Detailed financial statements for Celcuity Inc. (CELC): 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.
Celcuity, Inc. operates as a cellular analysis company. The company discovers new cancer sub-types and commercializing diagnostic tests designed to improve the clinical outcomes of cancer patients treated with targeted therapies. The firm's proprietary CELx diagnostic platform is the commercially ready technology that uses a patient's living tumor cells to identify the specific abnormal cellular process driving a patient's cancer and the targeted therapy that treats it.
Analysis Summary
Trailing-twelve-month margins: gross margin 0.0%, operating margin 0.0%, net margin 0.0%.
At the current price of $82.58, CELC has negative trailing earnings (P/E not meaningful) and an ROE of -350.78%. Market capitalisation stands at $4.0B.
Balance sheet quality for CELC: current ratio of 10.5, net cash position of $246.1M. 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 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | $73059 | $104704 | $223037 | 0 | 0 | 0 | 0 | 0 | 0 | $167000 |
| Gross Profit | -$73059 | -$104704 | -$223037 | 0 | 0 | 0 | 0 | 0 | 0 | -$167000 |
| Research & Development | $3.1M | $5.0M | $6.3M | $6.3M | $7.7M | $25.8M | $35.3M | $60.6M | $104.2M | $145.0M |
| Selling, General & Admin | $263664 | $972518 | $1.6M | $1.8M | $2.1M | $2.6M | $4.4M | $5.6M | $9.1M | $27.2M |
| Operating Expenses | $3.3M | $6.0M | $7.9M | $7.8M | $9.6M | $28.4M | $39.4M | $66.2M | $113.3M | $172.2M |
| Operating Income | -$3.3M | -$6.0M | -$7.9M | -$7.8M | -$9.6M | -$28.4M | -$39.4M | -$66.2M | -$113.3M | -$172.2M |
| EBITDA | -$3.3M | -$5.8M | -$7.7M | -$7.5M | -$9.2M | -$28.0M | -$38.1M | -$58.3M | -$101.4M | -$159.7M |
| Interest Expense | 0 | $451664 | $111 | $159 | $120 | $1.3M | $2.1M | $5.3M | $10.3M | $17.1M |
| Pre-tax Income | -$3.3M | -$6.3M | -$7.5M | -$7.4M | -$9.5M | -$29.6M | -$40.4M | -$63.8M | -$111.8M | -$177.0M |
| Income Tax | 0 | $48175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -$3.3M | -$6.3M | -$7.5M | -$7.4M | -$9.5M | -$29.6M | -$40.4M | -$63.8M | -$111.8M | -$177.0M |
| EPS | $-0.49 | $-0.84 | $-0.74 | $-0.69 | $-0.89 | $-2.28 | $-2.68 | $-2.69 | $-2.83 | $-3.78 |
| EPS (Diluted) | $-0.49 | $-0.84 | $-0.74 | $-0.69 | $-0.89 | $-2.28 | $-2.68 | $-2.69 | $-2.83 | $-3.78 |
| Shares Outstanding (Diluted) | $6.7M | $7.5M | $10.1M | $10.2M | $10.3M | $13.4M | $15.4M | $23.7M | $39.4M | $52.5M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | -$47000 | 0 |
| Operating Income | -$42.8M | -$49.2M | -$50.5M | -$66.1M |
| EBITDA | -$39.2M | -$44.8M | -$46.7M | -$54.6M |
| Net Income | -$43.8M | -$51.0M | -$52.8M | -$78.9M |
| EPS | $-0.92 | $-0.96 | $-0.97 | $-1.44 |
| EPS (Diluted) | $-0.92 | $-0.96 | $-0.97 | $-1.44 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Cash & Equivalents | $5.9M | $2.6M | $15.9M | $18.7M | $11.6M | $84.3M | $24.6M | $30.7M | $22.5M | $165.7M |
| Short-term Investments | 0 | $21.6M | $9.0M | $22009 | $22009 | 0 | $144.0M | $149.9M | $212.6M | $275.8M |
| Receivables | 0 | 0 | 0 | 0 | 0 | $298764 | $203665 | $805882 | $1.6M | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $5.9M | $24.5M | $25.2M | $19.3M | $12.2M | $85.4M | $175.2M | $190.6M | $244.6M | $465.7M |
| Property, Plant & Equipment | $144912 | $280056 | $813613 | $1.0M | $789787 | $554345 | $506560 | $628801 | $552017 | $550000 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $6.1M | $32.0M | $26.0M | $20.3M | $13.0M | $85.9M | $175.7M | $191.2M | $245.1M | $466.6M |
| Accounts Payable | $331534 | $71913 | $119811 | $142773 | $217377 | $1.5M | $2.6M | $5.1M | $9.4M | $6.4M |
| Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | $194198 | 0 | 0 | $54000 |
| Total Current Liabilities | $445359 | $578053 | $662332 | $911327 | $1.2M | $2.5M | $6.9M | $14.2M | $31.7M | $44.2M |
| Long-term Debt | 0 | 0 | 0 | 0 | 0 | $14.6M | $35.0M | $37.0M | $97.7M | $195.3M |
| Total Liabilities | $445359 | $578053 | $682210 | $983229 | $1.3M | $17.2M | $41.9M | $51.5M | $129.5M | $366.0M |
| Retained Earnings | -$8.3M | -$2.0M | -$9.5M | -$16.8M | -$26.3M | -$55.9M | -$96.3M | -$160.1M | -$271.9M | -$448.9M |
| Total Equity | $5.6M | $31.4M | $25.3M | $19.3M | $11.7M | $68.7M | $133.8M | $139.8M | $115.6M | $100.6M |
| Total Debt | 0 | 0 | $25608 | $256137 | $262488 | $14.9M | $35.2M | $37.4M | $98.0M | $195.4M |
| Net Debt | -$5.9M | -$24.2M | -$24.9M | -$18.5M | -$11.4M | -$69.4M | -$133.3M | -$143.1M | -$137.2M | -$246.1M |
| Working Capital | $5.5M | $23.9M | $24.6M | $18.3M | $11.0M | $82.8M | $168.3M | $176.4M | $212.8M | $421.5M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Cash & Equivalents | $74.3M | $165.7M | $145.2M | $182.0M |
| Total Assets | $476.0M | $466.6M | $410.2M | $828.2M |
| Total Liabilities | $359.0M | $366.0M | $356.6M | $841.0M |
| Total Equity | $117.0M | $100.6M | $53.5M | -$12.8M |
| Total Debt | $320.3M | $195.4M | $195.6M | $754.4M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Net Income | -$3.3M | -$6.3M | -$7.5M | -$7.4M | -$9.5M | -$29.6M | -$40.4M | -$63.8M | -$111.8M | -$177.0M |
| Depreciation & Amortization | $73059 | $104704 | $223037 | $338996 | $385591 | $303235 | $210918 | $142772 | $130000 | $167000 |
| Stock-based Compensation | $187306 | $874386 | $1.2M | $1.0M | $1.8M | $2.6M | $4.6M | $4.9M | $7.0M | $21.4M |
| Change in Working Capital | $161755 | -$101909 | -$73431 | -$62239 | $179016 | $819811 | -$1.2M | $3.9M | $18.3M | -$2.7M |
| Operating Cash Flow | -$2.9M | -$4.9M | -$6.1M | -$6.0M | -$7.1M | -$20.3M | -$36.0M | -$53.8M | -$83.5M | -$153.3M |
| Capital Expenditure | -$40903 | -$239848 | -$629608 | -$380201 | -$89371 | -$81898 | -$158768 | -$97644 | -$249878 | -$249000 |
| Acquisitions | 0 | 0 | $4000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | -$55138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$2.9M | -$5.2M | -$6.7M | -$6.4M | -$7.2M | -$20.4M | -$36.2M | -$53.9M | -$83.7M | -$153.5M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Operating Cash Flow | -$44.8M | -$36.4M | -$55.1M | -$55.4M |
| Capital Expenditure | -$97000 | -$53000 | -$249000 | -$51000 |
| Free Cash Flow | -$44.9M | -$36.5M | -$55.3M | -$55.5M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $6.8M | $9.5M | $5.3M | $6.9M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Net Income Growth (YoY) | | -88.9% | -19.7% | +1.6% | -28.7% | -212.5% | -36.4% | -58.0% | -75.3% | -58.4% |
| EPS Growth (YoY) | | -71.4% | +11.9% | +6.8% | -29.0% | -156.2% | -17.5% | -0.4% | -5.2% | -33.6% |
| Shares Change (YoY) | | +11.1% | +35.7% | +1.0% | +0.4% | +30.3% | +15.2% | +53.6% | +66.6% | +33.2% |
| FCF Growth (YoY) | | -77.1% | -29.3% | +4.9% | -13.4% | -181.9% | -77.3% | -49.1% | -55.3% | -83.4% |
| Effective Tax Rate | -0.0% | -0.8% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| FCF Per Share | $-0.44 | $-0.70 | $-0.66 | $-0.62 | $-0.70 | $-1.52 | $-2.35 | $-2.28 | $-2.12 | $-2.92 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $6.7M | $7.5M | $10.1M | $10.2M | $10.3M | $13.4M | $15.4M | $23.7M | $39.4M | $52.5M |
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 | -350.78% |
| Return on Invested Capital | -28.14% |
| Return on Assets | -27.35% |
| Gross Margin | 0.00% |
| Operating Margin | 0.00% |
| Net Margin | 0.00% |
Financial Health
| Debt / Equity | -59.02 |
| Current Ratio | 8.93 |
| Piotroski F-Score | 2 |
| Altman Z-Score | 7.11 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| P/E | -29.16 | -22.56 | -32.42 | -15.42 | -10.29 | -5.79 | -5.23 | -5.42 | -4.63 | -26.39 |
| P/B | 17.11 | 4.50 | 9.58 | 5.64 | 8.04 | 2.57 | 1.61 | 2.47 | 4.47 | 52.11 |
| P/S | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Margin | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Margin | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Margin | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |