Data is not available at this time.
CymaBay Therapeutics, Inc. is a clinical-stage biopharmaceutical company specializing in therapies for liver and chronic diseases, with a primary focus on its lead candidate, seladelpar. This selective PPARδ agonist is in Phase III trials for primary biliary cholangitis (PBC) and has completed Phase 2b studies for nonalcoholic steatohepatitis (NASH). The company also develops MBX-2982 for hypoglycemia in type 1 diabetics, positioning itself in the high-need metabolic and liver disease markets. CymaBay leverages strategic partnerships, including a license agreement with ABW Cyclops SPV LP for seladelpar and a worldwide license from Janssen Pharmaceuticals for an undisclosed metabolic target. Its clinical-stage pipeline underscores a revenue model reliant on successful drug development, regulatory approvals, and eventual commercialization or licensing deals. The company operates in the competitive biopharmaceutical sector, where differentiation hinges on clinical efficacy, safety, and speed to market. With no marketed products, CymaBay’s valuation is heavily tied to its pipeline progression and potential partnerships.
CymaBay reported revenue of $31.1 million in FY 2023, likely from collaboration agreements, but posted a net loss of $105.4 million, reflecting high R&D costs typical of clinical-stage biotech firms. Operating cash flow was negative $72.5 million, with modest capital expenditures of $445,000, indicating a focus on conserving liquidity for core clinical programs.
The company’s diluted EPS of -$0.99 highlights its pre-revenue stage, with earnings power contingent on pipeline success. Capital efficiency is strained by R&D intensity, though its $206.5 million cash position provides runway for near-term operations.
CymaBay holds $206.5 million in cash and equivalents against $114.5 million in total debt, suggesting a manageable leverage profile. However, its negative equity and operating losses necessitate future funding rounds or partnerships to sustain development.
Growth hinges on seladelpar’s Phase III data and regulatory milestones, with no dividends issued, consistent with its reinvestment-focused strategy. The $2.16 billion market cap implies investor optimism around pipeline potential.
The market values CymaBay at a premium, reflecting optimism for seladelpar’s approval and commercial potential in PBC and NASH. The low beta (0.32) suggests relative insulation from broader market volatility, typical of biotech stocks with binary outcomes.
CymaBay’s focus on niche liver diseases and strategic partnerships provides a competitive edge. Near-term catalysts include Phase III data readouts, though execution risks remain high given its clinical-stage status and reliance on external funding.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |