BillionToOne, Inc.

	Dec-25	Dec-24	Dec-23
Total revenue	0.31	0.15	0.07
Cost of revenue	0.10	0.07	0.05
Gross profit	0.21	0.08	0.02
Total operating expenses +	0.19	0.13	0.09
Selling, general and administrative	0.14
Research and development	0.05	0.04	0.02
Other operating expenses	0.00	0.09	0.06
Operating income	0.02	-0.05	-0.07
Non-operating income (net)	-0.01	0.01	-0.01
Income before tax	0.01	-0.04	-0.08
Income tax expense	0.00	0.00	0.00
Net income	0.01	-0.04	-0.08

Show Quarterly Income Statement

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24
Total revenue	0.11	0.10	0.08	0.07	0.06	0.05	0.04	0.04	0.03
Cost of revenue	0.03	0.03	0.03	0.02	0.02	0.02	0.02	0.02	0.02
Gross profit	0.08	0.07	0.06	0.04	0.04	0.03	0.02	0.02	0.02
Total operating expenses +	0.06	0.06	0.05	0.05	0.04	0.04	0.03	0.03	0.03
Selling, general and administrative	0.05	0.04	0.04	0.03	0.03	0.03	0.02
Research and development	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Other operating expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.02
Operating income	0.02	0.01	0.01	0.00	0.00	-0.01	-0.01	-0.01	-0.01
Non-operating income (net)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00
Income before tax	0.02	0.01	0.01	0.00	0.00	-0.01	-0.01	0.00	-0.01
Income tax expense	0.00	0.00	0.00	0.00	0.00	0.00		0.00
Net income	0.02	0.01	0.00	0.00	0.00	-0.01	-0.01	0.00	-0.01

1 day ago

	Dec-25	Dec-24	Dec-23
Total cash and short-term investments +	0.50	0.19	0.10
Cash and cash equivalents	0.50	0.19	0.10
Short-term investments
Accounts receivable, net	0.04	0.02	0.01
Inventories	0.02	0.01	0.01
Other current assets	0.01	0.00	0.00
Total current assets	0.56	0.23	0.12
Total non-current assets +	0.07	0.07	0.08
Property, plant and equipment, net
Goodwill
Intangible assets	0.00	0.00
Long-term investments
Other non-current assets
Total assets	0.63	0.30	0.19

Total current liabilities +	0.05	0.03	0.07
Accounts payable	0.01	0.00	0.00
Short-term debt	0.01	0.01	0.05
Current portion of long-term debt
Deferred revenue
Other current liabilities	0.03	0.02	0.01
Total non-current liabilities +	0.10	0.11	0.09
Long-term debt	0.06
Capital lease obligations	0.05
Other non-current liabilities
Total liabilities	0.15	0.13	0.16

Total stockholders' equity +	0.48	0.17	0.03
Common stock and paid-in capital	0.75	0.45	0.27
Retained earnings	-0.27	-0.28	-0.24
Common shares outstanding	46	45	45

Show Quarterly Balance Sheet

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24
Total cash and short-term investments +	0.54	0.50	0.20	0.19	0.19	0.19	0.00	0.00	0.00
Cash and cash equivalents	0.54	0.50	0.20	0.19	0.19	0.19
Short-term investments
Accounts receivable, net	0.06	0.04	0.03	0.03	0.03	0.02
Inventories	0.02	0.02	0.02	0.01	0.01	0.01
Other current assets	0.01	0.01	0.00	0.00	0.00	0.00
Total current assets	0.62	0.56	0.25	0.24	0.24	0.23
Total non-current assets +	0.08	0.07	0.08	0.08	0.08	0.07
Property, plant and equipment, net
Goodwill
Intangible assets		0.00				0.00
Long-term investments
Other non-current assets
Total assets	0.70	0.63	0.33	0.31	0.31	0.30

Total current liabilities +	0.06	0.05	0.04	0.04	0.04	0.03
Accounts payable	0.01	0.01	0.01	0.01	0.01	0.00
Short-term debt	0.01	0.01	0.01	0.01	0.01	0.01
Current portion of long-term debt
Deferred revenue
Other current liabilities	0.04	0.03	0.02	0.02	0.03	0.02
Total non-current liabilities +	0.14	0.10	0.11	0.10	0.10	0.11
Long-term debt	0.09	0.06	0.05
Capital lease obligations	0.05	0.05	0.05
Other non-current liabilities			0.00
Total liabilities	0.20	0.15	0.15	0.14	0.14	0.13

Total stockholders' equity +	0.51	0.48	0.18	0.17	0.17	0.17
Common stock and paid-in capital	0.76	0.75	0.46	0.46	0.46	0.45	0.00	0.00	0.00
Retained earnings	-0.26	-0.27	-0.28	-0.29	-0.29	-0.28
Common shares outstanding	53	46	45	45	45	45	45	45	45

1 day ago

	Dec-25	Dec-24	Dec-23
Operating cash flow +	0.02	-0.04	-0.05
Net income
Depreciation, depletion and amortization	0.01	0.01	0.01
Stock-based compensation	0.02
Change in inventory	-0.01	0.00	0.00
Other working capital changes	0.01	-0.05	-0.06
Cash flow from investing +	-0.01	-0.01	0.08
Capital expenditures	-0.01	-0.01	-0.01
Others incl. marketable securities changes	0.00	0.00	0.09
Cash flow from financing +	0.29	0.14	0.01
Dividend payout
Common stock repurchases	0.00	0.00
Net Debt Issuance	0.29	0.14	0.01

Change in cash	0.30	0.09	0.04

Show Quarterly Cash Flow

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24
Operating cash flow +	0.02	0.01	0.01	0.00	0.00	-0.01	-0.01
Net income
Depreciation, depletion and amortization	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Stock-based compensation	0.01	0.01	0.00	0.00	0.00	0.00	0.00
Change in inventory	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other working capital changes	0.01	0.00	0.01	0.00	0.00	-0.01	-0.01
Cash flow from investing +	0.00	0.00	0.00	0.00	0.00	0.00
Capital expenditures	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Others incl. marketable securities changes	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	0.03	0.29	0.00	0.00	0.00	0.00	0.01
Dividend payout
Common stock repurchases		0.00	0.00			0.00	0.00
Net Debt Issuance	0.03	0.29	0.00	0.00	0.00	0.00	0.01

Change in cash	0.04	0.30	0.01	0.00	0.00	-0.01	0.00

1 day ago

Income Statement - BillionToOne, Inc. (BLLN)