RECURSION PHARMACEUTICALS, INC. RXRX
Recursion is a clinical-stage TechBio company with a mission to decode biology to radically improve lives. We have advanced a portfolio of differentiated internal programs and strategic partnerships powered by our integrated drug discovery and development platform, the Recursion Operating System (OS). This platform provides end-to-end, AI-native capabilities that span from novel biological ideas through the clinic, integrating multimodal biological data generation, AI-powered small molecule synthesis, and AI-enabled clinical development. All of our technologies are designed to translate complex science into medicines that matter — faster, better, and at scale — for patients who are waiting.
Historically, it has taken over ten years and an average capitalized R&D cost of approximately $2-3.5 billion to move a drug discovery project from early discovery to an approved therapeutic, with less than 4% of drug discovery programs initiated resulting in an approved medicine.1,2,3,4,5,6 Today, we are working to transform the traditional high-attrition, "V-shaped" discovery funnel by pivoting to a ‘T-shaped' model. By leveraging advanced computational tools across biology, chemistry and clinical development, we aim to rapidly narrow a broad set of potential medicines to the candidates with the highest probabilities of success, with the goal to move programs through development more efficiently and with less attrition.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $74.7M | $58.8M | $44.6M | $39.8M | $10.2M | $4.0M | $2.3M | — |
| Cost of revenue | $71.0M | $45.2M | $42.6M | $48.3M | $0 | $0 | — | — |
| Gross profit | $3.7M | $13.6M | $2.0M | -$8.4M | $10.2M | $4.0M | — | — |
| R&D | $475.3M | $314.4M | $241.2M | $155.7M | $135.3M | $63.3M | $45.8M | — |
| SG&A | $176.6M | $178.2M | $110.8M | $81.6M | $57.7M | $25.3M | $19.0M | — |
| Total operating expenses | $722.8M | $537.8M | $394.6M | $285.6M | $193.0M | $88.6M | $64.8M | — |
| Operating income | -$648.1M | -$479.0M | -$350.1M | -$245.7M | -$182.8M | -$84.6M | -$62.4M | — |
| Interest expense | $1.8M | $1.6M | $97.0K | $55.0K | $3.0M | $1.4M | $635.0K | — |
| Pre-tax income | -$644.9M | -$464.8M | -$332.1M | -$239.5M | -$186.5M | -$87.0M | -$61.9M | — |
| Income tax | $136.0K | $1.1M | $4.1M | $0 | $0 | $0 | $0 | — |
| Net income | -$644.8M | -$463.7M | -$328.1M | -$239.5M | -$186.5M | -$87.0M | -$61.9M | — |
| EPS, basic | -1.44 | -1.69 | -1.58 | -1.36 | -1.49 | -3.99 | -2.87 | — |
| EPS, diluted | -1.44 | -1.69 | -1.58 | -1.36 | -1.49 | -3.99 | -2.87 | — |
| Shares, diluted (wtd. avg.) | $447.4M | $274.2M | $207.9M | $175.5M | $125.3M | $21.8M | $21.6M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $743.3M | $594.4M | $401.4M | $559.1M | $295.3M | $267.2M | $75.2M | $15.7M |
| Short-term investments | — | — | — | $0 | $231.4M | $0 | — | — |
| Receivables | — | — | — | $0 | $34.0K | $156.0K | — | — |
| Total current assets | $812.8M | $714.3M | $438.1M | $569.8M | $534.7M | $266.4M | — | — |
| Property, plant and equipment | $103.9M | $141.1M | $86.5M | $88.2M | $64.7M | $26.0M | — | — |
| Goodwill | $162.2M | $148.9M | $52.1M | $801.0K | $801.0K | $801.0K | — | — |
| Other intangibles | $309.9M | $335.9M | $36.4M | $1.3M | $1.4M | $1.7M | — | — |
| Total assets | $1.47B | $1.45B | $653.7M | $701.3M | $610.3M | $298.6M | — | — |
| Accounts payable | $18.1M | $21.6M | $4.0M | $4.6M | $2.8M | $1.1M | — | — |
| Total current liabilities | $147.7M | $187.5M | $93.2M | $100.3M | $46.7M | $23.1M | — | — |
| Long-term debt | — | — | — | — | $723.0K | — | — | — |
| Total liabilities | $343.3M | $413.8M | $190.3M | $215.5M | $67.4M | $56.6M | — | — |
| Retained earnings | -$2.08B | -$1.43B | -$967.6M | -$639.6M | -$400.1M | -$213.6M | — | — |
| Total equity | $1.13B | $1.03B | $463.4M | $485.8M | $542.9M | -$206.3M | -$124.3M | -$63.8M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$371.8M | -$359.2M | -$287.8M | -$83.5M | -$158.6M | -$45.4M | -$57.0M | — |
| Depreciation and amortisation | $83.7M | $36.5M | $24.4M | $11.8M | $8.4M | $3.9M | $2.5M | — |
| Stock-based compensation | $111.2M | $81.7M | $53.5M | $27.9M | $14.8M | $4.3M | $1.4M | — |
| Capital expenditure | $6.5M | $13.7M | $12.0M | $37.1M | $39.8M | $5.8M | $3.9M | — |
| Investing cash flow | -$16.9M | $260.1M | -$10.2M | $193.2M | -$271.7M | -$8.7M | -$3.9M | — |
| Financing cash flow | $521.5M | $304.1M | $140.1M | $154.3M | $458.5M | $246.1M | $120.4M | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001601830-26-000065.
Others in SIC 2836
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AMGN | AMGEN INC | $236.38B | 30.7x | 10.0% |
| GILD | GILEAD SCIENCES, INC. | $187.23B | 22.3x | 2.4% |
| MRNA | Moderna, Inc. | $58.11B | — | -39.9% |
| RVMD | Revolution Medicines, Inc. | $45.01B | — | — |
| BIIB | BIOGEN INC. | $32.60B | 25.1x | 2.2% |
| SCNI | Scinai Immunotherapeutics Ltd. | $25.80B | — | 99.2% |
| NBIX | NEUROCRINE BIOSCIENCES INC | $15.82B | 33.3x | 21.4% |
| EXEL | EXELIXIS, INC. | $14.62B | 21.2x | 7.0% |