Previous Close | $41.73 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Ionis Pharmaceuticals, Inc. is a biotechnology company specializing in RNA-targeted therapeutics, leveraging its proprietary antisense technology platform to develop treatments for rare and prevalent diseases. The company operates in the highly competitive biopharmaceutical sector, focusing on neurology, cardiology, and metabolic disorders. Its revenue model combines royalties from partnered drugs, milestone payments, and commercial sales, with key collaborations including Biogen and Novartis. Ionis holds a strong position in RNA-based drug development, with a pipeline spanning early-stage research to marketed products like Spinraza and Tegsedi. The company’s differentiated approach to modulating RNA activity provides a competitive edge, though it faces challenges in scaling commercialization and managing R&D costs. Its market positioning is bolstered by a robust intellectual property portfolio and strategic alliances with larger pharmaceutical firms.
Ionis reported revenue of $705.1 million for FY 2024, reflecting its reliance on partnerships and royalties. However, net income stood at -$453.9 million, with diluted EPS of -$3.04, indicating significant R&D and operational expenses. Operating cash flow was negative at -$500.9 million, exacerbated by high capital expenditures of -$45.3 million, underscoring the capital-intensive nature of biotech innovation.
The company’s negative earnings highlight its heavy investment in drug development, with limited near-term profitability. Capital efficiency remains constrained by the lengthy and costly clinical trial process, though successful drug approvals could improve returns. Royalty streams from partnered drugs provide some earnings stability, but self-commercialized products are critical for long-term margin expansion.
Ionis holds $242.1 million in cash and equivalents, against total debt of $1.42 billion, indicating a leveraged position. The debt load may pressure liquidity, especially given negative operating cash flow. Shareholders’ equity is likely strained, though the company’s ability to secure partnership funding mitigates near-term solvency risks.
Growth is driven by pipeline advancements, with several candidates in late-stage trials. The company does not pay dividends, reinvesting all cash flows into R&D. Future revenue hinges on successful drug launches and expanded partnerships, though commercialization risks persist.
The market likely prices Ionis based on pipeline potential rather than current earnings. High volatility reflects uncertainty around clinical outcomes and partnership dynamics. Valuation multiples are skewed by negative earnings, with investors focusing on long-term RNA therapeutic adoption.
Ionis’ antisense technology platform is a key differentiator, supported by deep expertise in RNA modulation. Strategic collaborations de-risk development, but execution in commercialization is critical. The outlook depends on clinical successes and the ability to transition into a profitable commercial-stage entity.
10-K filings, company investor presentations
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 |