No significant strengths identified
| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
ELABPMGC Holdings Inc. | 23.88K | 1.05 | -0.00 | 44.07% | -253.14% | -78.44% | ||
TOVXTheriva Biologics, Inc. | 252.1K | 0.19 | -0.01 | -388.69% | 0.08 | |||
AZTRAzitra, Inc. | 2.03M | 0.19 | -0.08 | -100% | -0.29% | 0.11 | ||
EVGNEvogene Ltd. | 7.31M | 0.84 | -0.29 | 50.9% | -52.33% | -15.93% | 0.87 | |
SYBXSynlogic, Inc. | 7.02M | 0.60 | -0.31 | -99.76% | -2919.88% | -31.25% | ||
MCRBSeres Therapeutics, Inc. | 80.02M | 9.13 | -0.48 | 15.37% | 12.34% | 6.65 | ||
PHGEBiomX Inc. | 82.77B | 6.30 | -4.29 | -356.43% | 0.40 | |||
ARMPArmata Pharmaceuticals, Inc. | 419.83M | 11.61 | -22.19 | 14.24% | -9.28% |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 0 | 21.77M | 32.1M | 28.27M | 34.51M | 33.22M | 144.93M | 0 | 0 | 0 |
| Revenue Growth % | - | - | 47.48% | -11.94% | 22.07% | -3.74% | 336.33% | -100% | - | - |
| Cost of Goods Sold | 728K | 81.99M | 89.45M | 95.95M | 0 | 90.57M | 0 | 0 | 0 | 3.53M |
| COGS % of Revenue | - | 376.68% | 278.68% | 339.46% | - | 272.68% | - | - | - | - |
| Gross Profit | -728K | -60.22M | -57.35M | -67.69M | 34.51M | -57.35M | 144.93M | 0 | 0 | -3.53M |
| Gross Margin % | - | -276.68% | -178.68% | -239.46% | 100% | -172.68% | 100% | - | - | - |
| Gross Profit Growth % | 93.21% | -8172.39% | 4.76% | -18.02% | 150.98% | -266.22% | 352.68% | -100% | - | - |
| Operating Expenses | 54.86M | 114.61M | 123.5M | 128.55M | 106.38M | 30.77M | 209.42M | 179.91M | 195.1M | 117.78M |
| OpEx % of Revenue | - | 526.53% | 384.72% | 454.77% | 308.31% | 92.65% | 144.5% | - | - | - |
| Selling, General & Admin | 16.76M | 32.62M | 34.04M | 32.6M | 24.75M | 30.77M | 69.26M | 70.26M | 77.5M | 53.18M |
| SG&A % of Revenue | - | 149.85% | 106.04% | 115.31% | 71.72% | 92.65% | 47.79% | - | - | - |
| Research & Development | 38.09M | 81.99M | 89.45M | 95.95M | 80.14M | 90.57M | 141.89M | 109.65M | 117.6M | 64.6M |
| R&D % of Revenue | - | 376.68% | 278.68% | 339.46% | 232.26% | 272.68% | 97.91% | - | - | - |
| Other Operating Expenses | 0 | 0 | 425K | 170K | 1.49M | -90.57M | -1.73M | 0 | 0 | 0 |
| Operating Income | -54.86M | -92.84M | -91.39M | -100.28M | -71.88M | -88.13M | -64.49M | -179.91M | -195.1M | -121.31M |
| Operating Margin % | - | -426.53% | -284.72% | -354.77% | -208.31% | -265.33% | -44.5% | - | - | - |
| Operating Income Growth % | -263.72% | -69.24% | 1.56% | -9.73% | 28.33% | -22.61% | 26.82% | -178.97% | -8.44% | 37.82% |
| EBITDA | -54.13M | -88.63M | -84.14M | -92.42M | -64.27M | -79.24M | -58.55M | -173.28M | -188.85M | -115.85M |
| EBITDA Margin % | - | -407.21% | -262.11% | -326.96% | -186.27% | -238.56% | -40.4% | - | - | - |
| EBITDA Growth % | -263.47% | -63.75% | 5.07% | -9.85% | 30.46% | -23.28% | 26.11% | -195.98% | -8.98% | 38.66% |
| D&A (Non-Cash Add-back) | 728K | 4.21M | 7.26M | 7.86M | 7.6M | 8.89M | 5.95M | 6.63M | 6.24M | 5.47M |
| EBIT | -54.86M | -92.84M | -89.38M | -98.94M | -69.78M | -86.2M | -62.67M | -177.56M | -187.66M | -125.77M |
| Net Interest Income | 83K | 1.26M | 1.59M | 1.17M | 531K | -1.98M | -40K | -2.96M | -5.88M | 3.97M |
| Interest Income | 638K | 2.23M | 0 | 0 | 1.03M | 946K | 2.87M | 3.06M | 7.3M | 3.97M |
| Interest Expense | 555K | 969K | 1.59M | 1.17M | 502K | 2.92M | 2.91M | 6.02M | 13.18M | 0 |
| Other Income/Expense | 76K | 1.26M | 2.02M | 1.34M | 1.6M | -997K | -1.08M | -3.67M | 4.97M | -4.46M |
| Pretax Income | -54.78M | -91.58M | -89.38M | -98.94M | -70.28M | -89.13M | -65.58M | -183.58M | -190.13M | -125.77M |
| Pretax Margin % | - | -420.74% | -278.44% | -350.03% | -203.68% | -268.33% | -45.25% | - | - | - |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 136.27% | 59.81% | -0.11% |
| Net Income | -54.78M | -91.58M | -89.38M | -98.94M | -70.28M | -89.13M | -65.58M | -250.16M | -113.72M | 136K |
| Net Margin % | - | -420.74% | -278.44% | -350.03% | -203.68% | -268.33% | -45.25% | - | - | - |
| Net Income Growth % | -227.85% | -67.18% | 2.4% | -10.7% | 28.97% | -26.82% | 26.42% | -281.46% | 54.54% | 100.12% |
| Net Income (Continuing) | -54.78M | -91.58M | -89.38M | -98.94M | -70.28M | -89.13M | -65.58M | -183.58M | -190.13M | -125.77M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -66.58M | 76.41M | 125.91M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -46.60 | -46.00 | -44.19 | -48.57 | -24.81 | -22.34 | -14.30 | -46.29 | -17.77 | -18.86 |
| EPS Growth % | -404.17% | 1.29% | 3.93% | -9.9% | 48.91% | 9.96% | 35.98% | -223.67% | 61.62% | -6.16% |
| EPS (Basic) | -46.60 | -46.00 | -44.19 | -48.57 | -24.81 | -22.34 | -14.30 | -46.29 | -17.77 | -18.86 |
| Diluted Shares Outstanding | 1.18M | 1.99M | 2.02M | 2.04M | 2.83M | 3.99M | 4.59M | 5.4M | 6.4M | 7.77M |
| Basic Shares Outstanding | 1.18M | 1.99M | 2.02M | 2.04M | 2.83M | 3.99M | 4.59M | 5.4M | 6.4M | 7.77M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 207.61M | 198.37M | 155.08M | 92.67M | 100.19M | 268.78M | 303.63M | 194.76M | 175.41M | 38.67M |
| Cash & Short-Term Investments | 205.08M | 193.24M | 149.98M | 85.82M | 94.82M | 253.62M | 290.71M | 181.34M | 127.97M | 30.79M |
| Cash Only | 73.93M | 54.54M | 36.09M | 85.82M | 65.13M | 116.05M | 180M | 163.03M | 127.97M | 30.79M |
| Short-Term Investments | 131.15M | 138.7M | 113.89M | 0 | 29.69M | 137.57M | 110.7M | 18.31M | 0 | 0 |
| Accounts Receivable | 0 | 0 | 0 | 0 | 1.78M | 9.39M | 0 | 0 | 0 | 4.75M |
| Days Sales Outstanding | - | - | - | - | 18.88 | 103.15 | - | - | - | - |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.65M | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 0 | 0 | 6.84M | 0 | 0 | 0 | 13.42M | 17.8M | 3.13M |
| Total Non-Current Assets | 9.29M | 74.28M | 34.44M | 27.81M | 32.25M | 74.16M | 51.23M | 154.02M | 183.19M | 101.14M |
| Property, Plant & Equipment | 7.75M | 36.13M | 32.93M | 26.29M | 30.85M | 22.94M | 36.15M | 133.97M | 108.03M | 92.44M |
| Fixed Asset Turnover | - | 0.60x | 0.97x | 1.08x | 1.12x | 1.45x | 4.01x | - | - | - |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 36.75M | 1.51M | 1.4M | 0 | 49.83M | 495K | 9.59M | 0 | 0 |
| Other Non-Current Assets | 1.54M | 1.4M | 0 | 113K | 1.4M | 1.4M | 14.59M | 10.46M | 75.16M | 8.7M |
| Total Assets | 216.9M | 272.65M | 189.52M | 120.47M | 132.44M | 342.94M | 354.86M | 348.78M | 358.6M | 139.81M |
| Asset Turnover | - | 0.08x | 0.17x | 0.23x | 0.26x | 0.10x | 0.41x | - | - | - |
| Asset Growth % | 84.84% | 25.7% | -30.49% | -36.43% | 9.93% | 158.94% | 3.48% | -1.71% | 2.81% | -61.01% |
| Total Current Liabilities | 10.92M | 30.46M | 31.63M | 42.04M | 45.99M | 46.41M | 82.26M | 85.6M | 98.66M | 41.22M |
| Accounts Payable | 5.4M | 7.59M | 7.03M | 6.42M | 4.86M | 4.02M | 13.73M | 17.44M | 3.64M | 4.08M |
| Days Payables Outstanding | 2.71K | 33.78 | 28.7 | 24.4 | - | 16.19 | - | - | - | 421.53 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 454K | 0 | 456K | 0 | 0 |
| Deferred Revenue (Current) | 0 | 12.06M | 12.08M | 20.42M | 25.79M | 22.6M | 16.82M | 4.26M | 7.73M | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 21.1M | 34.77M | 59.19M | 0 |
| Current Ratio | 19.01x | 6.51x | 4.90x | 2.20x | 2.18x | 5.79x | 3.69x | 2.28x | 1.78x | 0.94x |
| Quick Ratio | 19.01x | 6.51x | 4.90x | 2.20x | 2.18x | 5.79x | 3.69x | 2.28x | 1.48x | 0.94x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 586K | 109.56M | 97.2M | 126.48M | 134.77M | 121.78M | 141.09M | 252.41M | 304.8M | 84.8M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 24.65M | 24.64M | 24.64M | 50.59M | 101.54M | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 15.68M | 10.56M | 17.96M | 107.94M | 91.65M | 82.97M |
| Deferred Tax Liabilities | 0 | -10.73M | -6.76M | -5.03M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 586K | 12.8M | 12.35M | 9.64M | 502K | 1M | 11.49M | 1.44M | 16.24M | 1.84M |
| Total Liabilities | 11.51M | 140.01M | 128.82M | 168.52M | 180.76M | 168.19M | 223.35M | 338M | 403.46M | 126.03M |
| Total Debt | 0 | 10.73M | 8.99M | 7.25M | 44.78M | 40.77M | 49.21M | 162.59M | 198.78M | 91.64M |
| Net Debt | -73.93M | -43.81M | -27.1M | -78.57M | -20.35M | -75.28M | -130.79M | -440K | 70.82M | 60.85M |
| Debt / Equity | - | 0.08x | 0.15x | - | - | 0.23x | 0.37x | 15.08x | - | 6.65x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -98.84x | -95.81x | -57.48x | -85.57x | -143.18x | -30.14x | -22.16x | -29.89x | -14.81x | - |
| Total Equity | 205.39M | 132.63M | 60.7M | -48.05M | -48.32M | 174.75M | 131.51M | 10.78M | -44.86M | 13.78M |
| Equity Growth % | 868.66% | -35.43% | -54.23% | -179.15% | -0.58% | 461.62% | -24.75% | -91.8% | -515.99% | 130.73% |
| Book Value per Share | 174.56 | 66.57 | 30.01 | -23.58 | -17.06 | 43.80 | 28.68 | 2.00 | -7.01 | 1.77 |
| Total Shareholders' Equity | 205.39M | 132.63M | 60.7M | -48.05M | -48.32M | 174.75M | 131.51M | 10.78M | -44.86M | 13.78M |
| Common Stock | 39K | 40K | 40K | 41K | 70K | 91K | 92K | 125K | 135K | 173K |
| Retained Earnings | -82.61M | -174.19M | -263.57M | -389.37M | -459.65M | -548.78M | -614.35M | -864.51M | -978.24M | -978.1M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 30K | -149K | -146K | -20.3M | 0 | -47K | -60K | -12K | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -40.84M | 43.92M | -75.52M | -62.85M | -76.52M | -93.61M | 6.69M | -228.82M | -117.35M | -148.61M |
| Operating CF Margin % | - | 201.79% | -235.27% | -222.36% | -221.76% | -281.83% | 4.61% | - | - | - |
| Operating CF Growth % | -294.32% | 207.53% | -271.95% | 16.78% | -21.74% | -22.33% | 107.14% | -3521.29% | 48.71% | -26.63% |
| Net Income | -54.78M | -91.58M | -89.38M | -98.94M | -70.28M | -89.13M | -65.58M | -250.16M | -113.72M | 136K |
| Depreciation & Amortization | 728K | 4.21M | 7.26M | 7.86M | 7.6M | 6.58M | 5.95M | 6.63M | 6.24M | 5.47M |
| Stock-Based Compensation | 9.69M | 16.86M | 17.36M | 16.64M | 8.34M | 8.82M | 20.22M | 25.48M | 34.1M | 20.97M |
| Deferred Taxes | 7K | 0 | 0 | 0 | 103K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 367K | -386K | -213K | -214K | 2.34M | 3.31M | 4.57M | 7.62M | 15M | -109.67M |
| Working Capital Changes | 3.14M | 114.82M | -10.55M | 11.8M | -24.63M | -23.2M | 41.53M | -18.39M | -58.98M | -65.51M |
| Change in Receivables | 0 | 0 | 0 | 0 | -1.78M | -7.6M | 9.39M | 0 | -8.67M | -2.07M |
| Change in Inventory | 0 | 0 | 0 | 0 | -3.86M | -2.87M | 0 | 0 | -29.65M | -33.8M |
| Change in Payables | 2.68M | 3.58M | -856K | -353K | -1.46M | -1.16M | 9.36M | 2.2M | -11.58M | -2.94M |
| Cash from Investing | -137.13M | -65.45M | 56.99M | 112.32M | -30.52M | -158.89M | 64.09M | 82.43M | 10.58M | 142.29M |
| Capital Expenditures | -4.36M | -21.49M | -4.68M | -1.94M | -1M | -591K | -9.57M | -9.82M | -7.97M | -380K |
| CapEx % of Revenue | - | 98.74% | 14.57% | 6.85% | 2.9% | 1.78% | 6.6% | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 29.52M | 19.9M | 0 | -92.25M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.4M | 139K | -113K | 114.25M | -29.52M | -19.9M | 0 | 92.25M | 0 | -13.52M |
| Cash from Financing | 137.72M | 2.14M | 83K | 268K | 86.23M | 303.42M | 1.18M | 129.6M | 71.7M | -90.37M |
| Debt Issued (Net) | -2.6M | 0 | 0 | 0 | 25M | 19.9M | -948K | 25.7M | 50.52M | -127.91M |
| Equity Issued (Net) | 1000K | 0 | -33K | -136K | 1000K | 1000K | 0 | 1000K | 1000K | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -24K | 0 | -33K | -197K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -2.67M | 2.14M | 116K | 404K | 16K | 14.88M | 2.13M | 2.73M | 3.03M | 14M |
| Net Change in Cash | -40.25M | -19.39M | -18.45M | 49.73M | -20.81M | 50.92M | 71.95M | -16.79M | -35.06M | -96.69M |
| Free Cash Flow | -45.21M | 22.43M | -80.2M | -64.79M | -77.52M | -94.2M | -2.88M | -238.64M | -125.33M | -148.99M |
| FCF Margin % | - | 103.05% | -249.84% | -229.21% | -224.67% | -283.61% | -1.99% | - | - | - |
| FCF Growth % | -297.98% | 149.62% | -457.57% | 19.21% | -19.65% | -21.52% | 96.94% | -8191.77% | 47.48% | -18.88% |
| FCF per Share | -38.42 | 11.26 | -39.65 | -31.80 | -27.37 | -23.61 | -0.63 | -44.16 | -19.58 | -19.17 |
| FCF Conversion (FCF/Net Income) | 0.75x | -0.48x | 0.84x | 0.64x | 1.09x | 1.05x | -0.10x | 0.91x | 1.03x | -1092.71x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 2.45M | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -61.32% | -54.18% | -92.46% | -1563.81% | - | -140.99% | -42.83% | -351.62% | - | 0.99% |
| Return on Invested Capital (ROIC) | - | -63.22% | -111.98% | - | - | -429.2% | -96.56% | -2440.28% | -806.07% | -180.9% |
| Gross Margin | - | -276.68% | -178.68% | -239.46% | 100% | -172.68% | 100% | - | - | - |
| Net Margin | - | -420.74% | -278.44% | -350.03% | -203.68% | -268.33% | -45.25% | - | - | - |
| Debt / Equity | - | 0.08x | 0.15x | - | - | 0.23x | 0.37x | 15.08x | - | 6.65x |
| Interest Coverage | -98.84x | -95.81x | -57.48x | -85.57x | -143.18x | -30.14x | -22.16x | -29.89x | -14.81x | - |
| FCF Conversion | 0.75x | -0.48x | 0.84x | 0.64x | 1.09x | 1.05x | -0.10x | 0.91x | 1.03x | -1092.71x |
| Revenue Growth | - | - | 47.48% | -11.94% | 22.07% | -3.74% | 336.33% | -100% | - | - |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics