Financhill
Sell
37

BCYC Quote, Financials, Valuation and Earnings

Last price:
$8.20
Seasonality move :
10.67%
Day range:
$7.51 - $8.27
52-week range:
$6.10 - $28.67
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
20.62x
P/B ratio:
0.77x
Volume:
494K
Avg. volume:
426.4K
1-year change:
-65.37%
Market cap:
$566.5M
Revenue:
$35.3M
EPS (TTM):
-$3.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.4M $11.7M $14.5M $27M $35.3M
Revenue Growth (YoY) -24.72% 12.58% 23.65% 86.52% 30.76%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $33.1M $44.9M $81.6M $156.5M $173M
Selling, General & Admin $29.2M $32.4M $49.5M $59.8M $71.5M
Other Inc / (Exp) -- -- -$555K -$594K $2.8M
Operating Expenses $62.4M $77.3M $131.1M $216.3M $244.4M
Operating Income -$52M -$65.6M -$116.7M -$189.4M -$209.2M
 
Net Interest Expenses -- $2.9M -- -- --
EBT. Incl. Unusual Items -$51.7M -$68.5M -$114.2M -$179.2M -$173.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$724K -$1.7M -$1.5M $1.5M -$4.8M
Net Income to Company -$51M -$66.8M -$112.7M -$180.7M -$169M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51M -$66.8M -$112.7M -$180.7M -$169M
 
Basic EPS (Cont. Ops) -$2.66 -$2.67 -$3.80 -$5.08 -$2.90
Diluted EPS (Cont. Ops) -$2.66 -$2.67 -$3.80 -$5.08 -$2.90
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 -$64.1M -$107.2M -$169.4M -$164.9M
EBIT -$51.3M -$65.5M -$110.9M -$175.9M -$172.1M
 
Revenue (Reported) $10.4M $11.7M $14.5M $27M $35.3M
Operating Income (Reported) -$52M -$65.6M -$116.7M -$189.4M -$209.2M
Operating Income (Adjusted) -$51.3M -$65.5M -$110.9M -$175.9M -$172.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8M $3.9M $4.9M $19.5M $10M
Revenue Growth (YoY) 60.14% 113.5% 26.84% 298.9% -48.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.7M $14.3M $32.2M $34.9M $59.1M
Selling, General & Admin $8.1M $16.8M $14M $16.5M $20.9M
Other Inc / (Exp) -$43K -$113K -$453K $71K -$199K
Operating Expenses $17.8M $31.1M $46.2M $51.3M $80M
Operating Income -$16M -$27.3M -$41.4M -$31.8M -$70M
 
Net Interest Expenses $507K $600K -- -- --
EBT. Incl. Unusual Items -$16.5M -$28M -$39.7M -$26.9M -$61.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$340K -$419K -$618K -$350K -$1.1M
Net Income to Company -$16.2M -$27.6M -$39.1M -$26.6M -$60.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.2M -$27.6M -$39.1M -$26.6M -$60.8M
 
Basic EPS (Cont. Ops) -$0.73 -$0.93 -$1.30 -$0.62 -$0.88
Diluted EPS (Cont. Ops) -$0.73 -$0.93 -$1.30 -$0.62 -$0.88
Weighted Average Basic Share $22.1M $29.6M $30M $42.6M $69.2M
Weighted Average Diluted Share $22.1M $29.6M $30M $42.6M $69.2M
 
EBITDA -$15.7M -$26.7M -$37.3M -$24.4M -$60.2M
EBIT -$16M -$27.2M -$38.9M -$26.1M -$61.8M
 
Revenue (Reported) $1.8M $3.9M $4.9M $19.5M $10M
Operating Income (Reported) -$16M -$27.3M -$41.4M -$31.8M -$70M
Operating Income (Adjusted) -$16M -$27.2M -$38.9M -$26.1M -$61.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.1M $13.7M $15.5M $41.6M $25.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.1M $49.5M $99.5M $159.1M $197.2M
Selling, General & Admin $31M $41.2M $46.7M $62.3M $75.9M
Other Inc / (Exp) -$693K $47K -$933K -$70K $2.5M
Operating Expenses $66M $90.7M $146.2M $221.4M $273.1M
Operating Income -$55M -$76.9M -$130.7M -$179.8M -$247.4M
 
