In fiscal 2025, which ended Dec 31, 2025, Disc Medicine, Inc. used $180.4 million of cash from operations, down 92.1% from the year before. It spent $933,000 on capital expenditures. Free cash flow was negative, at -$181.3 million.
USD in millions, except per-share amounts and ratios. The percent under a figure is the change from the year before.
| Line |
FY 2026
Sep 30, 2026
|
FY 2025
Dec 31, 2025
|
FY 2024
Dec 31, 2024
|
FY 2023
Dec 31, 2023
|
FY 2022
Dec 31, 2022
|
FY 2021
Dec 31, 2021
|
|---|---|---|---|---|---|---|
| Operating | ||||||
| Depreciation and amortization |
0
+78.1%
|
0
+80.1%
|
0
+56.0%
|
0
+12.4%
|
0
-61.5%
|
0
|
| Stock-based compensation |
51
+76.5%
|
34
+104.2%
|
17
+204.1%
|
6
+164.7%
|
2
+312.0%
|
1
|
| Operating cash flow |
-190
-15.3%
|
-180
-92.1%
|
-94
-27.9%
|
-73
-73.9%
|
-42
-53.5%
|
-28
|
| Investing | ||||||
| Capital expenditures |
0
-98.5%
|
1
+84.8%
|
1
+467.4%
|
0
-41.1%
|
0
+122.1%
|
0
|
| Investing cash flow |
-118
+31.9%
|
-394
-34.9%
|
-292
-328362.9%
|
-0
+41.1%
|
-0
-122.1%
|
-0
|
| Financing | ||||||
| Debt issued |
—
|
0
-100.0%
|
29
|
—
|
—
|
—
|
| Financing cash flow |
257
-10.0%
|
473
+116.8%
|
218
-8.8%
|
239
+60.7%
|
149
+65.7%
|
90
|
| Change in cash | ||||||
| Net change in cash |
-51
+2.5%
|
-101
+39.7%
|
-168
-201.3%
|
166
+55.6%
|
107
+71.0%
|
62
|
| Free cash flow |
-190
-14.4%
|
-181
-92.0%
|
-94
-28.4%
|
-74
-73.5%
|
-42
-53.6%
|
-28
|
| Per share | ||||||
| Free cash flow per share |
-4.94
+0.6%
|
-5.14
-50.2%
|
-3.42
-3.8%
|
-3.30
+91.9%
|
-40.79
|
—
|
How these figures are calculated
Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and ratios. Capital expenditures, debt repaid, dividends, and buybacks are positive amounts. Investing and financing cash flow keep the filing sign, so an outflow is negative. Free cash flow is operating cash flow minus capital expenditures. The first column is the trailing twelve months through the latest quarter. Returned to shareholders is dividends plus buybacks. Free cash flow margin, capital expenditures, and stock-based compensation are divided by revenue. Cash conversion is operating cash flow divided by net income. More on our methodology.
Company profile
- Industry
- Pharmaceutical Preparations (SIC 2834)
- Listed as
- IRON (Nasdaq)
- Fiscal year ends
- December 31
- Headquarters
- Watertown, MA
- SEC filer status
- Large accelerated filer
- SEC CIK
- 1816736
- Former names
- Gemini Therapeutics, Inc. /DE (until Dec 28, 2022); FS Development Corp. (until Feb 8, 2021)
Other Pharmaceutical Preparations companies
- ELI LILLY & Co LLY
- Johnson & Johnson JNJ
- AbbVie Inc. ABBV
- Merck & Co., Inc. MRK
- Novartis AG NVS
- Astrazeneca PLC AZN
- Abbott Laboratories ABT
- Novo Nordisk A S NVO
Source: SEC EDGAR filings. This is company-reported data, not investment advice.