Detailed financial statements for AEON Biopharma, Inc. (AEON): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
AEON Biopharma, Inc. is a biopharmaceutical company primarily engaged in developing therapies based on botulinum toxins, aimed at treating various debilitating medical conditions. Among its key investigational products is ABP-450, a 900 kDa botulinum toxin complex, which is being advanced for therapeutic use in conditions such as migraine, cervical dystonia, and gastroparesis. The entity, originally known as ALPHAEON Corporation, adopted the name AEON Biopharma, Inc.
Analysis Summary
Trailing-twelve-month margins: gross margin 0.0%, operating margin 0.0%, net margin 0.0%.
At the current price of $0.26, AEON has negative trailing earnings (P/E not meaningful) and an ROE of 204.18%. Market capitalisation stands at $11M.
Balance sheet quality for AEON: current ratio of 0.5, net debt of $32.7M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | $3.4M | $2.5M | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | $1000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | $3.4M | $2.5M | 0 | 0 | 0 | 0 | 0 |
| Research & Development | $4.8M | $7.3M | $25.7M | $34.8M | $33.0M | $14.2M | $4.1M |
| Selling, General & Admin | $46.0M | $11.6M | $11.2M | $13.7M | $19.8M | $13.6M | $12.2M |
| Operating Expenses | $57.3M | $18.9M | $65.8M | $48.4M | $348.1M | -$73.0M | $12.8M |
| Operating Income | -$54.0M | -$16.4M | -$65.8M | -$48.4M | -$348.1M | $73.0M | -$12.8M |
| EBITDA | -$47.5M | -$15.5M | -$36.9M | -$52.5M | -$52.7M | -$27.7M | -$16.2M |
| Interest Expense | $7.5M | $15000 | 0 | 0 | 0 | 0 | 0 |
| Pre-tax Income | $145.7M | -$32.9M | -$55.6M | -$52.6M | -$384.6M | $42.0M | -$39.2M |
| Income Tax | $14.6M | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | $172.9M | -$32.9M | -$55.6M | -$52.6M | -$384.6M | $42.0M | -$39.2M |
| EPS | $1481.04 | $-0.01 | $18.86 | $-27.25 | $-744.83 | $77.74 | $-3.95 |
| EPS (Diluted) | $1481.04 | $-0.01 | $18.86 | $-27.25 | $-744.83 | $72.93 | $-3.95 |
| Shares Outstanding (Diluted) | $92301 | $479166 | $434805 | $1.9M | $516399 | $575940 | $9.9M |
Balance Sheet (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6.3M | $20.2M | $5.1M | $9.7M | $5.2M | $13000 | $3.0M |
| Short-term Investments | $105.4M | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $267000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $112.1M | $20.4M | $5.2M | $9.8M | $6.2M | $1.6M | $3.4M |
| Property, Plant & Equipment | 0 | 0 | $922000 | $906000 | $594000 | $1.5M | $1.2M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $114.4M | $21.2M | $6.4M | $10.8M | $6.8M | $3.1M | $5.6M |
| Accounts Payable | $1.0M | $2.0M | $1.2M | $7.8M | $3.4M | $5.9M | $942000 |
| Short-term Debt | $14.8M | 0 | $15.6M | $70.9M | 0 | 0 | 0 |
| Total Current Liabilities | $17.5M | $4.2M | $20.8M | $82.6M | $13.0M | $14.1M | $6.9M |
| Long-term Debt | $15.2M | $72.2M | $70.8M | $60.4M | 0 | $11.7M | $34.6M |
| Total Liabilities | $180.2M | $224.4M | $230.3M | $281.2M | $159.9M | $31.7M | $60.6M |
| Retained Earnings | -$333.7M | -$366.6M | -$422.3M | -$474.8M | -$473.6M | -$431.6M | -$470.8M |
| Total Equity | -$67.2M | -$208.3M | -$234.9M | -$287.5M | -$153.0M | -$28.6M | -$55.0M |
| Total Debt | $30.0M | $72.2M | $86.9M | $131.5M | $278000 | $13.0M | $35.7M |
| Net Debt | -$81.8M | $52.0M | $81.8M | $121.8M | -$4.9M | $12.9M | $32.7M |
| Working Capital | $94.7M | $16.2M | -$15.7M | -$72.7M | -$6.8M | -$12.6M | -$3.5M |
Cash Flow (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Income | $160.3M | -$32.9M | -$55.6M | -$52.6M | -$384.6M | $42.0M | -$39.2M |
| Depreciation & Amortization | $1.3M | 0 | $3000 | $68000 | $99000 | $97000 | $78000 |
| Stock-based Compensation | $5.3M | $4.8M | $5.2M | $5.9M | 0 | $6.2M | $5.3M |
| Change in Working Capital | $50000 | $1.5M | $1.4M | $6.3M | -$2.7M | $706000 | -$6.9M |
| Operating Cash Flow | -$44.7M | -$9.5M | -$28.4M | -$35.6M | -$47.8M | -$20.3M | -$17.3M |
| Capital Expenditure | -$1.7M | 0 | -$170000 | -$306000 | 0 | 0 | -$4000 |
| Acquisitions | -$36.5M | -$1.3M | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | -$64000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$46.4M | -$9.5M | -$28.6M | -$35.9M | -$47.8M | -$20.3M | -$17.3M |
Growth & Margins (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | -25.0% | -100.0% | |||||
| Net Income Growth (YoY) | -119.0% | -69.0% | +5.5% | -631.9% | +110.9% | -193.4% | |
| EPS Growth (YoY) | -100.0% | +262044.4% | -244.5% | -2633.3% | +110.4% | -105.1% | |
| Shares Change (YoY) | +419.1% | -9.3% | +343.5% | -73.2% | +11.5% | +1622.7% | |
| FCF Growth (YoY) | +79.6% | -202.3% | -25.5% | -33.3% | +57.6% | +14.7% | |
| Gross Margin | 100.0% | 100.0% | |||||
| Operating Margin | -1607.6% | -650.8% | |||||
| EBITDA Margin | -1414.8% | -616.1% | |||||
| Net Margin | 5151.0% | -1307.1% | |||||
| FCF Margin | -1382.8% | -375.7% | |||||
| Effective Tax Rate | 10.1% | -0.0% | -0.0% | -0.0% | -0.0% | 0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| FCF Per Share | $-502.91 | $-19.74 | $-65.78 | $-18.61 | $-92.61 | $-35.23 | $-1.74 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $92301 | $479166 | $434805 | $1.9M | $516399 | $540355 | $9.9M |
What to look at in Biotech
Most small biotechs lose money. Analysing them with P/E makes no sense — look at cash and pipeline.
- Cash Runway — Months of cash at current burn rate. <18 months = urgent dilution risk
- Annual cash burn — Rate at which they burn operating cash. Compare with cash position to project runway
- Total Debt — Biotech with no revenue + debt = recipe for bankruptcy
- R&D / Market cap — How much they invest in pipeline vs the company value — research-intensity indicator
- Market cap / Cash — If it trades near its cash, the market assigns ~0 value to the pipeline — opportunity or trap
Profitability
| Return on Equity | 204.18% |
| Return on Invested Capital | 1699.74% |
| Return on Assets | -924.25% |
| Gross Margin | 0.00% |
| Operating Margin | 0.00% |
| Net Margin | 0.00% |
Financial Health
| Debt / Equity | -0.18 |
| Current Ratio | 0.54 |
| Piotroski F-Score | 2 |
| Altman Z-Score | -126.80 |
Key Ratios (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| P/E | 0.45 | -92000.00 | 35.12 | -24.31 | -0.70 | 0.50 | -0.28 |
| P/B | -0.91 | -1.52 | -1.23 | -4.44 | -1.75 | -0.74 | -0.20 |
| P/S | 18.21 | 126.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Margin | 100.0% | 100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Margin | -1607.6% | -650.8% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Margin | 5151.0% | -1307.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Related companies: ABP · APM · BOLT · CING · CLNN · CLRB · LYRA
Explore sector: Healthcare · Biotechnology
More sections of AEON: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks