MaxCyte, Inc. (MXCT)

MaxCyte Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	37.68	38.63	41.29	44.26	33.89	26.17
Revenue Growth (YoY)	-14.48%	-6.44%	-6.72%	30.59%	29.52%	21.04%
Cost of Revenue	7.19	7.1	4.74	5.1	3.65	2.77
Gross Profit	30.48	31.53	36.55	39.16	30.25	23.4
Selling, General & Admin	56.11	56.35	57.04	44.48	31.68	15.7
Research & Development	21.45	22.23	23.82	19.51	15.41	17.73
Operating Expenses	81.7	82.72	84.85	66.52	48.44	34.46
Operating Income	-51.22	-51.2	-48.3	-27.36	-18.19	-11.06
Interest Expense	-	-	-	-	-0.4	-0.46
Interest & Investment Income	9.43	10.14	10.38	3.92	0.15	0.07
Other Non Operating Income (Expenses)	-	-	-	-0.13	-0.65	-0.37
Pretax Income	-41.79	-41.06	-37.92	-23.57	-19.08	-11.82
Net Income	-41.79	-41.06	-37.92	-23.57	-19.08	-11.82
Net Income to Common	-41.79	-41.06	-37.92	-23.57	-19.08	-11.82
Shares Outstanding (Basic)	105	105	103	102	91	69
Shares Outstanding (Diluted)	105	105	103	102	91	69
Shares Change (YoY)	1.68%	1.53%	1.54%	12.23%	30.45%	23.17%
EPS (Basic)	-0.40	-0.39	-0.37	-0.23	-0.21	-0.17
EPS (Diluted)	-0.40	-0.39	-0.37	-0.23	-0.21	-0.17
Free Cash Flow	-32.96	-29.26	-25.39	-33.26	-14.51	-10.85
Free Cash Flow Per Share	-0.31	-0.28	-0.25	-0.33	-0.16	-0.16
Gross Margin	80.91%	81.62%	88.52%	88.48%	89.24%	89.43%
Operating Margin	-135.94%	-132.54%	-116.98%	-61.82%	-53.66%	-42.25%
Profit Margin	-110.92%	-106.29%	-91.85%	-53.25%	-56.30%	-45.15%
Free Cash Flow Margin	-87.48%	-75.75%	-61.48%	-75.14%	-42.82%	-41.48%
EBITDA	-46.92	-46.88	-44.13	-24.66	-16.76	-10.01
EBITDA Margin	-124.53%	-121.37%	-106.88%	-55.72%	-49.46%	-38.25%
D&A For EBITDA	4.3	4.32	4.17	2.7	1.42	1.05
EBIT	-51.22	-51.2	-48.3	-27.36	-18.19	-11.06
EBIT Margin	-135.94%	-132.54%	-116.98%	-61.82%	-53.66%	-42.25%

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q