Celcuity Inc.
NASDAQ:CELC · NASDAQ Capital Market
-$4.04 today
Vol 1.83M · Avg 1.24M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:CELC · Revenue to Net Income
Key Ratios
Analysis
$0 of revenue converted into -$192.9M of net income for the selected period. Gross margin is 0.0% and net margin is 0.0%, showing how much revenue survives after costs and taxes. EPS is $-3.89, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | $0 | $0 | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $167.0K | $0 | $0 | $0 | $0 | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$167.0K | $0 | $0 | $0 | $0 | $8.9B | $7.6B | $6.2B |
| Gross Margin | — | — | — | — | — | 9.8% | 28.9% | 38.3% |
| Research & Development | $145.0M +39.1% | $104.2M +72.0% | $60.6M +71.7% | $35.3M +37.0% | $25.8M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $27.2M +200.1% | $9.1M +60.8% | $5.6M +28.7% | $4.4M +68.6% | $2.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $172.2M +52.0% | $113.3M +71.0% | $66.2M +68.1% | $39.4M +38.9% | $28.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $167.0K +28.5% | $129.9K -9.0% | $142.8K -32.3% | $210.9K -30.4% | $303.2K | $374.2M | $1.2B | $631.8M |
| EBITDA | -$159.7M -57.6% | -$101.4M -73.8% | -$58.3M -53.2% | -$38.1M -35.7% | -$28.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | — | — | — | — | — | 5.6% | 46.3% | 42.0% |
| Operating Income | -$172.2M -52.0% | -$113.3M -71.0% | -$66.2M -68.1% | -$39.4M -38.9% | -$28.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | — | — | — | — | — | 16.6% | 24.1% | 22.0% |
| Interest Income | $12.3M +4.5% | $11.8M +51.3% | $7.8M +590.0% | $1.1M +8399.2% | $13.3K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $17.1M +66.8% | $10.3M +93.0% | $5.3M +152.9% | $2.1M +66.8% | $1.3M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$4.8M -426.0% | $1.5M -39.3% | $2.5M +350.4% | -$978.9K +21.6% | -$1.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$177.0M -58.4% | -$111.8M -75.3% | -$63.8M -58.0% | -$40.4M -36.4% | -$29.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | — | — | — | — | — | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | -$177.0M -58.4% | -$111.8M -75.3% | -$63.8M -58.0% | -$40.4M -36.4% | -$29.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | — | — | — | — | — | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$4 -33.6% | -$3 -5.2% | -$3 -0.4% | -$3 -17.5% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$4 -33.6% | -$3 -5.2% | -$3 -0.4% | -$3 -17.5% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $52.5M +33.2% | $39.4M +66.6% | $23.7M +53.6% | $15.4M +15.2% | $13.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $52.5M +33.2% | $39.4M +66.6% | $23.7M +53.6% | $15.4M +15.2% | $13.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Centessa Pharmaceuticals plc
NASDAQ:CNTA
$6.16B
Apogee Therapeutics, Inc.
NASDAQ:APGE
$5.45B
Legend Biotech Corporation
NASDAQ:LEGN
$5.43B
CG Oncology, Inc. Common stock
NASDAQ:CGON
$5.39B
Travere Therapeutics, Inc.
NASDAQ:TVTX
$5.08B
Xenon Pharmaceuticals Inc.
NASDAQ:XENE
$4.18B
Disc Medicine, Inc.
NASDAQ:IRON
$2.70B
Ultragenyx Pharmaceutical Inc.
NASDAQ:RARE
$2.70B
Zai Lab Limited
NASDAQ:ZLAB
$2.08B
Ascentage Pharma Group International
NASDAQ:AAPG
$403.00M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CELC generate?
Celcuity Inc. (CELC) reported $0.00 of revenue in fiscal 2025.
Is CELC profitable?
Celcuity Inc. (CELC) reported -$177,042,000.00 of net income.
Explore More
Continue the stock analysis
Jump to another research area for this company.