Annual Income Statements for Sol-Gel Technologies
This table shows Sol-Gel Technologies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Sol-Gel Technologies
No quarterly income statements for Sol-Gel Technologies are available.
Annual Cash Flow Statements for Sol-Gel Technologies
This table details how cash moves in and out of Sol-Gel Technologies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
5.30 |
1.11 |
-1.98 |
0.65 |
4.09 |
-1.49 |
13 |
-7.64 |
-5.74 |
13 |
-8.44 |
| Net Cash From Operating Activities |
|
-8.04 |
-18 |
-24 |
-23 |
-23 |
-25 |
-7.69 |
-9.48 |
-18 |
-14 |
0.32 |
| Net Cash From Continuing Operating Activities |
|
-8.04 |
-18 |
-24 |
-23 |
-23 |
-25 |
-7.69 |
-9.48 |
-18 |
-14 |
0.32 |
| Net Income / (Loss) Continuing Operations |
|
-9.66 |
-21 |
-32 |
-32 |
-25 |
-29 |
3.22 |
-15 |
-27 |
-11 |
-6.13 |
| Consolidated Net Income / (Loss) |
|
-9.66 |
-21 |
-32 |
-32 |
-25 |
-29 |
3.22 |
-15 |
-27 |
-11 |
-6.13 |
| Depreciation Expense |
|
0.30 |
0.36 |
0.47 |
0.76 |
0.89 |
0.95 |
0.88 |
0.56 |
0.34 |
0.23 |
0.11 |
| Non-Cash Adjustments To Reconcile Net Income |
|
1.58 |
0.96 |
10 |
4.65 |
2.67 |
1.44 |
0.66 |
1.32 |
1.49 |
0.91 |
0.34 |
| Changes in Operating Assets and Liabilities, net |
|
-0.26 |
0.96 |
-3.15 |
3.33 |
-1.45 |
1.67 |
-12 |
3.56 |
7.67 |
-4.45 |
6.00 |
| Net Cash From Investing Activities |
|
-0.21 |
-0.39 |
-5.94 |
-55 |
16 |
-2.69 |
20 |
1.70 |
-9.74 |
27 |
-8.58 |
| Net Cash From Continuing Investing Activities |
|
-0.21 |
-0.39 |
-5.94 |
-55 |
16 |
-2.69 |
20 |
1.70 |
-9.74 |
27 |
-8.58 |
| Purchase of Property, Plant & Equipment |
|
-0.29 |
-0.39 |
-1.93 |
-1.05 |
-0.60 |
-0.45 |
-0.14 |
-0.17 |
-0.13 |
-0.00 |
-0.05 |
| Purchase of Investments |
|
- |
0.00 |
-0.01 |
-72 |
-39 |
-32 |
-6.72 |
-10 |
-23 |
0.00 |
-14 |
| Sale of Property, Plant & Equipment |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.07 |
0.01 |
0.05 |
| Sale and/or Maturity of Investments |
|
- |
-0.02 |
0.00 |
15 |
54 |
51 |
27 |
2.92 |
12 |
16 |
5.51 |
| Other Investing Activities, net |
|
0.08 |
0.01 |
-4.00 |
3.00 |
0.99 |
-21 |
-0.05 |
8.96 |
1.68 |
11 |
-0.02 |
| Net Cash From Financing Activities |
|
14 |
20 |
28 |
79 |
11 |
26 |
0.84 |
0.02 |
22 |
0.00 |
0.01 |
| Net Cash From Continuing Financing Activities |
|
14 |
20 |
28 |
79 |
11 |
26 |
0.84 |
0.02 |
22 |
0.00 |
0.01 |
| Issuance of Common Equity |
|
- |
0.00 |
0.00 |
79 |
11 |
26 |
0.00 |
0.00 |
22 |
0.00 |
0.00 |
| Other Financing Activities, net |
|
14 |
20 |
28 |
0.04 |
0.00 |
0.15 |
0.33 |
0.02 |
0.27 |
0.00 |
0.01 |
| Effect of Exchange Rate Changes |
|
-0.02 |
-0.01 |
0.05 |
0.03 |
-0.05 |
-0.01 |
-0.06 |
0.13 |
-0.07 |
-0.00 |
-0.19 |
| Cash Interest Received |
|
- |
0.00 |
0.00 |
1.48 |
1.60 |
0.77 |
0.77 |
0.39 |
1.26 |
1.57 |
0.65 |
Quarterly Cash Flow Statements for Sol-Gel Technologies
No quarterly cash flow statements for Sol-Gel Technologies are available.
Annual Balance Sheets for Sol-Gel Technologies
This table presents Sol-Gel Technologies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
11 |
15 |
70 |
61 |
59 |
69 |
47 |
45 |
36 |
30 |
| Total Current Assets |
|
8.30 |
11 |
66 |
56 |
53 |
57 |
43 |
41 |
31 |
27 |
| Cash & Equivalents |
|
7.00 |
5.02 |
5.33 |
9.41 |
7.12 |
20 |
12 |
7.51 |
19 |
11 |
| Short-Term Investments |
|
- |
0.00 |
57 |
41 |
22 |
1.71 |
8.68 |
20 |
4.43 |
13 |
| Accounts Receivable |
|
- |
- |
0.00 |
4.12 |
2.15 |
13 |
0.06 |
0.38 |
3.60 |
1.97 |
| Prepaid Expenses |
|
0.47 |
1.52 |
2.99 |
1.29 |
1.07 |
0.80 |
1.51 |
2.79 |
3.77 |
1.00 |
| Other Current Assets |
|
0.00 |
4.00 |
1.00 |
0.00 |
21 |
21 |
20 |
10 |
0.01 |
0.00 |
| Plant, Property, & Equipment, net |
|
0.80 |
2.31 |
2.60 |
2.31 |
1.82 |
1.05 |
0.66 |
0.43 |
0.20 |
0.14 |
| Total Noncurrent Assets |
|
1.89 |
2.45 |
1.10 |
3.20 |
3.94 |
11 |
2.91 |
3.69 |
4.35 |
2.81 |
| Long-Term Investments |
|
0.11 |
0.12 |
0.46 |
0.47 |
1.29 |
1.30 |
1.29 |
1.28 |
1.29 |
1.32 |
| Noncurrent Note & Lease Receivables |
|
1.19 |
1.65 |
0.00 |
- |
0.00 |
7.40 |
0.00 |
0.00 |
1.02 |
0.00 |
| Other Noncurrent Operating Assets |
|
0.59 |
0.68 |
0.64 |
2.72 |
2.65 |
2.33 |
1.63 |
2.40 |
2.03 |
1.48 |
| Total Liabilities & Shareholders' Equity |
|
11 |
15 |
70 |
61 |
59 |
69 |
47 |
45 |
36 |
30 |
| Total Liabilities |
|
42 |
68 |
5.77 |
8.84 |
8.31 |
14 |
4.42 |
6.64 |
7.00 |
7.11 |
| Total Current Liabilities |
|
42 |
67 |
4.90 |
6.51 |
5.96 |
12 |
3.33 |
4.52 |
5.29 |
6.17 |
| Accounts Payable |
|
0.67 |
1.87 |
4.90 |
5.83 |
5.29 |
11 |
2.61 |
4.08 |
4.86 |
5.68 |
| Other Current Liabilities |
|
- |
- |
0.00 |
0.67 |
0.67 |
0.78 |
0.72 |
0.45 |
0.43 |
0.50 |
| Total Noncurrent Liabilities |
|
0.69 |
0.81 |
0.88 |
2.33 |
2.35 |
1.90 |
1.09 |
2.12 |
1.71 |
0.94 |
| Noncurrent Employee Benefit Liabilities |
|
0.69 |
0.81 |
0.88 |
0.96 |
1.05 |
1.09 |
1.03 |
0.92 |
0.83 |
0.44 |
| Other Noncurrent Operating Liabilities |
|
- |
- |
0.00 |
1.37 |
1.30 |
0.81 |
0.05 |
1.21 |
0.88 |
0.50 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
-31 |
-53 |
64 |
52 |
51 |
56 |
42 |
39 |
29 |
23 |
| Total Preferred & Common Equity |
|
-31 |
-53 |
64 |
52 |
51 |
56 |
42 |
39 |
29 |
23 |
| Total Common Equity |
|
-31 |
-53 |
64 |
52 |
51 |
56 |
42 |
39 |
29 |
23 |
| Common Stock |
|
32 |
43 |
191 |
205 |
232 |
234 |
235 |
259 |
260 |
260 |
| Retained Earnings |
|
-64 |
-95 |
-127 |
-152 |
-181 |
-178 |
-193 |
-220 |
-231 |
-237 |
Quarterly Balance Sheets for Sol-Gel Technologies
No quarterly balance sheets for Sol-Gel Technologies are available.
Annual Metrics And Ratios for Sol-Gel Technologies
This table displays calculated financial ratios and metrics derived from Sol-Gel Technologies' official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
18,922,569.00 |
18,949,968.00 |
20,402,800.00 |
23,000,782.00 |
46,253,608.00 |
23,129,469.00 |
23,129,469.00 |
27,857,620.00 |
2,786,158.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,892,257.00 |
1,894,997.00 |
2,040,280.00 |
2,300,078.00 |
4,625,361.00 |
2,312,947.00 |
2,312,947.00 |
2,785,762.00 |
2,786,158.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-16.68 |
-16.99 |
-12.06 |
-12.73 |
0.70 |
-6.45 |
-11.78 |
-3.80 |
-2.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-6.75 |
-15 |
-22 |
-23 |
-18 |
-21 |
2.96 |
-11 |
-21 |
-8.41 |
-5.28 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-26.94% |
-53.08% |
-29.15% |
-23.13% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.66 |
-21 |
-32 |
-32 |
-25 |
-29 |
3.22 |
-15 |
-27 |
-11 |
-6.13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.36 |
-20 |
-31 |
-31 |
-24 |
-28 |
4.10 |
-14 |
-27 |
-10 |
-6.02 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-13 |
-31 |
-17 |
-18 |
-40 |
-8.76 |
1.33 |
-10 |
-2.68 |
0.88 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-1.11 |
7.50 |
1.46 |
1.62 |
21 |
33 |
20 |
9.38 |
3.65 |
-2.51 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-1.11 |
8.60 |
-6.04 |
0.16 |
19 |
12 |
-13 |
-10 |
-5.73 |
-6.16 |
| Book Value per Share |
|
$0.00 |
($4.98) |
($8.38) |
$3.38 |
$2.77 |
$2.49 |
$2.42 |
$1.83 |
$1.67 |
$1.04 |
$0.82 |
| Tangible Book Value per Share |
|
$0.00 |
($4.98) |
($8.38) |
$3.38 |
$2.77 |
$2.49 |
$2.42 |
$1.83 |
$1.67 |
$1.04 |
$0.82 |
| Total Capital |
|
0.00 |
6.00 |
13 |
64 |
52 |
51 |
56 |
42 |
39 |
29 |
23 |
| Total Debt |
|
0.00 |
37 |
65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
30 |
60 |
-62 |
-51 |
-30 |
-23 |
-22 |
-29 |
-25 |
-25 |
| Capital Expenditures (CapEx) |
|
0.29 |
0.39 |
1.93 |
1.05 |
0.60 |
0.45 |
0.14 |
0.17 |
0.06 |
-0.00 |
-0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-3.00 |
3.66 |
-0.91 |
-1.09 |
19 |
24 |
19 |
8.66 |
2.10 |
-3.20 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
4.01 |
8.68 |
61 |
49 |
47 |
45 |
40 |
37 |
26 |
21 |
| Net Working Capital (NWC) |
|
0.00 |
-33 |
-57 |
61 |
49 |
47 |
45 |
40 |
37 |
26 |
21 |
| Net Nonoperating Expense (NNE) |
|
2.91 |
6.24 |
9.42 |
8.74 |
6.44 |
8.13 |
-0.26 |
3.55 |
6.72 |
2.17 |
0.85 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
30 |
60 |
-62 |
-51 |
-30 |
-23 |
-22 |
-29 |
-25 |
-25 |
| Total Depreciation and Amortization (D&A) |
|
0.30 |
0.36 |
0.47 |
0.76 |
0.89 |
0.95 |
0.88 |
0.56 |
0.34 |
0.23 |
0.11 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$5.02 |
$1.80 |
$1.26 |
$1.30 |
$0.00 |
($0.65) |
($10.10) |
($3.80) |
($2.19) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
18.92M |
18.95M |
20.40M |
23.00M |
0.00 |
23.13M |
2.71M |
2.79M |
2.79M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$5.02 |
$1.80 |
$1.26 |
$1.30 |
$0.00 |
($0.65) |
($10.10) |
($3.80) |
($2.19) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
18.92M |
18.95M |
20.40M |
23.00M |
0.00 |
23.13M |
2.71M |
2.79M |
2.79M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$5.02 |
$1.80 |
$1.26 |
$1.30 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
6.29M |
17.87M |
19.53M |
22.57M |
0.00 |
23.13M |
2.79M |
2.79M |
2.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.75 |
-15 |
-22 |
-23 |
-18 |
-21 |
2.07 |
-11 |
-21 |
-8.41 |
-5.28 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Sol-Gel Technologies
No quarterly metrics and ratios for Sol-Gel Technologies are available.