Go Pro

Sera Prognostics (SERA) Financials

Sera Prognostics logo
$2.10 +0.05 (+2.44%)
Closing price 07/20/2026 04:00 PM Eastern
Extended Trading
$2.12 +0.02 (+1.14%)
As of 07/20/2026 05:57 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 Sera Prognostics

Annual Income Statements for Sera Prognostics

This table shows Sera Prognostics' 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
-20 -35 -44 -36 -33 -32
Consolidated Net Income / (Loss)
-20 -35 -44 -36 -33 -32
Net Income / (Loss) Continuing Operations
-20 -35 -44 -36 -33 -32
Total Pre-Tax Income
-20 -35 -44 -36 -33 -32
Total Operating Income
-18 -35 -46 -40 -37 -37
Total Gross Profit
0.03 0.08 0.27 0.31 0.08 0.08
Total Revenue
0.03 0.08 0.27 0.31 0.08 0.08
Operating Revenue
0.03 0.08 0.27 0.31 0.08 0.08
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
18 35 46 40 37 36
Selling, General & Admin Expense
6.56 14 17 16 16 17
Marketing Expense
3.65 10 15 8.35 5.77 6.55
Research & Development Expense
7.78 11 14 15 15 13
Other Operating Expenses / (Income)
0.01 0.04 0.19 0.00 0.00 0.00
Total Other Income / (Expense), net
-1.88 0.39 1.47 3.58 3.74 4.58
Interest Expense
1.84 0.75 0.06 0.06 0.03 0.01
Other Income / (Expense), net
-0.04 1.13 1.53 3.63 3.77 4.59
Basic Earnings per Share
($12.76) ($2.33) ($1.43) ($1.16) ($0.99) ($0.67)
Weighted Average Basic Shares Outstanding
1.56M 15.00M 30.94M 31.20M 33.16M 47.66M
Diluted Earnings per Share
($12.76) ($2.33) ($1.43) ($1.16) ($0.99) ($0.67)
Weighted Average Diluted Shares Outstanding
1.56M 15.00M 30.94M 31.20M 33.16M 47.66M
Weighted Average Basic & Diluted Shares Outstanding
- 30.90M 31.02M 32.43M 37.66M 39.14M

Quarterly Income Statements for Sera Prognostics

This table shows Sera Prognostics' 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
-7.21 -7.93 -8.10 -8.30 -7.92 -8.58 -8.19 -8.05 -7.81 -7.88 -8.40
Consolidated Net Income / (Loss)
-7.21 -7.93 -8.10 -8.30 -7.92 -8.58 -8.19 -8.05 -7.81 -7.88 -8.40
Net Income / (Loss) Continuing Operations
-7.21 -7.93 -8.10 -8.30 -7.92 -8.58 -8.19 -8.05 -7.81 -7.88 -8.40
Total Pre-Tax Income
-7.21 -7.93 -8.10 -8.30 -7.92 -8.58 -8.19 -8.05 -7.81 -7.88 -8.40
Total Operating Income
-8.18 -8.85 -9.10 -9.25 -8.86 -9.42 -9.25 -9.32 -8.98 -8.95 -9.36
Total Gross Profit
0.04 0.04 0.00 0.02 0.03 0.02 0.04 0.02 0.02 0.01 0.01
Total Revenue
0.04 0.04 0.00 0.02 0.03 0.02 0.04 0.02 0.02 0.01 0.01
Operating Revenue
0.04 0.04 0.00 0.02 0.03 0.02 0.04 0.02 0.02 0.01 0.01
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
8.18 8.87 9.08 9.26 8.88 9.42 9.25 9.30 8.96 8.92 9.33
Selling, General & Admin Expense
3.29 3.67 4.17 3.75 4.20 4.01 4.44 4.14 4.08 4.04 4.29
Marketing Expense
1.36 1.30 1.23 1.10 1.18 2.26 1.47 1.82 1.59 1.67 2.01
Research & Development Expense
3.54 3.90 3.68 4.41 3.50 3.14 3.33 3.34 3.28 3.22 3.03
Total Other Income / (Expense), net
0.97 0.92 1.00 0.95 0.94 0.84 1.06 1.27 1.17 1.07 0.96
Interest Expense
0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Other Income / (Expense), net
0.99 0.93 1.01 0.96 0.95 0.85 1.07 1.28 1.17 1.07 0.96
Basic Earnings per Share
($0.23) ($0.25) ($0.25) ($0.25) ($0.24) ($0.25) ($0.20) ($0.16) ($0.16) ($0.15) ($0.17)
Weighted Average Basic Shares Outstanding
31.29M 31.20M 32.22M 32.93M 33.52M 33.16M 41.97M 49.07M 49.53M 47.66M 50.26M
Diluted Earnings per Share
($0.23) ($0.25) ($0.25) ($0.25) ($0.24) ($0.25) ($0.20) ($0.16) ($0.16) ($0.15) ($0.17)
Weighted Average Diluted Shares Outstanding
31.29M 31.20M 32.22M 32.93M 33.52M 33.16M 41.97M 49.07M 49.53M 47.66M 50.26M
Weighted Average Basic & Diluted Shares Outstanding
31.34M 32.43M 32.65M 33.37M 33.77M 37.66M 37.67M 38.06M 38.59M 39.14M 39.16M

Annual Cash Flow Statements for Sera Prognostics

This table details how cash moves in and out of Sera Prognostics' 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
-7.86 45 -29 -26 0.16 -0.10
Net Cash From Operating Activities
-17 -32 -35 -27 -14 -26
Net Cash From Continuing Operating Activities
-17 -32 -35 -27 -14 -26
Net Income / (Loss) Continuing Operations
-20 -35 -44 -36 -33 -32
Consolidated Net Income / (Loss)
-20 -35 -44 -36 -33 -32
Depreciation Expense
0.90 0.66 0.76 0.90 0.83 0.94
Amortization Expense
- 0.00 0.46 0.53 0.57 0.49
Non-Cash Adjustments To Reconcile Net Income
2.40 2.76 4.81 4.11 6.03 5.42
Changes in Operating Assets and Liabilities, net
-0.31 -0.04 3.55 3.52 11 -0.55
Net Cash From Investing Activities
-0.15 -83 5.55 0.44 12 -29
Net Cash From Continuing Investing Activities
-0.15 -83 5.55 0.44 12 -29
Purchase of Property, Plant & Equipment
-0.15 -1.30 -0.79 -0.13 -0.06 -0.73
Acquisitions
- - - 0.00 -1.05 0.00
Purchase of Investments
0.00 -82 -48 -54 -36 -88
Sale of Property, Plant & Equipment
- 0.00 0.02 0.31 0.00 0.00
Sale and/or Maturity of Investments
0.00 0.80 54 54 49 60
Net Cash From Financing Activities
9.16 160 0.01 0.75 2.61 54
Net Cash From Continuing Financing Activities
9.16 160 0.01 0.75 2.61 54
Issuance of Common Equity
0.00 68 0.00 0.12 0.15 54
Other Financing Activities, net
0.18 0.52 0.01 0.63 2.46 0.31
Cash Interest Paid
0.25 1.19 0.05 0.06 0.03 0.01

Quarterly Cash Flow Statements for Sera Prognostics

This table details how cash moves in and out of Sera Prognostics' 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
-23 -5.78 0.36 0.43 -1.98 1.36 1.19 -0.21 -0.94 -0.14 0.23
Net Cash From Operating Activities
-7.59 -6.77 4.99 -5.93 -7.00 -6.26 -7.55 -5.47 -6.48 -6.12 -8.77
Net Cash From Continuing Operating Activities
-7.59 -6.77 4.99 -5.93 -7.00 -6.26 -7.55 -5.47 -6.48 -6.12 -8.78
Net Income / (Loss) Continuing Operations
-7.21 -7.93 -8.10 -8.30 -7.92 -8.58 -8.19 -8.05 -7.81 -7.88 -8.40
Consolidated Net Income / (Loss)
-7.21 -7.93 -8.10 -8.30 -7.92 -8.58 -8.19 -8.05 -7.81 -7.88 -8.40
Depreciation Expense
0.22 0.21 0.21 0.21 0.20 0.21 0.22 0.24 0.24 0.24 0.19
Amortization Expense
0.13 0.14 0.14 0.14 0.14 0.15 0.15 0.15 0.13 0.07 0.07
Non-Cash Adjustments To Reconcile Net Income
0.86 0.92 1.42 1.68 1.59 1.35 1.50 1.37 1.29 1.26 0.82
Changes in Operating Assets and Liabilities, net
-1.59 -0.11 11 0.35 -1.01 0.61 -1.23 0.82 -0.32 0.19 -1.46
Net Cash From Investing Activities
-15 0.37 -5.69 5.15 4.90 7.39 -45 5.24 5.17 5.89 8.99
Net Cash From Continuing Investing Activities
-15 0.37 -5.69 5.15 4.90 7.39 -45 5.24 5.17 5.89 8.99
Purchase of Property, Plant & Equipment
-0.03 -0.02 -0.02 -0.01 -0.03 -0.01 -0.00 -0.28 -0.11 -0.33 -0.01
Acquisitions
- - -0.70 - -0.30 -0.05 0.00 - - - 0.00
Purchase of Investments
-26 -4.90 -16 -10 -3.78 -5.50 -57 -15 -7.97 -7.78 -1.01
Sale of Property, Plant & Equipment
0.04 - 0.00 - - - 0.00 - - - 0.00
Sale and/or Maturity of Investments
11 5.29 11 15 9.00 13 12 21 13 14 10
Net Cash From Financing Activities
0.13 0.62 1.05 1.20 0.12 0.23 54 0.02 0.37 0.09 0.02
Net Cash From Continuing Financing Activities
0.13 0.62 1.05 1.20 0.12 0.23 54 0.02 0.37 0.09 0.02
Issuance of Common Equity
- 0.06 0.00 0.06 - 0.09 54 0.08 - 0.03 0.00
Other Financing Activities, net
0.13 0.56 1.05 1.15 0.12 0.14 -0.07 -0.06 0.37 0.07 0.02
Cash Interest Paid
0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00

Annual Balance Sheets for Sera Prognostics

This table presents Sera Prognostics' 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
15 147 116 95 73 102
Total Current Assets
14 110 90 61 48 41
Cash & Equivalents
14 59 30 3.88 4.04 3.94
Short-Term Investments
0.00 46 53 45 42 35
Accounts Receivable
0.00 3.14 6.11 11 0.03 0.01
Prepaid Expenses
0.20 1.99 1.31 0.80 1.33 1.56
Plant, Property, & Equipment, net
0.97 1.77 3.06 2.00 1.24 1.15
Total Noncurrent Assets
0.10 35 23 32 24 60
Long-Term Investments
0.00 35 21 31 22 57
Intangible Assets
- - - 0.00 1.03 0.91
Other Noncurrent Operating Assets
0.10 0.16 1.82 1.26 0.74 2.53
Total Liabilities & Shareholders' Equity
15 147 116 95 73 102
Total Liabilities
12 8.47 17 25 25 27
Total Current Liabilities
11 8.41 16 24 25 24
Accounts Payable
0.44 1.20 1.55 1.05 1.97 0.86
Accrued Expenses
1.58 3.89 4.44 2.72 2.38 3.01
Current Deferred Revenue
0.13 3.26 9.08 20 20 20
Other Current Liabilities
- 0.07 0.46 0.44 0.19 0.00
Total Noncurrent Liabilities
1.09 0.05 1.85 0.84 0.00 2.34
Capital Lease Obligations
0.13 0.05 0.63 0.20 0.00 0.00
Other Noncurrent Operating Liabilities
0.47 0.00 1.22 0.64 0.00 2.34
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-126 139 99 70 48 75
Total Preferred & Common Equity
-126 139 99 70 48 75
Total Common Equity
-126 139 99 70 48 75
Common Stock
5.89 305 311 317 328 387
Retained Earnings
-131 -166 -211 -247 -280 -312
Accumulated Other Comprehensive Income / (Loss)
0.00 -0.18 -0.98 -0.02 0.06 0.26

Quarterly Balance Sheets for Sera Prognostics

This table presents Sera Prognostics' 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
90 90 85 79 118 112 108 94
Total Current Assets
48 54 52 51 47 41 44 50
Cash & Equivalents
9.66 4.24 4.66 2.68 5.23 5.02 4.08 4.18
Short-Term Investments
36 49 46 47 41 35 39 43
Accounts Receivable
0.16 0.12 0.10 0.08 0.03 0.02 0.01 0.01
Prepaid Expenses
1.28 0.76 0.50 1.28 1.06 0.69 1.17 2.31
Plant, Property, & Equipment, net
2.20 1.81 1.61 1.43 1.31 1.20 1.03 1.10
Total Noncurrent Assets
40 34 32 26 70 70 63 43
Long-Term Investments
39 32 30 25 68 68 59 39
Intangible Assets
- - - - 1.00 0.97 0.94 0.88
Other Noncurrent Operating Assets
1.39 1.85 1.71 1.88 0.59 0.44 2.58 2.48
Total Liabilities & Shareholders' Equity
90 90 85 79 118 112 108 94
Total Liabilities
15 25 25 24 23 24 26 26
Total Current Liabilities
14 25 25 24 23 24 24 23
Accounts Payable
1.18 1.03 0.95 1.38 1.21 1.06 1.04 0.77
Accrued Expenses
2.89 2.86 3.18 2.27 1.89 2.30 2.14 2.34
Current Deferred Revenue
9.04 20 20 20 20 20 20 20
Other Current Liabilities
0.44 0.45 0.40 0.31 0.08 0.02 0.00 0.00
Total Noncurrent Liabilities
1.10 0.57 0.35 0.17 0.00 0.00 2.44 2.51
Capital Lease Obligations
0.31 0.08 0.02 0.00 0.00 0.00 0.00 0.00
Other Noncurrent Operating Liabilities
0.79 0.49 0.33 0.17 - - 2.44 2.51
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
75 65 60 55 95 88 82 68
Total Preferred & Common Equity
75 65 60 55 95 88 82 68
Total Common Equity
75 65 60 55 95 88 82 68
Common Stock
315 320 323 326 383 384 386 388
Retained Earnings
-239 -255 -263 -271 -288 -296 -304 -320
Accumulated Other Comprehensive Income / (Loss)
-0.61 -0.18 -0.21 0.29 0.08 0.15 0.27 0.02

Annual Metrics And Ratios for Sera Prognostics

This table displays calculated financial ratios and metrics derived from Sera Prognostics' 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 30,699,090.00 31,016,979.00 31,336,512.00 - 38,594,793.00
DEI Adjusted Shares Outstanding
0.00 30,699,090.00 31,016,979.00 31,336,512.00 - 38,594,793.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 -1.14 -1.42 -1.16 - -0.83
Growth Metrics
- - - - - -
Revenue Growth
0.00% 228.00% 226.83% 14.18% -74.84% 5.19%
EBITDA Growth
0.00% -96.35% -27.68% 18.99% 9.47% 3.12%
EBIT Growth
0.00% -90.25% -28.78% 17.99% 9.17% 2.89%
NOPAT Growth
0.00% -96.96% -28.98% 12.77% 8.00% 0.36%
Net Income Growth
0.00% -76.39% -26.21% 17.98% 9.23% 2.95%
EPS Growth
0.00% 81.74% 38.63% 18.88% 14.66% 32.32%
Operating Cash Flow Growth
0.00% -87.55% -9.40% 21.44% 47.81% -80.58%
Free Cash Flow Firm Growth
0.00% 0.00% -15.68% 21.03% 34.98% -72.79%
Invested Capital Growth
0.00% 10.21% -231.90% -114.29% -113.30% 0.16%
Revenue Q/Q Growth
0.00% 0.00% 17.03% -7.27% -18.09% -14.74%
EBITDA Q/Q Growth
0.00% 0.00% 6.41% 5.01% -2.11% 2.08%
EBIT Q/Q Growth
0.00% 0.00% 5.87% 4.77% -2.05% 2.13%
NOPAT Q/Q Growth
0.00% 0.00% 4.46% 3.79% -1.59% 1.27%
Net Income Q/Q Growth
0.00% 0.00% 5.84% 4.78% -2.03% 2.14%
EPS Q/Q Growth
0.00% 0.00% -139.07% 4.92% 0.00% 12.99%
Operating Cash Flow Q/Q Growth
0.00% -18.62% 5.24% 1.71% 3.44% 0.54%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.63% 0.43% -0.85%
Invested Capital Q/Q Growth
0.00% 0.00% -36.85% -2.66% -3.63% -0.84%
Profitability Metrics
- - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-68,456.00% -40,980.49% -16,010.07% -11,359.80% -40,870.13% -37,638.27%
Operating Margin
-143,768.00% -43,164.63% -17,034.33% -13,013.40% -47,577.92% -45,066.67%
EBIT Margin
-72,036.00% -41,784.15% -16,464.55% -11,825.82% -42,688.31% -39,406.17%
Profit (Net Income) Margin
-158,784.00% -42,693.90% -16,487.31% -11,843.79% -42,724.68% -39,417.28%
Tax Burden Percent
200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
220.42% 102.18% 100.14% 100.15% 100.09% 100.03%
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% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
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%
Return on Equity (ROE)
-1,609.73% -49.65% -37.21% -42.86% -55.78% -51.83%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-243.43% -42.35% -33.51% -34.18% -39.13% -36.58%
Return on Assets (ROA)
-268.29% -43.27% -33.56% -34.23% -39.16% -36.59%
Return on Common Equity (ROCE)
81,968.41% -4.57% -37.21% -42.86% -55.78% -51.83%
Return on Equity Simple (ROE_SIMPLE)
31.61% -25.27% -44.66% -51.66% -68.82% 0.00%
Net Operating Profit after Tax (NOPAT)
-13 -25 -32 -28 -26 -26
NOPAT Margin
-50,318.80% -30,215.24% -11,924.03% -9,109.38% -33,304.55% -31,546.67%
Net Nonoperating Expense Percent (NNEP)
-366.72% -14.22% -10.05% -9.14% -9.81% -7.78%
Return On Investment Capital (ROIC_SIMPLE)
- - - -39.62% -53.64% -33.89%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
26,232.00% 17,186.59% 6,262.69% 5,340.85% 20,946.75% 20,619.75%
R&D to Revenue
62,256.00% 13,437.80% 5,314.93% 4,975.49% 19,129.87% 16,260.49%
Operating Expenses to Revenue
71,984.00% 43,264.63% 17,134.33% 13,044.77% 47,571.43% 44,964.20%
Earnings before Interest and Taxes (EBIT)
-18 -34 -44 -36 -33 -32
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-17 -34 -43 -35 -31 -30
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 1.52 0.40 2.67 5.75 1.51
Price to Tangible Book Value (P/TBV)
0.00 1.52 0.40 2.67 5.88 1.53
Price to Revenue (P/Rev)
3,000.00 2,571.98 145.83 612.39 3,570.24 1,405.61
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 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
7,923.04 865.78 0.00 351.86 2,684.43 223.14
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
6.95 0.00 0.01 0.00 0.00 0.00
Long-Term Debt to Equity
0.19 0.00 0.01 0.00 0.00 0.00
Financial Leverage
-1.61 -1.02 -1.02 -1.08 -1.25 -1.33
Leverage Ratio
12.00 1.15 1.11 1.25 1.42 1.42
Compound Leverage Factor
6.61 1.17 1.11 1.25 1.43 1.42
Debt to Total Capital
77.66% 0.04% 0.63% 0.28% 0.00% 0.00%
Short-Term Debt to Total Capital
73.36% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
4.30% 0.04% 0.63% 0.28% 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
2,319.70% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-1,137.51% 99.96% 99.37% 99.72% 100.00% 100.00%
Debt to EBITDA
-0.50 0.00 -0.01 -0.01 0.00 0.00
Net Debt to EBITDA
0.58 4.16 2.41 2.29 2.17 0.00
Long-Term Debt to EBITDA
-0.03 0.00 -0.01 -0.01 0.00 0.00
Debt to NOPAT
-0.68 0.00 -0.02 -0.01 0.00 0.00
Net Debt to NOPAT
0.79 5.65 3.24 2.86 2.66 0.00
Long-Term Debt to NOPAT
-0.04 0.00 -0.02 -0.01 0.00 0.00
Altman Z-Score
-12.60 13.43 -1.67 0.04 0.15 -2.54
Noncontrolling Interest Sharing Ratio
5,192.05% 90.79% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
2.44 13.11 5.80 2.51 1.92 1.69
Quick Ratio
1.20 12.87 5.72 2.48 1.87 1.62
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -25 -29 -23 -15 -26
Operating Cash Flow to CapEx
-22,641.61% -2,426.07% -4,465.81% 0.00% -25,337.50% -3,529.34%
Free Cash Flow to Firm to Interest Expense
0.00 -33.42 -472.74 -414.05 -528.80 -2,842.76
Operating Cash Flow to Interest Expense
-18.34 -42.41 -567.38 -494.33 -506.75 -2,847.00
Operating Cash Flow Less CapEx to Interest Expense
-9.25 -44.16 -580.08 -491.00 -508.75 -2,927.67
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
12.50 0.05 0.06 0.03 0.01 3.52
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.03 0.06 0.11 0.12 0.05 0.07
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
29.20 6,999.54 6,303.06 10,486.59 27,311.01 103.64
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)
58.40 6,999.54 6,303.06 10,486.59 27,311.01 103.64
Capital & Investment Metrics
- - - - - -
Invested Capital
-1.50 -1.35 -4.46 -9.57 -20 -20
Invested Capital Turnover
-0.02 -0.06 -0.09 -0.04 -0.01 0.00
Increase / (Decrease) in Invested Capital
0.00 0.15 -3.12 -5.10 -11 0.03
Enterprise Value (EV)
198 71 -64 108 207 18
Market Capitalization
75 211 39 187 275 114
Book Value per Share
($80.71) $4.51 $3.19 $2.24 $1.42 $1.95
Tangible Book Value per Share
($80.71) $4.51 $3.19 $2.24 $1.39 $1.93
Total Capital
11 139 100 70 48 75
Total Debt
8.57 0.05 0.63 0.20 0.00 0.00
Total Long-Term Debt
0.48 0.05 0.63 0.20 0.00 0.00
Net Debt
-4.96 -140 -103 -80 -68 -96
Capital Expenditures (CapEx)
0.15 1.30 0.78 -0.18 0.06 0.73
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2.94 -3.28 -8.12 -12 -23 -23
Debt-free Net Working Capital (DFNWC)
11 102 75 37 23 17
Net Working Capital (NWC)
2.49 102 75 37 23 17
Net Nonoperating Expense (NNE)
7.27 10 12 8.37 7.25 6.38
Net Nonoperating Obligations (NNO)
-3.96 -140 -103 -80 -68 -96
Total Depreciation and Amortization (D&A)
0.90 0.66 1.22 1.43 1.40 1.43
Debt-free, Cash-free Net Working Capital to Revenue
-23,552.00% -3,993.90% -3,028.73% -3,979.74% -30,397.40% -27,924.69%
Debt-free Net Working Capital to Revenue
42,356.00% 124,195.12% 27,830.97% 12,059.15% 29,649.35% 20,471.60%
Net Working Capital to Revenue
19,928.00% 124,195.12% 27,830.97% 12,059.15% 29,649.35% 20,471.60%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 ($2.33) ($1.43) ($1.16) ($0.99) ($0.67)
Adjusted Weighted Average Basic Shares Outstanding
0.00 15.00M 30.94M 31.20M 33.16M 47.66M
Adjusted Diluted Earnings per Share
$0.00 ($2.33) ($1.43) ($1.16) ($0.99) ($0.67)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 15.00M 30.94M 31.20M 33.16M 47.66M
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 30.90M 31.02M 32.43M 37.66M 39.14M
Normalized Net Operating Profit after Tax (NOPAT)
-13 -25 -32 -28 -26 -26
Normalized NOPAT Margin
-50,318.80% -30,215.24% -11,924.03% -9,109.38% -33,304.55% -31,546.67%
Pre Tax Income Margin
-79,392.00% -42,693.90% -16,487.31% -11,843.79% -42,724.68% -39,417.28%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
-9.79 -45.93 -723.36 -657.95 -1,173.93 -3,546.56
NOPAT to Interest Expense
-6.84 -33.21 -523.88 -506.81 -915.88 -2,839.20
EBIT Less CapEx to Interest Expense
-19.75 -47.68 -736.07 -654.62 -1,175.93 -3,627.22
NOPAT Less CapEx to Interest Expense
-6.92 -34.96 -536.58 -503.49 -917.88 -2,919.87
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 Sera Prognostics

This table displays calculated financial ratios and metrics derived from Sera Prognostics' 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
31,282,505.00 31,336,512.00 32,425,661.00 32,653,777.00 33,368,591.00 - 37,663,562.00 37,672,784.00 38,061,868.00 38,594,793.00 39,143,848.00
DEI Adjusted Shares Outstanding
31,282,505.00 31,336,512.00 32,425,661.00 32,653,777.00 33,368,591.00 - 37,663,562.00 37,672,784.00 38,061,868.00 38,594,793.00 39,143,848.00
DEI Earnings Per Adjusted Shares Outstanding
-0.23 -0.25 -0.25 -0.25 -0.24 - -0.22 -0.21 -0.21 -0.20 -0.21
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-51.72% -36.92% -100.00% -80.49% -30.95% -41.46% 0.00% -29.17% -44.83% -58.33% -63.16%
EBITDA Growth
33.99% 19.50% 24.03% 21.80% -10.54% -8.58% -1.05% 3.67% 1.66% 7.86% -4.08%
EBIT Growth
32.69% 18.65% 23.33% 21.21% -9.98% -8.33% -1.17% 3.03% 1.29% 8.08% -2.62%
NOPAT Growth
26.85% 15.07% 19.70% 19.26% -8.28% -6.50% -1.68% -0.72% -1.33% 4.98% -1.19%
Net Income Growth
32.69% 18.68% 23.36% 21.24% -9.83% -8.25% -1.11% 3.10% 1.33% 8.14% -2.59%
EPS Growth
34.29% 19.35% 26.47% 26.47% -4.35% 0.00% 20.00% 36.00% 33.33% 40.00% 15.00%
Operating Cash Flow Growth
13.48% 6.54% 202.32% 25.42% 7.89% 7.46% -251.24% 7.68% 7.41% 2.24% -16.17%
Free Cash Flow Firm Growth
107.50% 73.85% 1,271.25% 1,526.96% 1,173.72% 488.59% -262.59% -279.66% -238.52% -248.51% 10.03%
Invested Capital Growth
-185.65% -114.29% -116.20% -100.30% -111.30% -113.30% 5.41% 4.18% -2.61% 0.16% 1.40%
Revenue Q/Q Growth
-65.85% -2.38% -100.00% 0.00% 20.83% -17.24% 58.33% -55.26% -5.88% -37.50% 40.00%
EBITDA Q/Q Growth
32.61% -10.50% -2.25% -2.71% 4.74% -8.53% 4.84% 2.08% 2.76% -1.69% -7.49%
EBIT Q/Q Growth
31.65% -9.98% -2.20% -2.56% 4.59% -8.33% 4.55% 1.70% 2.88% -0.87% -6.56%
NOPAT Q/Q Growth
28.59% -8.11% -2.81% -1.71% 4.23% -6.33% 1.84% -0.76% 3.65% 0.29% -4.53%
Net Income Q/Q Growth
31.61% -9.92% -2.17% -2.54% 4.62% -8.33% 4.57% 1.72% 2.88% -0.86% -6.57%
EPS Q/Q Growth
32.35% -8.70% 0.00% 0.00% 4.00% -4.17% 20.00% 20.00% 0.00% 6.25% -13.33%
Operating Cash Flow Q/Q Growth
4.45% 10.92% 173.82% -218.70% -18.00% 10.51% -20.66% 27.54% -18.34% 5.51% -43.37%
Free Cash Flow Firm Q/Q Growth
213.22% -433.62% 527.36% -11.60% 1.06% 1.78% -278.81% 2.32% 22.08% -9.13% -8.32%
Invested Capital Q/Q Growth
11.84% -2.66% -114.59% -3.13% 7.00% -3.63% 4.83% -4.46% 0.41% -0.84% 6.02%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-16,304.76% -18,456.10% 0.00% -33,112.50% -26,103.45% -34,233.33% -20,573.68% -45,029.41% -46,525.00% -75,700.00% -58,121.43%
Operating Margin
-19,485.71% -21,580.49% 0.00% -38,554.17% -30,558.62% -39,262.50% -24,342.11% -54,823.53% -56,125.00% -89,540.00% -66,857.14%
EBIT Margin
-17,133.33% -19,302.44% 0.00% -34,562.50% -27,289.66% -35,720.83% -21,534.21% -47,317.65% -48,825.00% -78,800.00% -59,978.57%
Profit (Net Income) Margin
-17,166.67% -19,329.27% 0.00% -34,595.83% -27,306.90% -35,745.83% -21,544.74% -47,329.41% -48,837.50% -78,810.00% -59,992.86%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
100.19% 100.14% 100.11% 100.10% 100.06% 100.07% 100.05% 100.02% 100.03% 100.01% 100.02%
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)
-41.70% -42.86% -43.59% -44.77% -49.58% -55.78% -41.36% -44.24% -47.69% -51.83% -39.58%
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% 0.00%
Operating Return on Assets (OROA)
-54.73% -55.78% 0.00% -40.74% -30.35% -32.74% -23.80% -51.96% -49.57% -73.15% -32.29%
Return on Assets (ROA)
-54.84% -55.86% 0.00% -40.78% -30.37% -32.76% -23.82% -51.98% -49.59% -73.16% -32.30%
Return on Common Equity (ROCE)
-41.70% -42.86% -43.59% -44.77% -49.58% -55.78% -41.36% -44.24% -47.69% -51.83% -39.58%
Return on Equity Simple (ROE_SIMPLE)
-50.47% 0.00% -52.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-5.73 -6.19 -6.37 -6.48 -6.20 -6.60 -6.48 -6.52 -6.29 -6.27 -6.55
NOPAT Margin
-13,640.00% -15,106.34% 0.00% -26,987.92% -21,391.03% -27,483.75% -17,039.47% -38,376.47% -39,287.50% -62,678.00% -46,800.00%
Net Nonoperating Expense Percent (NNEP)
-1.52% -1.89% -1.87% -2.12% -2.16% -2.68% -1.72% -1.61% -1.73% -1.97% -1.84%
Return On Investment Capital (ROIC_SIMPLE)
- -8.80% -9.82% -10.84% -11.35% -13.80% -6.83% -7.39% -7.65% -8.31% -9.69%
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
7,828.57% 8,941.46% 0.00% 15,633.33% 14,465.52% 16,716.67% 11,694.74% 24,341.18% 25,493.75% 40,410.00% 30,642.86%
R&D to Revenue
8,426.19% 9,500.00% 0.00% 18,358.33% 12,075.86% 13,079.17% 8,773.68% 19,629.41% 20,525.00% 32,160.00% 21,642.86%
Operating Expenses to Revenue
19,480.95% 21,621.95% 0.00% 38,570.83% 30,613.79% 39,229.17% 24,336.84% 54,682.35% 55,968.75% 89,220.00% 66,657.14%
Earnings before Interest and Taxes (EBIT)
-7.20 -7.91 -8.09 -8.30 -7.91 -8.57 -8.18 -8.04 -7.81 -7.88 -8.40
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-6.85 -7.57 -7.74 -7.95 -7.57 -8.22 -7.82 -7.66 -7.44 -7.57 -8.14
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.77 2.67 4.56 3.24 4.76 5.75 1.46 1.18 1.42 1.51 1.18
Price to Tangible Book Value (P/TBV)
0.77 2.67 4.56 3.24 4.76 5.88 1.48 1.20 1.43 1.53 1.19
Price to Revenue (P/Rev)
176.32 612.39 1,432.40 1,806.64 2,768.88 3,570.24 1,205.23 966.24 1,225.99 1,405.61 1,394.07
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 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 351.86 1,018.42 1,050.35 1,978.03 2,684.43 212.18 0.00 148.27 223.14 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 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
-1.07 -1.08 -1.19 -1.23 -1.22 -1.25 -1.25 -1.28 -1.29 -1.33 -1.24
Leverage Ratio
1.13 1.25 1.26 1.29 1.30 1.42 1.30 1.33 1.37 1.42 1.30
Compound Leverage Factor
1.13 1.25 1.26 1.29 1.30 1.43 1.30 1.33 1.37 1.42 1.30
Debt to Total Capital
0.41% 0.28% 0.12% 0.04% 0.01% 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% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.41% 0.28% 0.12% 0.04% 0.01% 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
99.59% 99.72% 99.88% 99.96% 99.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
-0.01 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
2.32 2.29 2.64 2.69 2.41 2.17 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
-0.01 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.01 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
2.92 2.86 3.24 3.27 2.95 2.66 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
-0.01 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
-1.14 1.02 3.17 0.33 1.69 1.25 0.16 -1.10 -1.25 -1.77 -2.91
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.51 2.51 2.19 2.08 2.11 1.92 2.02 1.73 1.89 1.69 2.12
Quick Ratio
3.42 2.48 2.16 2.06 2.06 1.87 1.98 1.70 1.84 1.62 2.02
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.33 -1.09 4.67 4.12 4.17 4.24 -7.59 -7.41 -5.77 -6.30 -6.82
Operating Cash Flow to CapEx
0.00% -42,281.25% 33,293.33% -84,685.71% -26,903.85% -78,250.00% -251,766.67% -1,947.69% -5,783.04% -1,854.55% -109,675.00%
Free Cash Flow to Firm to Interest Expense
23.37 -99.24 518.34 515.49 833.52 706.98 -1,896.25 -3,704.50 -2,886.50 -6,299.80 -3,412.00
Operating Cash Flow to Interest Expense
-542.43 -615.00 554.89 -741.00 -1,399.00 -1,043.33 -1,888.25 -2,736.50 -3,238.50 -6,120.00 -4,387.00
Operating Cash Flow Less CapEx to Interest Expense
-541.29 -616.45 553.22 -741.88 -1,404.20 -1,044.67 -1,889.00 -2,877.00 -3,294.50 -6,450.00 -4,391.00
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
2.52 0.03 1.74 0.81 0.80 0.01 1.62 1.83 2.04 3.52 3.17
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
0.12 0.12 0.09 0.05 0.05 0.05 0.07 0.08 0.08 0.07 0.05
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)
144.89 10,486.59 209.96 450.28 454.31 27,311.01 225.35 199.40 178.66 103.64 115.26
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)
144.89 10,486.59 209.96 450.28 454.31 27,311.01 225.35 199.40 178.66 103.64 115.26
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-9.32 -9.57 -21 -21 -20 -20 -19 -20 -20 -20 -19
Invested Capital Turnover
-0.05 -0.04 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
-6.06 -5.10 -11 -11 -10 -11 1.11 0.89 -0.51 0.03 0.27
Enterprise Value (EV)
-27 108 210 112 186 207 24 -4.16 14 18 -7.30
Market Capitalization
58 187 295 193 260 275 139 104 116 114 79
Book Value per Share
$2.41 $2.24 $2.00 $1.83 $1.64 $1.42 $2.52 $2.34 $2.16 $1.95 $1.73
Tangible Book Value per Share
$2.41 $2.24 $2.00 $1.83 $1.64 $1.39 $2.49 $2.32 $2.13 $1.93 $1.71
Total Capital
76 70 65 60 55 48 95 88 82 75 68
Total Debt
0.31 0.20 0.08 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.31 0.20 0.08 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-85 -80 -85 -81 -74 -68 -114 -109 -102 -96 -87
Capital Expenditures (CapEx)
-0.02 0.02 0.02 0.01 0.03 0.01 0.00 0.28 0.11 0.33 0.01
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-12 -12 -24 -24 -23 -23 -22 -23 -22 -23 -21
Debt-free Net Working Capital (DFNWC)
34 37 29 27 27 23 24 17 21 17 26
Net Working Capital (NWC)
34 37 29 27 27 23 24 17 21 17 26
Net Nonoperating Expense (NNE)
1.48 1.73 1.73 1.83 1.72 1.98 1.71 1.52 1.53 1.61 1.85
Net Nonoperating Obligations (NNO)
-85 -80 -85 -81 -74 -68 -114 -109 -102 -96 -87
Total Depreciation and Amortization (D&A)
0.35 0.35 0.35 0.35 0.34 0.36 0.37 0.39 0.37 0.31 0.26
Debt-free, Cash-free Net Working Capital to Revenue
-3,671.21% -3,979.74% -11,502.43% -22,573.83% -24,284.04% -30,397.40% -19,404.35% -21,196.30% -23,487.37% -27,924.69% -37,007.02%
Debt-free Net Working Capital to Revenue
10,303.33% 12,059.15% 14,212.62% 25,033.64% 28,643.62% 29,649.35% 20,766.96% 15,988.89% 22,095.79% 20,471.60% 46,152.63%
Net Working Capital to Revenue
10,303.33% 12,059.15% 14,212.62% 25,033.64% 28,643.62% 29,649.35% 20,766.96% 15,988.89% 22,095.79% 20,471.60% 46,152.63%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.23) ($0.25) ($0.25) ($0.25) ($0.24) ($0.25) ($0.20) ($0.16) ($0.16) ($0.15) ($0.17)
Adjusted Weighted Average Basic Shares Outstanding
31.29M 31.20M 32.22M 32.93M 33.52M 33.16M 41.97M 49.07M 49.53M 47.66M 50.26M
Adjusted Diluted Earnings per Share
($0.23) ($0.25) ($0.25) ($0.25) ($0.24) ($0.25) ($0.20) ($0.16) ($0.16) ($0.15) ($0.17)
Adjusted Weighted Average Diluted Shares Outstanding
31.29M 31.20M 32.22M 32.93M 33.52M 33.16M 41.97M 49.07M 49.53M 47.66M 50.26M
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
31.34M 32.43M 32.65M 33.37M 33.77M 37.66M 37.67M 38.06M 38.59M 39.14M 39.16M
Normalized Net Operating Profit after Tax (NOPAT)
-5.73 -6.19 -6.37 -6.48 -6.20 -6.60 -6.48 -6.52 -6.29 -6.27 -6.55
Normalized NOPAT Margin
-13,640.00% -15,106.34% 0.00% -26,987.92% -21,391.03% -27,483.75% -17,039.47% -38,376.47% -39,287.50% -62,678.00% -46,800.00%
Pre Tax Income Margin
-17,166.67% -19,329.27% 0.00% -34,595.83% -27,306.90% -35,745.83% -21,544.74% -47,329.41% -48,837.50% -78,810.00% -59,992.86%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-514.00 -719.45 -898.67 -1,036.88 -1,582.80 -1,428.83 -2,045.75 -4,022.00 -3,906.00 -7,880.00 -4,198.50
NOPAT to Interest Expense
-409.20 -563.05 -707.54 -809.64 -1,240.68 -1,099.35 -1,618.75 -3,262.00 -3,143.00 -6,267.80 -3,276.00
EBIT Less CapEx to Interest Expense
-512.86 -720.91 -900.33 -1,037.75 -1,588.00 -1,430.17 -2,046.50 -4,162.50 -3,962.00 -8,210.00 -4,202.50
NOPAT Less CapEx to Interest Expense
-408.06 -564.51 -709.21 -810.51 -1,245.88 -1,100.68 -1,619.50 -3,402.50 -3,199.00 -6,597.80 -3,280.00
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

Sera Prognostics (NASDAQ: SERA) continues to operate with very limited revenue and significant quarterly losses, but its balance sheet remains well capitalized thanks to a large cash and investment position.

For Q1 2026, the company reported just $14,000 in revenue and a $8.4 million net loss. Operating expenses were again the main driver of red ink, with R&D at $3.0 million, SG&A at $4.3 million, and marketing at $2.0 million. That means Sera is still spending heavily relative to sales, which is typical for an early-stage biotech company, but it also means profitability remains far away.

On the positive side, Sera ended Q1 2026 with $4.2 million in cash, $43.2 million in short-term investments, and $39.4 million in long-term investments. Total assets were $93.5 million versus $25.9 million in total liabilities, leaving the company with $67.6 million in equity. That gives Sera a meaningful liquidity cushion as it continues to fund operations.

Cash flow was mixed. The company used $8.8 million in operating cash during the quarter, but it offset that with $9.0 million from investing activities, largely helped by the sale and/or maturity of investments. Net cash increased slightly by $231,000 in the quarter. However, this improvement came from the investment portfolio rather than from the core business.

Looking at the longer trend across the last four years, several patterns stand out:

  • Sera has maintained a large liquidity position, with cash and investments still far exceeding liabilities.
  • The company’s equity base has grown materially since early 2024, helped by capital raises and retained proceeds from financing activity.
  • Quarterly deferred revenue has stayed near $20 million, which may provide some future revenue visibility.
  • Investments have been a useful source of funding, as maturities and sales often offset operating cash burn.
  • Revenue has remained very small and inconsistent, ranging from zero to only tens of thousands of dollars per quarter.
  • Operating expenses have been fairly steady in the $8.8 million to $9.4 million range over the last year.
  • The company continues to report negative earnings per share every quarter, reflecting ongoing losses.
  • Q1 2026 operating cash burn of $8.8 million shows the core business is still consuming cash quickly.
  • Year over year, revenues remain far too small to cover overhead, making the company dependent on its balance sheet.
  • Although share count growth has slowed recently, the company has had meaningful dilution risk over the past several years from equity issuance.

Bottom line: Sera Prognostics is still in the development-stage profile familiar to many small biotech investors: minimal revenue, persistent losses, and reliance on its cash and investment portfolio to fund operations. The good news is that the balance sheet is currently strong enough to support that strategy for now. The key question for investors is whether the company can translate its clinical and commercial efforts into meaningful recurring revenue before its cash burn becomes a larger concern.

07/21/26 01:01 AM ETAI Generated. May Contain Errors.

Sera Prognostics Financials - Frequently Asked Questions

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

Sera Prognostics' net income appears to be on an upward trend, with a most recent value of -$31.93 million in 2025, rising from -$19.85 million in 2020. The previous period was -$32.90 million in 2024. See where experts think Sera Prognostics is headed by visiting Sera Prognostics' forecast page.

Sera Prognostics' total operating income in 2025 was -$36.50 million, based on the following breakdown:
  • Total Gross Profit: $81 thousand
  • Total Operating Expenses: $36.42 million

Over the last 5 years, Sera Prognostics' total revenue changed from $25 thousand in 2020 to $81 thousand in 2025, a change of 224.0%.

Sera Prognostics' total liabilities were at $26.53 million at the end of 2025, a 7.1% increase from 2024, and a 115.1% increase since 2020.

In the past 5 years, Sera Prognostics' cash and equivalents has ranged from $3.88 million in 2023 to $58.93 million in 2021, and is currently $3.94 million as of their latest financial filing in 2025.

Over the last 5 years, Sera Prognostics' book value per share changed from -80.71 in 2020 to 1.95 in 2025, a change of -102.4%.



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