Data is not available at this time.
Relay Therapeutics, Inc. is a clinical-stage precision medicine company focused on revolutionizing drug discovery by targeting protein motion in the field of allostery. The company leverages its Dynamo platform, which integrates computational and experimental approaches to identify and develop small molecule therapies for diseases with high unmet need, particularly in oncology. Relay Therapeutics operates in the highly competitive biopharmaceutical sector, where its differentiated approach to drug discovery positions it as an innovator in targeting dynamic protein structures. The company’s revenue model is primarily driven by strategic collaborations, milestone payments, and potential future royalties from partnered programs, alongside internal pipeline development. Relay’s focus on precision oncology and its proprietary technology platform provide a unique market position, though its commercial success hinges on clinical validation and regulatory approvals. The biotech landscape demands significant R&D investment, and Relay’s ability to advance its pipeline while managing capital efficiency will be critical to its long-term market positioning.
Relay Therapeutics reported revenue of $10.0 million for the period, reflecting its early-stage status with limited commercial operations. The company posted a net loss of $337.7 million, underscoring the high costs associated with clinical-stage biotech R&D. Operating cash flow was negative $249.1 million, while capital expenditures were modest at $2.0 million, indicating heavy investment in research rather than infrastructure.
The company’s diluted EPS of -$2.36 highlights its pre-revenue phase and reliance on external funding to sustain operations. Relay’s capital efficiency is constrained by its significant R&D expenditures, typical of clinical-stage biotech firms. The lack of profitability reflects its focus on pipeline development rather than near-term earnings generation.
Relay Therapeutics held $124.3 million in cash and equivalents, with total debt of $48.5 million, suggesting a manageable leverage position. However, the substantial net loss and negative cash flow indicate a reliance on future financing to fund operations. The absence of dividends aligns with its growth-focused strategy.
Relay’s growth is tied to clinical milestones and pipeline advancements, with no current dividend policy. The company’s trajectory depends on successful trial outcomes and partnerships. Given its stage, revenue growth is expected to remain volatile until key programs near commercialization.
The market likely values Relay Therapeutics based on its pipeline potential and platform technology rather than current financial metrics. Investors are focused on clinical progress and partnerships, with expectations hinging on long-term therapeutic breakthroughs. The stock’s performance will correlate with R&D milestones and funding sustainability.
Relay’s Dynamo platform and focus on allostery provide a differentiated edge in drug discovery. However, the outlook remains speculative pending clinical validation. Strategic collaborations and disciplined capital allocation will be critical to navigating the high-risk biotech landscape. Success hinges on translating scientific innovation into viable therapies.
Company filings (10-K, 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 |