VOR
VOR
Vor Biopharma Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $0 | $35.96M ▲ | $1.72B ▲ | 0% | $307.53 ▲ | $-35.94M ▲ |
| Q3-2025 | $0 | $28.11M ▼ | $-812.68M ▲ | 0% | $-121.63 ▲ | $-812.68M ▼ |
| Q2-2025 | $0 | $274.28M ▲ | $-1.57B ▼ | 0% | $-251.2 ▼ | $-241.51M ▼ |
| Q1-2025 | $0 | $33.29M ▲ | $-32.49M ▼ | 0% | $-5.2 ▲ | $-32.47M ▼ |
| Q4-2024 | $0 | $30.45M | $-30.71M | 0% | $-9 | $-29.85M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $455.21M ▲ | $464.13M ▲ | $628.44M ▼ | $-164.31M ▲ |
| Q3-2025 | $170.46M ▼ | $176.24M ▼ | $2.4B ▲ | $-2.23B ▼ |
| Q2-2025 | $202.98M ▲ | $205.37M ▲ | $1.71B ▲ | $-1.51B ▼ |
| Q1-2025 | $60.03M ▼ | $109.31M ▼ | $43.24M ▼ | $66.07M ▼ |
| Q4-2024 | $91.93M | $142.89M | $46.23M | $96.66M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.72B ▲ | $-22.8M ▲ | $-48.97M ▼ | $307.8M ▲ | $236.19M ▲ | $-23.11M ▲ |
| Q3-2025 | $-812.68M ▲ | $-53.66M ▼ | $-244K ▼ | $21.55M ▼ | $-32.52M ▼ | $-53.91M ▼ |
| Q2-2025 | $-1.57B ▼ | $-35.18M ▼ | $646K ▲ | $175.06M ▲ | $142.94M ▲ | $-35.34M ▼ |
| Q1-2025 | $-32.49M ▼ | $-31.07M ▼ | $-230K ▼ | $-606K ▼ | $-31.9M ▼ | $-31.3M ▼ |
| Q4-2024 | $-30.71M | $-24.06M | $-72K | $53.29M | $29.15M | $-24.14M |
5-Year Trend Analysis
A comprehensive look at Vor Biopharma Inc.'s financial evolution and strategic trajectory over the past five years.
Vor’s main strengths are its strong liquidity cushion, low traditional debt load, and access to a late-stage, clinically validated autoimmune drug with a differentiated mechanism and real-world data from China. The company has streamlined its strategy around this asset, directing substantial R&D resources into pivotal trials that, if successful, could quickly transform it from a purely R&D organization into a commercial-stage biotech. Its lean physical footprint and cash-rich balance sheet give it flexibility to pivot and partner as needed.
Key risks include the absence of any current revenue, very large ongoing losses, and a business model that depends on continuous external financing until a product is approved and commercialized. Negative equity and sizable long-term obligations highlight structural solvency concerns if fresh capital becomes harder to obtain. Strategically, Vor is heavily concentrated in one in-licensed drug and must navigate tough competition, regulatory scrutiny, pricing pressure, and the operational challenge of building or securing commercial infrastructure in major markets.
Vor’s future is tightly linked to a few major milestones: the success of global Phase 3 trials for telitacicept, regulatory decisions in the U.S. and Europe, and the company’s ability to secure sufficient funding and partnerships along the way. If the data replicate or improve upon Chinese experience and the company executes well, its financial profile could shift over the next several years from cash-burning to revenue-generating. If key trials disappoint or capital markets tighten, the combination of negative equity, high cash burn, and single-asset dependence could force difficult strategic choices. Overall, the outlook is high-risk and high-uncertainty, with outcomes driven much more by scientific and regulatory events than by traditional operating levers.
About Vor Biopharma Inc.
https://www.vorbio.comVor Biopharma, Inc., a clinical-stage company, develops engineered hematopoietic stem cell (eHSC) therapies for cancer patients. It is developing VOR33, an eHSC product candidate that is in phase 1/2 to treat acute myeloid leukemia (AML) and other hematological malignancies. The company's VOR33 eHSCs lacks CD33, a protein that is expressed by AML blood cancer cells.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $0 | $35.96M ▲ | $1.72B ▲ | 0% | $307.53 ▲ | $-35.94M ▲ |
| Q3-2025 | $0 | $28.11M ▼ | $-812.68M ▲ | 0% | $-121.63 ▲ | $-812.68M ▼ |
| Q2-2025 | $0 | $274.28M ▲ | $-1.57B ▼ | 0% | $-251.2 ▼ | $-241.51M ▼ |
| Q1-2025 | $0 | $33.29M ▲ | $-32.49M ▼ | 0% | $-5.2 ▲ | $-32.47M ▼ |
| Q4-2024 | $0 | $30.45M | $-30.71M | 0% | $-9 | $-29.85M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $455.21M ▲ | $464.13M ▲ | $628.44M ▼ | $-164.31M ▲ |
| Q3-2025 | $170.46M ▼ | $176.24M ▼ | $2.4B ▲ | $-2.23B ▼ |
| Q2-2025 | $202.98M ▲ | $205.37M ▲ | $1.71B ▲ | $-1.51B ▼ |
| Q1-2025 | $60.03M ▼ | $109.31M ▼ | $43.24M ▼ | $66.07M ▼ |
| Q4-2024 | $91.93M | $142.89M | $46.23M | $96.66M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.72B ▲ | $-22.8M ▲ | $-48.97M ▼ | $307.8M ▲ | $236.19M ▲ | $-23.11M ▲ |
| Q3-2025 | $-812.68M ▲ | $-53.66M ▼ | $-244K ▼ | $21.55M ▼ | $-32.52M ▼ | $-53.91M ▼ |
| Q2-2025 | $-1.57B ▼ | $-35.18M ▼ | $646K ▲ | $175.06M ▲ | $142.94M ▲ | $-35.34M ▼ |
| Q1-2025 | $-32.49M ▼ | $-31.07M ▼ | $-230K ▼ | $-606K ▼ | $-31.9M ▼ | $-31.3M ▼ |
| Q4-2024 | $-30.71M | $-24.06M | $-72K | $53.29M | $29.15M | $-24.14M |
5-Year Trend Analysis
A comprehensive look at Vor Biopharma Inc.'s financial evolution and strategic trajectory over the past five years.
Vor’s main strengths are its strong liquidity cushion, low traditional debt load, and access to a late-stage, clinically validated autoimmune drug with a differentiated mechanism and real-world data from China. The company has streamlined its strategy around this asset, directing substantial R&D resources into pivotal trials that, if successful, could quickly transform it from a purely R&D organization into a commercial-stage biotech. Its lean physical footprint and cash-rich balance sheet give it flexibility to pivot and partner as needed.
Key risks include the absence of any current revenue, very large ongoing losses, and a business model that depends on continuous external financing until a product is approved and commercialized. Negative equity and sizable long-term obligations highlight structural solvency concerns if fresh capital becomes harder to obtain. Strategically, Vor is heavily concentrated in one in-licensed drug and must navigate tough competition, regulatory scrutiny, pricing pressure, and the operational challenge of building or securing commercial infrastructure in major markets.
Vor’s future is tightly linked to a few major milestones: the success of global Phase 3 trials for telitacicept, regulatory decisions in the U.S. and Europe, and the company’s ability to secure sufficient funding and partnerships along the way. If the data replicate or improve upon Chinese experience and the company executes well, its financial profile could shift over the next several years from cash-burning to revenue-generating. If key trials disappoint or capital markets tighten, the combination of negative equity, high cash burn, and single-asset dependence could force difficult strategic choices. Overall, the outlook is high-risk and high-uncertainty, with outcomes driven much more by scientific and regulatory events than by traditional operating levers.

CEO
Jean-Paul Kress
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-09-19 | Reverse | 1:20 |
ETFs Holding This Stock
Summary
Showing Top 3 of 35
Ratings Snapshot
Rating : B-
Most Recent Analyst Grades
Wedbush
Neutral
JP Morgan
Overweight
HC Wainwright & Co.
Buy
Baird
Outperform
JMP Securities
Market Perform
Grade Summary
Showing Top 5 of 5
Price Target
Institutional Ownership
RA CAPITAL MANAGEMENT, L.P.
Shares:5.4M
Value:$89.67M
FCPM III SERVICES B.V.
Shares:3.62M
Value:$60.01M
FRAZIER LIFE SCIENCES MANAGEMENT, L.P.
Shares:2.54M
Value:$42.2M
Summary
Showing Top 3 of 61

