Daré Bioscience, Inc. (DARE) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Daré Bioscience, Inc. (DARE) stock price & volume — 10-year historical chart
Daré Bioscience, Inc. (DARE) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Daré Bioscience, Inc. (DARE) competitors in Commercial Specialty Pharma — business model, growth, and fundamentals comparison
Daré Bioscience, Inc. (DARE) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Daré Bioscience, Inc. (DARE) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 766K | 0 | 0 | 0 | 0 | 0 | 10M | 2.81M | 9.78K | -57.13K |
| Revenue Growth % | - | -100% | - | - | - | - | - | -71.92% | -99.65% | -103.04% |
| Cost of Goods Sold | 400K | 0 | 625K | 11.14K | 83.33K | 100K | 30.14M | 21.64M | 14.31M | 17.13M |
| COGS % of Revenue | 52.22% | - | - | - | - | - | 301.42% | 770.62% | 146210.22% | - |
| Gross Profit | 366K▲ 0% | 0▼ 100.0% | -2.44K▲ 0% | -11.14K▼ 356.4% | -83.33K▼ 648.3% | -100K▼ 20.0% | -20.14M▼ 20042.2% | -18.83M▲ 6.5% | -14.3M▲ 24.1% | -17.19M▲ 0% |
| Gross Margin % | 47.78% | - | - | - | - | - | -201.42% | -670.62% | -146110.22% | - |
| Gross Profit Growth % | 290.63% | -100% | - | -356.43% | -648.25% | -20% | -20042.22% | 6.51% | 24.08% | - |
| Operating Expenses | 37.92M | 3.69M | 11.7M | 14.33M | 27.32M | 38.97M | 11.24M | 12.11M | 9.16M | 279.35K |
| OpEx % of Revenue | 4950.39% | - | - | - | - | - | 112.43% | 431.27% | 93581.98% | - |
| Selling, General & Admin | 10.36M | 2.71M | 5.28M | 5.79M | 6.55M | 8.35M | 11.24M | 11.91M | 9.16M | 9.05M |
| SG&A % of Revenue | 1351.83% | - | - | - | - | - | 112.43% | 424.15% | 93581.98% | - |
| Research & Development | 27.57M | 984.75K | 6.41M | 8.55M | 20.77M | 30.62M | 30.04M | 21.54M | 14.21M | 7.73M |
| R&D % of Revenue | 3598.56% | - | - | - | - | - | 300.42% | 767.06% | 145188.14% | - |
| Other Operating Expenses | 0 | 0 | 143.5K | 0 | 0 | 1 | -30.04M | -21.34M | -14.21M | -2M |
| Operating Income | -37.15M▲ 0% | -11.18M▲ 69.9% | -16.88M▼ 51.0% | -14.34M▲ 15.0% | -27.4M▼ 91.0% | -39.07M▼ 42.6% | -31.39M▲ 19.7% | -30.94M▲ 1.4% | -23.45M▲ 24.2% | -17.47M▲ 0% |
| Operating Margin % | -4850.39% | - | - | - | - | - | -313.85% | -1101.89% | -239692.2% | - |
| Operating Income Growth % | 0.05% | 69.91% | -51% | 15.03% | -91.02% | -42.57% | 19.67% | 1.42% | 24.2% | - |
| EBITDA | -36.89M | -8.45M | -16.88M | -14.33M | -27.36M | -39.04M | -31.36M | -30.9M | -23.41M | -16.23M |
| EBITDA Margin % | -4816.32% | - | - | - | - | - | -313.61% | -1100.53% | -239259.61% | - |
| EBITDA Growth % | 0.24% | 77.1% | -99.76% | 15.08% | -90.87% | -42.7% | 19.67% | 1.47% | 24.25% | 30% |
| D&A (Non-Cash Add-back) | 261K | 2.73M | 2.44K | 11.14K | 43.23K | 26.41K | 24.2K | 38.36K | 42.33K | 1.24M |
| EBIT | -37.07M | -11.18M | -11.7M | -14.26M | -27.4M | -39.07M | -31.39M | -30.74M | -23.45M | -17.15M |
| Net Interest Income | -2.15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -92.71K |
| Interest Income | 86K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 389K |
| Interest Expense | 2.24M | 322.63K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 481.7K |
| Other Income/Expense | -2.15M | -323K | 143.5M | 81.05K | 1.51K | 372.41K | 437.75K | 778.49K | 19.4M | 5.31K |
| Pretax Income | -39.3M▲ 0% | -11.5M▲ 70.7% | -16.74M▼ 45.5% | -14.26M▲ 14.8% | -27.4M▼ 92.1% | -38.7M▼ 41.2% | -30.95M▲ 20.0% | -30.16M▲ 2.5% | -4.05M▲ 86.6% | -17.46M▲ 0% |
| Pretax Margin % | -5131.2% | - | - | - | - | - | -309.48% | -1074.17% | -41430.9% | 30568.8% |
| Income Tax | 86K | 0 | 10.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | -0.22% | 0% | -61.13% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Net Income | -39.3M▲ 0% | -11.5M▲ 70.7% | -16.74M▼ 45.5% | -14.26M▲ 14.8% | -27.4M▼ 92.1% | -38.7M▼ 41.2% | -30.95M▲ 20.0% | -30.16M▲ 2.5% | -4.05M▲ 86.6% | -17.46M▲ 0% |
| Net Margin % | -5131.2% | - | - | - | - | - | -309.48% | -1074.17% | -41430.9% | - |
| Net Income Growth % | 0.73% | 70.73% | -45.52% | 14.79% | -92.1% | -41.22% | 20.02% | 2.54% | 86.56% | -384.47% |
| Net Income (Continuing) | -39.3M | -11.5M | -16.74M | -14.26M | -27.4M | -38.7M | -30.95M | -30.16M | -4.05M | -17.46M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -30.02▲ 0% | -3.56▲ 88.1% | -30.16▼ 747.2% | -10.99▲ 63.6% | -10.93▲ 0.5% | -7.52▲ 31.2% | -4.39▲ 41.6% | -4.15▲ 5.5% | -0.48▲ 88.4% | -1.37▲ 0% |
| EPS Growth % | -92.81% | 88.14% | -747.19% | 63.56% | 0.55% | 31.2% | 41.62% | 5.47% | 88.43% | -254.58% |
| EPS (Basic) | -14.20 | -3.56 | -30.16 | -10.99 | -10.93 | -7.52 | -4.39 | -4.15 | -0.48 | - |
| Diluted Shares Outstanding | 1.31M | 269.36K | 894.37K | 1.3M | 2.51M | 5.1M | 7.05M | 7.28M | 8.5M | 12.76M |
| Basic Shares Outstanding | 2.77M | 269.36K | 894.37K | 1.3M | 2.51M | 5.1M | 7.05M | 7.28M | 8.5M | 12.76M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
Daré Bioscience, Inc. (DARE) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 36.79M | 8.35M | 7.24M | 6.44M | 6.98M | 55.3M | 43.04M | 17.54M | 18.45M | 25M |
| Cash & Short-Term Investments | 34.95M | 7.56M | 6.81M | 4.78M | 4.67M | 51.67M | 34.67M | 10.48M | 15.7M | 23.08M |
| Cash Only | 34.95M | 7.56M | 6.81M | 4.78M | 4.67M | 51.67M | 34.67M | 10.48M | 15.7M | 23.08M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 284.21K | 31.04K | 555.21K | 460.17K | 1.15M | 1.7M | 949.21K | 229.98K | 369.16K |
| Days Sales Outstanding | - | - | - | - | - | - | 62.17 | 123.39 | 8.58K | -1.43K |
| Inventory | -1.84M | 311.57K | -402.69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1.84M | 193.5K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.56M |
| Total Non-Current Assets | 898K | 5.91M | 587.36K | 998.86K | 566.8K | 511.16K | 787.63K | 3.74M | 3.65M | 5.74M |
| Property, Plant & Equipment | 668K | 0 | 9.4K | 551.81K | 277.48K | 242.71K | 522.83K | 1.98M | 2.54M | 4.73M |
| Fixed Asset Turnover | 1.15x | - | - | - | - | - | 19.13x | 1.42x | 0.00x | -0.01x |
| Goodwill | 0 | 5.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 230K | 0 | 0 | 0 | 0 | 0 | 0 | 335K | 0 | 300K |
| Other Non-Current Assets | 0 | 723.19K | 577.97K | 447.05K | 289.32K | 268.45K | 264.8K | 1.43M | 1.11M | 3.98M |
| Total Assets | 37.69M▲ 0% | 14.26M▼ 62.2% | 7.83M▼ 45.1% | 7.44M▼ 4.9% | 7.55M▲ 1.5% | 55.81M▲ 639.1% | 43.83M▼ 21.5% | 21.28M▼ 51.4% | 22.1M▲ 3.8% | 30.75M▲ 0% |
| Asset Turnover | 0.02x | - | - | - | - | - | 0.23x | 0.13x | 0.00x | -0.00x |
| Asset Growth % | -51.82% | -62.16% | -45.11% | -4.91% | 1.45% | 639.1% | -21.47% | -51.44% | 3.85% | 72.18% |
| Total Current Liabilities | 16.94M | 966.65K | 1.09M | 5.61M | 7.66M | 16.05M | 31.62M | 20.48M | 21.61M | 21.22M |
| Accounts Payable | 1.45M | 308.22K | 459.7K | 1.08M | 1.02M | 2.1M | 2.03M | 3.39M | 1.46M | 1.84M |
| Days Payables Outstanding | 1.32K | - | 268.47 | 35.5K | 4.47K | 7.68K | 24.56 | 57.11 | 37.15 | 37 |
| Short-Term Debt | 8.38M | 0 | 0 | 0 | 367.29K | 0 | 0 | 0 | 0 | 2.48M |
| Deferred Revenue (Current) | 2.5M | 0 | 0 | 2.02M | 1.56M | 10.54M | 18.3M | 13.74M | 16.56M | 45.01M |
| Other Current Liabilities | 3.53M | 0 | 0 | 715.2K | 2.16M | 1.53M | 1.72M | 2.08M | 805.61K | 15.89M |
| Current Ratio | 2.17x | 8.64x | 6.64x | 1.15x | 0.91x | 3.44x | 1.36x | 0.86x | 0.85x | 0.85x |
| Quick Ratio | 2.28x | 8.31x | 375.72x | 1.15x | 0.91x | 3.44x | 1.36x | 0.86x | 0.85x | 0.85x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | -1.46K |
| Total Non-Current Liabilities | 7.64M | 392 | 9.71K | 1.39M | 1.04M | 1M | 1.09M | 5.85M | 6.5M | 6.67M |
| Long-Term Debt | 4.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 453.75K |
| Capital Lease Obligations | 0 | 0 | 0 | 389.56K | 41.84K | 0 | 90.35K | 935.74K | 754.38K | 2.62M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.21M | 392 | 0 | 1M | 0 | 0 | 0 | 3.91M | 4.75M | 15.85M |
| Total Liabilities | 24.58M | 967.04K | 1.1M | 7M | 8.7M | 17.05M | 32.71M | 26.33M | 28.11M | 27.89M |
| Total Debt | 12.82M | 0 | 0 | 800.45K | 756.84K | 270.55K | 488.74K | 1.4M | 1.3M | 2.93M |
| Net Debt | -22.13M | -7.56M | -6.81M | -3.98M | -3.91M | -51.4M | -34.18M | -9.07M | -14.4M | -20.14M |
| Debt / Equity | 0.98x | - | - | 1.82x | - | 0.01x | 0.04x | - | - | 1.03x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | -0.18x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | 1.24x |
| Interest Coverage | -16.61x | -34.65x | - | - | - | - | - | - | - | -35.60x |
| Total Equity | 13.11M▲ 0% | 13.29M▲ 1.4% | 6.73M▼ 49.4% | 440.83K▼ 93.4% | -1.15M▼ 361.3% | 38.75M▲ 3464.9% | 11.11M▼ 71.3% | -5.05M▼ 145.4% | -6.01M▼ 19.1% | 2.86M▲ 0% |
| Equity Growth % | -73.1% | 1.39% | -49.4% | -93.45% | -361.27% | 3464.87% | -71.33% | -145.42% | -19.11% | -290.17% |
| Book Value per Share | 10.01 | 49.35 | 7.52 | 0.34 | -0.46 | 7.60 | 1.58 | -0.69 | -0.71 | 0.22 |
| Total Shareholders' Equity | 13.11M | 13.29M | 6.73M | 440.83K | -1.15M | 38.75M | 11.11M | -5.05M | -6.01M | 2.86M |
| Common Stock | 3K | 605 | 1.14K | 1.97K | 4.16K | 8.39K | 8.48K | 10K | 870 | 1.39K |
| Retained Earnings | -200.68M | -12.23M | -28.97M | -44.02M | -71.43M | -110.13M | -141.07M | -171.24M | -175.29M | -187.25M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -1.39M | -18.08K | -96.73K | -102.63K | -91.39K | -154.97K | -351.31K | -360.9K | -428.81K | -395.97K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Daré Bioscience, Inc. (DARE) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -33.54M | -2.54M | -10.27M | -13.32M | -25.23M | -28.76M | -18.09M | -38.86M | 5.39M | 5.39M |
| Operating CF Margin % | -4378.07% | - | - | - | - | - | -180.88% | -1383.84% | 55133.35% | - |
| Operating CF Growth % | -5.08% | 92.43% | -304.25% | -29.67% | -89.52% | -13.98% | 37.11% | -114.81% | 113.88% | 134.16% |
| Net Income | -39.3M | -11.5M | -16.74M | -14.26M | -27.4M | -38.7M | -30.95M | -30.16M | -4.05M | -17.46M |
| Depreciation & Amortization | 261K | 0 | 2.44K | 11.14K | 43.23K | 26.41K | 24.2K | 38.36K | 42.33K | 1.24M |
| Stock-Based Compensation | 2.75M | 15.83K | 139.35K | 462.24K | 0 | 1.6M | 2.16M | 2.53M | 2.2M | 1.23M |
| Deferred Taxes | -503K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 5.57M | 7.81M | 5.69M | -231.22K | 579.86K | -421.73K | -23.06K | -837.42K | 1.39M | 1.22M |
| Working Capital Changes | -2.32M | 1.14M | 634.08K | 706.19K | 1.54M | 8.73M | 10.7M | -10.43M | 5.81M | 7.68M |
| Change in Receivables | -446K | 662.06K | 253.17K | -201.42K | 95.04K | -685.15K | -557.84K | 753.95K | 719.23K | 149.73K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -603K | 753.1K | 151.49K | 608.65K | -61.85K | 1.08M | -75.13K | 1.36M | -1.93M | 773.28K |
| Cash from Investing | -418K | 9.92M | -518.84K | 6.14M | -17.63K | -14.52K | -63.07K | -629.43K | -573.05K | -741.49K |
| Capital Expenditures | -535K | 0 | -11.84K | 0 | -17.63K | -14.52K | -63.07K | -629.43K | -573.05K | -741.49K |
| CapEx % of Revenue | 69.84% | - | - | - | - | - | 0.63% | 22.42% | 5856.97% | - |
| Acquisitions | 0 | 9.92M | -507K | 6.14M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 117K | 9.92M | -507K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | -7M | 155K | 10.11M | 5.15M | 25.13M | 75.85M | 1.34M | 15.64M | 433.83K | 18.72M |
| Debt Issued (Net) | -7.92M | 155K | 0 | 0 | 367.29K | 0 | 0 | 267.19K | -17.56K | -989.51K |
| Equity Issued (Net) | 0 | 0 | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 453.58K | 1.97M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 918K | 0 | 2 | 0 | 0 | 532.67K | 124.6K | 6.02M | -2.19K | -279 |
| Net Change in Cash | -40.96M▲ 0% | 7.52M▲ 118.3% | -753.96K▼ 110.0% | -2.03M▼ 168.7% | -110.64K▲ 94.5% | 47M▲ 42584.3% | -17M▼ 136.2% | -23.86M▼ 40.3% | 5.19M▲ 121.7% | 11.84M▲ 0% |
| Free Cash Flow | -34.07M▲ 0% | -2.54M▲ 92.5% | -10.28M▼ 304.7% | -13.32M▼ 29.5% | -25.25M▼ 89.6% | -28.78M▼ 14.0% | -18.15M▲ 36.9% | -39.49M▼ 117.5% | 4.82M▲ 112.2% | -6.85M▲ 0% |
| FCF Margin % | -4447.91% | - | - | - | - | - | -181.52% | -1406.26% | 49276.38% | - |
| FCF Growth % | -5.84% | 92.54% | -304.71% | -29.52% | -89.65% | -13.96% | 36.93% | -117.54% | 112.21% | 20.67% |
| FCF per Share | -26.02 | -9.43 | -11.49 | -10.26 | -10.07 | -5.65 | -2.58 | -5.43 | 0.57 | 0.57 |
| FCF Conversion (FCF/Net Income) | 0.85x | 0.22x | 0.61x | 0.93x | 0.92x | 0.74x | 0.58x | 1.29x | -1.33x | 0.39x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Daré Bioscience, Inc. (DARE) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -127.09% | -87.13% | -167.23% | -398.02% | - | -205.82% | -124.12% | -994.69% | - | -611.08% |
| Return on Invested Capital (ROIC) | - | - | -447.9% | - | - | - | - | - | - | 81.88% |
| Gross Margin | 47.78% | - | - | - | - | - | -201.42% | -670.62% | -146110.22% | 30089.11% |
| Net Margin | -5131.2% | - | - | - | - | - | -309.48% | -1074.17% | -41430.9% | 30568.8% |
| Debt / Equity | 0.98x | - | - | 1.82x | - | 0.01x | 0.04x | - | - | 1.03x |
| Interest Coverage | -16.61x | -34.65x | - | - | - | - | - | - | - | -35.60x |
| FCF Conversion | 0.85x | 0.22x | 0.61x | 0.93x | 0.92x | 0.74x | 0.58x | 1.29x | -1.33x | 0.39x |
| Revenue Growth | - | -100% | - | - | - | - | - | -71.92% | -99.65% | -103.04% |
Daré Bioscience, Inc. (DARE) stock FAQ — growth, dividends, profitability & financials explained
Daré Bioscience, Inc. (DARE) reported $-0.1M in revenue for fiscal year 2024. This represents a 119% decrease from $0.3M in 2011.
Daré Bioscience, Inc. (DARE) saw revenue decline by 99.7% over the past year.
Daré Bioscience, Inc. (DARE) reported a net loss of $17.5M for fiscal year 2024.
Daré Bioscience, Inc. (DARE) had negative free cash flow of $6.8M in fiscal year 2024, likely due to heavy capital investments.
Daré Bioscience, Inc. (DARE) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates