Go Pro

SmartKem (SMTK) Financials

SmartKem logo
$2.55 +0.02 (+0.79%)
As of 10:49 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for SmartKem

Annual Income Statements for SmartKem

This table shows SmartKem'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
-23 -17 -11 -8.50 -20 -11
Consolidated Net Income / (Loss)
-23 -17 -11 -8.50 -10 -11
Net Income / (Loss) Continuing Operations
-23 -17 -11 -8.50 -10 -11
Total Pre-Tax Income
-23 -17 -11 -8.50 -10 -11
Total Operating Income
-4.55 -16 -9.69 -9.99 -10 -13
Total Gross Profit
0.04 0.01 0.01 0.00 0.05 0.43
Total Revenue
0.09 0.02 0.04 0.03 0.08 0.70
Operating Revenue
0.09 0.02 0.04 0.03 0.08 0.70
Total Cost of Revenue
0.06 0.01 0.03 0.02 0.03 0.27
Operating Cost of Revenue
0.06 0.01 0.03 0.02 0.03 0.27
Total Operating Expenses
4.59 16 9.70 10.00 11 13
Selling, General & Admin Expense
1.71 8.07 5.07 5.19 6.34 7.37
Research & Development Expense
4.32 8.20 5.80 5.56 5.11 7.02
Other Operating Expenses / (Income)
-1.44 0.04 -1.17 -0.75 -0.94 -1.13
Total Other Income / (Expense), net
-19 -0.82 -1.78 1.49 0.14 2.30
Interest & Investment Income
0.00 0.00 0.01 0.01 0.01 -0.07
Other Income / (Expense), net
-12 -0.81 -1.78 1.48 0.13 2.38
Income Tax Expense
- 0.00 0.02 0.00 0.00 -0.02
Preferred Stock Dividends Declared
- - - 0.00 9.22 0.00
Basic Earnings per Share
($1.80) ($0.68) ($13.88) ($6.32) ($3.17) ($1.29)
Weighted Average Basic Shares Outstanding
12.82M 25.23M 827.91K 1.34M 3.26M 8.16M
Diluted Earnings per Share
($1.80) ($0.68) ($13.88) ($6.32) ($6.00) ($1.29)
Weighted Average Diluted Shares Outstanding
12.82M 25.23M 827.91K 1.34M 3.26M 8.16M
Cash Dividends to Common per Share
- - - - $2.83 $0.00

Quarterly Income Statements for SmartKem

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.40 -8.79 -3.10 -2.84 -4.82 -2.13 -2.40 -3.92 -2.06 -19 -3.26
Consolidated Net Income / (Loss)
-1.40 -1.70 -3.10 -2.84 -2.69 -2.13 -2.40 -3.92 -2.06 -19 -3.26
Net Income / (Loss) Continuing Operations
-1.40 -1.70 -3.10 -2.84 -2.69 -2.13 -2.40 -3.92 -2.06 -19 -3.26
Total Pre-Tax Income
-3.45 -1.70 -3.10 -2.84 -2.69 -2.16 -2.40 -3.92 -2.06 -19 -3.26
Total Operating Income
-2.38 -2.45 -2.78 -2.84 -2.40 -3.14 -4.37 -3.19 -2.14 -2.57 -1.40
Total Gross Profit
- 0.00 0.01 0.00 0.04 0.02 0.00 0.08 0.32 0.02 0.00
Total Revenue
- 0.00 0.04 0.00 0.04 0.02 0.03 0.08 0.56 0.02 0.00
Operating Revenue
- 0.00 0.04 0.00 0.04 0.02 0.03 0.08 0.56 0.02 0.00
Total Cost of Revenue
- 0.00 0.03 0.00 - 0.00 0.03 0.01 0.24 0.00 0.00
Operating Cost of Revenue
- 0.00 0.03 0.00 - 0.00 0.03 0.01 0.24 0.00 0.00
Total Operating Expenses
2.38 2.45 2.79 2.84 2.44 3.16 4.38 3.27 2.46 2.59 1.40
Selling, General & Admin Expense
1.16 1.36 1.84 1.58 1.56 2.01 2.36 1.33 1.67 1.66 0.78
Research & Development Expense
1.45 1.28 1.16 1.50 1.17 1.50 2.43 2.06 1.04 0.91 0.70
Other Operating Expenses / (Income)
-0.24 -0.19 -0.22 -0.24 -0.29 -0.35 -0.41 -0.12 -0.25 0.01 -0.08
Total Other Income / (Expense), net
0.97 0.75 -0.32 -0.00 -0.29 0.98 1.97 -0.73 0.08 -17 -1.86
Interest Expense
- - - - - 0.00 0.00 - - 0.37 0.00
Interest & Investment Income
0.00 0.01 0.00 -0.00 0.00 0.01 0.00 0.00 -0.09 -0.28 43
Other Income / (Expense), net
0.97 0.75 -0.32 0.00 -0.30 0.97 1.97 -0.73 0.17 -16 -45
Income Tax Expense
- 0.00 0.00 0.00 - -0.03 0.00 0.00 - 0.00 0.00
Basic Earnings per Share
($0.27) ($3.21) ($0.98) ($0.86) $1.88 ($0.32) ($0.30) ($0.45) ($0.22) ($1.34) ($0.14)
Weighted Average Basic Shares Outstanding
1.34M 2.74M 3.16M 3.31M 3.26M 6.65M 8.07M 8.78M 8.16M 14.44M 23.51M
Diluted Earnings per Share
($0.27) ($3.21) ($0.98) ($0.86) ($0.95) ($0.32) ($0.30) ($0.45) ($0.22) ($1.34) ($0.14)
Weighted Average Diluted Shares Outstanding
1.34M 2.74M 3.16M 3.31M 3.26M 6.65M 8.07M 8.78M 8.16M 14.44M 23.51M
Weighted Average Basic & Diluted Shares Outstanding
1.36M 1.44M 1.75M 1.78M 3.62M 4.43M 4.54M 6.13M 0.00 21.45M 28.26M

Annual Cash Flow Statements for SmartKem

This table details how cash moves in and out of SmartKem'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
0.35 11 -7.99 4.60 -1.70 -6.77
Net Cash From Operating Activities
-4.08 -9.73 -9.05 -8.04 -8.10 -7.74
Net Cash From Continuing Operating Activities
-4.08 -9.73 -9.05 -8.04 -8.10 -7.71
Net Income / (Loss) Continuing Operations
-23 -17 -11 -8.50 -10 -11
Consolidated Net Income / (Loss)
-23 -17 -11 -8.50 -10 -11
Depreciation Expense
0.20 0.21 0.20 0.15 0.26 0.21
Amortization Expense
0.18 0.23 0.26 0.26 0.27 0.29
Non-Cash Adjustments To Reconcile Net Income
18 6.99 2.66 -0.88 0.80 -0.25
Changes in Operating Assets and Liabilities, net
0.25 -0.04 -0.68 0.94 0.91 2.55
Net Cash From Investing Activities
-0.12 -0.34 -0.08 -0.02 -0.08 -0.12
Net Cash From Continuing Investing Activities
-0.12 -0.34 -0.08 -0.02 -0.08 -0.12
Purchase of Property, Plant & Equipment
-0.12 -0.34 -0.08 -0.02 -0.08 -0.12
Net Cash From Financing Activities
4.59 22 1.83 13 6.53 1.00
Net Cash From Continuing Financing Activities
4.59 22 1.83 13 6.53 1.00
Repurchase of Common Equity
0.00 -2.45 -0.17 -1.48 -1.14 0.00
Issuance of Debt
0.00 0.74 - - 0.00 1.00
Issuance of Common Equity
4.59 25 2.00 1.76 7.65 0.00
Other Financing Activities, net
0.00 0.02 0.00 0.03 0.02 0.00
Effect of Exchange Rate Changes
-0.04 -0.67 -0.69 -0.04 - 0.09
Cash Income Taxes Paid
- - - - 0.00 -0.02

Quarterly Cash Flow Statements for SmartKem

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Change in Cash & Equivalents
-2.37 -1.59 -2.90 -2.57 5.36 -3.26 -2.73 -0.27 -0.51 7.19 -4.79
Net Cash From Operating Activities
-2.42 -1.57 -2.83 -2.61 -1.09 -3.34 -2.78 -0.20 -1.42 -1.57 -1.82
Net Cash From Continuing Operating Activities
-2.42 -1.57 -2.83 -2.61 -1.09 -3.34 -2.78 -0.20 -1.39 -1.57 -1.82
Net Income / (Loss) Continuing Operations
-1.40 -1.70 -3.10 -2.84 -2.69 -2.13 -2.40 -3.92 -2.06 -19 -3.26
Consolidated Net Income / (Loss)
-1.40 -1.70 -3.10 -2.84 -2.69 -2.13 -2.40 -3.92 -2.06 -19 -3.26
Depreciation Expense
0.02 0.06 0.06 0.07 0.06 0.06 0.06 0.06 0.04 0.04 0.03
Amortization Expense
0.07 0.06 0.07 0.08 0.07 0.07 0.06 0.06 0.11 0.42 0.12
Non-Cash Adjustments To Reconcile Net Income
-1.14 -0.55 0.51 0.34 0.51 -0.73 -1.55 1.17 0.94 13 2.39
Changes in Operating Assets and Liabilities, net
0.03 0.55 -0.37 -0.25 0.97 -0.60 1.06 2.43 -0.42 4.06 -1.10
Net Cash From Investing Activities
-0.01 0.00 - -0.08 - 0.00 - -0.11 -0.02 0.00 -7.35
Net Cash From Continuing Investing Activities
-0.01 0.00 - -0.08 - 0.00 - -0.11 -0.02 0.00 -7.35
Net Cash From Financing Activities
- 0.00 0.00 - 6.53 0.00 - - 1.00 8.60 4.55
Net Cash From Continuing Financing Activities
- 0.00 0.00 - 6.53 0.00 - - 1.00 8.60 4.55
Repayment of Debt
- - - - - 0.00 - - - -1.15 -0.01
Repurchase of Common Equity
- - - - - 0.00 - - - -0.48 -0.96
Issuance of Common Equity
- - - - 7.65 0.00 - - - 7.93 5.57
Other Financing Activities, net
- - - - 0.02 - - - - -0.32 -0.05

Annual Balance Sheets for SmartKem

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2.95 15 7.53 11 8.90 2.29
Total Current Assets
2.02 14 6.44 11 8.51 1.50
Cash & Equivalents
0.76 12 4.24 8.84 7.14 0.37
Note & Lease Receivable
- - - - - 0.00
Accounts Receivable
0.02 0.00 0.03 0.27 0.00 0.00
Prepaid Expenses
0.26 0.80 1.06 0.81 0.85 0.58
Other Current Assets
0.98 1.07 1.12 0.61 0.52 0.55
Plant, Property, & Equipment, net
0.68 0.80 0.60 0.46 0.27 0.18
Total Noncurrent Assets
0.24 0.16 0.48 0.29 0.13 0.61
Other Noncurrent Operating Assets
0.24 0.16 0.48 0.29 0.13 0.61
Total Liabilities & Shareholders' Equity
2.95 15 7.53 11 8.90 2.29
Total Liabilities
1.10 1.54 1.64 3.16 2.31 6.22
Total Current Liabilities
1.08 1.51 1.40 1.77 2.29 5.91
Short-Term Debt
- - - - 0.00 0.93
Accounts Payable
0.86 1.42 0.93 1.18 1.79 4.60
Current Deferred Revenue
- - - - - 0.11
Other Current Liabilities
0.22 0.09 0.45 0.59 0.50 0.27
Total Noncurrent Liabilities
0.02 0.03 0.24 1.39 0.03 0.31
Long-Term Debt
- - - - - 0.00
Other Noncurrent Operating Liabilities
0.02 0.03 0.24 1.39 0.03 0.31
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1.85 14 5.88 8.11 6.59 -3.93
Total Preferred & Common Equity
1.85 14 5.88 8.11 6.59 -3.93
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1.85 14 5.88 8.11 6.59 -3.93
Common Stock
61 90 93 105 122 125
Retained Earnings
-58 -75 -87 -95 -115 -125
Accumulated Other Comprehensive Income / (Loss)
-1.48 -1.36 -0.48 -1.58 -1.11 -3.58

Quarterly Balance Sheets for SmartKem

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

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 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 6/30/2026
Total Assets
14 9.76 7.06 4.31 5.91 4.28 3.25 9.48 10
Total Current Assets
13 9.14 6.50 3.75 5.64 3.43 2.36 8.80 10
Cash & Equivalents
11 7.25 4.35 1.78 3.88 1.15 0.88 7.57 3.69
Note & Lease Receivable
- - - - - - - - 6.21
Accounts Receivable
0.05 0.00 0.00 0.00 - - - 0.00 0.00
Prepaid Expenses
1.02 1.08 1.19 0.80 1.09 1.44 1.08 0.70 0.45
Other Current Assets
0.45 0.81 0.97 1.16 0.66 0.84 0.40 0.54 0.00
Plant, Property, & Equipment, net
0.50 0.39 0.33 0.35 0.22 0.17 0.22 0.14 0.00
Total Noncurrent Assets
0.34 0.23 0.23 0.20 0.05 0.68 0.66 0.54 0.00
Other Noncurrent Operating Assets
0.34 0.23 0.23 0.20 0.05 0.68 0.66 0.54 0.00
Total Liabilities & Shareholders' Equity
14 9.76 7.06 4.31 5.91 4.28 3.25 9.48 10
Total Liabilities
3.28 3.20 2.48 2.03 2.12 4.41 6.20 4.07 0.68
Total Current Liabilities
1.83 2.58 2.46 2.00 2.10 3.99 5.82 3.84 0.68
Short-Term Debt
- - - - - - - 0.10 0.00
Accounts Payable
1.45 2.04 1.90 1.46 1.44 3.07 4.89 3.36 0.68
Current Deferred Revenue
- - - - - - - 0.11 0.00
Other Current Liabilities
0.38 0.54 0.56 0.53 0.66 0.92 0.93 0.28 0.00
Total Noncurrent Liabilities
1.45 0.62 0.02 0.03 0.02 0.42 0.38 0.23 0.00
Long-Term Debt
- - - - - - - - 0.00
Other Noncurrent Operating Liabilities
1.45 0.62 0.02 0.03 0.02 0.42 0.38 0.23 0.00
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
10 6.56 4.59 2.28 3.79 -0.13 -2.95 5.41 9.68
Total Preferred & Common Equity
10 6.56 4.59 2.28 3.79 -0.13 -2.95 5.41 9.68
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
10 6.56 4.59 2.28 3.79 -0.13 -2.95 5.41 9.68
Common Stock
105 112 113 113 123 123 123 153 157
Retained Earnings
-94 -104 -107 -110 -117 -119 -123 -144 -148
Accumulated Other Comprehensive Income / (Loss)
-0.61 -1.60 -1.42 -1.30 -2.11 -4.17 -3.37 -2.67 0.00

Annual Metrics And Ratios for SmartKem

This table displays calculated financial ratios and metrics derived from SmartKem'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
5,000,000.00 51,083,618.00 26,949,282.00 883,595.00 1,780,472.00 6,134,963.00
DEI Adjusted Shares Outstanding
5,000,000.00 51,083,618.00 26,949,282.00 883,595.00 1,780,472.00 6,134,963.00
DEI Earnings Per Adjusted Shares Outstanding
-4.63 -0.34 -0.43 -9.62 -10.98 -1.71
Growth Metrics
- - - - - -
Revenue Growth
0.00% -80.85% 122.22% -32.50% 203.70% 750.00%
EBITDA Growth
0.00% -4.63% 33.92% 26.43% -21.07% -1.49%
EBIT Growth
0.00% -4.96% 32.93% 25.84% -21.44% -1.20%
NOPAT Growth
0.00% -258.29% 40.53% -3.06% -4.73% -22.66%
Net Income Growth
0.00% 25.97% 32.88% 26.06% -21.54% -1.73%
EPS Growth
0.00% 62.22% -1,941.18% 54.47% 5.06% 78.50%
Operating Cash Flow Growth
0.00% -138.31% 6.98% 11.18% -0.73% 4.45%
Free Cash Flow Firm Growth
0.00% 0.00% 38.58% 35.24% -62.20% 17.92%
Invested Capital Growth
0.00% 19.23% 27.16% -143.87% 23.93% -514.55%
Revenue Q/Q Growth
0.00% -22.51% -48.72% 285.71% 105.00% 291.57%
EBITDA Q/Q Growth
0.00% -613.89% 12.83% -4.83% -14.56% 6.98%
EBIT Q/Q Growth
0.00% -702.83% 12.50% -4.26% -14.25% 6.50%
NOPAT Q/Q Growth
0.00% -8.33% 2.82% 0.32% -0.24% 2.02%
Net Income Q/Q Growth
0.00% -7.97% 12.34% -3.95% -14.28% 5.72%
EPS Q/Q Growth
0.00% -58.14% -179.84% 57.73% -12.78% 36.14%
Operating Cash Flow Q/Q Growth
0.00% -10.67% 2.30% -2.59% 14.11% -4.43%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.66% -2.07% 13.95% -27.18%
Invested Capital Q/Q Growth
0.00% -5.75% 4.44% 20.46% -210.66% 11.82%
Profitability Metrics
- - - - - -
Gross Margin
41.49% 55.56% 17.50% 14.81% 60.98% 60.98%
EBITDA Margin
-16,945.74% -92,594.44% -27,535.00% -30,011.11% -11,963.41% -1,428.41%
Operating Margin
-4,840.43% -90,566.67% -24,235.00% -37,003.70% -12,760.98% -1,841.46%
EBIT Margin
-17,342.55% -95,055.56% -28,690.00% -31,522.22% -12,604.88% -1,500.72%
Profit (Net Income) Margin
-24,609.57% -95,144.44% -28,737.50% -31,477.78% -12,597.56% -1,507.75%
Tax Burden Percent
100.00% 100.00% 100.21% 100.00% 100.01% 99.77%
Interest Burden Percent
141.90% 100.09% 99.96% 99.86% 99.93% 100.70%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-293.01% -957.73% -460.99% -1,512.15% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
2,317.99% -869.75% -403.78% -1,489.12% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-956.75% 734.93% 342.52% 1,390.70% 0.00% 0.00%
Return on Equity (ROE)
-1,249.76% -222.81% -118.47% -121.45% -140.51% -791.04%
Cash Return on Invested Capital (CROIC)
0.00% -975.27% -484.90% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-552.80% -190.02% -101.63% -90.56% -102.46% -186.92%
Return on Assets (ROA)
-784.44% -190.19% -101.79% -90.43% -102.40% -187.79%
Return on Common Equity (ROCE)
-1,249.76% -222.81% -118.47% -121.45% -140.51% -791.04%
Return on Equity Simple (ROE_SIMPLE)
-1,249.76% -126.65% -195.39% -104.76% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.19 -11 -6.79 -6.99 -7.32 -8.98
NOPAT Margin
-3,388.30% -63,396.67% -16,964.50% -25,902.59% -8,932.68% -1,289.02%
Net Nonoperating Expense Percent (NNEP)
-2,610.99% -87.98% -57.22% -23.03% -37.62% -46.29%
Return On Investment Capital (ROIC_SIMPLE)
- - - -86.20% -111.13% 298.89%
Cost of Revenue to Revenue
58.51% 44.44% 82.50% 85.19% 39.02% 39.02%
SG&A Expenses to Revenue
1,815.96% 44,827.78% 12,677.50% 19,214.81% 7,734.15% 1,057.53%
R&D to Revenue
4,594.68% 45,550.00% 14,505.00% 20,577.78% 6,232.93% 1,006.74%
Operating Expenses to Revenue
4,881.91% 90,622.22% 24,252.50% 37,018.52% 12,821.95% 1,902.44%
Earnings before Interest and Taxes (EBIT)
-16 -17 -11 -8.51 -10 -10
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-16 -17 -11 -8.10 -9.81 -9.96
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.00 2.75 0.62 0.78 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 2.75 0.62 0.78 0.00
Price to Revenue (P/Rev)
0.00 0.00 404.24 186.54 62.97 9.37
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 7.24 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 298.36 0.00 0.00 10.17
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 -0.24
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.41 -0.85 -0.85 -0.93 -1.09 -2.48
Leverage Ratio
1.59 1.17 1.16 1.34 1.37 4.21
Compound Leverage Factor
2.26 1.17 1.16 1.34 1.37 4.24
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% -30.87%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% -30.87%
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% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 130.87%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 -0.09
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 -0.06
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 -0.10
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 -0.06
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 -14.42 -12.41 -19.67 -93.03
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
1.88 9.34 4.59 5.95 3.72 0.25
Quick Ratio
0.73 8.10 3.04 5.15 3.12 0.06
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -12 -7.14 -4.62 -7.50 -6.15
Operating Cash Flow to CapEx
-3,459.32% -2,852.79% -11,454.43% -44,650.00% -10,794.67% -6,289.43%
Free Cash Flow to Firm to Interest Expense
0.00 -611.60 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-0.60 -512.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-0.61 -529.95 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - -
Asset Turnover
0.03 0.00 0.00 0.00 0.01 0.12
Accounts Receivable Turnover
5.22 0.00 0.00 0.18 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.14 0.02 0.06 0.05 0.23 3.10
Accounts Payable Turnover
0.06 0.01 0.03 0.02 0.02 0.09
Days Sales Outstanding (DSO)
69.89 0.00 0.00 2,014.26 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
5,713.91 52,103.75 13,018.33 16,734.46 16,932.58 4,290.09
Cash Conversion Cycle (CCC)
-5,644.02 -52,103.75 -13,018.33 -14,720.20 -16,932.58 -4,290.09
Capital & Investment Metrics
- - - - - -
Invested Capital
1.09 1.30 1.65 -0.72 -0.55 -3.38
Invested Capital Turnover
0.09 0.02 0.03 0.06 -0.13 -0.35
Increase / (Decrease) in Invested Capital
0.00 0.21 0.35 -2.37 0.17 -2.83
Enterprise Value (EV)
0.00 0.00 12 -3.80 -1.98 7.09
Market Capitalization
0.00 0.00 16 5.04 5.16 6.53
Book Value per Share
$0.37 $0.53 $0.22 $9.18 $3.70 ($0.64)
Tangible Book Value per Share
$0.37 $0.53 $0.22 $9.18 $3.70 ($0.64)
Total Capital
1.85 14 5.88 8.11 6.59 -3.01
Total Debt
0.00 0.00 0.00 0.00 0.00 0.93
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-0.76 -12 -4.24 -8.84 -7.14 0.55
Capital Expenditures (CapEx)
0.12 0.34 0.08 0.02 0.08 0.12
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.18 0.36 0.80 -0.08 -0.92 -3.86
Debt-free Net Working Capital (DFNWC)
0.95 13 5.04 8.76 6.22 -3.48
Net Working Capital (NWC)
0.95 13 5.04 8.76 6.22 -4.41
Net Nonoperating Expense (NNE)
20 5.71 4.71 1.51 3.01 1.52
Net Nonoperating Obligations (NNO)
-0.76 -12 -4.24 -8.84 -7.14 0.55
Total Depreciation and Amortization (D&A)
0.37 0.44 0.46 0.41 0.53 0.50
Debt-free, Cash-free Net Working Capital to Revenue
192.55% 2,011.11% 2,010.00% -292.59% -1,121.95% -553.08%
Debt-free Net Working Capital to Revenue
1,005.32% 69,933.33% 12,597.50% 32,433.33% 7,586.59% -499.43%
Net Working Capital to Revenue
1,005.32% 69,933.33% 12,597.50% 32,433.33% 7,586.59% -632.57%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.40) ($6.32) ($6.00) ($1.29)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 28.86M 1.34M 3.26M 8.16M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.40) ($6.32) ($6.00) ($1.29)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 28.86M 1.34M 3.26M 8.16M
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 27.03M 1.36M 3.62M 0.00
Normalized Net Operating Profit after Tax (NOPAT)
-3.19 -11 -6.79 -6.99 -7.32 -8.98
Normalized NOPAT Margin
-3,388.30% -63,396.67% -16,964.50% -25,902.59% -8,932.68% -1,289.02%
Pre Tax Income Margin
-24,609.57% -95,144.44% -28,677.50% -31,477.78% -12,596.34% -1,511.19%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
-2.39 -900.53 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
-0.47 -600.60 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-2.40 -918.47 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-0.48 -618.55 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%
Augmented Payout Ratio
0.00% -14.33% -1.48% -17.45% -11.06% 0.00%

Quarterly Metrics And Ratios for SmartKem

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
DEI Shares Outstanding
883,595.00 1,355,361.00 1,438,324.00 1,750,472.00 1,780,472.00 3,620,217.00 4,431,165.00 4,544,490.00 6,134,963.00 6,134,963.00 21,446,213.00
DEI Adjusted Shares Outstanding
883,595.00 1,355,361.00 1,438,324.00 1,750,472.00 1,780,472.00 3,620,217.00 4,431,165.00 4,544,490.00 6,134,963.00 6,134,963.00 21,446,213.00
DEI Earnings Per Adjusted Shares Outstanding
-1.59 -6.49 -2.15 -1.62 -2.71 -0.59 -0.54 -0.86 -0.34 -3.16 -0.15
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% -100.00% 400.00% -100.00% 0.00% 0.00% -20.00% 0.00% 1,235.71% -13.04% -100.00%
EBITDA Growth
-39.51% 19.19% -55.54% 7.77% -94.68% -29.51% 23.03% -41.29% 29.13% -792.76% -1,927.83%
EBIT Growth
-32.89% 17.06% -52.83% 6.15% -91.68% -27.44% 22.54% -38.16% 26.98% -762.84% -1,838.43%
NOPAT Growth
1.33% 4.11% -17.32% -5.31% -1.05% -28.13% -57.44% -12.37% 11.00% 18.01% 68.00%
Net Income Growth
-29.94% 17.19% -52.89% 5.96% -92.08% -25.83% 22.56% -37.93% 23.69% -807.64% -35.71%
EPS Growth
96.97% -31.02% 46.15% 51.69% -251.85% 90.03% 69.39% 47.67% 76.84% -318.75% 53.33%
Operating Cash Flow Growth
-9.17% 35.43% -344.43% -2.24% 55.03% -112.48% 1.70% 92.33% -30.17% 52.91% 34.57%
Free Cash Flow Firm Growth
134.78% 164.46% -238.07% -664.96% -361.54% -377.45% 57.41% 161.83% 172.03% 105.86% -434.21%
Invested Capital Growth
-143.87% -134.34% 116.40% 154.68% 23.93% 86.49% -639.66% -871.23% -514.55% -2,090.43% 568.49%
Revenue Q/Q Growth
0.00% 0.00% 0.00% -100.00% 0.00% -45.24% 39.13% 153.13% 592.59% -96.43% -100.00%
EBITDA Q/Q Growth
54.90% -19.89% -88.35% 9.45% 4.79% 20.24% -11.93% -66.23% 52.25% -904.79% -154.24%
EBIT Q/Q Growth
53.51% -21.05% -82.20% 8.48% 5.04% 19.52% -10.74% -63.24% 49.81% -850.97% -148.79%
NOPAT Q/Q Growth
11.87% -3.12% -13.39% -2.20% 15.43% -30.75% -39.32% 27.06% 33.02% -20.46% 45.63%
Net Income Q/Q Growth
53.61% -20.97% -82.72% 8.29% 5.24% 20.76% -12.46% -63.33% 47.58% -842.53% 83.18%
EPS Q/Q Growth
84.83% -1,088.89% 69.47% 12.24% -10.47% 66.32% 6.25% -50.00% 51.11% -509.09% 89.55%
Operating Cash Flow Q/Q Growth
5.22% 35.00% -80.20% 7.91% 58.30% -207.08% 16.63% 92.81% -607.50% -11.10% -15.84%
Free Cash Flow Firm Q/Q Growth
17.99% 42.37% -459.46% 6.43% 45.38% -51.03% 44.82% 235.83% -36.37% -87.72% -5,133.74%
Invested Capital Q/Q Growth
20.46% 3.73% 134.05% 109.70% -210.66% 82.91% -1,260.64% -199.69% 11.82% 39.08% 391.02%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 20.00% 0.00% 100.00% 95.65% 12.50% 93.83% 57.58% 80.00% 0.00%
EBITDA Margin
0.00% 0.00% -7,435.00% 0.00% -6,104.76% -8,891.30% -7,153.13% -4,697.53% -323.89% -91,285.00% 0.00%
Operating Margin
0.00% 0.00% -6,942.50% 0.00% -5,714.29% -13,643.48% -13,662.50% -3,937.04% -380.75% -12,865.00% 0.00%
EBIT Margin
0.00% 0.00% -7,752.50% 0.00% -6,416.67% -9,430.43% -7,506.25% -4,840.74% -350.80% -93,575.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% -7,747.50% 0.00% -6,411.90% -9,278.26% -7,500.00% -4,839.51% -366.31% -96,845.00% 0.00%
Tax Burden Percent
40.64% 100.00% 100.03% 100.00% 100.00% 98.84% 100.04% 100.00% 100.00% 100.00% 100.03%
Interest Burden Percent
245.38% 99.65% 99.90% 100.14% 99.93% 99.54% 99.88% 99.97% 104.42% 103.49% 6.99%
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% 0.00% -108.99% -143.69% -140.51% -208.24% -451.42% 3,317.56% -791.04% -603.59% 0.00%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -3,750.72% -1,753.18% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -229.95%
Operating Return on Assets (OROA)
0.00% 0.00% -28.85% 0.00% -52.16% -126.41% -128.36% -228.13% -43.69% -8,441.03% 0.00%
Return on Assets (ROA)
0.00% 0.00% -28.83% 0.00% -52.12% -124.37% -128.25% -228.07% -45.63% -8,736.00% 0.00%
Return on Common Equity (ROCE)
0.00% 0.00% -108.99% -143.69% -140.51% -208.24% -451.42% 3,317.56% -791.04% -603.59% 0.00%
Return on Equity Simple (ROE_SIMPLE)
0.00% -124.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.66 -1.71 -1.94 -1.99 -1.68 -2.20 -3.06 -2.23 -1.50 -1.80 -0.98
NOPAT Margin
0.00% 0.00% -4,859.75% 0.00% -4,000.00% -9,550.43% -9,563.75% -2,755.93% -266.52% -9,005.50% 0.00%
Net Nonoperating Expense Percent (NNEP)
3.99% 0.41% -12.75% -13.17% -12.68% 1.12% 24.00% -126.70% -17.00% -309.68% -94.10%
Return On Investment Capital (ROIC_SIMPLE)
-20.49% -26.15% -42.37% -87.13% -25.49% -58.00% 2,409.76% 75.62% 49.74% -32.71% -10.12%
Cost of Revenue to Revenue
0.00% 0.00% 80.00% 0.00% 0.00% 4.35% 87.50% 6.17% 42.42% 20.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 4,610.00% 0.00% 3,709.52% 8,734.78% 7,375.00% 1,643.21% 297.86% 8,320.00% 0.00%
R&D to Revenue
0.00% 0.00% 2,895.00% 0.00% 2,792.86% 6,508.70% 7,581.25% 2,538.27% 185.03% 4,565.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 6,962.50% 0.00% 5,814.29% 13,739.13% 13,675.00% 4,030.86% 438.32% 12,945.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-1.41 -1.70 -3.10 -2.84 -2.70 -2.17 -2.40 -3.92 -1.97 -19 -47
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.32 -1.58 -2.97 -2.69 -2.56 -2.05 -2.29 -3.81 -1.82 -18 -46
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.62 2.33 1.80 3.27 0.78 2.88 0.00 0.00 0.00 0.26 0.54
Price to Tangible Book Value (P/TBV)
0.62 2.33 1.80 3.27 0.78 2.88 0.00 0.00 0.00 0.26 0.54
Price to Revenue (P/Rev)
186.54 1,386.16 191.83 186.43 62.97 103.78 46.14 42.89 9.37 2.01 7.94
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 16.45 11.42 0.00 0.00 0.00 0.00 0.00 0.00 0.26
Enterprise Value to Revenue (EV/Rev)
0.00 726.98 90.65 141.85 0.00 66.82 34.26 37.94 10.17 0.00 2.36
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 -0.24 0.02 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.93 -0.87 -1.07 -1.03 -1.09 -1.08 -1.23 3.96 -2.48 -1.23 -0.51
Leverage Ratio
1.34 1.46 1.37 1.42 1.37 1.51 2.54 -11.24 4.21 1.67 1.53
Compound Leverage Factor
3.30 1.46 1.36 1.42 1.37 1.51 2.54 -11.24 4.40 1.73 0.11
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -30.87% 1.83% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -30.87% 1.83% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 130.87% 98.17% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.09 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.06 0.29 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.10 -0.01 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.06 0.87 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
-10.33 -11.81 -19.96 -35.17 -16.83 -25.05 -40.33 -57.52 -80.78 -26.96 -28.96
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
5.95 3.54 2.65 1.88 3.72 2.68 0.86 0.41 0.25 2.29 15.34
Quick Ratio
5.15 2.81 1.77 0.89 3.12 1.85 0.29 0.15 0.06 1.97 14.67
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.71 1.01 -3.63 -3.39 -1.85 -2.80 -1.54 2.10 1.33 0.16 -8.25
Operating Cash Flow to CapEx
-40,283.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -7,861.11% 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 0.44 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 -4.24 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 -4.24 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.01 0.01 0.02 0.05 0.12 0.09 0.09
Accounts Receivable Turnover
0.18 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
0.05 0.02 0.10 0.09 0.23 0.35 0.39 0.62 3.10 3.84 0.00
Accounts Payable Turnover
0.02 0.00 0.02 0.02 0.02 0.02 0.01 0.01 0.09 0.11 0.13
Days Sales Outstanding (DSO)
2,014.26 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)
16,734.46 80,456.43 18,786.44 16,630.31 16,932.58 19,228.86 31,301.90 34,100.66 4,290.09 3,182.80 2,767.79
Cash Conversion Cycle (CCC)
-14,720.20 -80,456.43 -18,786.44 -16,630.31 -16,932.58 -19,228.86 -31,301.90 -34,100.66 -4,290.09 -3,182.80 -2,767.79
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-0.72 -0.70 0.24 0.50 -0.55 -0.09 -1.28 -3.83 -3.38 -2.06 5.99
Invested Capital Turnover
0.06 0.02 -0.07 -0.19 -0.13 -0.27 -0.19 -0.11 -0.35 -0.64 0.28
Increase / (Decrease) in Invested Capital
-2.37 -2.72 1.68 1.41 0.17 0.60 -1.52 -4.33 -2.83 -1.97 7.27
Enterprise Value (EV)
-3.80 8.00 3.90 5.67 -1.98 7.02 3.32 6.75 7.09 -6.07 1.57
Market Capitalization
5.04 15 8.25 7.46 5.16 11 4.48 7.63 6.53 1.40 5.25
Book Value per Share
$9.18 $4.84 $3.19 $1.30 $3.70 $2.13 ($0.03) ($0.65) ($0.64) $0.88 $0.45
Tangible Book Value per Share
$9.18 $4.84 $3.19 $1.30 $3.70 $2.13 ($0.03) ($0.65) ($0.64) $0.88 $0.45
Total Capital
8.11 6.56 4.59 2.28 6.59 3.79 -0.13 -2.95 -3.01 5.51 9.68
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.93 0.10 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
-8.84 -7.25 -4.35 -1.78 -7.14 -3.88 -1.15 -0.88 0.55 -7.47 -3.69
Capital Expenditures (CapEx)
0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.08 -0.69 -0.31 -0.03 -0.92 -0.35 -1.71 -4.34 -3.86 -2.51 5.99
Debt-free Net Working Capital (DFNWC)
8.76 6.56 4.05 1.76 6.22 3.53 -0.56 -3.46 -3.48 5.06 9.68
Net Working Capital (NWC)
8.76 6.56 4.05 1.76 6.22 3.53 -0.56 -3.46 -4.41 4.96 9.68
Net Nonoperating Expense (NNE)
-0.26 -0.02 1.16 0.86 1.01 -0.06 -0.66 1.69 0.56 18 2.28
Net Nonoperating Obligations (NNO)
-8.84 -7.25 -4.35 -1.78 -7.14 -3.88 -1.15 -0.88 0.55 -7.47 -3.69
Total Depreciation and Amortization (D&A)
0.09 0.12 0.13 0.15 0.13 0.12 0.11 0.12 0.15 0.46 0.14
Debt-free, Cash-free Net Working Capital to Revenue
-292.59% -6,272.73% -711.63% -70.00% -1,121.95% -330.48% -1,762.89% -2,438.76% -553.08% -360.95% 905.14%
Debt-free Net Working Capital to Revenue
32,433.33% 59,645.45% 9,406.98% 4,387.50% 7,586.59% 3,365.71% -575.26% -1,943.82% -499.43% 729.25% 1,462.39%
Net Working Capital to Revenue
32,433.33% 59,645.45% 9,406.98% 4,387.50% 7,586.59% 3,365.71% -575.26% -1,943.82% -632.57% 714.70% 1,462.39%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.27) ($0.62) ($0.98) ($0.86) $1.88 ($0.32) ($0.30) ($0.45) ($0.22) ($1.34) ($0.14)
Adjusted Weighted Average Basic Shares Outstanding
1.34M 2.74M 3.16M 3.31M 3.26M 6.65M 8.07M 8.78M 8.16M 14.44M 23.51M
Adjusted Diluted Earnings per Share
($0.27) ($3.21) ($0.98) ($0.86) ($0.95) ($0.32) ($0.30) ($0.45) ($0.22) ($1.34) ($0.14)
Adjusted Weighted Average Diluted Shares Outstanding
1.34M 2.74M 3.16M 3.31M 3.26M 6.65M 8.07M 8.78M 8.16M 14.44M 23.51M
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
1.36M 1.44M 1.75M 1.78M 3.62M 4.43M 4.54M 6.13M 0.00 21.45M 28.26M
Normalized Net Operating Profit after Tax (NOPAT)
-1.66 -1.71 -1.94 -1.99 -1.68 -2.20 -3.06 -2.23 -1.50 -1.80 -0.98
Normalized NOPAT Margin
0.00% 0.00% -4,859.75% 0.00% -4,000.00% -9,550.43% -9,563.75% -2,755.93% -266.52% -9,005.50% 0.00%
Pre Tax Income Margin
0.00% 0.00% -7,745.00% 0.00% -6,411.90% -9,386.96% -7,496.88% -4,839.51% -366.31% -96,845.00% 0.00%
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 -50.44 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -4.85 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 -50.44 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 -4.85 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
-17.45% 0.00% 0.00% 0.00% -11.06% 0.00% 0.00% 0.00% 0.00% -1.73% -5.02%

Financials Breakdown Chart

Key Financial Trends

SmartKem’s Q2 2026 statements show a company with a stronger balance sheet but limited operating traction. The quarter included a sharp reduction in net loss and operating expenses, but revenue fell to zero and cash continued to decline. Much of the company’s recent financial support has come from equity financing rather than business operations.

  • Net loss improved substantially. SmartKem reported a net loss of $3.3 million in Q2 2026, compared with a $19.4 million loss in Q1 2026. The Q2 loss was also lower than the $3.9 million loss in Q3 2025 and the $2.1 million loss in Q4 2025, although the improvement was partly influenced by large and unusual non-operating items.
  • Operating expenses declined. Total operating expenses fell to $1.4 million in Q2 from $2.6 million in Q1 and $2.5 million in Q4 2025. Selling, general and administrative expense declined to $778,000, while research and development expense fell to $703,000.
  • The balance sheet currently has positive equity and limited reported debt. At June 30, 2026, SmartKem reported $9.7 million of shareholders’ equity and only $675,000 of total liabilities. This represents a significant improvement from the negative equity reported in Q2 2025 and Q3 2025.
  • Current assets exceed current liabilities by a wide margin. Current assets totaled $10.4 million, including $6.2 million of note and lease receivables, compared with $675,000 of current liabilities. This provides a more favorable short-term liquidity position than the company had during much of 2025.
  • Financing activity provided $4.5 million of cash in Q2. SmartKem raised $5.6 million through common-equity issuance, partially offset by a $958,000 share repurchase and other financing outflows. The financing helped offset operating cash burn, but it also highlights the company’s dependence on capital markets.
  • Cash usage remains elevated. Net cash from operating activities was negative $1.8 million in Q2, compared with negative $1.6 million in Q1 and negative $1.4 million in Q4 2025. The company also spent $7.4 million on investing activities in Q2, causing cash and equivalents to fall from $7.6 million at the end of Q1 to $3.7 million at the end of Q2.
  • Revenue momentum deteriorated. SmartKem reported no revenue in Q2 2026, following just $20,000 in Q1. This compares with $561,000 in Q4 2025, $81,000 in Q3 2025 and $32,000 in Q2 2025. The company remains far from generating revenue sufficient to cover its operating costs.
  • The company remains structurally unprofitable. SmartKem has reported recurring quarterly operating losses throughout the available period, with operating expenses consistently far above revenue. Retained earnings were negative $147.8 million at June 30, 2026, reflecting substantial accumulated losses.
  • Shareholder dilution is a significant risk. Weighted-average basic shares outstanding increased to 23.5 million in Q2 2026 from 14.4 million in Q1 and 8.2 million in Q4 2025. Additional equity financing may be necessary if operating cash flow does not improve, potentially reducing existing shareholders’ ownership percentage.
  • Q2 earnings quality was difficult to assess. The income statement included $43.3 million of interest and investment income and a $45.2 million other expense, producing a net other expense of $1.9 million. These unusually large items, along with $2.4 million of non-cash cash-flow adjustments, make the reported net loss less representative of underlying operating performance.

Overall, SmartKem’s liquidity and equity position improved markedly after recent financing, and management reduced quarterly operating expenses. However, zero revenue, persistent operating cash burn, heavy reliance on equity issuance and substantial accumulated losses remain the central risks for investors. The company’s financial outlook will depend largely on whether it can convert its technology and research efforts into consistent commercial revenue before available cash is depleted.

09/03/26 08:43 AM ETAI Generated. May Contain Errors.

SmartKem Financials - Frequently Asked Questions

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

SmartKem's net income appears to be on a downward trend, with a most recent value of -$10.51 million in 2025, falling from -$23.13 million in 2020. The previous period was -$10.33 million in 2024. Find out what analysts predict for SmartKem in the coming months.

SmartKem's total operating income in 2025 was -$12.84 million, based on the following breakdown:
  • Total Gross Profit: $425 thousand
  • Total Operating Expenses: $13.26 million

Over the last 5 years, SmartKem's total revenue changed from $94 thousand in 2020 to $697 thousand in 2025, a change of 641.5%.

SmartKem's total liabilities were at $6.22 million at the end of 2025, a 169.0% increase from 2024, and a 466.7% increase since 2020.

In the past 5 years, SmartKem's cash and equivalents has ranged from $374 thousand in 2025 to $12.23 million in 2021, and is currently $374 thousand as of their latest financial filing in 2025.

Over the last 5 years, SmartKem's book value per share changed from 0.37 in 2020 to -0.64 in 2025, a change of -273.2%.



Financial statements for NASDAQ:SMTK last updated on 8/21/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners