2025
-$1.82
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$(131.560)M; ΔWC≈$10.954M (increase in AP+accrued liabilities, working-capital proxy); SBC=$20.096M; capex=$0 (no PP&E purchases; R&D substantially outsourced to CROs/CMOs). OE=$(162.61)M; diluted shares=89,327,608; OE/sh=$(1.82). Reconciliation: net loss $(183.793)M + non-cash add-backs (SBC, D&A, etc., embedded in CFO bridge) approx reconciles to reported CFO within filing; no unresolved gap >5% identified. Company is late-stage clinical (lead candidate DT120/lysergide in Phase 3 for GAD; no approved product, no revenue) so OE is structurally negative and is NOT used as the valuation anchor - see Analysis record for methodology. Source: FY2025 10-K, accession 0001193125-26-076742.
2024
-$1.35
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$(79.129)M; ΔWC≈$(0.931)M; SBC=$16.913M; capex=$0. OE=$(95.111)M; diluted shares=70,461,067; OE/sh=$(1.35). Pre-revenue; not used as anchor. Source: FY2024 10-K, accession 0000950170-24-021656.
2023
-$2.23
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$(64.365)M; ΔWC≈$7.782M (increase in AP+accrued liabilities); SBC=$15.183M (restated basis per FY2024 10-K); capex=$0. OE=$(87.33)M; diluted shares=39,157,420; OE/sh=$(2.23). Pre-revenue; not used as anchor. Source: FY2024 10-K, accession 0000950170-24-021656 (restated SBC figure).
2022
-$1.99
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$(50.139)M; ΔWC≈$(2.42)M (net decrease in AP+accrued liabilities); SBC=$13.707M; capex=$0. OE=$(61.426)M; diluted shares=30,857,463; OE/sh=$(1.99). Pre-revenue; not used as anchor. Source: FY2022 10-K, accession 0000950170-23-007053.
2021
-$3.50
▼
OE = CFO - ΔWC - SBC - maintenance capex. Pre-revenue clinical-stage biopharma (no product revenue). CFO=$(45.824)M; ΔWC≈$7.4M (increase in AP+accrued, approximated from IncreaseDecreaseInAccountsPayable/AccruedLiabilities since no consolidated WC tag was reported); SBC=$42.716M; capex=$0 (no PP&E purchases reported; company outsources manufacturing). OE=$(95.94)M; diluted shares=27,377,082; OE/sh=$(3.50). Not used as valuation anchor - see analysis note. Source: FY2022 10-K (accession 0000950170-23-007053), comparative FY2021 column.
Owner's earnings per share by fiscal year, most recent first. Tap a row to see how that figure was calculated, including the source filing.