Data is not available at this time.
Intensity Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing novel cancer therapies designed to stimulate the immune system to attack tumors. The company’s lead product candidate, INT230-6, is an intratumoral injection that combines a cytotoxic payload with immune system activators, aiming to induce systemic anti-tumor responses. Operating in the highly competitive oncology sector, Intensity Therapeutics targets solid tumors, a market with significant unmet medical needs and substantial commercial potential. The company’s approach differentiates it by leveraging localized drug delivery to minimize systemic toxicity while maximizing immune activation. Intensity Therapeutics positions itself as an innovator in immuno-oncology, though its early-stage status means it faces competition from established players with deeper pipelines and resources. Success hinges on clinical validation, regulatory milestones, and potential partnerships to advance its candidates.
Intensity Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $16.3 million, driven by R&D expenses as it advances its clinical programs. Operating cash flow was negative $15.2 million, underscoring the capital-intensive nature of biotech development. With no capital expenditures, the focus remains on funding trials and operational overhead.
The company’s diluted EPS of -$1.17 highlights its current lack of earnings power, typical for clinical-stage biotech firms. Capital efficiency is constrained by high R&D burn rates, with no near-term profitability expected. The absence of revenue streams necessitates continued reliance on financing activities to sustain operations and fund clinical progress.
Intensity Therapeutics held $2.6 million in cash and equivalents, with minimal debt of $138,000, suggesting a clean but tight liquidity position. The modest cash reserves relative to operating burn rates indicate potential near-term financing needs. Shareholder equity is likely under pressure given persistent losses and limited assets.
Growth is entirely tied to clinical milestones, with no commercial traction yet. The company does not pay dividends, consistent with its focus on reinvesting all resources into R&D. Future value creation depends on successful trial outcomes, regulatory approvals, and eventual commercialization or partnership deals.
Market valuation likely reflects speculative optimism around INT230-6’s potential, tempered by high clinical and regulatory risks. Investors price in long-dated optionality, with no near-term cash flows to anchor valuation. The stock’s performance will hinge on data readouts and funding stability.
Intensity Therapeutics’ intratumoral approach offers a differentiated mechanism in immuno-oncology, but its early-stage pipeline and limited resources pose execution risks. The outlook depends on clinical success, strategic collaborations, and securing additional capital. Competitive pressures and high failure rates in oncology trials remain key challenges.
Company filings (10-K, CIK 0001567264)
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 |