Data is not available at this time.
Leap Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing targeted therapies for cancer treatment. The company’s core pipeline includes DKN-01, an anti-DKK1 monoclonal antibody, and TRX518, a GITR agonist, both designed to modulate immune responses in oncology. Leap operates in the highly competitive biopharmaceutical sector, where differentiation hinges on clinical efficacy and strategic partnerships. Its revenue model relies heavily on collaboration agreements, milestone payments, and potential future royalties, positioning it as a development-focused entity with high-risk, high-reward potential. The company’s market position is characterized by its niche focus on immuno-oncology, a rapidly evolving field with significant unmet medical needs. Leap’s ability to advance its candidates through clinical trials and secure funding or partnerships will be critical to its long-term viability.
Leap Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $67.6 million, driven by R&D expenses and operational costs. With negative operating cash flow of $60.3 million and no capital expenditures, Leap’s financials underscore its heavy reliance on external funding to sustain clinical development and operations.
The company’s diluted EPS of -$1.81 highlights its current lack of earnings power. Leap’s capital efficiency is constrained by its clinical-stage status, with resources primarily allocated to advancing its pipeline. The absence of revenue-generating products necessitates continued capital raises or partnerships to fund operations.
Leap Therapeutics held $47.2 million in cash and equivalents, with minimal total debt of $266,000, indicating a relatively clean balance sheet. However, its cash position may require replenishment given the substantial operating cash burn. The company’s financial health hinges on its ability to secure additional funding or achieve developmental milestones.
As a clinical-stage biotech, Leap’s growth is tied to pipeline progress rather than historical financial trends. The company does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Future growth potential depends on successful trial outcomes and strategic collaborations.
Leap’s valuation is speculative, driven by investor sentiment around its clinical programs. The market likely prices in potential upside from pipeline successes, though the absence of revenue introduces significant uncertainty. Shareholder returns are contingent on clinical and regulatory achievements.
Leap’s strategic advantages lie in its focused immuno-oncology pipeline and potential for disruptive therapies. The outlook remains highly uncertain, dependent on clinical data and funding. Success in trials or partnerships could unlock value, while setbacks may necessitate further dilution or restructuring.
Company filings, CIK 0001509745
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 |