Financhill
Sell
43

BCYC Quote, Financials, Valuation and Earnings

Last price:
$6.99
Seasonality move :
2.4%
Day range:
$6.90 - $7.28
52-week range:
$6.03 - $15.47
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
16.94x
P/B ratio:
1.08x
Volume:
314.6K
Avg. volume:
296.5K
1-year change:
-51.02%
Market cap:
$480.7M
Revenue:
$35.3M
EPS (TTM):
-$3.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.4M $11.7M $14.5M $27.1M $35.3M
Revenue Growth (YoY) -24.72% 11.7% 23.59% 87.36% 30.31%
 
Cost of Revenues -- -- $3.7M $6.6M $7.2M
Gross Profit -- -- $10.8M $20.5M $28.1M
Gross Profit Margin -- -- 74.49% 75.73% 79.66%
 
R&D Expenses $33.1M $47.9M $103.9M $182.7M $216.3M
Selling, General & Admin $29.2M $32.4M $49.5M $60.7M $72.2M
Other Inc / (Exp) -- -- -$555K -$594K $2.8M
Operating Expenses $62.4M $68.3M $149.1M $236.2M $280.6M
Operating Income -$52M -$68.3M -$138.3M -$215.6M -$252.5M
 
Net Interest Expenses -- $3M $3.3M $3.3M $1.7M
EBT. Incl. Unusual Items -$51.7M -$68.5M -$135M -$204.5M -$217.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$724K -$1.7M -$22.3M -$23.1M -$48M
Net Income to Company -$51M -$66.8M -$112.6M -$181.4M -$169.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51M -$66.8M -$112.6M -$181.4M -$169.1M
 
Basic EPS (Cont. Ops) -$2.66 -$2.67 -$3.80 -$5.10 -$2.91
Diluted EPS (Cont. Ops) -$2.66 -$2.67 -$3.80 -$5.10 -$2.91
Weighted Average Basic Share $19.1M $25.1M $29.7M $35.6M $58.2M
Weighted Average Diluted Share $19.1M $25.1M $29.7M $35.6M $58.2M
 
EBITDA -$50M -$66.8M -$134.6M -$209.1M -$245.3M
EBIT -$51.3M -$68.3M -$138.3M -$215.6M -$252.5M
 
Revenue (Reported) $10.4M $11.7M $14.5M $27.1M $35.3M
Operating Income (Reported) -$52M -$68.3M -$138.3M -$215.6M -$252.5M
Operating Income (Adjusted) -$51.3M -$68.3M -$138.3M -$215.6M -$252.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3M $3M $5.3M $2.7M $11.7M
Revenue Growth (YoY) 10.3% -30.13% 76.54% -49.19% 331.43%
 
Cost of Revenues -- -- $1.7M $2.2M $1.7M
Gross Profit -- -- $3.6M $509.2K $9.9M
Gross Profit Margin -- -- 68.42% 18.84% 85.04%
 
R&D Expenses $11.5M $29M $44.9M $57.4M $65.6M
Selling, General & Admin $8.1M $10M $16.2M $18.4M $18.7M
Other Inc / (Exp) $154K $200K -$714K -$1.3M --
Operating Expenses $15.1M $36.1M $58.7M $73.3M $82.8M
Operating Income -$15.1M -$36.1M -$55M -$72.8M -$72.9M
 
Net Interest Expenses $819.3K $810K $809.3K $33.3K $43.7K
EBT. Incl. Unusual Items -$15M -$34.4M -$52.6M -$63.4M -$66.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$413.1K -$6.3M -$3M -$12.1M -$7.4M
Net Income to Company -$14.8M -$27.8M -$50M -$51.3M -$58.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.6M -$28.1M -$49.6M -$51.3M -$58.7M
 
Basic EPS (Cont. Ops) -$0.58 -$0.95 -$1.25 -$0.74 -$0.85
Diluted EPS (Cont. Ops) -$0.59 -$0.95 -$1.25 -$0.74 -$0.85
Weighted Average Basic Share $25M $29.7M $39.6M $69M $69.3M
Weighted Average Diluted Share $25M $29.7M $39.6M $69M $69.3M
 
EBITDA -$14.8M -$34.8M -$53.3M -$70.6M -$71.1M
EBIT -$15.1M -$36.1M -$55M -$72.8M -$72.9M
 
Revenue (Reported) $4.3M $3M $5.3M $2.7M $11.7M
Operating Income (Reported) -$15.1M -$36.1M -$55M -$72.8M -$72.9M
Operating Income (Adjusted) -$15.1M -$36.1M -$55M -$72.8M -$72.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.8M $15M $24.9M $37M $28.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $6.3M $7.2M $6.8M
Gross Profit -- -- $18.6M $29.8M $21.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44.2M $81M $162.8M $206.1M $279M
Selling, General & Admin $34.5M $47.4M $56.4M $65.8M $80.1M
Other Inc / (Exp) $117K -$593K -$777K -$918K --
Operating Expenses $66.7M $112.6M $212.2M $264.8M $352.4M
Operating Income -$66.7M -$112.6M -$193.6M -$235M -$330.9M
 
Net Interest Expenses $2.6M $3.3M $3.3M $2.5M $201K
EBT. Incl. Unusual Items -$67.3M -$112.5M -$186.8M -$208M -$293.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$970.5K -$12.4M -$24.8M -$40.7M -$42.7M
Net Income to Company -$66.6M -$99.8M -$162.9M -$166.9M -$250.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.3M -$100.2M -$162M -$167.3M -$251M
 
Basic EPS (Cont. Ops) -$2.90 -$3.38 -$5.00 -$3.30 -$3.63
Diluted EPS (Cont. Ops) -$2.90 -$3.38 -$5.00 -$3.30 -$3.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$65.4M -$109.9M -$187.3M -$227.8M -$324.1M
EBIT -$66.7M -$112.6M -$193.6M -$235M -$330.9M
 
Revenue (Reported) $11.8M $15M $24.9M $37M $28.3M
Operating Income (Reported) -$66.7M -$112.6M -$193.6M -$235M -$330.9M
Operating Income (Adjusted) -$66.7M -$112.6M -$193.6M -$235M -$330.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.9M $11.2M $21.7M $31.6M $24.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $4.9M $5.5M $5.1M
Gross Profit -- -- $16.8M $26.1M $19.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.9M $68.1M $130.5M $155M $217.8M
Selling, General & Admin $23.5M $38.5M $45.6M $50.8M $58.7M
Other Inc / (Exp) $117K -$593K -$777K -$1.1M $546K
Operating Expenses $52M $94.8M $170.5M $200.1M $272.1M
Operating Income -$48.4M -$94.8M -$153.7M -$174M -$252.6M
 
Net Interest Expenses $2.1M $2.5M $2.4M $1.7M $149.5K
EBT. Incl. Unusual Items -$49.6M -$93.7M -$149.2M -$152.7M -$229.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$913.1K -$11.6M -$17.4M -$35M -$29.7M
Net Income to Company -$48.9M -$81.9M -$132.1M -$117.7M -$199.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.7M -$82.1M -$131.8M -$117.7M -$199.6M
 
Basic EPS (Cont. Ops) -$2.05 -$2.77 -$3.98 -$2.13 -$2.88
Diluted EPS (Cont. Ops) -$2.06 -$2.77 -$3.98 -$2.13 -$2.88
Weighted Average Basic Share $71.2M $88.9M $99.8M $163.5M $207.8M
Weighted Average Diluted Share $71.2M $88.9M $99.8M $163.5M $207.8M
 
EBITDA -$47.4M -$92.5M -$148.8M -$168.5M -$247.4M
EBIT -$48.4M -$94.8M -$153.7M -$174M -$252.6M
 
Revenue (Reported) $7.9M $11.2M $21.7M $31.6M $24.6M
Operating Income (Reported) -$48.4M -$94.8M -$153.7M -$174M -$252.6M
Operating Income (Adjusted) -$48.4M -$94.8M -$153.7M -$174M -$252.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $136M $438.7M $339.2M $526.4M $879.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.5M $1M $2M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.1M $8M $9M $11.4M $13.4M
Total Current Assets $155.7M $458.6M $369.4M $561.9M $928.6M
 
Property Plant And Equipment $3.6M $17.8M $32.8M $27.7M $17.2M
Long-Term Investments -- -- -- $547K $547K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.8M $3.4M $8.5M $5.8M $11.1M
Total Assets $161.2M $479.8M $410.6M $595.3M $956.9M
 
Accounts Payable $1.4M $2.7M $6.5M $13.1M $15.8M
Accrued Expenses $6.2M $4.9M $11.9M $13M $19.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $844K $2.4M $3.1M $4.9M $5.5M
Other Current Liabilities $208K $570K $1.5M $257K $297K
Total Current Liabilities $23.1M $36.2M $53.3M $69.5M $67.2M
 
Long-Term Debt $14.5M $42M $41.2M $40.1M $4M
Capital Leases -- -- -- -- --
Total Liabilities $65.7M $133.5M $139.8M $224.4M $163.8M
 
Common Stock $266K $384K $387K $550K $890K
Other Common Equity Adj -$3.2M -$3.4M $387K -$1.3M $119K
Common Equity $95.5M $346.3M $270.8M $370.9M $793.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $95.5M $346.3M $270.8M $370.9M $793.1M
 
Total Liabilities and Equity $161.2M $479.8M $410.6M $595.3M $956.9M
Cash and Short Terms $136M $438.7M $339.2M $526.4M $879.5M
Total Debt $14.5M $42M $41.2M $40.1M $4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $259.5M $361.5M $572.1M $890.9M $648.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.6M $8.4M $13.7M $17.4M --
Total Current Assets $272.9M $381.3M $603M $966.2M $738.8M
 
Property Plant And Equipment $5.7M $29.7M $30.2M $20.6M $11.4M
Long-Term Investments -- -- $548K $547K $547K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8M $6.2M $5.5M $9.9M --
Total Assets $281.3M $417.1M $638.7M $996.7M $764M
 
Accounts Payable $1.8M $7.1M $8.5M $5.7M $12.7M
Accrued Expenses $5.9M $8.3M $19.3M $20.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $826K $2.8M $4.7M $5.6M --
Other Current Liabilities $264K $677K $303K $399K --
Total Current Liabilities $30.2M $41.6M $69.7M $56.4M $69.3M
 
Long-Term Debt $32.2M $41.2M $41M $5.5M $1.7M
Capital Leases -- -- -- -- --
Total Liabilities $110.5M $127.7M $222.7M $165.7M $145.5M
 
Common Stock $329K $385K $550K $890K $894K
Other Common Equity Adj -$3.2M $528K $2.9M -$3.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $170.8M $289.5M $416M $831M $618.5M
 
Total Liabilities and Equity $281.3M $417.1M $638.7M $996.7M $764M
Cash and Short Terms $259.5M $361.5M $572.1M $890.9M $648.3M
Total Debt $33.1M $41.2M $41M $5.7M $1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$51M -$66.8M -$112.6M -$181.4M -$169.1M
Depreciation & Amoritzation $1.3M $1.4M $3.7M $6.6M $7.2M
Stock-Based Compensation $6.5M $12.1M $26.8M $32.6M $38.1M
Change in Accounts Receivable -$3.9M $2.7M -$11.3M -$1.2M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.8M -$14.8M -$86.1M -$60.9M -$164.8M
 
Capital Expenditures $1.2M $2M $19M $2.9M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$2M -$19M -$2.9M -$1.2M
 
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 -$573K -- -- -- --
Cash From Financing $62.8M $320.7M $6.7M $251M $520M
 
Beginning Cash (CF) $92.1M $438.7M $339.2M $526.4M $879.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M $302.7M -$99.5M $188.5M $353.2M
Ending Cash (CF) $136M $740.1M $238.6M $716.3M $1.2B
 
Levered Free Cash Flow -$19M -$16.8M -$105M -$63.8M -$166M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.8M -$27.8M -$50M -$51.3M -$58.6M
Depreciation & Amoritzation $338.8K $1.2M $1.7M $2.2M $1.7M
Stock-Based Compensation $2.7M $5.2M $7.4M $9.3M $8.7M
Change in Accounts Receivable $6.3M $13.4M -$55.2M -$8.4M -$7.5M
Change in Inventories -- -- -- -- --
Cash From Operations $21.9M -$5M -$1M -$40.5M -$70.6M
 
Capital Expenditures $170.6K $2.9M $499.7K $438.8K $670.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$170.6K -$2.9M -$499.7K -$438.8K -$670.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$31.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $40.5M -$492.3K $235.6M -$29.8M -$29.7K
 
Beginning Cash (CF) $259.5M $361.5M $572.1M $890.9M $648.3M
Foreign Exchange Rate Adjustment -$1.2M -$2.6M -$908.8K $1.7M -$1.3M
Additions / Reductions $61M -$10.9M $233.2M -$69M -$72.6M
Ending Cash (CF) $319.3M $348M $804.4M $823.6M $574.5M
 
Levered Free Cash Flow $21.7M -$7.8M -$1.5M -$40.9M -$71.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$66.6M -$99.8M -$162.9M -$166.9M -$250.9M
Depreciation & Amoritzation $1.3M $2.7M $6.3M $7.2M $6.8M
Stock-Based Compensation $10.7M $24M $30.5M $35.7M $38.1M
Change in Accounts Receivable $4.7M -$6.9M -$4M -$37.1M -$9.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$23.4M -$62.1M -$45.7M -$203.5M -$239.9M
 
Capital Expenditures $1.5M $18.4M $4.5M $920.5K $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$18.4M -$4.5M -$920.5K -$2.1M
 
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 -- -- -- -- --
Cash From Financing $134.7M $187.6M $258.1M $522.1M -$2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.1M $102.4M $211.5M $320.1M -$244.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24.9M -$80.5M -$50.2M -$204.4M -$242.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$48.9M -$81.9M -$132.1M -$117.7M -$199.5M
Depreciation & Amoritzation $1M $2.3M $4.9M $5.5M $5.1M
Stock-Based Compensation $9.1M $21M $24.8M $27.9M $27.9M
Change in Accounts Receivable $6.9M -$2.7M $4.7M -$31.2M -$28.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.2M -$53.8M -$13.4M -$156M -$231.2M
 
Capital Expenditures $964.6K $17.4M $2.9M $870.9K $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$964.6K -$17.4M -$2.9M -$870.9K -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -- -- -- -$31.9M -$89K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $130.1M -$635.5K $250.7M $521.9M -$116.5K
 
Beginning Cash (CF) $591.4M $1.1B $1.2B $2.3B $2.2B
Foreign Exchange Rate Adjustment -$1.2M -$4.6M $57.3K $1.1M $1M
Additions / Reductions $123.8M -$76.4M $234.5M $366.1M -$232M
Ending Cash (CF) $714M $1.1B $1.4B $2.7B $1.9B
 
Levered Free Cash Flow -$5.1M -$71.2M -$16.3M -$156.9M -$232.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock