CYRX: Cryoport Inc Financial Statements

Balance sheet, income statement, and cash flow statements for Cryoport Inc (CYRX).

OverviewDividends

$384.57M Market Cap.

As of 03/08/2025 5:00 PM ET (MRY) • Disclaimer

CYRX Market Cap. (MRY)


CYRX Shares Outstanding (MRY)


CYRX Assets (MRY)


Total Assets

$703.49M

Total Liabilities

$301.59M

Total Investments

$216.46M

CYRX Income (MRY)


Revenue

$228.38M

Net Income

-$114.76M

Operating Expense

$230.50M

CYRX Cash Flow (MRY)


CF Operations

-$16.32M

CF Investing

$176.81M

CF Financing

-$161.53M

CYRX Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$703,492,000 (-26.55%)

$957,744,000 (-7.80%)

$1,038,746,000 (-6.67%)

$1,112,970,000 (101.48%)

Assets Current

$341,571,000 (-36.17%)

$535,112,000 (-11.43%)

$604,176,000 (-12.88%)

$693,516,000 (371.28%)

Assets Non-Current

$361,921,000 (-14.36%)

$422,632,000 (-2.75%)

$434,570,000 (3.60%)

$419,454,000 (3.51%)

Goodwill & Intangible Assets

$222,124,000 (-26.64%)

$302,785,000 (-11.50%)

$342,126,000 (-1.80%)

$348,381,000 (-3.01%)

Shareholders Equity

$401,898,000 (-17.82%)

$489,023,000 (-12.02%)

$555,838,000 (-13.40%)

$641,828,000 (67.71%)

Property Plant & Equipment Net

$136,027,000 (15.76%)

$117,511,000 (29.88%)

$90,480,000 (29.81%)

$69,704,000 (58.13%)

Cash & Equivalents

$48,191,000 (0.34%)

$48,026,000 (27.69%)

$37,612,000 (-73.14%)

$140,051,000 (268.00%)

Accumulated Other Comprehensive Income

-$20,929,000 (19.70%)

-$26,065,000 (24.56%)

-$34,549,000 (-2679.49%)

-$1,243,000 (-123.12%)

Deferred Revenue

$1,106,000 (-15.44%)

$1,308,000 (197.95%)

$439,000 (-19.74%)

$547,000 (22.92%)

Total Investments

$216,460,000 (-47.26%)

$410,409,000 (-15.68%)

$486,728,000 (-0.61%)

$489,698,000 (767.58%)

Investments Current

$216,460,000 (-47.26%)

$410,409,000 (-15.68%)

$486,728,000 (-0.61%)

$489,698,000 (767.58%)

Investments Non-Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Inventory

$22,470,000 (-14.26%)

$26,206,000 (-5.32%)

$27,678,000 (67.74%)

$16,501,000 (56.63%)

Trade & Non-Trade Receivables

$45,778,000 (8.80%)

$42,074,000 (-4.07%)

$43,858,000 (11.28%)

$39,412,000 (25.61%)

Trade & Non-Trade Payables

$27,208,000 (0.79%)

$26,995,000 (-3.75%)

$28,046,000 (-1.88%)

$28,583,000 (15.05%)

Accumulated Retained Earnings (Deficit)

-$757,175,000 (-17.86%)

-$642,419,000 (-18.35%)

-$542,832,000 (-16.10%)

-$467,541,000 (-143.49%)

Tax Assets

$868,000 (32.32%)

$656,000 (-30.73%)

$947,000 (126.01%)

$419,000 (0%)

Tax Liabilities

$2,531,000 (-10.12%)

$2,816,000 (-42.87%)

$4,929,000 (22.67%)

$4,018,000 (-31.69%)

Total Debt

$250,703,000 (-39.74%)

$416,003,000 (-4.57%)

$435,908,000 (2.07%)

$427,055,000 (226.20%)

Debt Current

$20,348,000 (250.47%)

$5,806,000 (48.57%)

$3,908,000 (8.47%)

$3,603,000 (57.34%)

Debt Non-Current

$230,355,000 (-43.84%)

$410,197,000 (-5.05%)

$432,000,000 (2.02%)

$423,452,000 (229.20%)

Total Liabilities

$301,594,000 (-35.66%)

$468,721,000 (-2.94%)

$482,908,000 (2.50%)

$471,142,000 (177.62%)

Liabilities Current

$64,563,000 (41.55%)

$45,610,000 (11.65%)

$40,851,000 (-4.21%)

$42,645,000 (21.77%)

Liabilities Non-Current

$237,031,000 (-43.98%)

$423,111,000 (-4.29%)

$442,057,000 (3.16%)

$428,497,000 (218.14%)

CYRX Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$228,385,000 (-2.09%)

$233,255,000 (-1.70%)

$237,277,000 (6.59%)

$222,608,000 (182.87%)

Cost of Revenue

$128,754,000 (-3.86%)

$133,923,000 (0.39%)

$133,404,000 (5.85%)

$126,031,000 (197.51%)

Selling General & Administrative Expense

$148,978,000 (1.43%)

$146,880,000 (22.34%)

$120,055,000 (23.05%)

$97,563,000 (71.58%)

Research & Development Expense

$17,710,000 (-1.83%)

$18,040,000 (14.74%)

$15,722,000 (-6.66%)

$16,843,000 (77.59%)

Operating Expenses

$230,497,000 (7.46%)

$214,489,000 (57.97%)

$135,777,000 (18.68%)

$114,406,000 (72.44%)

Interest Expense

$4,108,000 (-25.35%)

$5,503,000 (-10.40%)

$6,142,000 (30.99%)

$4,689,000 (83.16%)

Income Tax Expense

$1,276,000 (433.89%)

$239,000 (-89.33%)

$2,239,000 (32.80%)

$1,686,000 (3846.67%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

-$114,756,000 (-15.23%)

-$99,587,000 (-166.75%)

-$37,333,000 (86.45%)

-$275,528,000 (-742.77%)

Net Income to Non-Controlling Interests

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income

-$114,756,000 (-15.23%)

-$99,587,000 (-166.75%)

-$37,333,000 (86.45%)

-$275,528,000 (-742.77%)

Preferred Dividends Income Statement Impact

$8,000,000 (0.00%)

$8,000,000 (0.00%)

$8,000,000 (-2.39%)

$8,196,000 (-80.64%)

Net Income Common Stock

-$122,756,000 (-14.10%)

-$107,587,000 (-137.33%)

-$45,333,000 (84.02%)

-$283,724,000 (-278.15%)

Weighted Average Shares

$49,349,624 (1.26%)

$48,737,377 (-0.51%)

$48,987,295 (6.66%)

$45,927,591 (19.04%)

Weighted Average Shares Diluted

$49,349,624 (1.26%)

$48,737,377 (-0.51%)

$48,987,295 (6.66%)

$45,927,591 (19.04%)

Earning Before Interest & Taxes (EBIT)

-$109,372,000 (-16.55%)

-$93,845,000 (-224.14%)

-$28,952,000 (89.24%)

-$269,153,000 (-791.88%)

Gross Profit

$99,631,000 (0.30%)

$99,332,000 (-4.37%)

$103,873,000 (7.55%)

$96,577,000 (165.80%)

Operating Income

-$130,866,000 (-13.64%)

-$115,157,000 (-260.95%)

-$31,904,000 (-78.94%)

-$17,829,000 (40.59%)

CYRX Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

$176,815,000 (390.54%)

$36,045,000 (160.40%)

-$59,681,000 (87.28%)

-$469,254,000 (-22.74%)

Net Cash Flow from Financing

-$161,531,000 (-578.76%)

-$23,798,000 (39.25%)

-$39,174,000 (-106.94%)

$564,342,000 (46.36%)

Net Cash Flow from Operations

-$16,323,000 (-2056.27%)

-$757,000 (59.10%)

-$1,851,000 (-122.78%)

$8,126,000 (154.66%)

Net Cash Flow / Change in Cash & Cash Equivalents

-$1,057,000 (-110.84%)

$9,751,000 (109.51%)

-$102,506,000 (-200.27%)

$102,228,000 (1086.57%)

Net Cash Flow - Business Acquisitions and Disposals

-$313,000 (95.74%)

-$7,341,000 (-12.01%)

-$6,554,000 (-18.30%)

-$5,540,000 (98.47%)

Net Cash Flow - Investment Acquisitions and Disposals

$198,395,000 (127.23%)

$87,310,000 (373.44%)

-$31,930,000 (92.72%)

-$438,707,000 (-4516.51%)

Capital Expenditure

-$20,140,000 (54.26%)

-$44,029,000 (-86.70%)

-$23,583,000 (4.72%)

-$24,752,000 (-161.40%)

Issuance (Repayment) of Debt Securities

-$164,321,000 (-550.11%)

-$25,276,000 (-674.86%)

-$3,262,000 (-108.91%)

$36,611,000 (-66.96%)

Issuance (Purchase) of Equity Shares

$2,790,000 (88.77%)

$1,478,000 (104.12%)

-$35,912,000 (-112.88%)

$278,820,000 (642.57%)

Payment of Dividends & Other Cash Distributions

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Effect of Exchange Rate Changes on Cash

-$18,000 (98.96%)

-$1,739,000 (3.39%)

-$1,800,000 (-82.56%)

-$986,000 (-180.10%)

Share Based Compensation

$19,704,000 (-13.61%)

$22,808,000 (13.57%)

$20,082,000 (30.87%)

$15,345,000 (72.11%)

Depreciation Amortization & Accretion

$36,527,000 (12.08%)

$32,590,000 (43.16%)

$22,765,000 (12.44%)

$20,247,000 (105.16%)

CYRX Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

43.60% (2.35%)

42.60% (-2.74%)

43.80% (0.92%)

43.40% (-6.06%)

Profit Margin

-53.70% (-16.49%)

-46.10% (-141.36%)

-19.10% (85.02%)

-127.50% (-33.79%)

EBITDA Margin

-31.90% (-21.29%)

-26.30% (-911.54%)

-2.60% (97.67%)

-111.80% (-333.33%)

Return on Average Equity (ROAE)

-29.00% (-43.56%)

-20.20% (-155.70%)

-7.90% (82.00%)

-43.90% (-10.58%)

Return on Average Assets (ROAA)

-15.30% (-42.99%)

-10.70% (-148.84%)

-4.30% (86.44%)

-31.70% (-26.29%)

Return on Sales (ROS)

-47.90% (-19.15%)

-40.20% (-229.51%)

-12.20% (89.91%)

-120.90% (-215.67%)

Return on Invested Capital (ROIC)

-14.10% (-51.61%)

-9.30% (-232.14%)

-2.80% (93.46%)

-42.80% (-185.33%)

Dividend Yield

0% (0%)

0% (0%)

0% (0%)

0% (0%)

Price to Earnings Ratio (P/E)

-3.12 (55.43%)

-7.01 (62.43%)

-18.66 (-94.86%)

-9.57 (57.67%)

Price to Sales Ratio (P/S)

1.68 (-48.07%)

3.24 (-9.63%)

3.58 (-70.66%)

12.21 (-43.25%)

Price to Book Ratio (P/B)

0.96 (-38.30%)

1.55 (1.44%)

1.53 (-64.18%)

4.27 (-6.16%)

Debt to Equity Ratio (D/E)

0.75 (-21.71%)

0.96 (10.24%)

0.87 (18.39%)

0.73 (65.69%)

Earnings Per Share (EPS)

-2.49 (-12.67%)

-2.21 (-137.63%)

-0.93 (84.95%)

-6.18 (-218.56%)

Sales Per Share (SPS)

4.63 (-3.30%)

4.79 (-1.20%)

4.84 (-0.06%)

4.85 (137.60%)

Free Cash Flow Per Share (FCFPS)

-0.74 (19.59%)

-0.92 (-77.07%)

-0.52 (-43.37%)

-0.36 (42.63%)

Book Value Per Share (BVPS)

8.14 (-18.84%)

10.03 (-11.57%)

11.35 (-18.81%)

13.97 (40.89%)

Tangible Assets Book Value Per Share (TABVPS)

9.75 (-27.42%)

13.44 (-5.49%)

14.22 (-14.58%)

16.65 (232.43%)

Enterprise Value Over EBIT (EV/EBIT)

-5 (58.33%)

-12 (72.09%)

-43 (-290.91%)

-11 (80.36%)

Enterprise Value Over EBITDA (EV/EBITDA)

-7.85 (56.72%)

-18.14 (91.04%)

-202.41 (-1680.06%)

-11.37 (86.40%)

Asset Turnover

0.28 (23.38%)

0.23 (2.21%)

0.23 (-9.24%)

0.25 (-5.32%)

Current Ratio

5.29 (-54.90%)

11.73 (-20.68%)

14.79 (-9.06%)

16.26 (287.03%)

Dividends

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Free Cash Flow (FCF)

-$36,463,000 (18.58%)

-$44,786,000 (-76.09%)

-$25,434,000 (-52.98%)

-$16,626,000 (31.68%)

Enterprise Value (EV)

$571,777,936 (-48.53%)

$1,110,993,976 (-11.28%)

$1,252,315,207 (-55.76%)

$2,830,412,084 (66.72%)

Earnings Before Tax (EBT)

-$113,480,000 (-14.22%)

-$99,348,000 (-183.09%)

-$35,094,000 (87.18%)

-$273,842,000 (-736.47%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

-$72,845,000 (-18.92%)

-$61,255,000 (-890.06%)

-$6,187,000 (97.51%)

-$248,906,000 (-1125.59%)

Invested Capital

$619,317,000 (-36.63%)

$977,326,000 (-7.28%)

$1,054,065,000 (4.47%)

$1,008,948,000 (301.88%)

Working Capital

$277,008,000 (-43.41%)

$489,502,000 (-13.10%)

$563,325,000 (-13.45%)

$650,871,000 (480.42%)

Tangible Asset Value

$481,368,000 (-26.50%)

$654,959,000 (-5.98%)

$696,620,000 (-8.89%)

$764,589,000 (295.72%)

Market Capitalization

$384,569,936 (-49.30%)

$758,447,976 (-10.79%)

$850,147,207 (-68.96%)

$2,739,314,084 (57.39%)

Average Equity

$423,188,750 (-20.58%)

$532,831,000 (-6.91%)

$572,354,250 (-11.41%)

$646,089,500 (241.53%)

Average Assets

$800,111,750 (-20.73%)

$1,009,289,750 (-3.88%)

$1,050,049,500 (17.25%)

$895,593,000 (199.11%)

Invested Capital Average

$773,732,750 (-23.19%)

$1,007,311,750 (-2.81%)

$1,036,392,250 (64.96%)

$628,263,250 (212.57%)

Shares

49,430,583 (0.95%)

48,963,717 (-0.07%)

48,999,839 (5.84%)

46,295,658 (16.72%)