Data is not available at this time.
Disc Medicine, Inc. is a clinical-stage biopharmaceutical company focused on developing novel therapies for hematologic disorders and rare diseases. The company’s pipeline targets conditions such as myelofibrosis and anemia, leveraging innovative mechanisms to address unmet medical needs. Operating in the highly specialized field of hematology, Disc Medicine aims to differentiate itself through precision medicine and first-in-class therapeutics. The company’s revenue model is currently pre-commercial, relying on funding from partnerships, grants, and equity financing to advance its clinical programs. As a niche player, Disc Medicine competes with larger biopharmaceutical firms but seeks to carve out a leadership position in rare hematologic diseases through targeted R&D and strategic collaborations. The sector is characterized by high barriers to entry, long development timelines, and significant regulatory scrutiny, which Disc Medicine navigates with a focused approach.
Disc Medicine reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $109.4 million, driven by R&D expenses and operational costs. Operating cash flow was negative at $93.9 million, underscoring the capital-intensive nature of clinical-stage biotech operations. Capital expenditures were minimal at $505,000, indicating a lean asset-light model focused on drug development rather than infrastructure.
The company’s diluted EPS of -$3.96 highlights its current lack of earnings power, typical for clinical-stage biotechs. With no commercial products, Disc Medicine’s capital efficiency is measured by its ability to advance its pipeline. The negative cash flow and net income reflect heavy investment in R&D, a critical driver of future value creation if clinical trials succeed.
Disc Medicine holds $192.4 million in cash and equivalents, providing a runway to fund operations. Total debt stands at $30 million, suggesting manageable leverage. The company’s financial health hinges on its ability to secure additional funding or partnerships to sustain R&D efforts until commercialization. The absence of dividends aligns with its growth-focused strategy.
Growth is entirely tied to pipeline progression, with no near-term revenue expected. The company does not pay dividends, reinvesting all resources into clinical development. Future growth will depend on successful trial outcomes, regulatory approvals, and eventual commercialization. Investor returns are contingent on long-term pipeline success rather than current income.
Market valuation likely reflects speculative optimism around Disc Medicine’s pipeline potential rather than current financial metrics. The absence of revenue and negative earnings make traditional valuation methods challenging. Investors may price in milestones such as clinical trial results or partnerships, which could significantly impact the stock.
Disc Medicine’s strategic advantage lies in its focused pipeline targeting rare hematologic diseases with high unmet needs. The outlook depends on clinical success, regulatory pathways, and the ability to secure funding. Risks include trial failures and cash burn, but success could position the company as a leader in niche therapeutic areas. The long-term potential remains speculative but promising.
10-K filing, company disclosures
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 |