Net Interest Expenses $493K $3M -- -- --
EBT. Incl. Unusual Items -$56.8M -$79.9M -$125.9M -$166.4M -$208.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$958K -$1.7M -$1.7M $1.7M -$5.5M
Net Income to Company -$55.9M -$78.2M -$124.2M -$168.2M -$203.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$55.9M -$78.2M -$124.2M -$168.2M -$203.2M
 
Basic EPS (Cont. Ops) -$2.75 -$2.89 -$4.17 -$4.45 -$3.14
Diluted EPS (Cont. Ops) -$2.75 -$2.89 -$4.17 -$4.45 -$3.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$54.6M -$75.1M -$117.8M -$156.5M -$200.6M
EBIT -$55.9M -$76.7M -$122.6M -$163.2M -$207.8M
 
Revenue (Reported) $11.1M $13.7M $15.5M $41.6M $25.7M
Operating Income (Reported) -$55M -$76.9M -$130.7M -$179.8M -$247.4M
Operating Income (Adjusted) -$55.9M -$76.7M -$122.6M -$163.2M -$207.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8M $3.9M $4.9M $19.5M $10M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.7M $14.3M $32.2M $34.9M $59.1M
Selling, General & Admin $8.1M $16.8M $14M $16.5M $20.9M
Other Inc / (Exp) -$43K -$113K -$453K $71K -$199K
Operating Expenses $17.8M $31.1M $46.2M $51.3M $80M
Operating Income -$16M -$27.3M -$41.4M -$31.8M -$70M
 
Net Interest Expenses $507K $600K -- -- --
EBT. Incl. Unusual Items -$16.5M -$28M -$39.7M -$26.9M -$61.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$340K -$419K -$618K -$350K -$1.1M
Net Income to Company -$16.2M -$27.6M -$39.1M -$26.6M -$60.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.2M -$27.6M -$39.1M -$26.6M -$60.8M
 
Basic EPS (Cont. Ops) -$0.73 -$0.93 -$1.30 -$0.62 -$0.88
Diluted EPS (Cont. Ops) -$0.73 -$0.93 -$1.30 -$0.62 -$0.88
Weighted Average Basic Share $22.1M $29.6M $30M $42.6M $69.2M
Weighted Average Diluted Share $22.1M $29.6M $30M $42.6M $69.2M
 
EBITDA -$15.7M -$26.7M -$37.3M -$24.4M -$60.2M
EBIT -$16M -$27.2M -$38.9M -$26.1M -$61.8M
 
Revenue (Reported) $1.8M $3.9M $4.9M $19.5M $10M
Operating Income (Reported) -$16M -$27.3M -$41.4M -$31.8M -$70M
Operating Income (Adjusted) -$16M -$27.2M -$38.9M -$26.1M -$61.8M
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 -- -- -- -- --
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 $29.9M $30.3M $30.7M --
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 $29.9M $30.3M $30.7M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $195.9M $407.4M $293.8M $457M $793M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2M -- $50M -- $136K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6M $9.1M $10.9M $19.9M $16.7M
Total Current Assets $215.4M $429.8M $381.3M $516M $856.1M
 
Property Plant And Equipment $6.3M $25.6M $37M $24.8M $15.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $4.2M $10.6M $6.4M $12.4M
Total Assets $223.8M $459.6M $428.8M $547.1M $883.9M
 
Accounts Payable $996K $4M $2.8M $7.1M $11.1M
Accrued Expenses $7.1M $6.2M $13.1M $15.3M $21.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $708K $3M $4.7M $5M $5.7M
Other Current Liabilities $127K $384K $636K $172K $309K
Total Current Liabilities $20.8M $35.4M $53M $49.5M $57.6M
 
Long-Term Debt $29.5M $30M $30.4M $30.8M --
Capital Leases -- -- -- -- --
Total Liabilities $81.8M $129.3M $185.6M $191.1M $143.6M
 
Common Stock $300K $385K $389K $553K $892K
Other Common Equity Adj -$3.3M -$2.5M $71K -$778K -$1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $142.1M $330.3M $243.2M $356M $740.3M
 
Total Liabilities and Equity $223.8M $459.6M $428.8M $547.1M $883.9M
Cash and Short Terms $195.9M $407.4M $293.8M $457M $793M
Total Debt $29.5M $30M $30.4M $30.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$51M -$66.8M -$112.7M -$180.7M -$169M
Depreciation & Amoritzation $1.3M $1.4M $3.7M $6.5M $7.2M
Stock-Based Compensation $6.5M $12.1M $26.8M $32.5M $38.1M
Change in Accounts Receivable -$3.9M $2.7M -$11.3M -$1.2M -$11.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.8M -$14.8M -$86.1M -$60.6M -$164.7M
 
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 $250M $519.8M
 
Beginning Cash (CF) $92.1M $136M $438.7M $339.2M $527M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M $303.9M -$98.4M $186.5M $353.8M
Ending Cash (CF) $136M $438.7M $339.2M $527M $880.1M
 
Levered Free Cash Flow -$19M -$16.8M -$105.1M -$63.6M -$166M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$16.2M -$27.6M -$39.1M -$26.6M -$60.8M
Depreciation & Amoritzation $325K $422K $1.6M $1.7M $1.6M
Stock-Based Compensation $3.8M $10.2M $9M $9.3M $9.6M
Change in Accounts Receivable $1.2M -$1.8M -$4.3M -$15.3M -$9.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.7M -$26.4M -$46.4M -$70.9M -$86.4M
 
Capital Expenditures $623K $4.8M $2.1M $12K $604K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$623K -$4.8M -$2.1M -$12K -$604K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$43K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $74.1M $450K $2.7M $1.9M -$41K
 
Beginning Cash (CF) $136M $438.7M $339.2M $527M $880.1M
Foreign Exchange Rate Adjustment $182K -$603K $453K -$416K $468K
Additions / Reductions $59.7M -$30.7M -$45.8M -$69M -$87M
Ending Cash (CF) $195.9M $407.4M $293.8M $457.5M $793.5M
 
Levered Free Cash Flow -$14.3M -$31.2M -$48.5M -$70.9M -$87M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$55.9M -$78.2M -$124.2M -$168.2M -$203.2M
Depreciation & Amoritzation $1.3M $1.5M $4.8M $6.6M $7.2M
Stock-Based Compensation $8.2M $18.5M $25.6M $32.7M $38.4M
Change in Accounts Receivable $251K -$349K -$13.9M -$12.2M -$6.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$52.7M -$27.5M -$106.1M -$85.1M -$180.2M
 
Capital Expenditures $1.5M $6.2M $16.3M $842K $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$6.2M -$16.3M -$842K -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $136.9M $247.1M $9M $249.2M $517.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82.7M $213.5M -$113.5M $163.3M $335.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$54.2M -$33.7M -$122.5M -$85.9M -$182.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$16.2M -$27.6M -$39.1M -$26.6M -$60.8M
Depreciation & Amoritzation $325K $422K $1.6M $1.7M $1.6M
Stock-Based Compensation $3.8M $10.2M $9M $9.3M $9.6M
Change in Accounts Receivable $1.2M -$1.8M -$4.3M -$15.3M -$9.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.7M -$26.4M -$46.4M -$70.9M -$86.4M
 
Capital Expenditures $623K $4.8M $2.1M $12K $604K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$623K -$4.8M -$2.1M -$12K -$604K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$43K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $74.1M $450K $2.7M $1.9M -$41K
 
Beginning Cash (CF) $136M $438.7M $339.2M $527M $880.1M
Foreign Exchange Rate Adjustment $182K -$603K $453K -$416K $468K
Additions / Reductions $59.7M -$30.7M -$45.8M -$69M -$87M
Ending Cash (CF) $195.9M $407.4M $293.8M $457.5M $793.5M
 
Levered Free Cash Flow -$14.3M -$31.2M -$48.5M -$70.9M -$87M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock