Data is not available at this time.
Celcuity Inc. is a clinical-stage biotechnology company focused on developing targeted therapies for cancer by leveraging its proprietary CELsignia platform. The company operates in the highly specialized oncology sector, where it aims to address unmet medical needs through precision medicine. Celcuity’s core revenue model is currently non-existent as it is pre-revenue, relying on funding from equity offerings and collaborations to advance its pipeline. The CELsignia platform identifies hyperactive signaling pathways in cancer cells, enabling the development of therapies tailored to specific patient populations. This positions Celcuity as a niche player in the competitive oncology market, where differentiation hinges on technological innovation and clinical validation. The company’s lead candidate, gedatolisib, is a dual PI3K/mTOR inhibitor in Phase 1b/3 trials for metastatic breast cancer, targeting a subset of patients with aberrant pathway activation. Celcuity’s market potential depends on successful clinical outcomes and eventual commercialization, which would transition it from a research-focused entity to a revenue-generating biopharma firm.
Celcuity reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $111.8 million, with diluted EPS of -$2.83, driven by heavy R&D investments. Operating cash flow was negative $83.5 million, underscoring the capital-intensive nature of clinical development. Capital expenditures were minimal at $249,878, indicating limited infrastructure spending as the company prioritizes clinical trials over physical assets.
Celcuity’s earnings power remains constrained by its lack of commercialized products, with losses primarily tied to R&D for gedatolisib. The company’s capital efficiency is low, as expected for a biotech firm in early-stage trials. Its ability to advance its pipeline without near-term revenue hinges on sustained funding, evidenced by its $97.9 million in total debt and $22.5 million in cash reserves.
Celcuity’s balance sheet shows $22.5 million in cash and equivalents against $97.9 million in total debt, reflecting reliance on external financing. The debt load is significant relative to its cash position, suggesting potential liquidity risks if additional funding is not secured. Shareholders’ equity is likely under pressure given persistent losses, though the company’s 39.4 million shares outstanding provide a base for future equity raises if needed.
Growth prospects are tied to clinical milestones, particularly gedatolisib’s trial progress. Celcuity has no dividend policy, typical of pre-revenue biotech firms reinvesting all capital into R&D. The absence of revenue growth trends highlights the binary nature of its trajectory—success in trials could unlock substantial value, while setbacks may necessitate further dilutive financing.
Market expectations for Celcuity are speculative, pricing in potential clinical success rather than current fundamentals. The lack of revenue and high burn rate make traditional valuation metrics inapplicable. Investors likely focus on pipeline updates and trial data, with the stock reflecting optimism about gedatolisib’s addressable market in breast cancer.
Celcuity’s strategic advantage lies in its CELsignia platform, which could enable targeted therapies with higher efficacy. The outlook hinges on clinical data, regulatory progress, and partnership potential. Near-term risks include funding needs and trial outcomes, while long-term success depends on commercialization and market adoption of its precision oncology approach.
10-K filing, CIK 0001603454
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 |