Detailed financial statements for Polyrizon Ltd. (PLRZ): 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.
Polyrizon Ltd. is an Israeli biotechnology firm specializing in the creation of medical device hydrogels, delivered as nasal sprays. These innovative sprays are designed to form a protective barrier within the nasal cavity, preventing viruses and allergens from attaching to the nasal epithelial tissue.
Analysis Summary
Balance sheet quality for PLRZ: current ratio of 29.0. 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 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | $1000 | $6000 | $5000 | $4000 | $118000 | $342000 |
| Gross Profit | -$1000 | -$6000 | -$5000 | -$4000 | -$118000 | -$342000 |
| Research & Development | $38000 | $245000 | $347000 | $332000 | $534000 | $2.1M |
| Selling, General & Admin | $33000 | $452000 | $548000 | $303000 | $768000 | $3.8M |
| Operating Expenses | $71000 | $697000 | $895000 | $635000 | $1.3M | $5.9M |
| Operating Income | -$72000 | -$703000 | -$895000 | -$635000 | -$1.3M | -$6.2M |
| EBITDA | -$72000 | -$703000 | -$772000 | -$631000 | -$1.4M | -$5.9M |
| Interest Expense | 0 | $2000 | $2000 | $2000 | $3000 | $3.1M |
| Pre-tax Income | -$73000 | -$711000 | -$779000 | -$600000 | -$1.5M | -$3.3M |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -$73000 | -$711000 | -$779000 | -$600000 | -$1.5M | -$3.3M |
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $-134.14 | $-2.07 |
| EPS (Diluted) | $0.00 | $0.00 | $0.00 | $0.00 | $-134.14 | $-2.07 |
| Shares Outstanding (Diluted) | 0 | 0 | 0 | 0 | $11965 | $1.6M |
Balance Sheet (10y)
| Year | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Cash & Equivalents | $10000 | $523000 | $36000 | $4000 | $2.6M | $1.3M |
| Short-term Investments | 0 | 0 | 0 | $37000 | 0 | $11.0M |
| Receivables | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $19000 | $544000 | $51000 | $54000 | $2.7M | $12.9M |
| Property, Plant & Equipment | $5000 | $18000 | $16000 | $12000 | $10000 | $12000 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | $2.9M | $2.5M |
| Total Assets | $24000 | $687000 | $546000 | $559000 | $5.5M | $21.4M |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term Debt | 0 | 0 | 0 | $200000 | 0 | 0 |
| Total Current Liabilities | $8000 | $690000 | $1.2M | $502000 | $261000 | $443000 |
| Long-term Debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | $8000 | $690000 | $1.2M | $750000 | $261000 | $443000 |
| Retained Earnings | -$1.4M | -$2.1M | -$2.9M | -$3.5M | -$5.1M | -$8.4M |
| Total Equity | $16000 | -$3000 | -$652000 | $57000 | $5.3M | $21.0M |
| Total Debt | 0 | 0 | 0 | $200000 | 0 | 0 |
| Net Debt | -$10000 | -$523000 | -$36000 | $159000 | -$2.6M | -$12.3M |
| Working Capital | $11000 | -$146000 | -$1.1M | -$448000 | $2.4M | $12.4M |
Cash Flow (10y)
| Year | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Income | -$73000 | -$711000 | -$779000 | -$600000 | -$1.5M | -$3.3M |
| Depreciation & Amortization | $1000 | $6000 | $5000 | $4000 | $118000 | $342000 |
| Stock-based Compensation | 0 | $184000 | $130000 | $100000 | $51000 | 0 |
| Change in Working Capital | -$1000 | $29000 | -$344000 | $7000 | -$21000 | -$158000 |
| Operating Cash Flow | -$73000 | -$492000 | -$1.1M | -$537000 | -$1.1M | -$4.5M |
| Capital Expenditure | -$6000 | -$18999 | -$3000 | 0 | 0 | -$7000 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$79000 | -$511000 | -$1.1M | -$537000 | -$1.1M | -$4.5M |
Growth & Margins (10y)
| Year | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Income Growth (YoY) | -874.0% | -9.6% | +23.0% | -157.5% | -115.9% | |
| EPS Growth (YoY) | +98.5% | |||||
| Shares Change (YoY) | +13341.4% | |||||
| FCF Growth (YoY) | -546.8% | -122.1% | +52.7% | -113.6% | -295.4% | |
| Effective Tax Rate | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| FCF Per Share | $-95.86 | $-2.82 | ||||
| Dividends Per Share | $0.00 | $0.00 | ||||
| Shares Outstanding (Basic) | 0 | 0 | 0 | 0 | $11000 | $1.6M |
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
Financial Health
| Piotroski F-Score | 2 |
| Altman Z-Score | 17.68 |
Key Ratios (10y)
| Year | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| P/E | 0.00 | 0.00 | 0.00 | 0.00 | -24.27 | -4.10 |
| P/B | 0.00 | 0.00 | 0.00 | 0.00 | 6.77 | 0.65 |
| P/S | 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% |
| Operating Margin | 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% |
Related companies: AIM · CYCN · KTTA · NBY · PMCB · QNRX · RADX
Explore sector: Healthcare · Biotechnology
More sections of PLRZ: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks