Data is not available at this time.
Terns Pharmaceuticals, Inc. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for chronic liver diseases and metabolic disorders. The company’s pipeline targets non-alcoholic steatohepatitis (NASH), fibrosis, and oncology, leveraging small-molecule and biologic approaches. Terns operates in a highly competitive and research-intensive sector, where differentiation hinges on clinical efficacy and safety profiles. Its lead candidates, such as TERN-501 and TERN-601, aim to address unmet medical needs in liver diseases, positioning Terns as a niche player in the hepatology and metabolic therapeutics market. The company’s revenue model relies heavily on strategic partnerships, licensing agreements, and potential future commercialization, given its pre-revenue status. Terns’ market position is defined by its specialized focus and scientific rigor, though it faces significant competition from larger biopharma firms with broader resources.
Terns Pharmaceuticals reported no revenue for the period, reflecting its clinical-stage status. The company posted a net loss of $88.9 million, with an EPS of -$1.12, driven by R&D expenses and operational costs. Operating cash flow was negative $70.0 million, underscoring the capital-intensive nature of drug development. Capital expenditures were minimal at $42,000, indicating a lean operational focus on advancing its pipeline.
Terns’ earnings power remains constrained by its pre-commercial stage, with losses primarily fueled by R&D investments. The company’s capital efficiency is tied to its ability to progress clinical trials and secure partnerships. With no current revenue streams, Terns relies on its cash reserves and potential funding to sustain operations, highlighting the high-risk, high-reward nature of biopharmaceutical development.
Terns maintains a solid liquidity position with $161.4 million in cash and equivalents, providing a runway for near-term operations. Total debt is modest at $1.3 million, suggesting low leverage. The absence of dividend payouts aligns with its growth-focused strategy. However, the company’s financial health hinges on successful clinical outcomes and additional capital raises to fund prolonged R&D efforts.
Growth for Terns is contingent on clinical trial advancements and regulatory milestones. The company has no dividend policy, reinvesting all resources into pipeline development. Future growth may hinge on partnerships or licensing deals to monetize its assets. Investor returns are likely tied to long-term equity appreciation rather than income generation.
Terns’ valuation reflects its clinical-stage risks and potential upside from pipeline success. The market likely prices in speculative growth, given the unmet needs in NASH and liver diseases. With no revenue, traditional valuation metrics are inapplicable, leaving the stock sensitive to clinical updates and sector sentiment.
Terns’ strategic advantages lie in its focused pipeline and expertise in liver diseases. The outlook depends on clinical data readouts and regulatory progress. Success in mid-to-late-stage trials could attract partnerships or acquisition interest. However, the path to commercialization remains uncertain, with significant execution risks ahead.
10-K filing, 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 |