Disc Medicine, Inc.
HealthcareNASDAQ:IRON · NASDAQ Global Market
-$0.09 today
Vol 0.18M · Avg 0.47M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$212.2M -94.0% | -$109.4M -43.1% | -$76.4M -63.2% | -$46.8M -30.2% | -$36.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $281.0K +80.1% | $156.0K +56.0% | $100.0K +12.4% | $89.0K +178.1% | $32.0K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $34.3M +104.2% | $16.8M +204.1% | $5.5M +164.7% | $2.1M +312.0% | $507.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $3.5M +9.1% | $3.2M +209.4% | -$3.0M -239.0% | $2.1M +65.2% | $1.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $1.1M +122.9% | -$4.7M -25.1% | -$3.7M -811.2% | $526.0K -60.0% | $1.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $2.5M -69.0% | $7.9M +904.1% | $788.0K -50.7% | $1.6M +5613.8% | -$29.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$6.4M -33.2% | -$4.8M -1745.2% | $290.0K +6.6% | $272.0K -95.9% | $6.6M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$180.4M -92.1% | -$93.9M -27.9% | -$73.5M -73.9% | -$42.3M -53.5% | -$27.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$933.0K -84.8% | -$505.0K -467.4% | -$89.0K +41.1% | -$151.0K -122.1% | -$68.0K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$849.6M -119.7% | -$386.6M | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $456.2M +381.2% | $94.8M | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$394.3M -34.9% | -$292.3M -328362.9% | -$89.0K +41.1% | -$151.0K -122.1% | -$68.0K | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 -100.0% | $29.0M | $0 | $0 +100.0% | -$4.6M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $472.8M +152.4% | $187.3M -5.9% | $199.1M +272.1% | $53.5M | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $578.0K -71.4% | $2.0M -95.0% | $40.3M -57.8% | $95.5M +1952.8% | $4.7M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $473.4M +116.8% | $218.3M -8.8% | $239.4M +60.7% | $149.0M +65.7% | $89.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$101.3M +39.7% | -$167.9M -201.3% | $165.8M +55.6% | $106.6M +71.0% | $62.3M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$181.3M -92.0% | -$94.4M -28.4% | -$73.6M -73.5% | -$42.4M -53.6% | -$27.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Legend Biotech Corporation
NASDAQ:LEGN
$6.63B
Apogee Therapeutics, Inc.
NASDAQ:APGE
$5.47B
Scholar Rock Holding Corporation
NASDAQ:SRRK
$5.29B
CG Oncology, Inc. Common stock
NASDAQ:CGON
$5.25B
Celcuity Inc.
NASDAQ:CELC
$4.32B
Xenon Pharmaceuticals Inc.
NASDAQ:XENE
$4.11B
Adaptive Biotechnologies Corporation
NASDAQ:ADPT
$2.82B
Tarsus Pharmaceuticals, Inc.
NASDAQ:TARS
$2.67B
Zai Lab Limited
NASDAQ:ZLAB
$1.92B
Ascentage Pharma Group International
NASDAQ:AAPG
$409.04M
SEC Filings
Recent regulatory filings
No filings found.
Does IRON generate free cash flow?
Disc Medicine, Inc. (IRON) generated -$181,326,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does IRON produce?
Operating cash flow was -$180,393,000.00, before capital expenditures of $933,000.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.