
Catalyst (CPRX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
141.4M
Gross Profit
123.5M
87.33%
Operating Income
63.4M
44.81%
Net Income
56.7M
40.12%
EPS (Diluted)
$0.45
Balance Sheet Metrics
Total Assets
908.9M
Total Liabilities
114.6M
Shareholders Equity
794.3M
Debt to Equity
0.14
Cash Flow Metrics
Operating Cash Flow
58.2M
Free Cash Flow
60.0M
Revenue & Profitability Trend
Catalyst Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 491.7M | 398.2M | 214.2M | 140.8M | 119.1M |
Cost of Goods Sold | 68.8M | 52.0M | 34.4M | 21.9M | 17.0M |
Gross Profit | 422.9M | 346.2M | 179.8M | 118.9M | 102.0M |
Gross Margin % | 86.0% | 86.9% | 83.9% | 84.5% | 85.7% |
Operating Expenses | |||||
Research & Development | 12.6M | 93.2M | 19.8M | 16.9M | 16.5M |
Selling, General & Administrative | 177.7M | 133.7M | 57.1M | 49.6M | 44.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 190.4M | 226.9M | 76.9M | 66.6M | 60.7M |
Operating Income | 195.1M | 86.8M | 101.8M | 52.4M | 41.3M |
Operating Margin % | 39.7% | 21.8% | 47.5% | 37.2% | 34.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 5.1M | 7.7M | 2.9M | 282.0K | 587.0K |
Pre-tax Income | 216.3M | 94.5M | 104.7M | 52.7M | 41.9M |
Income Tax | 52.4M | 23.1M | 21.6M | 13.2M | -33.1M |
Effective Tax Rate % | 24.2% | 24.4% | 20.7% | 25.0% | -79.0% |
Net Income | 163.9M | 71.4M | 83.1M | 39.5M | 75.0M |
Net Margin % | 33.3% | 17.9% | 38.8% | 28.0% | 63.0% |
Key Metrics | |||||
EBITDA | 227.8M | 119.7M | 103.1M | 52.6M | 41.4M |
EPS (Basic) | $1.38 | $0.67 | $0.80 | $0.38 | $0.72 |
EPS (Diluted) | $1.31 | $0.63 | $0.75 | $0.37 | $0.71 |
Basic Shares Outstanding | 118457673 | 106279736 | 103374606 | 103379349 | 103512913 |
Diluted Shares Outstanding | 118457673 | 106279736 | 103374606 | 103379349 | 103512913 |
Income Statement Trend
Catalyst Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 517.6M | 137.6M | 298.4M | 171.4M | 130.2M |
Short-term Investments | - | - | 0 | 19.8M | 10.0M |
Accounts Receivable | 65.5M | 53.5M | 10.4M | 6.6M | 6.0M |
Inventory | 19.5M | 15.6M | 6.8M | 7.9M | 4.7M |
Other Current Assets | 1.0M | 138.0K | 354.0K | 432.0K | 883.0K |
Total Current Assets | 623.6M | 219.3M | 320.8M | 210.1M | 159.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.2M | 2.5M | 2.8M | 3.0M | 129.8K |
Goodwill | 156.7M | 194.0M | 32.5M | 0 | - |
Intangible Assets | 156.7M | 194.0M | 32.5M | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 46.0M | 36.5M | 18.7M | 23.7M | 33.0M |
Total Non-Current Assets | 227.8M | 250.8M | 54.8M | 27.7M | 33.1M |
Total Assets | 851.4M | 470.1M | 375.6M | 237.8M | 192.4M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 16.6M | 14.8M | 4.0M | 2.8M | 4.3M |
Short-term Debt | 402.0K | 369.0K | 337.0K | 308.0K | 29.0K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 417.0K | 465.0K | 238.0K | 243.0K | 106.0K |
Total Current Liabilities | 120.7M | 76.1M | 57.6M | 27.1M | 22.8M |
Non-Current Liabilities | |||||
Long-term Debt | 2.8M | 3.2M | 3.6M | 3.9M | 0 |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 315.0K | 485.0K | 14.1M | - | - |
Total Non-Current Liabilities | 3.1M | 6.2M | 17.6M | 3.9M | 0 |
Total Liabilities | 123.8M | 82.2M | 75.2M | 31.0M | 22.8M |
Equity | |||||
Common Stock | 121.0K | 107.0K | 105.0K | 103.0K | 104.0K |
Retained Earnings | 285.2M | 121.3M | 49.9M | -26.3M | -53.7M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 727.6M | 387.9M | 300.4M | 206.8M | 169.6M |
Key Metrics | |||||
Total Debt | 3.2M | 3.6M | 3.9M | 4.2M | 29.0K |
Working Capital | 502.9M | 143.3M | 263.2M | 183.0M | 136.5M |
Balance Sheet Composition
Catalyst Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 163.9M | 71.4M | 83.1M | 39.5M | 75.0M |
Depreciation & Amortization | 37.8M | 32.9M | 1.2M | 192.0K | 92.0K |
Stock-Based Compensation | 22.3M | 14.2M | 7.9M | 6.1M | 6.3M |
Working Capital Changes | -14.4M | -37.3M | -1.9M | -4.5M | 1.1M |
Operating Cash Flow | 199.5M | 146.6M | 99.7M | 50.9M | 50.2M |
Investing Activities | |||||
Capital Expenditures | -556.0K | -231.0K | -29.0K | -1.0M | -11.0K |
Acquisitions | - | - | - | - | - |
Investment Purchases | 0 | -13.5M | 0 | -10.0M | -10.0M |
Investment Sales | 0 | 0 | 19.2M | 0 | 5.0M |
Investing Cash Flow | -556.0K | -212.0M | 9.2M | -11.0M | -5.0M |
Financing Activities | |||||
Share Repurchases | -296.0K | 0 | -6.9M | -12.1M | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 127.2M | -13.6M | -7.9M | -12.2M | -56.0K |
Free Cash Flow | 239.3M | 61.9M | 116.0M | 59.4M | 45.0M |
Net Change in Cash | 326.1M | -79.0M | 101.0M | 27.6M | 45.2M |
Cash Flow Trend
Catalyst Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.26
Forward P/E
13.40
Price to Book
2.89
Price to Sales
4.43
PEG Ratio
0.54
Profitability Ratios
Profit Margin
37.36%
Operating Margin
45.24%
Return on Equity
28.49%
Return on Assets
18.13%
Financial Health
Current Ratio
6.71
Debt to Equity
0.35
Beta
0.70
Per Share Data
EPS (TTM)
$1.65
Book Value per Share
$7.00
Revenue per Share
$4.63
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cprx | 2.5B | 12.26 | 2.89 | 28.49% | 37.36% | 0.35 |
Vertex | 100.2B | 27.77 | 5.83 | 22.77% | 31.86% | 8.89 |
Regeneron | 62.9B | 14.95 | 2.06 | 15.34% | 31.37% | 9.04 |
BridgeBio Pharma | 9.4B | -16.98 | -5.24 | 36.76% | 98.25% | -1.04 |
Madrigal | 8.5B | -17.67 | 12.12 | -36.30% | -54.68% | 17.81 |
Blueprint Medicines | 8.4B | -120.99 | 24.43 | -47.71% | -27.70% | 208.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.