Estados financieros detallados de Indaptus Therapeutics, Inc. (INDP): cuenta de resultados, balance general y flujo de caja. Sigue la evolución de márgenes, deuda, liquidez y rentabilidad año a año con hasta 20 años de histórico.
Resumen del Análisis
Márgenes de los últimos 12 meses: margen bruto 0.0%, margen operativo 0.0%, margen neto 0.0%.
Al precio actual de $3.21, INDP presenta beneficios negativos (P/E no significativo) y un ROE del -302.75%. La capitalización bursátil es de $364M.
Cuenta de Resultados (10 años)
| Año | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ingresos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Coste de Ventas | $701000 | $829000 | $859000 | $854000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Beneficio Bruto | -$701000 | -$829000 | -$859000 | -$854000 | 0 | 0 | 0 | 0 | 0 | 0 |
| I+D | $10.1M | $24.3M | $35.4M | $26.7M | $2.7M | $2.5M | $6.3M | $7.6M | $7.3M | $9.3M |
| Generales y Administrativos | $3.1M | $4.3M | $7.1M | $7.4M | $944248 | $5.2M | $8.6M | $8.8M | $8.1M | $10.5M |
| Gastos Operativos | $13.1M | $28.6M | $42.5M | $34.1M | $3.6M | $7.7M | $14.9M | $16.4M | $15.4M | $19.8M |
| Beneficio Operativo | -$13.8M | -$29.4M | -$43.3M | -$34.9M | -$3.6M | -$7.7M | -$14.9M | -$16.4M | -$15.4M | -$19.8M |
| EBITDA | -$13.1M | -$28.6M | -$42.6M | -$46.1M | -$3.6M | -$7.7M | -$14.3M | -$15.4M | -$15.0M | -$20.8M |
| Gastos por Intereses | $16000 | $17000 | $23000 | $15000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Beneficio Antes de Impuestos | -$13.4M | -$28.9M | -$43.4M | -$47.0M | -$3.6M | -$7.7M | -$14.3M | -$15.4M | -$15.0M | -$20.8M |
| Impuestos | 0 | $29000 | $103000 | $638000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Beneficio Neto | -$13.4M | -$28.9M | -$43.5M | -$47.6M | -$3.6M | -$7.7M | -$14.3M | -$15.4M | -$15.0M | -$20.8M |
| BPA | $-2620.80 | $-3666.83 | $-3126.86 | $-3156.74 | $-206.42 | $-52.78 | $-48.54 | $-51.41 | $-44.96 | $-21.58 |
| BPA Diluido | $-2620.80 | $-3666.83 | $-3126.86 | $-3156.74 | $-206.42 | $-52.78 | $-48.54 | $-51.41 | $-44.96 | $-21.58 |
| Acciones en Circulación (Diluidas) | $5110 | $7883 | $13925 | $15078 | $17363 | $146092 | $295075 | $300037 | $334132 | $966124 |
Balance (10 años)
| Año | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Caja y Equivalentes | $16.4M | $53.4M | $39.2M | $9.3M | $1.6M | $39.1M | $9.6M | $13.4M | $5.8M | $8.5M |
| Inversiones a Corto | $1.9M | $1.8M | $1.3M | $770000 | 0 | 0 | $16.8M | 0 | 0 | 0 |
| Cuentas por Cobrar | $721000 | $478000 | $2.0M | $3.5M | 0 | $21056 | 0 | 0 | 0 | 0 |
| Inventario | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Activos Corrientes | $20.7M | $56.3M | $43.6M | $13.7M | $1.7M | $40.4M | $27.2M | $14.0M | $6.6M | $9.3M |
| Inmovilizado Material | $4.0M | $8.2M | $12.2M | $3.8M | $1349 | $172888 | $81313 | $173941 | $82175 | 0 |
| Fondo de Comercio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Activos Intangibles | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Activos Totales | $24.7M | $64.5M | $61.5M | $21.3M | $1.8M | $40.6M | $28.1M | $14.9M | $7.3M | $9.3M |
| Cuentas por Pagar | $1.2M | $1.9M | $2.8M | $3.5M | $155957 | $2.6M | $1.4M | $806004 | $870229 | $544057 |
| Deuda a Corto | 0 | 0 | 0 | $544000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pasivos Corrientes | $1.9M | $5.7M | $7.7M | $8.3M | $2.0M | $4.6M | $3.4M | $2.8M | $3.4M | $6.2M |
| Deuda a Largo | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pasivos Totales | $2.0M | $5.7M | $8.0M | $9.7M | $2.0M | $4.7M | $3.4M | $2.8M | $3.4M | $6.2M |
| Reservas | -$62.6M | -$98.3M | -$141.8M | -$189.4M | -$8.0M | -$15.7M | -$30.0M | -$45.4M | -$60.4M | -$81.3M |
| Patrimonio Neto | $22.7M | $58.8M | $53.5M | $11.5M | -$237701 | $35.9M | $24.6M | $12.1M | $3.9M | $3.2M |
| Deuda Total | 0 | 0 | 0 | $1.3M | 0 | $169327 | $80494 | $175053 | $84164 | 0 |
| Deuda Neta | -$18.3M | -$55.2M | -$40.6M | -$8.7M | -$1.6M | -$39.0M | -$26.4M | -$13.2M | -$5.7M | -$8.5M |
| Capital Circulante | $18.8M | $50.6M | $35.9M | $5.4M | -$283495 | $35.8M | $23.8M | $11.2M | $3.2M | $3.2M |
Flujo de Caja (10 años)
| Año | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Beneficio Neto | -$13.4M | -$28.9M | -$43.5M | -$47.6M | -$3.6M | -$7.7M | -$14.3M | -$15.4M | -$15.0M | -$20.8M |
| Amortizaciones | $701000 | $829000 | $859000 | $854000 | $852 | $1403 | $1781 | $1284 | $735 | 0 |
| Compensación en Acciones | 0 | 0 | 0 | 0 | $139960 | $1.5M | $3.0M | $3.0M | $2.3M | $1.4M |
| Cambio en Capital Circulante | $392000 | $5.1M | -$642000 | $227000 | $118711 | -$5.1M | -$1.6M | -$518073 | $392255 | $3.5M |
| Flujo de Caja Operativo | -$12.0M | -$22.1M | -$39.1M | -$29.0M | -$3.3M | -$11.3M | -$13.1M | -$13.4M | -$12.3M | -$14.8M |
| Inversiones (CapEx) | -$482000 | -$5.0M | -$9.6M | -$920999 | 0 | -$3854 | -$172555 | 0 | 0 | -$4 |
| Adquisiciones | 0 | $7000 | 0 | 0 | 0 | $451600 | $172555 | 0 | 0 | 0 |
| Recompra de Acciones | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividendos Pagados | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Flujo de Caja Libre | -$12.5M | -$27.1M | -$48.7M | -$30.0M | -$3.3M | -$11.3M | -$13.3M | -$13.4M | -$12.3M | -$14.8M |
Crecimiento y Márgenes (10 años)
| Año | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Crecimiento Beneficio Neto (anual) | -116.4% | -50.6% | -9.3% | +92.5% | -115.2% | -85.7% | -7.7% | +2.6% | -38.8% | |
| Crecimiento BPA (anual) | -39.9% | +14.7% | -1.0% | +93.5% | +74.4% | +8.0% | -5.9% | +12.5% | +52.0% | |
| Cambio en Acciones (anual) | +54.3% | +76.6% | +8.3% | +15.2% | +741.4% | +102.0% | +1.7% | +11.4% | +189.1% | |
| Crecimiento FCF (anual) | -117.3% | -79.4% | +38.4% | +88.9% | -239.7% | -17.3% | -1.2% | +8.1% | -20.3% | |
| Tasa Impositiva Efectiva | -0.0% | -0.1% | -0.2% | -1.4% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% |
Datos por Acción (10 años)
| Año | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF por Acción | $-2443.64 | $-3441.96 | $-3495.51 | $-1987.40 | $-191.48 | $-77.31 | $-44.91 | $-44.68 | $-36.88 | $-15.34 |
| Dividendo por Acción | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Acciones en Circulación (Básicas) | $5110 | $7883 | $13925 | $15078 | $17363 | $146092 | $295075 | $300037 | $334132 | $966124 |
Qué mirar en Biotech
La mayoría de biotechs pequeñas pierden dinero. Analizarlas con P/E no tiene sentido — mira caja y pipeline.
- Cash Runway — Meses de caja al ritmo de gasto actual. <18 meses = riesgo de dilución urgente
- Cash burn anual — Ritmo al que queman caja operativa. Comparar con posición de caja para proyectar runway
- Total Debt — Biotech sin ingresos + deuda = receta para bancarrota
- I+D / Capitalización — Cuánto invierten en pipeline vs lo que vale la empresa — indicador de intensidad investigadora
- Market cap / Cash — Si cotiza cerca de su caja, el mercado le da ~0 valor al pipeline — puede ser oportunidad o trampa
Rentabilidad
| Rentabilidad sobre capital | -302.75% |
| Rentabilidad sobre capital invertido | -129.90% |
| Rentabilidad sobre activos | -128.66% |
| Margen bruto | 0.00% |
| Margen operativo | 0.00% |
| Margen neto | 0.00% |
Salud financiera
| Deuda / Patrimonio | 0.00 |
| Ratio corriente | 19.48 |
| Piotroski F-Score | 2 |
| Altman Z-Score | -18.57 |
Ratios Clave (10 años)
| Año | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | -4.87 | -3.15 | -5.40 | -0.35 | -1.87 | -3.02 | -0.84 | -0.96 | -0.52 | -0.13 |
| P/VC | 2.87 | 1.55 | 4.39 | 1.46 | -28.22 | 0.65 | 0.49 | 1.22 | 2.00 | 0.89 |
| P/V | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Margen Bruto | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Margen Operativo | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Margen Neto | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Empresas relacionadas: ATXI · AZTR · GTBP · LIPO · NKGN · PBM · PTIX
Explorar sector: Healthcare · Biotechnology
Más secciones de INDP: Resumen · Valoración · Estadísticas · Estimaciones · Técnico · Propiedad · Noticias · Eventos
Descubre más: Radar — señales de acciones infravaloradas · Academia de Inversión — aprende a analizar acciones