Financial Snapshot

Revenue
$74.00K
TTM
Gross Margin
Net Earnings
-$13.48M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
77.36%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
-$970.0K
Q3 2024
Cash
Q3 2024
P/E
-0.1866
Nov 29, 2024 EST
Free Cash Flow
-$10.54M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Revenue $420.0K $0.00 $0.00 $0.00 $0.00 $150.0K $0.00 $840.0K $1.940M $1.730M $1.080M $69.00K $699.0K $112.0K $911.0K $880.0K $130.0K $390.0K $360.0K $930.0K $170.0K $0.00 $30.00K $100.0K $20.00K $0.00
YoY Change -100.0% -100.0% -56.7% 12.14% 60.19% 1465.22% -90.13% 524.11% -87.71% 3.52% 576.92% -66.67% 8.33% -61.29% 447.06% -100.0% -70.0% 400.0% -100.0%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Revenue $420.0K $0.00 $0.00 $0.00 $0.00 $150.0K $0.00 $840.0K $1.940M $1.730M $1.080M $69.00K $699.0K $112.0K $911.0K $880.0K $130.0K $390.0K $360.0K $930.0K $170.0K $0.00 $30.00K $100.0K $20.00K $0.00
Cost Of Revenue $360.0K $418.0K $545.0K $430.0K $0.00 $0.00
Gross Profit $339.0K -$306.0K $366.0K $450.0K $130.0K $390.0K
Gross Profit Margin 48.5% -273.21% 40.18% 51.14% 100.0% 100.0%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Selling, General & Admin $6.718M $7.382M $7.461M $5.877M $5.020M $5.370M $5.250M $5.520M $5.730M $5.890M $7.780M $8.580M $6.542M $8.833M $8.538M $15.35M $12.03M $12.60M $5.290M $3.550M $4.320M $4.980M $5.200M $2.400M $1.710M $1.430M
YoY Change -8.99% -1.06% 26.95% 17.07% -6.52% 2.29% -4.89% -3.66% -2.72% -24.29% -9.32% 31.15% -25.94% 3.46% -44.38% 27.6% -4.52% 138.19% 49.01% -17.82% -13.25% -4.23% 116.67% 40.35% 19.58% 24.35%
% of Gross Profit 1929.79% 2332.79% 3411.11% 9253.85% 3230.77%
Research & Development $19.16M $20.27M $15.48M $4.759M $4.660M $4.330M $4.240M $9.480M $12.38M $18.28M $11.28M $6.592M $9.206M $6.414M $9.766M $18.87M $19.57M $21.21M $15.84M $20.33M $13.69M $14.66M $14.70M $11.26M $5.410M $4.310M
YoY Change -5.52% 30.99% 225.22% 2.12% 7.62% 2.12% -55.27% -23.42% -32.28% 62.06% 71.12% -28.39% 43.53% -34.32% -48.25% -3.58% -7.73% 33.9% -22.09% 48.5% -6.62% -0.27% 30.55% 108.13% 25.52% 79.58%
% of Gross Profit 2715.63% 2668.31% 4193.33% 15053.85% 5438.46%
Depreciation & Amortization $31.00K $32.00K $43.00K $20.00K $20.00K $30.00K $30.00K $130.0K $210.0K $170.0K $70.00K $60.00K $241.0K $457.0K $668.0K $1.860M $1.130M $1.120M $1.320M $1.540M $840.0K $820.0K $770.0K $670.0K $720.0K $610.0K
YoY Change -3.13% -25.58% 115.0% 0.0% -33.33% 0.0% -76.92% -38.1% 23.53% 142.86% 16.67% -75.1% -47.26% -31.59% -64.09% 64.6% 0.89% -15.15% -14.29% 83.33% 2.44% 6.49% 14.93% -6.94% 18.03% 125.93%
% of Gross Profit 71.09% 182.51% 413.33% 869.23% 287.18%
Operating Expenses $25.87M $27.66M $22.94M $10.64M $9.680M $9.700M $9.490M $14.99M $18.11M $24.17M $19.06M $15.17M $15.75M $15.25M $18.30M $34.23M $31.61M $33.80M $21.13M $23.89M $18.01M $19.64M $19.91M $13.66M $7.130M $5.740M
YoY Change -6.45% 20.57% 115.66% 9.88% -0.21% 2.21% -36.69% -17.23% -25.07% 26.81% 25.63% -3.66% 3.29% -16.7% -46.53% 8.29% -6.48% 59.96% -11.55% 32.65% -8.3% -1.36% 45.75% 91.58% 24.22% 61.69%
Operating Profit -$25.45M -$27.66M -$22.94M -$10.64M -$15.10M -$15.75M -$15.14M -$18.30M -$33.78M -$31.48M -$33.41M
YoY Change -7.97% 20.57% 115.66% -4.1% 4.05% -17.31% -45.81% 7.31% -5.78%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Interest Expense -$148.0K $443.0K $60.00K $60.00K $330.0K $240.0K $80.00K $310.0K -$410.0K -$350.0K $550.0K -$130.0K -$30.00K $43.00K $177.0K -$3.440M $3.730M $2.140M $830.0K $1.310M -$620.0K $200.0K $440.0K $620.0K $270.0K $300.0K
YoY Change -133.41% 638.33% 0.0% -81.82% 37.5% 200.0% -74.19% -175.61% 17.14% -163.64% -523.08% 333.33% -169.77% -75.71% -105.15% -192.23% 74.3% 157.83% -36.64% -311.29% -410.0% -54.55% -29.03% 129.63% -10.0% 87.5%
% of Operating Profit
Other Income/Expense, Net -$98.00K $1.741M $204.0K $955.0K $230.0K $680.0K $950.0K $70.00K $90.00K $130.0K $5.550M -$4.000K $580.0K -$412.0K -$2.214M $3.500M $3.210M $0.00
YoY Change -105.63% 753.43% -78.64% 315.22% -66.18% -28.42% 1257.14% -22.22% -30.77% -97.66% -138850.0% -100.69% -240.78% -81.39% -163.26% 9.03%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Pretax Income -$25.55M -$25.92M -$22.73M -$9.681M -$9.130M -$8.630M -$8.460M -$13.77M -$16.49M -$22.65M -$11.88M -$2.009M $904.0K -$3.533M -$20.52M -$42.14M -$26.09M -$31.50M -$19.95M -$25.20M -$18.46M -$19.45M -$19.51M -$12.94M -$6.950M -$5.450M
YoY Change -1.4% 13.99% 134.83% 6.04% 5.79% 2.01% -38.56% -16.49% -27.2% 90.66% 491.34% -322.23% -125.59% -82.78% -51.31% 61.52% -17.17% 57.89% -20.83% 36.51% -5.09% -0.31% 50.77% 86.19% 27.52% 65.65%
Income Tax -$2.996M -$4.717M -$3.847M -$1.236M -$1.300M -$1.340M -$990.0K -$1.980M -$2.140M -$3.240M -$1.670M -$1.351M -$565.0K -$657.0K -$948.0K -$1.750M -$2.040M -$2.250M -$1.900M -$2.460M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
% Of Pretax Income -62.5%
Net Earnings -$22.56M -$21.20M -$18.89M -$8.445M -$7.830M -$7.290M -$7.470M -$11.79M -$14.34M -$19.39M -$10.15M -$13.19M -$15.24M -$16.02M -$19.57M -$40.39M -$24.05M -$29.26M -$18.05M -$22.74M -$15.54M -$14.85M -$10.38M -$5.686M -$3.964M -$2.534M
YoY Change 6.4% 12.24% 123.65% 7.85% 7.41% -2.41% -36.64% -17.78% -26.04% 91.03% -23.02% -13.49% -4.86% -18.13% -51.54% 67.9% -17.79% 62.11% -20.64% 46.33% 4.64% 43.06% 82.59% 43.44% 56.43% -22.98%
Net Earnings / Revenue -5370.24% -4860.0% -1403.57% -739.18% -1120.81% -939.81% -19110.14% -2180.69% -14304.46% -2148.19% -4589.32% -18502.31% -7502.05% -5013.33% -2445.38% -9142.35% -34606.67% -5686.0% -19820.0%
Basic Earnings Per Share -$1.90 -$2.14 -$3.42
Diluted Earnings Per Share -$26.75 -$1.90 -$2.14 -$3.42 -$9.549M -$12.15M -$19.66M -$3.447M -$102.4M -$215.4M -$169.2M -$439.7M -$42.33M -$801.0M -$1.957B -$4.039B -$2.405B -$2.926B -$7.553B -$8.567B -$21.28B -$31.65B -$32.19B -$14.92B -$8.010B -$6.279B

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Cash & Short-Term Investments $3.378M $18.35M $36.56M $33.41M $11.89M $17.50M $23.91M $16.52M $20.44M $24.19M $31.15M $16.41M $24.45M $29.50M $11.49M $25.72M $58.75M $54.00M $13.81M $47.32M $13.54M $17.34M $21.10M $7.360M $12.15M
YoY Change -81.59% -49.82% 9.43% 180.99% -32.06% -26.81% 44.73% -19.18% -15.5% -22.34% 89.82% -32.88% -17.12% 156.74% -55.33% -56.22% 8.8% 291.02% -70.82% 249.48% -21.91% -17.82% -39.42%
Cash & Equivalents $3.378M $18.35M $36.56M $33.41M $11.89M $17.50M $23.91M $16.52M $20.44M $31.15M $13.90M $2.240M $3.730M $21.10M $120.0K $1.270M
Short-Term Investments $18.32M $12.32M $19.89M $29.07M $8.500M $21.14M $53.35M $34.26M $10.69M $33.42M $11.30M $13.62M $0.00 $7.240M $10.89M
Other Short-Term Assets $4.066M $1.402M $656.0K $750.0K $800.0K $780.0K $570.0K $1.040M $1.100M $1.350M $1.720M $1.380M $840.0K $730.0K $640.0K $1.260M $2.340M $1.680M $1.050M $1.020M $520.0K $600.0K $350.0K $100.0K $90.00K
YoY Change 190.01% 113.72% -12.53% -6.25% 2.56% 36.84% -45.19% -5.45% -18.52% -21.51% 24.64% 64.29% 15.07% 14.06% -49.21% -46.15% 39.29% 60.0% 2.94% 96.15% -13.33% 71.43% 11.11%
Inventory $170.0K $150.0K $510.0K $210.0K $0.00
Prepaid Expenses
Receivables
Other Receivables
Total Short-Term Assets $7.444M $24.41M $40.94M $35.47M $14.02M $19.79M $25.97M $19.62M $24.57M $29.00M $35.17M $18.87M $25.83M $31.05M $13.37M $29.01M $63.78M $58.17M $17.03M $48.34M $14.06M $17.94M $21.45M $7.700M $12.24M
YoY Change -69.51% -40.38% 15.43% 153.0% -29.16% -23.8% 32.36% -20.15% -15.28% -17.54% 86.38% -26.95% -16.81% 132.24% -53.91% -54.52% 9.64% 241.57% -64.77% 243.81% -21.63% -16.36% -37.09%
Property, Plant & Equipment $102.0K $174.0K $94.00K $1.330M $1.290M $40.00K $30.00K $50.00K $200.0K $390.0K $280.0K $130.0K $170.0K $410.0K $900.0K $1.750M $3.020M $2.120M $2.050M $6.210M $2.770M $2.610M $2.300M $1.820M $1.510M
YoY Change -41.38% 85.11% -92.93% 3.1% 3125.0% 33.33% -40.0% -75.0% -48.72% 39.29% 115.38% -23.53% -58.54% -54.44% -48.57% -42.05% 42.45% 3.41% -66.99% 124.19% 6.13% 13.48% 20.53%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $1.700M
YoY Change -100.0%
Other Assets $1.259M $2.916M $1.551M $0.00 $70.00K $350.0K $0.00 $0.00 $200.0K $200.0K $200.0K $240.0K $0.00 $1.060M $1.670M $880.0K $980.0K $200.0K $60.00K
YoY Change -56.82% 88.01% -100.0% -80.0% -100.0% 0.0% 0.0% -16.67% -100.0% -36.53% 89.77% -10.2% 233.33%
Total Long-Term Assets $1.361M $3.090M $1.645M $1.330M $1.290M $30.00K $30.00K $40.00K $190.0K $390.0K $350.0K $480.0K $170.0K $410.0K $1.100M $1.950M $12.13M $5.110M $2.040M $7.260M $4.440M $3.490M $3.280M $2.360M $3.800M
YoY Change -55.95% 87.84% 23.68% 3.1% 4200.0% 0.0% -25.0% -78.95% -51.28% 11.43% -27.08% 182.35% -58.54% -62.73% -43.59% -83.92% 137.38% 150.49% -71.9% 63.51% 27.22% 6.4% -37.89%
Total Assets $8.805M $27.50M $42.59M $36.80M $15.31M $19.82M $26.00M $19.66M $24.76M $29.39M $35.52M $19.35M $26.00M $31.46M $14.47M $30.96M $75.91M $63.28M $19.07M $55.60M $18.50M $21.43M $24.73M $10.06M $16.04M
YoY Change
Accounts Payable $3.543M $2.561M $2.117M $510.0K $890.0K $2.720M $1.560M $2.500M $1.940M $2.790M $2.550M $2.260M $1.720M $1.720M $1.710M $750.0K $4.960M $2.180M $12.63M $1.710M $950.0K $600.0K $1.020M $1.010M $230.0K
YoY Change 38.34% 20.97% 315.1% -42.7% -67.28% 74.36% -37.6% 28.87% -30.47% 9.41% 12.83% 31.4% 0.0% 0.58% 128.0% -84.88% 127.52% -82.74% 638.6% 80.0% 58.33% -41.18% 339.13%
Accrued Expenses $4.618M $3.944M $2.543M $1.110M $850.0K $1.370M $1.890M $2.330M $3.580M $4.460M $3.700M $4.740M $3.700M $2.930M $4.140M $5.650M $4.920M $4.230M $1.870M $1.080M $1.260M $1.060M $650.0K $110.0K $70.00K
YoY Change 17.09% 55.09% 129.1% 30.59% -37.96% -27.51% -18.88% -34.92% -19.73% 20.54% -21.94% 28.11% 26.28% -29.23% -26.73% 14.84% 16.31% 126.2% 73.15% -14.29% 18.87% 63.08% 57.14%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $310.0K $0.00 $1.140M $0.00 $3.020M $11.65M $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% -100.0% -100.0% -74.08%
Long-Term Debt Due $10.00K $90.00K $250.0K $1.560M $850.0K $720.0K $640.0K $490.0K $350.0K
YoY Change -88.89% -64.0% -83.97% 83.53% 18.06% 12.5% 40.0%
Total Short-Term Liabilities $8.161M $7.392M $5.294M $2.490M $2.420M $4.450M $4.110M $5.260M $5.750M $7.490M $7.260M $9.340M $6.500M $6.540M $8.590M $8.630M $14.71M $7.920M $14.87M $7.410M $14.71M $2.370M $2.310M $1.600M $650.0K
YoY Change 10.4% 39.63% 112.61% 2.89% -45.62% 8.27% -21.86% -8.52% -23.23% 3.17% -22.27% 43.69% -0.61% -23.86% -0.46% -41.33% 85.73% -46.74% 100.67% -49.63% 520.68% 2.6% 146.15%
Long-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $80.00K $2.680M $990.0K $1.050M $740.0K $840.0K $940.0K
YoY Change -100.0% -97.01% 170.71% -5.71% 41.89% -10.64%
Other Long-Term Liabilities $37.00K $106.0K $30.00K $1.060M $1.190M $100.0K $120.0K $130.0K $180.0K $210.0K $240.0K $1.690M $3.230M $1.440M $0.00 $1.390M $560.0K $460.0K $310.0K $20.00K $0.00
YoY Change -65.09% 253.33% -97.17% -10.92% 1090.0% -16.67% -7.69% -27.78% -14.29% -12.5% -47.68% 124.31% -100.0% 148.21% 21.74% 48.39%
Total Long-Term Liabilities $37.00K $106.0K $30.00K $1.060M $1.190M $100.0K $120.0K $130.0K $180.0K $210.0K $240.0K $0.00 $0.00 $0.00 $0.00 $1.690M $3.230M $1.440M $80.00K $4.070M $1.550M $1.510M $1.050M $860.0K $940.0K
YoY Change -65.09% 253.33% -97.17% -10.92% 1090.0% -16.67% -7.69% -27.78% -14.29% -12.5% -100.0% -47.68% 124.31% 1700.0% -98.03% 162.58% 2.65% 43.81% -8.51%
Total Liabilities $8.198M $7.498M $5.324M $3.540M $3.610M $4.550M $4.240M $5.390M $5.930M $7.700M $7.500M $9.340M $6.500M $6.540M $8.590M $10.32M $17.94M $9.360M $14.95M $11.48M $16.27M $3.890M $3.360M $2.450M $1.590M
YoY Change 9.34% 40.83% 50.4% -1.94% -20.66% 7.31% -21.34% -9.11% -22.99% 2.67% -19.7% 43.69% -0.61% -23.86% -16.76% -42.47% 91.67% -37.39% 30.23% -29.44% 318.25% 15.77% 54.09%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Basic Shares Outstanding 11.26M 8.926M 3.633M 8.292M shares 7.186M shares 5.406M shares 22.20M shares
Diluted Shares Outstanding 11.26M 8.926M 3.633M
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $2.5149 Million

About Cyclacel Pharmaceuticals, Inc.

Cyclacel Pharmaceuticals, Inc. is a clinical stage biopharmaceutical company. The company is headquartered in Berkeley Heights, New Jersey. The firm is focused on developing cancer medicines based on cell cycle, transcriptional regulation and mitosis control biology. The transcriptional regulation program is evaluating fadraciclib, a Cyclin-dependent kinase 9 (CDK9) inhibitor, in solid tumors and hematological malignancies. The epigenetic/anti-mitotic program is evaluating plogosertib, in solid tumors and hematological malignancies. The firm's Plogosertib is a novel, small molecule, selective and potent Polo-like kinase 1 (PLK1) inhibitor, which has demonstrated potent and selective target inhibition (PLK1 IC50 approximately 3 nM) and efficacy in human tumor xenografts at non-toxic doses. Its translational biology program supports the development of plogosertib in solid tumor and hematological malignancy indications.

Industry: Pharmaceutical Preparations Peers: Aprea Therapeutics, Inc. Aptevo Therapeutics Inc. AXIM BIOTECHNOLOGIES, INC. Old Ayala, Inc bioAffinity Technologies, Inc. Cabaletta Bio, Inc. Vyant Bio, Inc. Innovation Pharmaceuticals Inc. NexImmune, Inc.