Data is not available at this time.
Zenas BioPharma, Inc. is a clinical-stage biopharmaceutical company focused on developing and commercializing immune-modulating therapies for autoimmune and rare diseases. The company leverages a pipeline of innovative biologics and small molecules, targeting underserved patient populations with high unmet medical needs. Its lead candidates are designed to address conditions such as autoimmune disorders, where current treatments often lack efficacy or safety. Zenas operates in a highly competitive biopharma sector, competing with larger players by prioritizing niche indications and differentiated mechanisms of action. The company’s revenue model is primarily driven by strategic partnerships, licensing agreements, and potential future product commercialization. Its market positioning hinges on clinical success, regulatory milestones, and the ability to secure funding for late-stage trials. With a focus on immune modulation, Zenas aims to carve out a specialized role in the autoimmune therapeutics space, balancing innovation with pragmatic development pathways.
Zenas BioPharma reported minimal revenue of $5 million for FY 2024, reflecting its early-stage status and reliance on non-recurring income streams. The company posted a net loss of $156.99 million, with an EPS of -$3.76, underscoring significant R&D and operational expenditures. Operating cash flow was negative at $119.67 million, while capital expenditures were modest at $131,000, indicating a focus on clinical development over physical infrastructure.
The company’s earnings power remains constrained by its pre-revenue phase, with losses driven by high R&D costs and clinical trial investments. Capital efficiency is a critical challenge, as Zenas must balance burn rate with progress toward regulatory milestones. The negative EPS and operating cash flow highlight the capital-intensive nature of biopharma development, with profitability contingent on successful pipeline advancement.
Zenas maintains a strong liquidity position with $319.74 million in cash and equivalents, providing a runway to fund operations and clinical programs. Total debt is minimal at $1 million, suggesting low leverage and financial flexibility. The balance sheet reflects a typical profile for a clinical-stage biotech, with resources allocated toward advancing its pipeline rather than debt servicing or shareholder returns.
Growth is tied to clinical milestones, partnership deals, and potential regulatory approvals, with no near-term revenue diversification expected. The company does not pay dividends, reinvesting all available capital into R&D and operational scaling. Investor returns are likely contingent on pipeline success, M&A activity, or future commercialization, rather than income generation.
Market valuation will hinge on clinical data readouts, regulatory progress, and partnership announcements. The current financials reflect a high-risk, high-reward profile typical of early-stage biotechs. Investors likely price in potential pipeline success, with volatility expected around key catalysts. The lack of profitability and revenue diversification aligns with sector norms for pre-commercial companies.
Zenas’ strategic advantages include a focused pipeline in immune modulation and a capital-efficient approach to clinical development. The outlook depends on achieving clinical milestones, securing additional funding, and navigating regulatory pathways. Success in late-stage trials or partnerships could significantly enhance its market position, while setbacks may necessitate further capital raises or strategic pivots.
Company filings, CIK 0001953926
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 |