Financhill
Sell
2

BCYC Quote, Financials, Valuation and Earnings

Last price:
$14.35
Seasonality move :
10.25%
Day range:
$14.64 - $15.30
52-week range:
$12.17 - $28.67
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
20.49x
P/B ratio:
1.22x
Volume:
346.4K
Avg. volume:
747.4K
1-year change:
-18.81%
Market cap:
$1B
Revenue:
$27M
EPS (TTM):
-$3.29
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.8M $10.4M $11.7M $14.5M $27M
Revenue Growth (YoY) 93.4% -24.72% 12.58% 23.65% 86.52%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.5M $33.1M $44.9M $81.6M $156.5M
Selling, General & Admin $14.6M $29.2M $32.4M $49M $59.8M
Other Inc / (Exp) -$5.4M -- -- -$555K -$594K
Operating Expenses $40.1M $62.4M $77.3M $130.6M $216.3M
Operating Income -$26.3M -$52M -$65.6M -$116.1M -$189.4M
 
Net Interest Expenses -- -- $2.9M -- --
EBT. Incl. Unusual Items -$30.9M -$51.7M -$68.5M -$114.2M -$179.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$254K -$724K -$1.7M -$1.5M $1.5M
Net Income to Company -$30.6M -$51M -$66.8M -$112.7M -$180.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.6M -$51M -$66.8M -$112.7M -$180.7M
 
Basic EPS (Cont. Ops) -$2.77 -$2.66 -$2.67 -$3.80 -$5.08
Diluted EPS (Cont. Ops) -$2.77 -$2.66 -$2.67 -$3.80 -$5.08
Weighted Average Basic Share $11M $19.1M $25.1M $29.7M $35.6M
Weighted Average Diluted Share $11M $19.1M $25.1M $29.7M $35.6M
 
EBITDA -$29.9M -$50M -$64.1M -$107.2M -$169.4M
EBIT -$30.9M -$51.3M -$65.5M -$110.9M -$175.9M
 
Revenue (Reported) $13.8M $10.4M $11.7M $14.5M $27M
Operating Income (Reported) -$26.3M -$52M -$65.6M -$116.1M -$189.4M
Operating Income (Adjusted) -$30.9M -$51.3M -$65.5M -$110.9M -$175.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.8M $4.3M $3M $5.4M $2.7M
Revenue Growth (YoY) 525.73% 12.78% -29.84% 76.05% -50%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.4M $10.5M $22.8M $39.9M $48.3M
Selling, General & Admin $6.4M $8.3M $10.2M $15.6M $17.9M
Other Inc / (Exp) -$748K $154K $200K -$714K -$1.3M
Operating Expenses $13.8M $18.8M $33M $55.4M $66.2M
Operating Income -$9.9M -$14.4M -$30M -$50.1M -$63.5M
 
Net Interest Expenses -- $799K -- -- --
EBT. Incl. Unusual Items -$10.6M -$15.1M -$28.6M -$47.6M -$54.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$465K -$415K -$238K $2.3M -$3.4M
Net Income to Company -$10.1M -$14.7M -$28.3M -$49.9M -$50.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.1M -$14.7M -$28.3M -$49.9M -$50.8M
 
Basic EPS (Cont. Ops) -$0.52 -$0.59 -$0.96 -$1.26 -$0.74
Diluted EPS (Cont. Ops) -$0.52 -$0.59 -$0.96 -$1.26 -$0.74
Weighted Average Basic Share $19.4M $25M $29.7M $39.6M $69M
Weighted Average Diluted Share $19.4M $25M $29.7M $39.6M $69M
 
EBITDA -$10.3M -$13.9M -$26.5M -$45.1M -$52M
EBIT -$10.6M -$14.3M -$27.8M -$46.8M -$54.2M
 
Revenue (Reported) $3.8M $4.3M $3M $5.4M $2.7M
Operating Income (Reported) -$9.9M -$14.4M -$30M -$50.1M -$63.5M
Operating Income (Adjusted) -$10.6M -$14.3M -$27.8M -$46.8M -$54.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.8M $11.8M $15M $24.8M $36.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.7M $42M $69.8M $136.5M $167.9M
Selling, General & Admin $21.1M $33.9M $47M $55.5M $65.5M
Other Inc / (Exp) -$650K $117K -$593K -$739K -$918K
Operating Expenses $50.8M $75.9M $116.8M $192M $233.4M
Operating Income -$39M -$64.1M -$101.8M -$167.2M -$196.5M
 
Net Interest Expenses -- $2.5M $162K -- --
EBT. Incl. Unusual Items -$38.8M -$67.2M -$102.6M -$160.8M -$169.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$807K -$971K -$1.9M $717K -$3.4M
Net Income to Company -$38M -$66.2M -$100.8M -$161.5M -$166.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38M -$66.2M -$100.8M -$161.5M -$166.3M
 
Basic EPS (Cont. Ops) -$2.07 -$2.89 -$3.42 -$4.98 -$3.29
Diluted EPS (Cont. Ops) -$2.07 -$2.89 -$3.42 -$4.98 -$3.29
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$42.4M -$63.2M -$96.6M -$151.3M -$160M
EBIT -$43.6M -$64.6M -$99.3M -$157.6M -$167.1M
 
Revenue (Reported) $11.8M $11.8M $15M $24.8M $36.9M
Operating Income (Reported) -$39M -$64.1M -$101.8M -$167.2M -$196.5M
Operating Income (Adjusted) -$43.6M -$64.6M -$99.3M -$157.6M -$167.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.5M $7.9M $11.3M $21.6M $31.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.1M $31.9M $56.9M $111.8M $123.2M
Selling, General & Admin $17.7M $23.7M $38.2M $44.8M $50.4M
Other Inc / (Exp) -$650K $117K -$593K -$777K -$1.1M
Operating Expenses $40.8M $55.6M $95.1M $156.6M $173.6M
Operating Income -$34.3M -$47.7M -$83.8M -$134.9M -$142.1M
 
Net Interest Expenses -- $2.1M $600K $9K --
EBT. Incl. Unusual Items -$34.2M -$49.7M -$83.8M -$130.4M -$120.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$669K -$915K -$1.1M $1.1M -$3.7M
Net Income to Company -$33.6M -$48.8M -$82.7M -$131.6M -$117.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.6M -$48.8M -$82.7M -$131.6M -$117.2M
 
Basic EPS (Cont. Ops) -$1.82 -$2.06 -$2.79 -$3.97 -$2.13
Diluted EPS (Cont. Ops) -$1.82 -$2.06 -$2.79 -$3.97 -$2.13
Weighted Average Basic Share $55.5M $71.2M $88.9M $99.8M $163.5M
Weighted Average Diluted Share $55.5M $71.2M $88.9M $99.8M $163.5M
 
EBITDA -$33.3M -$46.5M -$79M -$123.1M -$113.7M
EBIT -$34.2M -$47.5M -$81.3M -$128M -$119.2M
 
Revenue (Reported) $6.5M $7.9M $11.3M $21.6M $31.6M
Operating Income (Reported) -$34.3M -$47.7M -$83.8M -$134.9M -$142.1M
Operating Income (Adjusted) -$34.2M -$47.5M -$81.3M -$128M -$119.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $92.1M $136M $438.7M $339.2M $526.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $201K $5.5M $1M $2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.9M $5.1M $8M $9M $11.4M
Total Current Assets $104.1M $155.7M $458.6M $369.4M $561.9M
 
Property Plant And Equipment $4.3M $3.6M $17.8M $32.8M $27.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.7M $1.8M $3.4M $8.5M $5.8M
Total Assets $110.2M $161.2M $479.8M $410.6M $595.3M
 
Accounts Payable $1.9M $1.4M $2.7M $6.5M $13.1M
Accrued Expenses $2.9M $6.2M $4.9M $11.9M $13M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $640K $844K $2.4M $3.1M $4.9M
Other Current Liabilities $67K $208K $570K $1.5M $257K
Total Current Liabilities $8.8M $23.1M $36.2M $53.3M $69.5M
 
Long-Term Debt -- $14.5M $29.9M $30.3M $30.7M
Capital Leases -- -- -- -- --
Total Liabilities $17M $65.7M $133.5M $139.8M $224.4M
 
Common Stock $227K $266K $384K $387K $550K
Other Common Equity Adj -$1.5M -$3.2M -$3.4M $387K -$1.3M
Common Equity $93.2M $95.5M $346.3M $270.8M $370.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $93.2M $95.5M $346.3M $270.8M $370.9M
 
Total Liabilities and Equity $110.2M $161.2M $479.8M $410.6M $595.3M
Cash and Short Terms $92.1M $136M $438.7M $339.2M $526.4M
Total Debt -- $14.5M $29.9M $30.3M $30.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $149.8M $259.5M $361.5M $572.1M $890.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5M $5.6M $8.4M $13.7M $17.4M
Total Current Assets $164.2M $272.9M $381.3M $603M $966.2M
 
Property Plant And Equipment $3.5M $5.7M $29.7M $30.2M $20.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4M $2.8M $6.2M $5.5M $9.9M
Total Assets $170.1M $281.3M $417.1M $638.7M $996.7M
 
Accounts Payable $2.1M $1.8M $7.1M $8.5M $5.7M
Accrued Expenses $4.5M $5.9M $8.3M $19.3M $20.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $684K $826K $2.8M $4.7M $5.6M
Other Current Liabilities $90K $264K $677K $303K $399K
Total Current Liabilities $17M $30.2M $41.6M $69.7M $56.4M
 
Long-Term Debt $14.4M $29.8M $30.2M $30.6M --
Capital Leases -- -- -- -- --
Total Liabilities $60.5M $110.5M $127.7M $222.7M $165.7M
 
Common Stock $264K $329K $385K $550K $890K
Other Common Equity Adj -$3M -$3.2M $528K $2.9M -$3.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.6M $170.8M $289.5M $416M $831M
 
Total Liabilities and Equity $170.1M $281.3M $417.1M $638.7M $996.7M
Cash and Short Terms $149.8M $259.5M $361.5M $572.1M $890.9M
Total Debt $14.4M $29.8M $30.2M $30.6M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$30.6M -$51M -$66.8M -$112.7M -$180.7M
Depreciation & Amoritzation $960K $1.3M $1.4M $3.7M $6.5M
Stock-Based Compensation $3.1M $6.5M $12.1M $26.8M $32.5M
Change in Accounts Receivable $4.5M -$3.9M $2.7M -$11.3M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$28.6M -$17.8M -$14.8M -$86.1M -$60.6M
 
Capital Expenditures $1.6M $1.2M $2M $19M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$1.2M -$2M -$19M -$2.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $15M $15M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$573K -- -- --
Cash From Financing $58.4M $62.8M $320.7M $6.7M $250M
 
Beginning Cash (CF) $63.4M $92.1M $136M $438.7M $339.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.3M $43.9M $303.9M -$98.4M $186.5M
Ending Cash (CF) $92.1M $136M $438.7M $339.2M $527M
 
Levered Free Cash Flow -$30.2M -$19M -$16.8M -$105.1M -$63.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.1M -$14.7M -$28.3M -$49.9M -$50.8M
Depreciation & Amoritzation $329K $337K $1.3M $1.7M $2.2M
Stock-Based Compensation $1.5M $2.7M $5.4M $7.4M $9.2M
Change in Accounts Receivable $3M $6.3M $13.5M -$54.9M -$8.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$10M $21.7M -$5.9M -$1M -$39.8M
 
Capital Expenditures $95K $169K $3M $502K $435K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$95K -$169K -$3M -$502K -$435K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$31.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$373K -- -- -- --
Cash From Financing $61.1M $40.5M $159K $234.6M -$31.9M
 
Beginning Cash (CF) $96.9M $198.7M $372.8M $340.4M $961.9M
Foreign Exchange Rate Adjustment $1.9M -$1.2M -$2.6M -$903K $1.7M
Additions / Reductions $51M $62M -$8.7M $233.1M -$72.2M
Ending Cash (CF) $149.8M $259.5M $361.5M $572.6M $891.4M
 
Levered Free Cash Flow -$10.1M $21.5M -$8.9M -$1.5M -$40.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$38M -$66.2M -$100.8M -$161.5M -$166.3M
Depreciation & Amoritzation $1.2M $1.3M $2.7M $6.3M $7.1M
Stock-Based Compensation $6M $10.6M $24.2M $30.2M $35.6M
Change in Accounts Receivable $2.5M $4.7M -$6.9M -$4M -$37M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.1M -$21M -$66.2M -$43.6M -$202.6M
 
Capital Expenditures $1.1M $1.4M $18.6M $4.3M $918K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$1.4M -$18.6M -$4.3M -$918K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15M $15M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $61.2M $131.8M $191.5M $255.5M $519.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54M $109.4M $106.6M $207.6M $316.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.2M -$22.4M -$84.8M -$48M -$203.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$33.6M -$48.8M -$82.7M -$131.6M -$117.2M
Depreciation & Amoritzation $944K $1M $2.3M $4.9M $5.5M
Stock-Based Compensation $5M $9.1M $21.2M $24.7M $27.7M
Change in Accounts Receivable -$1.7M $6.9M -$2.7M $4.7M -$31.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2M -$4.4M -$55.8M -$13.3M -$155.3M
 
Capital Expenditures $716K $963K $17.5M $2.9M $867K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$716K -$963K -$17.5M -$2.9M -$867K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M $15M -- -- --
Long-Term Debt Repaid -- -- -- -- -$31.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$373K -- -- -- --
Cash From Financing $61.1M $130.1M $804K $249.6M $519.5M
 
Beginning Cash (CF) $298.7M $530.6M $1.2B $973.4M $1.9B
Foreign Exchange Rate Adjustment -$1.5M -$1.2M -$4.7M $57K $1.1M
Additions / Reductions $59.2M $124.7M -$72.5M $233.4M $363.4M
Ending Cash (CF) $356.4M $654.2M $1.1B $1.2B $2.3B
 
Levered Free Cash Flow -$1.9M -$5.3M -$73.3M -$16.2M -$156.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 2.64% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3.83% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.99% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock