| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
BTXBlackRock Technology and Private Equity Term Trust | 765.04M | 6.56 | 38.56 | -81.13% | 87.75% | 1.87% | 36.24% | |
RPRXRoyalty Pharma plc | 7.09B | 47.26 | 26.55 | 5.06% | 32.55% | 7.95% | 35.12% | 0.91 |
INVAInnoviva, Inc. | 1.66B | 22.25 | 6.74 | 18.52% | 65.38% | 23.12% | 11.79% | |
CDTCDT Equity Inc. | 30.12M | 0.60 | -0.03 | -474.64% | ||||
CBUSCibus, Inc. | 105.89M | 3.57 | -0.33 | 134.56% | -31.34% | -228.53% | 0.37 | |
XOMAXOMA Royalty Corp. | 305.26M | 25.54 | -15.48 | 498.72% | 41.06% | 17.91% | 1.46 | |
XOMAPXOMA Corporation | 320.76M | 26.06 | -15.79 | 498.72% | 46.15% | 20.14% | 1.46 | |
LGNDLigand Pharmaceuticals Incorporated | 3.97B | 202.09 | -918.58 | 27.28% | 19.34% | 5.11% | 1.95% | 0.01 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Sales/Revenue | -639.7M | -1.65B | 215.58M | 40.69M |
| Revenue Growth % | - | -158.48% | 113.04% | -81.13% |
| Cost of Goods Sold | 0 | 0 | 0 | 0 |
| COGS % of Revenue | - | - | - | - |
| Gross Profit | -639.7M | -1.65B | 215.58M | 40.69M |
| Gross Margin % | 100% | 100% | 100% | 100% |
| Gross Profit Growth % | - | -158.48% | 113.04% | -81.13% |
| Operating Expenses | 948.69K | 2.8M | 4.01M | 4.99M |
| OpEx % of Revenue | -0.15% | -0.17% | 1.86% | 12.25% |
| Selling, General & Admin | 1.18M | 2.61M | 3.8M | 4.41M |
| SG&A % of Revenue | -0.18% | -0.16% | 1.76% | 10.84% |
| Research & Development | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - |
| Other Operating Expenses | -233.83K | 194.86K | 209.79K | 576K |
| Operating Income | -640.65M | -1.66B | 211.57M | 35.7M |
| Operating Margin % | 100.15% | 100.17% | 98.14% | 87.75% |
| Operating Income Growth % | - | -158.54% | 112.77% | -83.12% |
| EBITDA | -640.65M | -1.66B | 211.57M | 35.7M |
| EBITDA Margin % | 100.15% | 100.17% | 98.14% | 87.75% |
| EBITDA Growth % | - | -158.54% | 112.77% | -83.12% |
| D&A (Non-Cash Add-back) | 0 | 0 | 0 | 0 |
| EBIT | 0 | 0 | -211.57M | -35.72M |
| Net Interest Income | 0 | 0 | -1.5K | -15.44K |
| Interest Income | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 1.5K | 15.44K |
| Other Income/Expense | 0 | 0 | 0 | 0 |
| Pretax Income | -640.65M | -1.66B | 211.57M | 35.7M |
| Pretax Margin % | 100.15% | 100.17% | 98.14% | 87.75% |
| Income Tax | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 100% | 100% | 100% | 100% |
| Net Income | -640.65M | -1.66B | 211.57M | 35.7M |
| Net Margin % | 100.15% | 100.17% | 98.14% | 87.75% |
| Net Income Growth % | - | -158.54% | 112.77% | -83.12% |
| Net Income (Continuing) | -640.65M | -1.66B | 211.57M | 35.7M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -2.58 | -6.91 | 0.98 | 0.17 |
| EPS Growth % | - | -167.83% | 114.18% | -82.65% |
| EPS (Basic) | -2.58 | -6.91 | 0.98 | 0.17 |
| Diluted Shares Outstanding | 248.31M | 239.7M | 215.89M | 215.89M |
| Basic Shares Outstanding | 248.31M | 239.7M | 215.89M | 215.89M |
| Dividend Payout Ratio | - | - | 83.24% | 517.37% |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Total Current Assets | 1.1K | 335 | 367 | 0 |
| Cash & Short-Term Investments | 1.1K | 335 | 367 | 0 |
| Cash Only | 1.1K | 335 | 367 | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Accounts Receivable | 6.39M | 4.18M | 332.88K | 66.69K |
| Days Sales Outstanding | -3.65 | -0.92 | 0.56 | 0.6 |
| Inventory | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - |
| Other Current Assets | -6.48M | -4.18M | -349.5K | -75.43K |
| Total Non-Current Assets | 4.02B | 2.06B | 2.07B | 0 |
| Property, Plant & Equipment | 0 | 0 | 0 | 0 |
| Fixed Asset Turnover | - | - | - | - |
| Goodwill | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 |
| Long-Term Investments | 4.01B | 2.05B | 2.07B | 1.81B |
| Other Non-Current Assets | 6.51M | 4.18M | 349.5K | -1.81B |
| Total Assets | 4.02B | 2.06B | 2.07B | 1.81B |
| Asset Turnover | -0.16x | -0.80x | 0.10x | 0.02x |
| Asset Growth % | - | -48.83% | 0.51% | -12.51% |
| Total Current Liabilities | 0 | 0 | 0 | 0 |
| Accounts Payable | 4.31M | 17.72M | 0 | 0 |
| Days Payables Outstanding | - | - | - | - |
| Short-Term Debt | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 |
| Other Current Liabilities | -21.15M | -23.02M | -2.99M | -2.56M |
| Current Ratio | - | - | - | - |
| Quick Ratio | - | - | - | - |
| Cash Conversion Cycle | - | - | - | - |
| Total Non-Current Liabilities | 0 | 0 | 0 | 0 |
| Long-Term Debt | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 |
| Total Liabilities | 37.54M | 30.18M | 40.69M | 23.6M |
| Total Debt | 0 | 0 | 0 | 0 |
| Net Debt | -1.1K | -335 | -367 | 0 |
| Debt / Equity | - | - | - | - |
| Debt / EBITDA | - | - | - | - |
| Net Debt / EBITDA | - | - | -0.00x | - |
| Interest Coverage | - | - | 141140.11x | 2313.25x |
| Total Equity | 3.98B | 2.03B | 2.03B | 1.78B |
| Equity Growth % | - | -49.1% | -0% | -11.92% |
| Book Value per Share | 16.03 | 8.45 | 9.39 | 8.27 |
| Total Shareholders' Equity | 3.98B | 2.03B | 2.03B | 1.78B |
| Common Stock | 4.59B | 4.25B | 4.02B | 3.72B |
| Retained Earnings | -605.36M | -2.22B | -2B | -1.94B |
| Treasury Stock | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Cash from Operations | -4.64B | 310.48M | 216.57M | 277.21M |
| Operating CF Margin % | 725.17% | -18.78% | 100.46% | 681.26% |
| Operating CF Growth % | - | 106.69% | -30.25% | 28% |
| Net Income | -640.65M | -1.66B | 211.57M | 35.7M |
| Depreciation & Amortization | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -4.01B | 1.97B | -15.36M | 247.57M |
| Working Capital Changes | 9.34M | -6.34M | 20.37M | -6.06M |
| Change in Receivables | -462.13K | 228.99K | -99.73K | 266.19K |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 |
| Cash from Investing | 0 | 0 | 0 | 0 |
| Capital Expenditures | 0 | 0 | 0 | 0 |
| CapEx % of Revenue | - | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 |
| Cash from Financing | 4.64B | -310.51M | -216.57M | -277.21M |
| Debt Issued (Net) | 139.78K | -139.78K | 0 | 0 |
| Equity Issued (Net) | 1000K | -1000K | -1000K | -1000K |
| Dividends Paid | -161.27M | -235.85M | -176.11M | -184.73M |
| Share Repurchases | -61.87M | -74.53M | -40.46M | -92.49M |
| Other Financing | 0 | 0 | 0 | 354 |
| Net Change in Cash | -68.9K | -30.77K | 32 | -367 |
| Free Cash Flow | -4.64B | 310.48M | 216.57M | 277.21M |
| FCF Margin % | 725.17% | -18.78% | 100.46% | 681.26% |
| FCF Growth % | - | 106.69% | -30.25% | 28% |
| FCF per Share | -18.68 | 1.30 | 1.00 | 1.28 |
| FCF Conversion (FCF/Net Income) | 7.24x | -0.19x | 1.02x | 7.76x |
| Interest Paid | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 |
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Return on Equity (ROE) | -16.09% | -55.14% | 10.44% | 1.87% |
| Return on Invested Capital (ROIC) | - | -41.35% | 7.83% | 1.41% |
| Gross Margin | 100% | 100% | 100% | 100% |
| Net Margin | 100.15% | 100.17% | 98.14% | 87.75% |
| Interest Coverage | - | - | 141140.11x | 2313.25x |
| FCF Conversion | 7.24x | -0.19x | 1.02x | 7.76x |
| Revenue Growth | - | -158.48% | 113.04% | -81.13% |
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