Data is not available at this time.
Cocrystal Pharma, Inc. is a clinical-stage biotechnology company focused on developing novel antiviral therapeutics for serious and chronic diseases. The company leverages its proprietary structure-based drug discovery platform to design and optimize small-molecule inhibitors targeting viral replication processes. Cocrystal operates in the highly competitive biopharmaceutical sector, where it differentiates itself through its emphasis on broad-spectrum antivirals for influenza, COVID-19, and hepatitis C. Its pipeline includes preclinical and Phase 1/2 candidates, positioning it as an emerging player in infectious disease therapeutics. The company’s revenue model relies heavily on strategic partnerships, grants, and potential licensing agreements, as it has yet to commercialize any products. Cocrystal’s market position is defined by its niche focus on structure-based drug design, which aims to improve efficacy and reduce resistance compared to traditional antivirals. While the company faces significant competition from larger biotech firms, its specialized approach and early-stage pipeline offer potential for differentiation in a high-growth therapeutic area.
Cocrystal Pharma reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $17.5 million, with diluted EPS of -$1.72, underscoring its heavy investment in R&D. Operating cash flow was negative at $16.5 million, while capital expenditures were minimal at $8,000, indicating that spending is primarily directed toward clinical development rather than infrastructure.
The company’s lack of earnings power is typical for a clinical-stage biotech, with losses driven by drug development costs. Capital efficiency is constrained by high R&D burn rates, though its modest capital expenditures suggest a lean operational model. The negative EPS highlights the challenges of funding early-stage trials without recurring revenue streams.
Cocrystal holds $9.9 million in cash and equivalents, providing limited runway given its $16.5 million operating cash outflow. Total debt stands at $1.8 million, which is relatively low but may necessitate additional financing to sustain operations. The balance sheet reflects the financial fragility typical of pre-revenue biotech firms reliant on external funding.
Growth is contingent on clinical progress, with no near-term revenue catalysts. The company does not pay dividends, consistent with its focus on reinvesting resources into pipeline development. Future trends depend on trial outcomes and potential partnerships to advance its antiviral candidates toward commercialization.
Market expectations are speculative, given Cocrystal’s preclinical and early-stage pipeline. Valuation hinges on clinical milestones and partnership announcements rather than traditional financial metrics. Investors likely price in high risk-reward dynamics inherent in biotech ventures with unproven pipelines.
Cocrystal’s proprietary drug discovery platform offers a strategic edge in designing targeted antivirals. However, the outlook remains uncertain due to funding needs and clinical trial risks. Success depends on advancing candidates to later-stage trials and securing partnerships to mitigate financial constraints.
Company filings (CIK: 0001412486), financial statements for FY ending 2024-12-31
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 |