and Liabilities, net
-0.13 2.16 -6.46 17 3.96 1.28
Net Cash From Investing Activities
-5.46 -5.19 -1.74 -330 20 104
Net Cash From Continuing Investing Activities
-5.46 -5.19 -1.74 -330 20 104
Purchase of Property, Plant & Equipment
-5.46 -5.19 -1.85 -34 -30 -15
Purchase of Investments
- 0.00 0.00 -472 -324 -217
Divestitures
- - - 0.00 0.00 18
Sale and/or Maturity of Investments
- 0.00 0.00 176 374 318
Net Cash From Financing Activities
20 71 549 -9.55 144 26
Net Cash From Continuing Financing Activities
20 71 549 -9.55 144 26
Repurchase of Common Equity
- 0.00 0.00 -9.50 0.00 0.00
Issuance of Common Equity
0.00 0.00 0.00 0.00 144 24
Other Financing Activities, net
20 71 549 -0.05 0.09 1.32

Quarterly Cash Flow Statements for ProKidney

This table details how cash moves in and out of ProKidney'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
-52 -131 24 130 -106 -8.97 -1.32 -13 10 13 -6.64
Net Cash From Operating Activities
-24 -25 -35 -38 -29 -24 -30 -31 -27 -33 -42
Net Cash From Continuing Operating Activities
-24 -25 -35 -38 -29 -24 -30 -31 -27 -33 -42
Net Income / (Loss) Continuing Operations
-42 -22 -35 -38 -41 -48 -38 -37 -36 -41 -43
Consolidated Net Income / (Loss)
-42 -22 -35 -38 -41 -48 -38 -37 -36 -41 -43
Depreciation Expense
1.01 1.15 1.10 1.27 1.49 1.57 1.60 1.47 1.67 1.84 1.66
Non-Cash Adjustments To Reconcile Net Income
11 -8.71 5.39 6.42 11 5.34 5.65 5.98 6.27 5.75 4.53
Changes in Operating Assets and Liabilities, net
5.89 3.91 -5.81 -7.52 -0.27 18 1.11 -1.89 1.30 0.76 -5.25
Net Cash From Investing Activities
-28 -96 58 29 -82 15 28 19 29 28 35
Net Cash From Continuing Investing Activities
-28 -96 58 29 -82 15 28 19 29 28 35
Purchase of Property, Plant & Equipment
-28 -1.57 -0.96 -0.64 -2.40 -26 -1.14 -3.11 -5.20 -5.75 -3.79
Purchase of Investments
-40 -170 -55 -27 -194 -47 -55 -43 -79 -40 -45
Sale and/or Maturity of Investments
39 76 115 57 115 87 85 64 113 56 83
Net Cash From Financing Activities
-0.01 -9.51 -0.01 140 4.46 0.12 -0.01 -0.01 7.96 18 0.22
Net Cash From Continuing Financing Activities
-0.01 -9.51 -0.01 140 4.46 0.12 -0.01 -0.01 7.96 18 0.22
Issuance of Common Equity
- - 0.00 - 4.47 -0.00 0.00 - 7.10 17 0.01
Other Financing Activities, net
-0.01 -0.01 -0.01 -0.01 -0.01 0.13 -0.01 -0.01 0.86 0.49 0.21

Annual Balance Sheets for ProKidney

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
40 518 421 441 336
Total Current Assets
27 505 374 396 281
Cash & Equivalents
21 490 61 99 109
Short-Term Investments
- 0.00 302 259 161
Prepaid Expenses
6.69 13 9.81 16 6.73
Other Current Assets
0.03 1.38 1.38 22 3.93
Plant, Property, & Equipment, net
11 11 42 42 51
Total Noncurrent Assets
1.67 2.57 4.26 2.97 3.66
Intangible Assets
0.43 0.21 - - 0.00
Other Noncurrent Operating Assets
1.24 2.36 4.26 2.97 3.66
Total Liabilities & Shareholders' Equity
40 518 421 441 336
Total Liabilities
13 13 29 39 35
Total Current Liabilities
12 11 25 36 31
Accounts Payable
2.83 3.04 5.10 3.63 0.94
Accrued Expenses
9.21 7.34 18 31 29
Current Deferred & Payable Income Tax Liabilities
- 0.00 1.47 0.68 0.00
Other Current Liabilities
0.27 0.49 0.80 0.77 1.07
Total Noncurrent Liabilities
1.07 2.18 4.18 3.22 4.04
Noncurrent Deferred Revenue
0.00 0.28 0.57 0.75 1.07
Other Noncurrent Operating Liabilities
1.07 1.91 3.61 2.47 2.97
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
0.00 1,602 1,495 1,397 1,312
Total Equity & Noncontrolling Interests
27 -1,097 -1,103 -995 -1,011
Total Preferred & Common Equity
27 -1,097 -1,103 -995 -1,011
Total Common Equity
27 -1,097 -1,103 -995 -1,011
Common Stock
188 7.50 36 206 259
Retained Earnings
-162 -1,104 -1,140 -1,201 -1,270
Accumulated Other Comprehensive Income / (Loss)
- 0.00 0.13 0.13 0.06

Quarterly Balance Sheets for ProKidney

This table presents ProKidney'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 2022 Q1 2023 Q2 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
532 495 484 388 499 475 406 372 352 293
Total Current Assets
519 480 466 340 450 430 360 324 300 235
Cash & Equivalents
506 272 244 84 215 108 98 85 95 102
Short-Term Investments
- 192 203 245 217 299 231 210 176 123
Prepaid Expenses
13 11 12 9.26 16 17 9.98 8.02 7.87 7.13
Other Current Assets
0.16 5.68 8.69 1.90 2.75 6.13 21 22 20 2.83
Plant, Property, & Equipment, net
11 12 15 42 43 39 43 44 48 54
Total Noncurrent Assets
2.37 3.20 2.99 5.67 6.33 6.05 3.07 4.17 3.87 3.44
Intangible Assets
0.27 0.16 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Noncurrent Operating Assets
2.11 3.04 2.88 5.67 6.33 6.05 3.07 4.17 3.87 3.44
Total Liabilities & Shareholders' Equity
532 495 484 388 499 475 406 372 352 293
Total Liabilities
12 14 27 25 27 31 36 33 33 30
Total Current Liabilities
9.84 11 24 19 21 25 33 28 29 26
Accounts Payable
3.45 3.80 2.83 3.38 2.93 2.85 3.12 2.44 1.94 2.59
Accrued Expenses
5.96 6.85 21 13 15 21 28 25 26 22
Current Deferred & Payable Income Tax Liabilities
- - 0.07 1.57 1.52 0.00 1.26 0.00 0.06 0.00
Other Current Liabilities
0.43 0.62 0.65 1.09 1.03 1.07 0.86 0.90 0.99 1.11
Total Noncurrent Liabilities
2.03 2.89 2.78 5.43 6.21 6.14 3.28 4.42 4.21 3.75
Capital Lease Obligations
1.72 - - 4.86 - - 2.51 - 3.25 2.68
Noncurrent Deferred Revenue
0.31 0.43 0.49 0.57 0.57 0.77 0.76 0.90 0.96 1.07
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
1,617 2,082 1,779 1,459 1,445 1,423 1,369 1,342 1,326 1,287
Total Equity & Noncontrolling Interests
-1,096 -1,602 -1,322 -1,096 -972 -980 -999 -1,003 -1,008 -1,024
Total Preferred & Common Equity
-1,096 -1,602 -1,322 -1,096 -972 -980 -999 -1,003 -1,008 -1,024
Total Common Equity
-1,096 -1,602 -1,322 -1,096 -972 -980 -999 -1,003 -1,008 -1,024
Common Stock
1.48 22 31 53 189 200 219 232 243 266
Retained Earnings
-1,098 -1,623 -1,353 -1,149 -1,162 -1,180 -1,218 -1,234 -1,251 -1,290
Accumulated Other Comprehensive Income / (Loss)
- -0.02 -0.13 -0.04 -0.01 0.32 0.08 0.03 0.07 -0.05

Annual Metrics And Ratios for ProKidney

This table displays calculated financial ratios and metrics derived from ProKidney'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
- - - - - 300,834,379.00
DEI Adjusted Shares Outstanding
- - - - - 300,834,379.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - -0.23
Growth Metrics
- - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 1,075.00%
EBITDA Growth
0.00% -103.86% -182.29% 1.54% -20.71% 11.12%
EBIT Growth
0.00% -103.93% -177.64% 0.97% -21.22% 10.16%
NOPAT Growth
0.00% -103.93% -177.64% 0.97% -21.22% 10.16%
Net Income Growth
0.00% -106.16% -168.62% 8.57% -20.59% 7.18%
EPS Growth
0.00% 0.00% 0.00% -147.83% -8.77% 16.13%
Operating Cash Flow Growth
0.00% -99.75% -53.26% -16.84% -40.28% 4.93%
Free Cash Flow Firm Growth
0.00% 0.00% -156.88% -3.75% -19.85% 28.28%
Invested Capital Growth
0.00% 0.00% 130.96% 93.27% 52.70% -29.00%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 20.03%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 4.14% -17.80% 3.92%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 3.82% -17.50% 3.62%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 3.82% -17.50% 3.62%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 2.06% -19.59% 4.79%
EPS Q/Q Growth
0.00% 0.00% 0.00% 1.72% -12.73% 3.70%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -3.73% -11.96% 0.95% -7.46%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 1.74% 22.63%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 18.25% -38.27%
Profitability Metrics
- - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% -234,531.58% -17,741.55%
Operating Margin
0.00% 0.00% 0.00% 0.00% -241,678.95% -18,477.83%
EBIT Margin
0.00% 0.00% 0.00% 0.00% -241,678.95% -18,477.83%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% -214,914.47% -16,977.83%
Tax Burden Percent
99.14% 100.07% 100.61% 104.63% 99.64% 100.27%
Interest Burden Percent
99.84% 100.00% 96.23% 85.43% 89.25% 91.63%
Effective Tax Rate
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% -358.49% -311.67%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% -348.85% -300.17%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 317.29% 268.50%
Return on Equity (ROE)
0.00% -204.87% -55.70% -30.22% -41.20% -43.17%
Cash Return on Invested Capital (CROIC)
0.00% -1,413.30% -1,096.96% -556.10% -400.20% -277.75%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% -42.63% -42.49%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% -37.91% -39.04%
Return on Common Equity (ROCE)
0.00% -204.87% 112.04% 74.19% 109.01% 123.29%
Return on Equity Simple (ROE_SIMPLE)
0.00% -204.87% 13.51% 12.28% 16.42% 0.00%
Net Operating Profit after Tax (NOPAT)
-19 -39 -107 -106 -129 -116
NOPAT Margin
0.00% 0.00% 0.00% 0.00% -169,175.26% -12,934.48%
Net Nonoperating Expense Percent (NNEP)
0.00% -161.19% -16.06% -6.89% -9.64% -11.49%
Return On Investment Capital (ROIC_SIMPLE)
- - 9.77% 9.61% 12.92% 11.42%
Cost of Revenue to Revenue
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% 73,794.74% 5,798.10%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 167,984.21% 12,779.73%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 241,778.95% 18,577.83%
Earnings before Interest and Taxes (EBIT)
-27 -55 -153 -152 -184 -165
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-26 -53 -150 -148 -178 -158
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
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
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 6,485.64 754.61
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)
0.00 0.00 184.38 54.62 35.33 55.75
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 20,147.47 1,921.44
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
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
Financial Leverage
0.00 -0.76 -0.96 -0.95 -0.91 -0.89
Leverage Ratio
0.00 1.50 1.05 1.05 1.09 1.11
Compound Leverage Factor
0.00 1.50 1.01 0.89 0.97 1.01
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
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%
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% 317.18% 381.96% 347.72% 436.18%
Common Equity to Total Capital
0.00% 100.00% -217.18% -281.96% -247.72% -336.18%
Debt to EBITDA
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
Long-Term Debt to EBITDA
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
Net Debt to NOPAT
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
Altman Z-Score
0.00 0.00 70.56 4.61 3.29 5.60
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 301.13% 345.46% 364.62% 385.60%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 2.21 46.42 14.94 10.93 9.13
Quick Ratio
0.00 1.67 45.09 14.50 9.89 8.78
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -45 -115 -120 -144 -103
Operating Cash Flow to CapEx
-461.53% -968.97% -4,176.00% -263.38% -428.18% -790.45%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -536.90 -9,980.37 -15,948.02 -25,733.98
Operating Cash Flow to Interest Expense
0.00 0.00 -358.55 -7,505.75 -14,039.00 -30,029.25
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -367.14 -10,355.50 -17,317.78 -33,828.25
Efficiency Ratios
- - - - - -
Asset Turnover
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
Inventory Turnover
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 0.02
Accounts Payable Turnover
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
Days Inventory Outstanding (DIO)
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
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 6.36 15 28 43 31
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.02
Increase / (Decrease) in Invested Capital
0.00 6.36 8.33 14 15 -13
Enterprise Value (EV)
0.00 0.00 2,708 1,551 1,531 1,716
Market Capitalization
200 0.00 1,597 419 493 674
Book Value per Share
$0.00 $0.84 ($4.71) ($4.69) ($3.41) ($3.36)
Tangible Book Value per Share
$0.00 $0.83 ($4.71) ($4.69) ($3.41) ($3.36)
Total Capital
0.00 27 505 391 402 301
Total Debt
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
Net Debt
0.00 -21 -490 -363 -358 -270
Capital Expenditures (CapEx)
5.46 5.19 1.85 34 30 15
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -5.60 3.59 -14 1.38 -20
Debt-free Net Working Capital (DFNWC)
0.00 15 494 349 360 250
Net Working Capital (NWC)
0.00 15 494 349 360 250
Net Nonoperating Expense (NNE)
7.83 17 41 29 35 36
Net Nonoperating Obligations (NNO)
0.00 -21 -490 -363 -358 -270
Total Depreciation and Amortization (D&A)
0.96 1.98 3.04 3.85 5.43 6.58
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 1,809.21% -2,248.60%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 473,246.05% 27,988.47%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 473,246.05% 27,988.47%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.23) ($0.57) ($0.62) ($0.52)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 61.54M 61.71M 97.92M 133.94M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.23) ($0.57) ($0.62) ($0.52)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 61.54M 61.71M 97.92M 133.94M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 234.92M 229.34M 292.70M 301.92M
Normalized Net Operating Profit after Tax (NOPAT)
-19 -39 -107 -106 -129 -116
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% -169,175.26% -12,934.48%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% -215,701.32% -16,931.47%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
0.00 0.00 -711.66 -12,626.83 -20,408.44 -41,251.75
NOPAT to Interest Expense
0.00 0.00 -498.16 -8,838.78 -14,285.91 -28,876.23
EBIT Less CapEx to Interest Expense
0.00 0.00 -720.25 -15,476.58 -23,687.22 -45,050.75
NOPAT Less CapEx to Interest Expense
0.00 0.00 -506.75 -11,688.53 -17,564.69 -32,675.23
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% -7.01% 0.00% 0.00%

Quarterly Metrics And Ratios for ProKidney

This table displays calculated financial ratios and metrics derived from ProKidney'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
- - - - - - - - - 300,834,379.00 301,916,085.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 300,834,379.00 301,916,085.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.06 -0.07
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 196.05% -1.74%
EBITDA Growth
-31.11% 21.67% 2.67% -7.28% -4.11% -116.78% -2.09% 8.48% 22.37% 12.93% -8.76%
EBIT Growth
-31.05% 19.93% 1.96% -8.13% -5.05% -113.02% -3.27% 7.77% 21.31% 12.02% -8.57%
NOPAT Growth
-31.05% 19.93% 1.96% -8.13% -5.05% -113.02% -3.27% 7.77% 21.31% 12.02% -8.57%
Net Income Growth
-23.70% 11.59% 4.27% -10.46% 2.23% -123.18% -7.41% 3.90% 12.69% 15.74% -12.30%
EPS Growth
-38.46% 10.00% 0.00% -14.29% 22.22% -77.78% 18.75% 18.75% 14.29% 12.50% -7.69%
Operating Cash Flow Growth
-4.09% -61.06% -33.29% -156.72% -22.98% 4.78% 14.59% 17.96% 9.05% -34.51% -40.86%
Free Cash Flow Firm Growth
-107.94% 0.00% -125.92% -130.60% -325.51% -66.61% 31.39% 47.33% 43.36% 62.41% 16.94%
Invested Capital Growth
0.00% 93.27% 124.87% 277.54% 0.00% 52.70% 13.10% 9.53% 36.02% -29.00% -7.17%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 202.63% -3.91% -1.81% 3.69% 0.44%
EBITDA Q/Q Growth
-17.11% 49.43% -68.98% -7.22% -13.64% -5.29% 20.42% 3.88% 3.60% -18.09% 0.59%
EBIT Q/Q Growth
-17.07% 48.07% -65.53% -7.44% -13.74% -5.31% 19.75% 4.06% 2.95% -17.73% 0.97%
NOPAT Q/Q Growth
-17.07% 48.07% -65.53% -7.44% -13.74% -5.31% 19.75% 4.06% 2.95% -17.73% 0.97%
Net Income Q/Q Growth
-20.58% 48.27% -62.65% -8.87% -6.73% -18.10% 21.72% 2.60% 3.04% -13.97% -4.33%
EPS Q/Q Growth
-28.57% 50.00% -77.78% 0.00% 12.50% -14.29% 18.75% 0.00% 7.69% -16.67% 0.00%
Operating Cash Flow Q/Q Growth
-59.41% -6.76% -36.49% -10.53% 23.64% 17.34% -22.43% -6.16% 15.34% -22.25% -28.21%
Free Cash Flow Firm Q/Q Growth
-108.48% -83.83% -62.02% -21.16% -17.92% 28.02% 33.28% 6.99% -26.80% 52.24% -47.45%
Invested Capital Q/Q Growth
-100.00% 0.00% 37.03% 4.99% -10.23% 18.25% 1.49% 1.67% 11.48% -38.27% 32.68%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% -65,785.53% -17,299.13% -17,304.98% -16,988.94% -19,348.44% -19,148.23%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% -67,856.58% -17,994.78% -17,967.87% -17,759.91% -20,164.89% -19,881.86%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% -67,856.58% -17,994.78% -17,967.87% -17,759.91% -20,164.89% -19,881.86%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% -63,793.42% -16,500.87% -16,726.24% -16,517.51% -18,156.44% -18,858.85%
Tax Burden Percent
102.22% 114.74% 100.28% 99.85% 94.60% 103.64% 101.58% 102.35% 101.59% 96.27% 100.00%
Interest Burden Percent
88.12% 78.20% 87.92% 89.47% 88.61% 90.71% 90.27% 90.95% 91.55% 93.53% 94.85%
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% -100.65% -93.01% -154.94% -213.82% -340.12% -291.71%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% -97.22% -90.24% -152.42% -211.20% -337.23% -287.64%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 88.42% 80.04% 136.35% 187.21% 301.64% 249.10%
Return on Equity (ROE)
0.00% -30.22% -31.72% -29.59% -30.80% -12.23% -12.97% -18.59% -26.61% -38.48% -42.61%
Cash Return on Invested Capital (CROIC)
0.00% -556.10% -452.39% -533.54% -797.01% -400.20% -324.75% -306.31% -307.57% -277.75% -270.74%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% -11.97% -13.87% -21.74% -31.98% -46.37% -50.58%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% -11.25% -12.72% -20.23% -29.74% -41.75% -47.98%
Return on Common Equity (ROCE)
0.00% 74.19% 101.39% 73.07% 68.04% 32.36% 37.05% 45.22% 69.43% 109.90% 136.13%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 12.21% 14.14% 13.94% 0.00% 16.62% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-33 -17 -28 -30 -34 -36 -29 -28 -27 -32 -31
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% -47,499.61% -12,596.35% -12,577.51% -12,431.94% -14,115.42% -13,917.30%
Net Nonoperating Expense Percent (NNEP)
0.00% -1.12% -1.85% -1.90% -3.33% -3.43% -2.76% -2.52% -2.63% -2.89% -4.07%
Return On Investment Capital (ROIC_SIMPLE)
- 1.54% 2.57% - - 3.63% 2.91% 2.77% 2.68% 3.14% 3.08%
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% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 15,613.16% 6,241.30% 6,356.56% 5,500.00% 5,084.00% 5,007.52%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 52,343.42% 11,853.48% 11,711.31% 12,359.91% 15,180.89% 14,974.34%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 67,956.58% 18,094.78% 18,067.87% 17,859.91% 20,264.89% 19,981.86%
Earnings before Interest and Taxes (EBIT)
-47 -24 -40 -43 -49 -52 -41 -40 -39 -45 -45
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-46 -23 -39 -42 -47 -50 -40 -38 -37 -44 -43
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)
0.00 0.00 0.00 0.00 0.00 6,485.64 838.11 328.86 957.21 754.61 607.91
Price to Earnings (P/E)
0.00 0.00 19.60 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% 5.10% 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 54.62 38.85 38.77 42.90 35.33 29.53 27.29 35.50 55.75 39.31
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 20,147.47 4,245.12 2,316.00 2,379.09 1,921.44 1,805.45
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
0.00 0.00 0.01 0.00 0.00 0.00 0.01 0.00 0.01 0.00 0.01
Long-Term Debt to Equity
0.00 0.00 0.01 0.00 0.00 0.00 0.01 0.00 0.01 0.00 0.01
Financial Leverage
0.00 -0.95 -0.93 -0.94 -0.92 -0.91 -0.89 -0.89 -0.89 -0.89 -0.87
Leverage Ratio
0.00 1.05 1.05 1.06 1.07 1.09 1.08 1.07 1.08 1.11 1.10
Compound Leverage Factor
0.00 0.82 0.92 0.95 0.95 0.99 0.98 0.98 0.99 1.03 1.05
Debt to Total Capital
0.00% 0.00% 1.32% 0.00% 0.00% 0.00% 0.67% 0.00% 1.01% 0.00% 1.01%
Short-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%
Long-Term Debt to Total Capital
0.00% 0.00% 1.32% 0.00% 0.00% 0.00% 0.67% 0.00% 1.01% 0.00% 1.01%
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% 381.96% 396.61% 305.85% 320.92% 347.72% 367.40% 395.33% 412.45% 436.18% 484.19%
Common Equity to Total Capital
0.00% -281.96% -297.93% -205.85% -220.92% -247.72% -268.08% -295.33% -313.46% -336.18% -385.20%
Debt to EBITDA
0.00 0.00 -0.03 0.00 0.00 0.00 -0.01 0.00 -0.02 0.00 -0.02
Net Debt to EBITDA
0.00 0.00 2.21 0.00 0.00 0.00 1.82 0.00 1.63 0.00 1.37
Long-Term Debt to EBITDA
0.00 0.00 -0.03 0.00 0.00 0.00 -0.01 0.00 -0.02 0.00 -0.02
Debt to NOPAT
0.00 0.00 -0.05 0.00 0.00 0.00 -0.02 0.00 -0.03 0.00 -0.02
Net Debt to NOPAT
0.00 0.00 3.07 0.00 0.00 0.00 2.52 0.00 2.24 0.00 1.88
Long-Term Debt to NOPAT
0.00 0.00 -0.05 0.00 0.00 0.00 -0.02 0.00 -0.03 0.00 -0.02
Altman Z-Score
0.00 5.61 5.63 10.25 7.86 4.28 0.70 -0.86 8.43 6.78 5.11
Noncontrolling Interest Sharing Ratio
0.00% 345.46% 419.61% 346.92% 320.92% 364.62% 385.75% 343.26% 360.92% 385.60% 419.44%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 14.94 17.62 21.87 17.09 10.93 10.96 11.48 10.32 9.13 9.06
Quick Ratio
0.00 14.50 17.05 20.96 16.16 9.89 10.01 10.43 9.35 8.78 8.67
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-17 -31 -50 -60 -71 -51 -34 -32 -40 -19 -28
Operating Cash Flow to CapEx
-85.10% -1,614.76% -3,608.96% -6,020.91% -1,216.35% -94.75% -2,607.22% -1,009.51% -511.76% -565.25% -1,101.29%
Free Cash Flow to Firm to Interest Expense
-8,335.45 -10,215.33 -24,826.10 -20,052.73 -35,468.55 -25,529.35 0.00 -31,686.30 -20,089.65 -19,190.70 -1,886.47
Operating Cash Flow to Interest Expense
-11,888.50 -8,461.33 -17,323.00 -12,764.33 -14,620.50 -12,085.50 0.00 -31,416.00 -13,298.00 -32,513.00 -2,778.93
Operating Cash Flow Less CapEx to Interest Expense
-25,858.00 -8,985.33 -17,803.00 -12,976.33 -15,822.50 -24,840.00 0.00 -34,528.00 -15,896.50 -38,265.00 -3,031.27
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 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 0.00
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
0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.02 0.02 0.02
Accounts Payable Turnover
0.00 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 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 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 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 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 28 39 41 37 43 44 45 50 31 41
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.02 0.02 0.02
Increase / (Decrease) in Invested Capital
-16 14 22 30 37 15 5.10 3.89 13 -13 -3.16
Enterprise Value (EV)
0.00 1,551 1,511 1,583 1,573 1,531 1,299 1,221 1,770 1,716 1,605
Market Capitalization
1,077 419 376 570 556 493 256 173 712 674 540
Book Value per Share
$0.00 ($4.69) ($4.78) ($4.20) ($3.38) ($3.41) ($3.41) ($3.43) ($3.43) ($3.36) ($3.39)
Tangible Book Value per Share
$0.00 ($4.69) ($4.78) ($4.20) ($3.38) ($3.41) ($3.41) ($3.43) ($3.43) ($3.36) ($3.39)
Total Capital
0.00 391 368 472 443 402 372 339 322 301 266
Total Debt
0.00 0.00 4.86 0.00 0.00 0.00 2.51 0.00 3.25 0.00 2.68
Total Long-Term Debt
0.00 0.00 4.86 0.00 0.00 0.00 2.51 0.00 3.25 0.00 2.68
Net Debt
0.00 -363 -324 -432 -407 -358 -326 -295 -268 -270 -222
Capital Expenditures (CapEx)
28 1.57 0.96 0.64 2.40 26 1.14 3.11 5.20 5.75 3.79
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -14 -8.14 -1.86 -1.77 1.38 -1.64 1.45 -0.80 -20 -16
Debt-free Net Working Capital (DFNWC)
0.00 349 321 430 405 360 327 296 271 250 209
Net Working Capital (NWC)
0.00 349 321 430 405 360 327 296 271 250 209
Net Nonoperating Expense (NNE)
9.36 4.78 7.28 8.33 6.77 12 8.98 9.17 8.87 9.09 11
Net Nonoperating Obligations (NNO)
0.00 -363 -324 -432 -407 -358 -326 -295 -268 -270 -222
Total Depreciation and Amortization (D&A)
1.01 1.15 1.10 1.27 1.49 1.57 1.60 1.47 1.67 1.84 1.66
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 1,809.21% -537.25% 275.14% -107.39% -2,248.60% -1,796.74%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 473,246.05% 106,815.03% 56,200.76% 36,414.78% 27,988.47% 23,506.30%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 473,246.05% 106,815.03% 56,200.76% 36,414.78% 27,988.47% 23,506.30%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.09) ($0.16) ($0.16) ($0.14) ($0.16) ($0.13) ($0.13) ($0.12) ($0.14) ($0.14)
Adjusted Weighted Average Basic Shares Outstanding
0.00 61.71M 60.95M 75.91M 126.17M 97.92M 128.98M 130.73M 134.99M 133.94M 141.93M
Adjusted Diluted Earnings per Share
$0.00 ($0.09) ($0.16) ($0.16) ($0.14) ($0.16) ($0.13) ($0.13) ($0.12) ($0.14) ($0.14)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 61.71M 60.95M 75.91M 126.17M 97.92M 128.98M 130.73M 134.99M 133.94M 141.93M
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 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 229.34M 231.70M 289.68M 291.66M 292.70M 292.70M 294.28M 300.83M 301.92M 302.06M
Normalized Net Operating Profit after Tax (NOPAT)
-33 -17 -28 -30 -34 -36 -29 -28 -27 -32 -31
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% -47,499.61% -12,596.35% -12,577.51% -12,431.94% -14,115.42% -13,917.30%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% -61,553.95% -16,243.91% -16,342.53% -16,259.45% -18,860.89% -18,858.85%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-23,308.50 -8,070.00 -20,038.00 -14,352.00 -24,486.50 -25,785.50 0.00 -39,709.00 -19,269.50 -45,371.00 -2,995.53
NOPAT to Interest Expense
-16,315.95 -5,649.00 -14,026.60 -10,046.40 -17,140.55 -18,049.85 0.00 -27,796.30 -13,488.65 -31,759.70 -2,096.87
EBIT Less CapEx to Interest Expense
-37,278.00 -8,594.00 -20,518.00 -14,564.00 -25,688.50 -38,540.00 0.00 -42,821.00 -21,868.00 -51,123.00 -3,247.87
NOPAT Less CapEx to Interest Expense
-30,285.45 -6,173.00 -14,506.60 -10,258.40 -18,342.55 -30,804.35 0.00 -30,908.30 -16,087.15 -37,511.70 -2,349.21
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% -7.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

ProKidney’s latest quarter shows a company with a large cash cushion, but also a business model that is still heavily dependent on investment income and external funding while operating losses remain substantial. In Q1 2026, revenue was only $226,000, while net loss attributable to common shareholders was $20.0 million. The company ended the quarter with $101.9 million in cash and $123.0 million in short-term investments, giving it meaningful liquidity even as it continues to burn cash.

What stands out most is the balance sheet strength versus the operating profile. ProKidney’s cash and investments totaled about $224.9 million at March 31, 2026, down from roughly $272.3 million at the end of Q3 2025. That decline reflects ongoing operating losses and continued spending on R&D and overhead, although the company still appears well-capitalized relative to near-term obligations.

  • Cash and short-term investments remained strong at about $224.9 million in Q1 2026, providing liquidity runway.
  • Operating cash flow improved sequentially, with net cash used in operations narrowing to -$41.7 million from -$32.5 million in Q4 2025 and -$26.6 million in Q3 2025, though still negative.
  • Investment income was meaningful, with $2.3 million in interest and investment income in Q1 2026, helping offset losses.
  • The company continues to hold a sizable asset base, including $54.4 million of net PP&E and $234.9 million in current assets.
  • Total liabilities were relatively modest at $29.7 million, compared with assets of $292.8 million.
  • R&D spending remained elevated at $33.8 million in Q1 2026, consistent with a development-stage biotech focused on pipeline progress.
  • Revenue was minimal at only $226,000, indicating the company is still far from meaningful commercialization.
  • Selling, general and administrative expense was also high at $11.3 million, adding to the cash burn.
  • ProKidney reported a net loss of $42.6 million in Q1 2026, reflecting that the business is still not profitable.
  • Total common equity remained deeply negative at -$1.02 billion, largely because of the company’s capital structure and accumulated losses.

Looking at the last several quarters, the trend is mixed. Revenue has been essentially flat and tiny, hovering around $217,000 to $230,000 per quarter, so there has been no real top-line acceleration yet. Meanwhile, operating expenses remain very high, though there was some quarter-to-quarter moderation in Q1 2026 versus late 2025. That helped trim the net loss slightly from Q4 2025’s -$40.9 million to -$42.6 million in Q1 2026, but the company is still far from breakeven.

On the cash flow side, ProKidney has relied heavily on its investment portfolio and financing activities. In prior quarters, investing cash flow was often positive because maturities and sales of investments exceeded new purchases, which helped offset operating losses. In Q1 2026, investing activities contributed $34.8 million, but that is not a sustainable long-term source of funding. The company’s ability to keep funding operations will depend on its cash reserves, capital markets access, and eventual clinical or commercial progress.

Bottom line: ProKidney currently looks like a well-funded development-stage biotech with a solid liquidity position, but the fundamental challenge remains the same: very small revenue, heavy R&D spending, and continued losses. For retail investors, the key question is whether management can translate that cash runway into meaningful clinical or commercial milestones before dilution or additional financing becomes necessary.

07/16/26 01:16 PM ETAI Generated. May Contain Errors.

ProKidney Financials - Frequently Asked Questions

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

ProKidney's net income appears to be on an upward trend, with a most recent value of -$151.61 million in 2025, rising from -$26.75 million in 2020. The previous period was -$163.34 million in 2024. See ProKidney's forecast for analyst expectations on what's next for the company.

ProKidney's total operating income in 2025 was -$165.01 million, based on the following breakdown:
  • Total Gross Profit: $893 thousand
  • Total Operating Expenses: $165.90 million

Over the last 5 years, ProKidney's total revenue changed from $0.00 in 2020 to $893 thousand in 2025, a change of 89,300,000.0%.

ProKidney's total liabilities were at $34.78 million at the end of 2025, a 11.8% decrease from 2024, and a 159.9% increase since 2021.

In the past 4 years, ProKidney's cash and equivalents has ranged from $20.56 million in 2021 to $490.25 million in 2022, and is currently $108.54 million as of their latest financial filing in 2025.

Over the last 5 years, ProKidney's book value per share changed from 0.00 in 2020 to -3.36 in 2025, a change of -336.1%.



Financial statements for NASDAQ:PROK last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners