Previous Close | $2.18 |
Intrinsic Value | $9.47 |
Upside potential | +334% |
Data is not available at this time.
Artiva Biotherapeutics, Inc. is a clinical-stage biotechnology company focused on developing allogeneic natural killer (NK) cell therapies for cancer treatment. The company leverages its proprietary platform to engineer off-the-shelf NK cell therapies designed to enhance efficacy and reduce manufacturing complexity. Operating in the highly competitive immuno-oncology sector, Artiva aims to differentiate itself through its innovative approach to cell therapy, targeting both hematologic malignancies and solid tumors. The company collaborates with strategic partners to accelerate development and commercialization, positioning itself as a niche player in the rapidly evolving cell therapy market. Artiva’s revenue model is primarily driven by research collaborations, milestone payments, and potential future royalties, reflecting its early-stage focus on pipeline advancement rather than near-term profitability. The company’s market position hinges on its ability to demonstrate clinical proof-of-concept and secure regulatory approvals, which are critical for attracting further investment and partnerships.
Artiva reported minimal revenue of $251,000 for FY 2024, primarily from collaborative agreements, while net losses widened to -$58.5 million. The company’s operating cash flow was -$55.0 million, reflecting heavy R&D investments. Capital expenditures were modest at -$642,000, indicating a lean operational structure focused on advancing its clinical pipeline rather than infrastructure expansion.
Artiva’s diluted EPS of -$5.2 underscores its pre-revenue stage, with earnings power constrained by high R&D costs. The company’s capital efficiency remains under pressure as it prioritizes clinical trials and platform development. With no near-term profitability, Artiva relies on external funding to sustain operations and advance its therapeutic candidates.
Artiva held $40.2 million in cash and equivalents at FY 2024-end, against $14.4 million in total debt. The limited cash runway suggests potential near-term financing needs to support ongoing clinical programs. The balance sheet reflects a typical early-stage biotech profile, with liquidity dependent on equity raises or partnership inflows.
Artiva’s growth is tied to clinical milestones, with no commercial products yet. The company does not pay dividends, reinvesting all resources into R&D. Future growth hinges on successful trial outcomes and strategic collaborations to advance its NK cell therapy platform.
Market expectations for Artiva are speculative, reflecting its early-stage pipeline. Valuation is driven by clinical progress and potential partnerships, with investors pricing in high risk/reward given the unproven nature of its therapies. The stock’s performance will likely correlate with key data readouts and funding events.
Artiva’s proprietary NK cell platform and focus on allogeneic therapies provide a differentiated approach in cell therapy. However, the outlook remains highly uncertain pending clinical validation. Success depends on overcoming scientific, regulatory, and competitive hurdles in a crowded immuno-oncology landscape.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |