Go Pro

Upstream Bio (UPB) Financials

Upstream Bio logo
$7.22 -0.06 (-0.82%)
As of 12:35 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Upstream Bio

Annual Income Statements for Upstream Bio

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-38 -76 -143
Consolidated Net Income / (Loss)
-21 -63 -143
Net Income / (Loss) Continuing Operations
-21 -63 -143
Total Pre-Tax Income
-21 -63 -143
Total Operating Income
-40 -78 -160
Total Gross Profit
2.38 2.37 2.85
Total Revenue
2.38 2.37 2.85
Operating Revenue
2.38 2.37 2.85
Total Cost of Revenue
0.00 0.00 0.00
Total Operating Expenses
42 80 163
Selling, General & Admin Expense
11 17 26
Research & Development Expense
32 63 137
Total Other Income / (Expense), net
20 15 17
Interest & Investment Income
4.17 12 17
Other Income / (Expense), net
15 2.84 -0.02
Preferred Stock Dividends Declared
18 14 0.00
Basic Earnings per Share
($12.95) ($5.58) ($2.66)
Weighted Average Basic Shares Outstanding
2.95M 13.68M 53.85M
Diluted Earnings per Share
($12.95) ($5.58) ($2.66)
Weighted Average Diluted Shares Outstanding
2.95M 13.68M 53.85M
Weighted Average Basic & Diluted Shares Outstanding
- 53.64M 54.42M

Quarterly Income Statements for Upstream Bio

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

Metric Q3 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 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
-6.25 -14 -20 -21 -22 -27 -40 -34 -42 -41
Consolidated Net Income / (Loss)
-3.10 -11 -15 -16 -21 -27 -40 -34 -42 -41
Net Income / (Loss) Continuing Operations
-3.10 -11 -15 -16 -21 -27 -40 -34 -42 -41
Total Pre-Tax Income
-3.10 -11 -15 -16 -21 -27 -40 -34 -42 -41
Total Operating Income
-9.39 -15 -18 -19 -26 -32 -44 -38 -46 -44
Total Gross Profit
0.62 0.64 0.51 0.61 0.61 0.57 0.94 0.68 0.67 1.03
Total Revenue
0.62 0.64 0.51 0.61 0.61 0.57 0.94 0.68 0.67 1.03
Operating Revenue
0.62 0.64 0.51 0.61 0.61 0.57 0.94 0.68 0.67 1.03
Total Cost of Revenue
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
10 16 18 20 27 33 45 39 47 45
Selling, General & Admin Expense
2.22 3.96 3.98 4.07 5.16 6.78 7.42 5.54 6.67 8.08
Research & Development Expense
7.79 12 14 15 22 26 38 33 40 37
Total Other Income / (Expense), net
6.28 4.12 2.86 2.90 5.08 4.74 4.38 4.09 3.71 3.02
Interest & Investment Income
1.53 1.27 2.88 2.90 5.08 4.74 4.43 4.11 3.65 3.05
Other Income / (Expense), net
4.76 2.85 -0.02 -0.00 - 0.00 -0.05 -0.02 0.05 -0.03
Basic Earnings per Share
($2.11) ($4.68) ($6.50) ($6.96) $12.56 ($0.51) ($0.74) ($0.63) ($0.78) ($0.75)
Weighted Average Basic Shares Outstanding
2.96M 3.00M 3.01M 3.02M 13.68M 53.62M 53.77M 53.93M 53.85M 54.33M
Diluted Earnings per Share
($2.11) ($4.68) ($6.50) ($6.96) $12.56 ($0.51) ($0.74) ($0.63) ($0.78) ($0.75)
Weighted Average Diluted Shares Outstanding
2.96M 3.00M 3.01M 3.02M 13.68M 53.62M 53.77M 53.93M 53.85M 54.33M
Weighted Average Basic & Diluted Shares Outstanding
- - - 53.60M 53.64M 53.79M 53.91M 54.04M 54.42M 54.42M

Annual Cash Flow Statements for Upstream Bio

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
19 300 -224
Net Cash From Operating Activities
-38 -59 -133
Net Cash From Continuing Operating Activities
-38 -56 -133
Net Income / (Loss) Continuing Operations
-21 -63 -143
Consolidated Net Income / (Loss)
-21 -63 -143
Depreciation Expense
0.06 0.09 0.19
Amortization Expense
-1.26 -1.66 -1.50
Non-Cash Adjustments To Reconcile Net Income
-12 6.19 10
Changes in Operating Assets and Liabilities, net
-4.31 1.87 1.15
Net Cash From Investing Activities
-83 -59 -93
Net Cash From Continuing Investing Activities
-83 -59 -93
Purchase of Property, Plant & Equipment
-0.14 -0.51 -0.17
Purchase of Investments
-129 -291 -386
Sale and/or Maturity of Investments
46 232 293
Net Cash From Financing Activities
130 419 2.44
Net Cash From Continuing Financing Activities
140 423 2.44
Repurchase of Preferred Equity
0.00 - -0.03
Issuance of Preferred Equity
139 150 0.00
Issuance of Common Equity
0.00 273 0.20
Other Financing Activities, net
0.12 0.16 2.28

Quarterly Cash Flow Statements for Upstream Bio

This table details how cash moves in and out of Upstream Bio'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
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
Net Change in Cash & Equivalents
-11 5.68 16 -14 293 -255 -26 27 29 -4.85
Net Cash From Operating Activities
-16 -18 -8.04 -14 -20 -41 -39 -22 -31 -48
Net Cash From Continuing Operating Activities
-16 -18 -8.04 -14 -17 -41 -39 -22 -31 -48
Net Income / (Loss) Continuing Operations
-12 -11 -15 -16 -21 -27 -40 -34 -42 -41
Consolidated Net Income / (Loss)
-12 -11 -15 -16 -21 -27 -40 -34 -42 -41
Depreciation Expense
0.01 0.01 0.01 0.01 0.05 0.04 0.04 0.05 0.06 0.05
Amortization Expense
-0.25 -0.62 -1.14 -0.57 0.68 -1.74 -0.99 -0.15 1.37 -0.75
Non-Cash Adjustments To Reconcile Net Income
-0.06 -2.20 1.39 1.92 5.08 2.77 2.46 2.60 2.50 4.80
Changes in Operating Assets and Liabilities, net
-4.09 -3.86 6.38 0.67 -1.32 -15 -0.79 9.02 7.90 -11
Net Cash From Investing Activities
-5.24 14 -117 1.41 42 -213 13 48 59 42
Net Cash From Continuing Investing Activities
-5.24 14 -117 1.41 42 -213 13 48 59 42
Purchase of Investments
-35 -23 -152 -73 -42 -266 -57 -24 -38 -14
Sale and/or Maturity of Investments
30 37 35 75 84 53 70 73 97 57
Net Cash From Financing Activities
-0.13 9.39 141 -1.64 271 -0.03 0.61 0.76 1.10 0.60
Net Cash From Continuing Financing Activities
9.87 9.39 141 -1.64 275 -0.03 0.61 0.76 1.10 0.60
Repurchase of Preferred Equity
- - - - - -0.03 - - - 0.00
Other Financing Activities, net
- 9.39 -9.28 0.02 0.03 0.00 0.61 0.76 0.91 0.60

Annual Balance Sheets for Upstream Bio

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Total Assets
117 482 354
Total Current Assets
117 479 352
Cash & Equivalents
26 326 102
Short-Term Investments
84 145 240
Accounts Receivable
0.10 0.61 0.67
Prepaid Expenses
7.09 8.10 9.62
Plant, Property, & Equipment, net
0.16 0.58 0.56
Total Noncurrent Assets
0.04 1.98 1.42
Other Noncurrent Operating Assets
0.04 1.98 1.42
Total Liabilities & Shareholders' Equity
117 482 354
Total Liabilities
9.39 12 14
Total Current Liabilities
6.52 11 13
Accounts Payable
1.99 4.04 2.73
Accrued Expenses
4.48 5.99 10
Other Current Liabilities
0.05 0.70 0.72
Total Noncurrent Liabilities
2.87 1.13 0.55
Other Noncurrent Operating Liabilities
2.87 1.13 0.55
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-123 470 340
Total Preferred & Common Equity
-123 470 340
Preferred Stock
0.00 0.00 0.00
Total Common Equity
-123 470 340
Common Stock
4.83 661 673
Retained Earnings
-128 -191 -334
Accumulated Other Comprehensive Income / (Loss)
0.02 -0.03 0.53

Quarterly Balance Sheets for Upstream Bio

This table presents Upstream Bio'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 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
233 456 421 391 318
Total Current Assets
227 454 418 389 316
Cash & Equivalents
33 71 45 72 97
Short-Term Investments
188 360 348 300 198
Accounts Receivable
0.61 0.57 0.94 0.68 1.03
Prepaid Expenses
6.01 22 24 16 21
Plant, Property, & Equipment, net
0.58 0.54 0.54 0.62 0.51
Total Noncurrent Assets
4.85 1.84 1.71 1.56 1.27
Other Noncurrent Operating Assets
4.85 1.84 1.71 1.56 1.27
Total Liabilities & Shareholders' Equity
233 456 421 391 318
Total Liabilities
12 11 12 13 14
Total Current Liabilities
11 9.57 11 12 14
Accounts Payable
4.90 4.72 2.55 3.95 1.71
Accrued Expenses
5.30 4.14 7.67 7.24 11
Other Current Liabilities
0.68 0.71 0.71 0.72 0.72
Total Noncurrent Liabilities
1.26 0.99 0.85 0.70 0.39
Other Noncurrent Operating Liabilities
1.26 0.99 0.85 0.70 0.39
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-160 446 409 379 304
Total Preferred & Common Equity
-160 446 409 379 304
Preferred Stock
- 0.00 0.00 0.00 0.00
Total Common Equity
-160 446 409 379 304
Common Stock
8.88 663 667 670 679
Retained Earnings
-170 -218 -258 -292 -375
Accumulated Other Comprehensive Income / (Loss)
0.35 0.37 0.26 0.49 0.10

Annual Metrics And Ratios for Upstream Bio

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - 54,038,591.00
DEI Adjusted Shares Outstanding
- - 54,038,591.00
DEI Earnings Per Adjusted Shares Outstanding
- - -2.65
Growth Metrics
- - -
Revenue Growth
0.00% -0.42% 20.42%
EBITDA Growth
0.00% -195.32% -111.37%
EBIT Growth
0.00% -203.33% -114.04%
NOPAT Growth
0.00% -93.86% -106.22%
Net Income Growth
0.00% -205.82% -128.39%
EPS Growth
0.00% 56.91% 52.33%
Operating Cash Flow Growth
0.00% -56.02% -125.23%
Free Cash Flow Firm Growth
0.00% 0.00% -99.00%
Invested Capital Growth
0.00% 70.07% -190.15%
Revenue Q/Q Growth
0.00% 0.00% 1.97%
EBITDA Q/Q Growth
0.00% 0.00% -13.39%
EBIT Q/Q Growth
0.00% 0.00% -14.08%
NOPAT Q/Q Growth
0.00% 0.00% -14.13%
Net Income Q/Q Growth
0.00% 0.00% -17.36%
EPS Q/Q Growth
0.00% 0.00% -124.91%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -9.01%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% -128.23%
Profitability Metrics
- - -
Gross Margin
100.00% 100.00% 100.00%
EBITDA Margin
-1,088.32% -3,227.64% -5,665.38%
Operating Margin
-1,685.46% -3,281.18% -5,618.82%
EBIT Margin
-1,037.90% -3,161.56% -5,619.34%
Profit (Net Income) Margin
-862.90% -2,650.04% -5,026.03%
Tax Burden Percent
100.00% 100.00% 100.00%
Interest Burden Percent
83.14% 83.82% 89.44%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00%
Return on Equity (ROE)
-19.05% -21.74% -35.43%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-21.08% -25.02% -38.39%
Return on Assets (ROA)
-17.52% -20.97% -34.34%
Return on Common Equity (ROCE)
21.76% -13.05% -35.43%
Return on Equity Simple (ROE_SIMPLE)
16.68% -13.37% 0.00%
Net Operating Profit after Tax (NOPAT)
-28 -54 -112
NOPAT Margin
-1,179.82% -2,296.83% -3,933.17%
Net Nonoperating Expense Percent (NNEP)
6.87% -2.89% -7.68%
Return On Investment Capital (ROIC_SIMPLE)
22.81% -11.59% -33.04%
Cost of Revenue to Revenue
0.00% 0.00% 0.00%
SG&A Expenses to Revenue
449.37% 724.39% 925.33%
R&D to Revenue
1,336.09% 2,656.79% 4,793.48%
Operating Expenses to Revenue
1,785.46% 3,381.18% 5,718.82%
Earnings before Interest and Taxes (EBIT)
-25 -75 -160
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-26 -76 -162
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.00 0.48 4.30
Price to Tangible Book Value (P/TBV)
0.00 0.48 4.30
Price to Revenue (P/Rev)
107.14 94.91 512.30
Price to Earnings (P/E)
0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
158.04 0.00 392.64
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00
Leverage & Solvency
- - -
Debt to Equity
0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00
Financial Leverage
-1.02 -1.00 -1.00
Leverage Ratio
1.09 1.04 1.03
Compound Leverage Factor
0.90 0.87 0.92
Debt to Total Capital
0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
214.21% 0.00% 0.00%
Common Equity to Total Capital
-114.21% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00
Altman Z-Score
15.22 11.48 60.99
Noncontrolling Interest Sharing Ratio
214.21% 39.98% 0.00%
Liquidity Ratios
- - -
Current Ratio
17.96 44.63 26.15
Quick Ratio
16.87 43.87 25.44
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -56 -111
Operating Cash Flow to CapEx
-26,337.50% -11,579.65% -80,772.73%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00
Efficiency Ratios
- - -
Asset Turnover
0.02 0.01 0.01
Accounts Receivable Turnover
24.29 6.67 4.46
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
14.97 6.40 5.00
Accounts Payable Turnover
0.00 0.00 0.00
Days Sales Outstanding (DSO)
15.03 54.75 81.91
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00
Cash Conversion Cycle (CCC)
15.03 54.75 81.91
Capital & Investment Metrics
- - -
Invested Capital
-2.00 -0.60 -1.74
Invested Capital Turnover
-1.19 -1.82 -2.44
Increase / (Decrease) in Invested Capital
0.00 1.40 -1.14
Enterprise Value (EV)
376 -246 1,121
Market Capitalization
255 225 1,462
Book Value per Share
($41.68) $8.77 $6.29
Tangible Book Value per Share
($41.68) $8.77 $6.29
Total Capital
108 470 340
Total Debt
0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00
Net Debt
-110 -470 -342
Capital Expenditures (CapEx)
0.14 0.51 0.17
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.67 -2.03 -3.16
Debt-free Net Working Capital (DFNWC)
110 468 338
Net Working Capital (NWC)
110 468 338
Net Nonoperating Expense (NNE)
-7.54 8.37 31
Net Nonoperating Obligations (NNO)
-110 -470 -342
Total Depreciation and Amortization (D&A)
-1.20 -1.57 -1.31
Debt-free, Cash-free Net Working Capital to Revenue
28.19% -85.57% -110.86%
Debt-free Net Working Capital to Revenue
4,642.06% 19,764.68% 11,855.12%
Net Working Capital to Revenue
4,642.06% 19,764.68% 11,855.12%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 ($5.58) ($2.66)
Adjusted Weighted Average Basic Shares Outstanding
0.00 13.68M 53.85M
Adjusted Diluted Earnings per Share
$0.00 ($5.58) ($2.66)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 13.68M 53.85M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 53.64M 54.42M
Normalized Net Operating Profit after Tax (NOPAT)
-28 -54 -112
Normalized NOPAT Margin
-1,179.82% -2,296.83% -3,933.17%
Pre Tax Income Margin
-862.90% -2,650.04% -5,026.03%
Debt Service Ratios
- - -
EBIT to Interest Expense
0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Upstream Bio

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

Metric Q3 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 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
- - - - 53,596,601.00 - - - 54,038,591.00 54,419,986.00
DEI Adjusted Shares Outstanding
- - - - 53,596,601.00 - - - 54,038,591.00 54,419,986.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - -0.41 - - - -0.79 -0.75
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% -2.25% 0.00% -11.56% 83.73% 12.52% 8.97% 82.69%
EBITDA Growth
0.00% 0.00% 0.00% -308.21% 0.00% -163.94% -142.67% -95.13% -74.64% -31.58%
EBIT Growth
0.00% 0.00% 0.00% -308.21% 0.00% -163.26% -152.90% -100.32% -75.21% -36.34%
NOPAT Growth
0.00% 0.00% 0.00% -101.29% 0.00% -113.24% -152.83% -100.25% -75.42% -36.24%
Net Income Growth
0.00% 0.00% 0.00% -415.54% 0.00% -150.32% -172.29% -111.03% -99.88% -48.85%
EPS Growth
0.00% 0.00% 0.00% -229.86% 0.00% 89.10% 88.62% 90.95% -106.21% -47.06%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% -21.74% -134.40% -388.29% -59.29% -56.19% -16.24%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -149.35% 0.00% 29.81%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6,513.54% -190.15% -33.83%
Revenue Q/Q Growth
0.00% 0.00% -20.31% 0.00% 0.99% 0.00% 65.55% -27.11% -2.20% 54.79%
EBITDA Q/Q Growth
0.00% 0.00% -46.31% 0.00% -31.53% 0.00% -34.52% 16.27% -17.71% 0.75%
EBIT Q/Q Growth
0.00% 0.00% -44.37% 0.00% -39.28% 0.00% -38.68% 14.74% -21.82% 5.35%
NOPAT Q/Q Growth
0.00% 0.00% -16.83% 0.00% -39.30% 0.00% -38.53% 14.69% -22.03% 5.53%
Net Income Q/Q Growth
0.00% 0.00% -34.73% 0.00% -32.83% 0.00% -46.56% 15.56% -25.81% 4.40%
EPS Q/Q Growth
0.00% 0.00% -38.89% 0.00% 280.46% 0.00% -45.10% 14.86% -23.81% 3.85%
Operating Cash Flow Q/Q Growth
0.00% -9.01% 54.24% 0.00% -40.47% -109.90% 4.68% 43.32% -37.73% -56.22%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -26.11% 29.15% 4.76% 17.52%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% -523.96% 0.00% 6.55% -59.39% -128.23% 641.77%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-745.41% -1,995.31% -3,663.53% -3,113.01% -4,174.06% -5,954.95% -4,838.85% -5,557.98% -6,689.22% -4,289.17%
Operating Margin
-1,511.43% -2,345.78% -3,439.22% -3,112.52% -4,293.31% -5,656.01% -4,732.87% -5,539.39% -6,911.23% -4,218.09%
EBIT Margin
-745.41% -1,900.00% -3,442.16% -3,113.01% -4,293.31% -5,656.01% -4,738.21% -5,542.17% -6,903.14% -4,220.99%
Profit (Net Income) Margin
-499.52% -1,702.19% -2,878.04% -2,634.60% -3,465.25% -4,818.02% -4,265.31% -4,941.14% -6,356.14% -3,925.63%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
67.01% 89.59% 83.61% 84.63% 80.71% 85.18% 90.02% 89.16% 92.08% 93.00%
Effective Tax Rate
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% -1,277.63% -1,189.99% -3,581.36% 0.00% -829.63%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% -1,275.38% -1,185.46% -3,578.91% 0.00% -826.86%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 1,234.65% 1,141.48% 3,542.71% 0.00% 800.78%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% -21.74% -42.98% -48.51% -38.65% -35.43% -28.85%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -977.42%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% -33.98% -28.47% -30.68% -49.73% -47.16% -36.22%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% -27.43% -24.25% -27.62% -44.34% -43.42% -33.69%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% -13.05% -42.98% -48.51% -14.08% -35.43% -28.85%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% -17.77% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-6.57 -11 -12 -13 -18 -22 -31 -26 -32 -31
NOPAT Margin
-1,058.00% -1,642.05% -2,407.45% -2,178.76% -3,005.32% -3,959.20% -3,313.01% -3,877.57% -4,837.86% -2,952.66%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -2.51% -0.60% -2.25% -4.53% -2.45% -2.50% -2.77%
Return On Investment Capital (ROIC_SIMPLE)
- - - - -3.92% -5.03% -7.59% -7.00% -9.51% -10.04%
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%
SG&A Expenses to Revenue
357.33% 619.06% 780.59% 670.02% 841.44% 1,198.23% 791.78% 811.42% 997.90% 781.82%
R&D to Revenue
1,254.11% 1,826.72% 2,758.63% 2,542.50% 3,551.88% 4,557.77% 4,041.09% 4,827.96% 6,013.32% 3,536.27%
Operating Expenses to Revenue
1,611.43% 2,445.78% 3,539.22% 3,212.52% 4,393.31% 5,756.01% 4,832.87% 5,639.39% 7,011.23% 4,318.09%
Earnings before Interest and Taxes (EBIT)
-4.63 -12 -18 -19 -26 -32 -44 -38 -46 -44
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-4.63 -13 -19 -19 -26 -34 -45 -38 -45 -44
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.48 0.74 1.44 2.68 4.30 1.61
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.48 0.74 1.44 2.68 4.30 1.61
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 94.91 142.92 216.82 362.43 512.30 147.20
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
Dividend Yield
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%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 12.98 104.27 0.00 20.65
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 72.28 229.37 392.64 58.52
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
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
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
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
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
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
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
Financial Leverage
0.00 0.00 0.00 -1.00 -1.00 -0.97 -0.96 -0.99 -1.00 -0.97
Leverage Ratio
0.00 0.00 0.00 1.06 1.04 1.02 1.03 1.04 1.03 1.03
Compound Leverage Factor
0.00 0.00 0.00 0.89 0.84 0.87 0.93 0.93 0.95 0.96
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 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%
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%
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%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 172.68% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 0.00% -72.68% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 11.81 18.92 30.04 48.07 62.06 19.92
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 39.98% 0.00% 0.00% 63.57% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.00 0.00 20.90 44.63 47.43 38.27 32.67 26.15 23.14
Quick Ratio
0.00 0.00 0.00 20.35 43.87 45.15 36.10 31.33 25.44 21.63
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 -13 0.00 -37 -46 -33 -31 -26
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% -10,601.08% 0.00% 0.00% -34,750.00% -56,724.07% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 6.67 4.06 2.91 4.34 4.46 4.15
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 6.40 4.26 5.01 4.69 5.00 6.33
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 54.75 89.98 125.60 84.11 81.91 87.90
Days Inventory Outstanding (DIO)
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
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 54.75 89.98 125.60 84.11 81.91 87.90
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 0.00 0.00 -0.10 -0.60 14 15 6.16 -1.74 9.42
Invested Capital Turnover
0.00 0.00 0.00 0.00 -3.96 0.32 0.36 0.92 -2.44 0.28
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 -0.10 0.00 14 15 6.25 -1.14 -4.81
Enterprise Value (EV)
0.00 0.00 0.00 415 -246 -103 197 642 1,121 194
Market Capitalization
255 255 255 255 225 328 590 1,014 1,462 489
Book Value per Share
$0.00 $0.00 $0.00 ($53.03) $8.77 $8.31 $7.60 $7.02 $6.29 $5.59
Tangible Book Value per Share
$0.00 $0.00 $0.00 ($53.03) $8.77 $8.31 $7.60 $7.02 $6.29 $5.59
Total Capital
0.00 0.00 0.00 221 470 446 409 379 340 304
Total Debt
0.00 0.00 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
Net Debt
0.00 0.00 0.00 -221 -470 -431 -394 -372 -342 -295
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.19 0.00 0.00 0.06 0.05 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 -4.26 -2.03 13 14 4.68 -3.16 8.03
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 216 468 444 407 377 338 303
Net Working Capital (NWC)
0.00 0.00 0.00 216 468 444 407 377 338 303
Net Nonoperating Expense (NNE)
-3.47 0.38 2.40 2.77 2.82 4.86 8.92 7.26 10 10
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 -221 -470 -431 -394 -372 -342 -295
Total Depreciation and Amortization (D&A)
0.00 -0.61 -1.13 0.00 0.73 -1.69 -0.94 -0.11 1.43 -0.71
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% -85.57% 559.23% 505.40% 167.27% -110.86% 241.75%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 19,764.68% 19,347.56% 14,959.35% 13,472.99% 11,855.12% 9,109.27%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 19,764.68% 19,347.56% 14,959.35% 13,472.99% 11,855.12% 9,109.27%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($6.96) $12.56 ($0.51) ($0.74) ($0.63) ($0.78) ($0.75)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 3.02M 13.68M 53.62M 53.77M 53.93M 53.85M 54.33M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($6.96) $12.56 ($0.51) ($0.74) ($0.63) ($0.78) ($0.75)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 3.02M 13.68M 53.62M 53.77M 53.93M 53.85M 54.33M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 53.60M 53.64M 53.79M 53.91M 54.04M 54.42M 54.42M
Normalized Net Operating Profit after Tax (NOPAT)
-6.57 -11 -12 -13 -18 -22 -31 -26 -32 -31
Normalized NOPAT Margin
-1,058.00% -1,642.05% -2,407.45% -2,178.76% -3,005.32% -3,959.20% -3,313.01% -3,877.57% -4,837.86% -2,952.66%
Pre Tax Income Margin
-499.52% -1,702.19% -2,878.04% -2,634.60% -3,465.25% -4,818.02% -4,265.31% -4,941.14% -6,356.14% -3,925.63%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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%
Augmented Payout Ratio
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

Upstream Bio (NASDAQ: UPB) is still in a classic biotech “cash burn, no profitability yet” phase. The company generated modest quarterly revenue, but operating losses remain very large relative to sales. The most important story in the latest quarter is balance-sheet strength: Upstream Bio ended Q1 2026 with a substantial cash and investment position, which gives it runway to keep funding research and development.

What stands out most from the last several quarters:

  • Strong liquidity cushion. As of Q1 2026, Upstream Bio held $96.7 million in cash and equivalents plus $197.9 million in short-term investments, or about $294.6 million in liquid resources.
  • Large current asset base. Total current assets were $316.3 million in Q1 2026, far above total current liabilities of $13.7 million, suggesting no near-term balance-sheet stress.
  • Operating cash burn improved sharply year over year. Net cash used in operating activities was $47.9 million in Q1 2026 versus $41.2 million in Q1 2025, but the company also had periods in 2025 with even heavier burn; the overall trend is still pre-commercial, but liquidity remains solid.
  • Interest and investment income helps offset losses. Q1 2026 included $3.1 million of interest and investment income, which partially cushioned the operating loss.
  • Shares outstanding stayed fairly stable. Basic weighted average shares were 54.3 million in Q1 2026, close to prior quarters, with no obvious sign of major dilution in the latest period.
  • Revenue remains small and likely non-core. Q1 2026 revenue was $1.0 million, up from $668,000 in Q4 2025 and $566,000 in Q1 2025, but it is still tiny compared with expenses.
  • R&D spending remains the main expense driver. Research and development was $36.6 million in Q1 2026, down from $40.2 million in Q4 2025 but still the largest cost line by far.
  • Cash flow benefited from investment activity. Q1 2026 saw $42.4 million of net cash from investing activities, driven by maturities/sales of investments, which can help manage quarterly liquidity but is not recurring operating cash flow.
  • Losses remain very large. Q1 2026 net loss was $40.6 million, only slightly better than the $42.5 million loss in Q4 2025.
  • Operating losses are persistent. Q1 2026 operating loss was $43.6 million, reflecting a business that is still far from break-even.

Trend analysis over the last four years: Upstream Bio has consistently operated at a loss, with quarterly net losses generally ranging from about $11 million to $42 million. The company’s operating revenue has remained minimal and fairly stable, while R&D spending has increased and then remained elevated as the business advances its pipeline. That is typical for a development-stage biotech company, but it also means the stock’s long-term value will depend heavily on clinical progress, financing needs, and future commercialization potential rather than current earnings power.

Balance sheet trend: The company’s cash position has fluctuated materially from quarter to quarter, largely because of financing and investment activity. Even so, the latest quarter shows a strong liquid asset base and low current liabilities, which is a meaningful positive for investors because it reduces immediate refinancing risk. Equity has also remained large on paper, though retained earnings are deeply negative, reflecting cumulative losses.

Bottom line: Upstream Bio looks financially stable in the near term because of its cash and investment holdings, but the underlying business is still in heavy development mode. For retail investors, the key question is not current profitability — it is whether the company can advance its programs enough to justify the ongoing burn rate before needing to raise more capital.

07/14/26 11:49 AM ETAI Generated. May Contain Errors.

Upstream Bio Financials - Frequently Asked Questions

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

Upstream Bio's net income appears to be on an upward trend, with a most recent value of -$143.44 million in 2025, rising from -$20.54 million in 2023. The previous period was -$62.81 million in 2024. Find out what analysts predict for Upstream Bio in the coming months.

Upstream Bio's total operating income in 2025 was -$160.36 million, based on the following breakdown:
  • Total Gross Profit: $2.85 million
  • Total Operating Expenses: $163.22 million

Over the last 2 years, Upstream Bio's total revenue changed from $2.38 million in 2023 to $2.85 million in 2025, a change of 19.9%.

Upstream Bio's total liabilities were at $14.00 million at the end of 2025, a 18.0% increase from 2024, and a 49.1% increase since 2023.

In the past 2 years, Upstream Bio's cash and equivalents has ranged from $25.83 million in 2023 to $325.89 million in 2024, and is currently $101.58 million as of their latest financial filing in 2025.

Over the last 2 years, Upstream Bio's book value per share changed from -41.68 in 2023 to 6.29 in 2025, a change of -115.1%.



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