Data is not available at this time.
Simulations Plus, Inc. operates in the specialized pharmaceutical and biotechnology software sector, providing advanced modeling and simulation solutions for drug discovery and development. The company’s core revenue model is driven by software licensing, maintenance fees, and consulting services, primarily catering to pharmaceutical firms, academic institutions, and regulatory agencies. Its flagship products, such as GastroPlus and ADMET Predictor, are widely recognized for enhancing predictive accuracy in pharmacokinetics and pharmacodynamics, positioning the company as a leader in quantitative systems pharmacology. Simulations Plus differentiates itself through proprietary algorithms and regulatory-compliant tools, which streamline drug development timelines and reduce costs for clients. The company’s niche focus on in silico modeling aligns with the growing industry shift toward computational approaches, reinforcing its competitive edge in a high-barrier-to-entry market. With a strong reputation for scientific rigor and regulatory expertise, Simulations Plus maintains long-term client relationships and recurring revenue streams, underpinning its stable market position.
For FY 2024, Simulations Plus reported revenue of $70.0 million, reflecting its ability to monetize its specialized software and consulting services. Net income stood at $10.0 million, with diluted EPS of $0.49, indicating solid profitability. Operating cash flow of $13.3 million and modest capital expenditures of $0.6 million highlight efficient cash generation and disciplined reinvestment, supporting the company’s asset-light business model.
The company demonstrates consistent earnings power, with a net income margin of approximately 14.2%. Its capital efficiency is evident in its low capital expenditure requirements relative to operating cash flow, allowing for strong free cash flow conversion. This efficiency enables reinvestment in R&D and potential acquisitions while maintaining financial flexibility.
Simulations Plus maintains a robust balance sheet, with $10.3 million in cash and equivalents and minimal total debt of $1.0 million. The negligible leverage and healthy liquidity position provide ample cushion for operational needs and strategic initiatives, underscoring the company’s financial stability.
Revenue growth trends are supported by increasing adoption of computational drug development tools. The company’s dividend policy, with a $0.06 per share payout, reflects a conservative approach, prioritizing reinvestment over aggressive shareholder returns. This aligns with its growth-focused strategy in a rapidly evolving industry.
The market likely values Simulations Plus for its niche expertise and recurring revenue streams, though specific valuation multiples are not provided. Investor expectations may center on sustained growth in software adoption and expansion into adjacent markets, given the increasing reliance on in silico modeling in drug development.
Simulations Plus benefits from its first-mover advantage in predictive modeling software, regulatory expertise, and high customer retention. The outlook remains positive, driven by industry tailwinds favoring computational solutions. However, competition from larger life sciences software providers and technological disruption pose potential risks to long-term dominance.
Company filings, CIK 0001023459
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 |