Terns Pharmaceuticals, Inc. (TERN)

Terns Pharmaceuticals 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	-	-	-	-	1	-
Gross Profit	-	-	-	-	1	-
Selling, General & Admin	33.45	31.76	39.06	22.41	19.55	9
Research & Development	72.25	70.11	63.5	39.62	31.31	28.03
Operating Expenses	105.7	101.87	102.56	62.03	50.86	37.03
Operating Income	-105.7	-101.87	-102.56	-62.03	-49.86	-37.03
Interest & Investment Income	14.22	13.29	12.9	2.11	0.17	0.06
Other Non Operating Income (Expenses)	-0.02	-0.01	-0.31	-0.07	0.04	0.1
EBT Excluding Unusual Items	-91.49	-88.59	-89.97	-59.99	-49.65	-36.87
Other Unusual Items	-	-	-	-	-	7.81
Pretax Income	-91.49	-88.59	-89.97	-59.99	-49.65	-29.06
Income Tax Expense	0.25	0.26	0.24	0.36	0.51	0.81
Earnings From Continuing Operations	-91.75	-88.85	-90.21	-60.35	-50.16	-29.87
Minority Interest in Earnings	-	-	-	-	-	0.52
Net Income	-91.75	-88.85	-90.21	-60.35	-50.16	-29.35
Net Income to Common	-91.75	-88.85	-90.21	-60.35	-50.16	-29.35
Shares Outstanding (Basic)	88	80	71	36	23	0
Shares Outstanding (Diluted)	88	80	71	36	23	0
Shares Change (YoY)	20.32%	11.58%	97.76%	58.69%	7862.47%	55.60%
EPS (Basic)	-1.04	-1.12	-1.27	-1.67	-2.21	-102.93
EPS (Diluted)	-1.04	-1.12	-1.27	-1.67	-2.21	-102.93
Free Cash Flow	-74.36	-70.06	-67.44	-49.38	-42.17	-30.39
Free Cash Flow Per Share	-0.84	-0.88	-0.95	-1.37	-1.86	-106.58
Gross Margin	-	-	-	-	100.00%	-
Operating Margin	-	-	-	-	-4986.00%	-
Profit Margin	-	-	-	-	-5015.80%	-
Free Cash Flow Margin	-	-	-	-	-4216.70%	-
EBITDA	-105.48	-101.55	-102.27	-61.55	-49.35	-36.63
D&A For EBITDA	0.22	0.32	0.29	0.48	0.51	0.39
EBIT	-105.7	-101.87	-102.56	-62.03	-49.86	-37.03

Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q