Go Pro

Cocrystal Pharma (COCP) Financials

Cocrystal Pharma logo
$0.93 -0.02 (-2.11%)
Closing price 03:59 PM Eastern
Extended Trading
$0.93 +0.00 (+0.32%)
As of 05:15 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Cocrystal Pharma

Annual Income Statements for Cocrystal Pharma

This table shows Cocrystal Pharma's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-50 -75 -0.61 -49 -48 -9.65 -14 -39 -18 -18 -8.83
Consolidated Net Income / (Loss)
-50 -75 -0.61 -49 -48 -9.65 -14 -39 -18 -18 -8.83
Net Income / (Loss) Continuing Operations
-50 -75 -0.61 -49 -48 -9.71 -14 -39 -18 -18 -8.83
Total Pre-Tax Income
-65 -104 -7.49 -63 -48 -9.65 -14 -39 -18 -18 -8.83
Total Operating Income
-54 -106 -8.26 -63 -48 -9.59 -14 -39 -19 -18 -9.02
Total Gross Profit
0.08 0.00 0.00 0.00 6.56 2.01 0.00 0.00 0.00 0.00 0.00
Total Revenue
0.08 0.00 0.00 0.00 6.56 2.01 0.00 0.00 0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
54 106 8.26 63 55 12 14 39 19 18 9.02
Selling, General & Admin Expense
6.77 4.14 2.44 4.35 4.86 5.57 5.43 5.75 5.99 5.34 3.96
Research & Development Expense
47 102 5.82 4.67 4.00 6.03 8.79 12 15 13 5.06
Total Other Income / (Expense), net
-11 1.55 0.77 0.29 0.24 -0.06 0.04 -0.01 0.58 0.37 0.19
Interest Expense
- - 0.01 -0.05 0.02 0.01 0.00 0.00 -0.64 -0.54 -0.13
Other Income / (Expense), net
-12 1.43 0.78 0.25 0.26 -0.05 0.04 -0.01 -0.07 -0.16 0.05
Basic Earnings per Share
($2.40) ($3.18) ($0.03) ($1.75) ($1.51) ($0.17) ($0.16) ($4.77) ($1.87) ($1.72) ($0.78)
Weighted Average Basic Shares Outstanding
21.01M 23.52M 24.13M 28.01M 31.86M 55.22M 7.36M 8.14M 9.65M 10.17M 11.29M
Diluted Earnings per Share
($2.40) ($3.30) ($0.03) ($1.75) ($1.51) ($0.17) - ($4.77) ($1.87) ($1.72) ($0.78)
Weighted Average Diluted Shares Outstanding
21.01M 23.53M 24.13M 28.01M 31.86M 55.22M 88.37M 8.14M 9.65M 10.17M 11.29M
Weighted Average Basic & Diluted Shares Outstanding
704M 714M 24.13M 28.01M 31.86M 55.22M 88.37M 8.14M 10.17M 10.17M 13.79M

Quarterly Income Statements for Cocrystal Pharma

This table shows Cocrystal Pharma's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-4.17 -4.46 -3.96 -5.34 -4.94 -3.27 -2.30 -2.06 -2.05 -2.43 -2.30
Consolidated Net Income / (Loss)
-4.17 -4.46 -3.96 -5.34 -4.94 -3.27 -2.30 -2.06 -2.05 -2.43 -2.30
Net Income / (Loss) Continuing Operations
-4.17 -4.46 -3.96 -5.34 -4.94 -3.27 -2.30 -2.06 -2.05 -2.43 -2.30
Total Pre-Tax Income
-4.17 -4.46 -3.96 -5.34 -4.94 -3.27 -2.30 -2.06 -2.05 -2.43 -2.30
Total Operating Income
-4.44 -4.67 -4.16 -5.45 -5.04 -3.23 -2.34 -2.11 -2.09 -2.48 -2.36
Total Gross Profit
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.23
Total Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.23
Operating Revenue
- - - - - - 0.00 - - - 0.23
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
4.44 4.67 4.16 5.45 5.04 3.23 2.34 2.11 2.09 2.48 2.58
Selling, General & Admin Expense
1.85 1.40 1.21 1.14 1.80 1.19 0.98 0.99 1.14 0.86 1.21
Research & Development Expense
4.19 4.27 2.95 4.31 3.24 2.04 1.36 1.12 0.95 1.62 1.37
Total Other Income / (Expense), net
0.28 0.20 0.20 0.11 0.10 -0.04 0.04 0.05 0.04 0.06 0.06
Interest Expense
-0.32 -0.18 -0.22 - - - -0.04 -0.03 -0.02 -0.05 -0.02
Other Income / (Expense), net
-0.04 0.02 -0.02 -0.05 -0.01 -0.09 0.00 0.03 0.02 0.01 0.04
Basic Earnings per Share
($0.41) ($0.46) ($0.39) ($0.53) ($0.49) ($0.32) ($0.23) ($0.20) ($0.19) ($0.16) ($0.17)
Weighted Average Basic Shares Outstanding
10.15M 9.65M 10.17M 10.17M 10.17M 10.17M 10.17M 10.17M 10.99M 11.29M 13.79M
Diluted Earnings per Share
($0.41) ($0.46) ($0.39) ($0.53) ($0.49) ($0.32) ($0.23) ($0.20) ($0.19) ($0.16) ($0.17)
Weighted Average Diluted Shares Outstanding
10.15M 9.65M 10.17M 10.17M 10.17M 10.17M 10.17M 10.17M 10.99M 11.29M 13.79M
Weighted Average Basic & Diluted Shares Outstanding
10.17M 10.17M 10.17M 10.17M 10.17M 10.17M 10.17M 10.26M 13.78M 13.79M 13.79M

Annual Cash Flow Statements for Cocrystal Pharma

This table details how cash moves in and out of Cocrystal Pharma's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
5.31 -5.64 -2.86 2.19 4.72 26 26 -22 -11 -16 -2.84
Net Cash From Operating Activities
-10 -15 -6.90 -8.29 -1.56 -9.83 -13 -21 -15 -16 -8.19
Net Cash From Continuing Operating Activities
-10 -15 -6.90 -8.08 -1.56 -9.83 -13 -21 -15 -16 -8.19
Net Income / (Loss) Continuing Operations
-50 -75 -0.61 -49 -48 -9.65 -14 -39 -18 -18 -8.83
Consolidated Net Income / (Loss)
-50 -75 -0.61 -49 -48 -9.65 -14 -39 -18 -18 -8.83
Depreciation Expense
0.19 0.20 0.10 0.05 0.10 0.16 0.19 0.19 0.19 0.13 0.07
Non-Cash Adjustments To Reconcile Net Income
38 62 -0.19 54 46 0.54 0.48 20 0.79 0.75 0.27
Changes in Operating Assets and Liabilities, net
1.68 -2.09 -6.20 -14 0.30 -1.06 0.17 -2.71 2.34 0.14 0.29
Net Cash From Investing Activities
-0.26 0.00 -0.04 1.37 -0.15 -0.24 -0.05 -0.07 -0.12 -0.01 -0.01
Net Cash From Continuing Investing Activities
-0.26 0.00 -0.04 1.37 -0.15 -0.24 -0.05 -0.07 -0.12 -0.01 -0.01
Purchase of Property, Plant & Equipment
-0.34 -0.05 -0.04 -0.03 -0.15 -0.24 -0.05 -0.07 -0.12 -0.01 -0.01
Net Cash From Financing Activities
16 9.02 4.08 8.89 6.42 36 38 -0.03 3.99 0.00 5.37
Net Cash From Continuing Financing Activities
16 9.02 4.08 8.89 6.42 36 38 -0.03 3.99 0.00 5.37
Issuance of Common Equity
16 9.01 3.00 7.68 6.64 36 39 0.00 4.00 0.00 5.37

Quarterly Cash Flow Statements for Cocrystal Pharma

This table details how cash moves in and out of Cocrystal Pharma's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-2.68 -3.39 -4.51 -3.70 -5.12 -3.16 -2.94 -2.16 2.96 -0.70 -2.34
Net Cash From Operating Activities
-2.68 -3.33 -4.50 -3.70 -5.12 -3.16 -2.94 -2.16 -1.36 -1.74 -2.34
Net Cash From Continuing Operating Activities
-2.68 -3.33 -4.50 -3.70 -5.12 -3.16 -2.94 -2.16 -1.36 -1.74 -2.34
Net Income / (Loss) Continuing Operations
-4.17 -4.46 -3.96 -5.34 -4.94 -3.27 -2.30 -2.06 -2.05 -2.43 -2.30
Consolidated Net Income / (Loss)
-4.17 -4.46 -3.96 -5.34 -4.94 -3.27 -2.30 -2.06 -2.05 -2.43 -2.30
Depreciation Expense
0.05 0.04 0.04 0.03 0.03 0.03 0.03 0.02 0.01 0.01 0.01
Non-Cash Adjustments To Reconcile Net Income
-0.11 0.32 0.24 0.24 0.08 0.20 0.08 0.16 -0.10 0.06 0.01
Changes in Operating Assets and Liabilities, net
1.38 0.95 -0.83 1.37 -0.54 0.13 -0.82 -0.28 0.77 0.62 -0.07
Net Cash From Investing Activities
- -0.06 -0.01 - - - 0.00 - -0.01 - 0.00
Net Cash From Continuing Investing Activities
- -0.06 -0.01 - - - 0.00 - -0.01 - 0.00
Net Cash From Financing Activities
- - 0.00 - - - 0.00 - 4.34 1.03 0.00
Net Cash From Continuing Financing Activities
- - 0.00 - - - 0.00 - 4.34 1.03 0.00

Annual Balance Sheets for Cocrystal Pharma

This table presents Cocrystal Pharma's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
224 125 121 69 29 54 79 41 31 13 9.71
Total Current Assets
9.92 5.47 2.18 2.94 8.28 34 59 40 29 12 8.13
Cash & Equivalents
9.28 3.61 0.75 2.72 7.42 33 59 37 26 9.86 7.03
Restricted Cash
- 0.04 0.03 0.03 0.05 0.05 0.05 0.08 0.08 0.08 0.08
Prepaid Expenses
0.44 0.52 0.11 0.19 0.17 0.40 0.57 2.24 1.77 0.43 0.33
Current Deferred & Refundable Income Taxes
- - - - - - - 0.72 0.89 1.22 0.71
Plant, Property, & Equipment, net
0.43 0.28 0.12 0.38 0.43 0.59 0.45 0.34 0.27 0.15 0.09
Total Noncurrent Assets
214 119 119 65 20 20 20 0.32 1.90 1.72 1.49
Other Noncurrent Operating Assets
146 54 54 0.04 0.73 0.54 0.52 0.32 1.90 1.72 1.49
Total Liabilities & Shareholders' Equity
224 125 121 69 29 54 79 41 31 13 9.71
Total Liabilities
57 23 16 1.67 2.82 1.74 1.84 1.27 4.88 3.93 3.38
Total Current Liabilities
6.70 2.04 1.44 1.56 2.29 1.36 1.55 1.22 3.26 2.43 2.21
Accounts Payable
- 0.56 0.84 1.08 2.00 1.08 1.30 0.98 3.02 2.13 1.88
Other Current Liabilities
4.12 1.48 0.57 0.48 0.29 0.28 0.25 0.24 0.24 0.30 0.33
Total Noncurrent Liabilities
50 21 15 0.12 0.54 0.38 0.30 0.06 1.61 1.51 1.17
Other Noncurrent Operating Liabilities
- - - 0.12 0.54 0.38 - - 1.61 1.51 1.17
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
168 102 105 67 26 53 78 40 26 9.52 6.33
Total Preferred & Common Equity
168 102 105 67 26 53 78 40 26 9.52 6.33
Total Common Equity
168 102 105 67 26 53 78 40 26 9.52 6.33
Common Stock
230 240 243 254 261 297 337 337 342 343 349
Retained Earnings
-63 -137 -138 -187 -235 -245 -259 -298 -316 -333 -342

Quarterly Balance Sheets for Cocrystal Pharma

This table presents Cocrystal Pharma's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
33 27 22 16 11 8.51 10 7.43
Total Current Assets
32 24 20 14 8.83 6.77 8.78 5.94
Cash & Equivalents
30 22 18 13 6.92 4.77 7.73 4.69
Restricted Cash
0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08
Prepaid Expenses
1.84 1.57 0.37 0.51 0.39 0.28 0.47 0.42
Current Deferred & Refundable Income Taxes
0.55 1.00 1.08 0.65 1.45 1.64 0.51 0.69
Other Current Assets
- - - - - - - 0.07
Plant, Property, & Equipment, net
0.25 0.24 0.21 0.18 0.13 0.11 0.11 0.08
Total Noncurrent Assets
0.16 1.81 1.70 1.80 1.71 1.63 1.56 1.41
Other Noncurrent Operating Assets
0.16 1.81 1.70 1.80 1.71 1.63 1.56 1.41
Total Liabilities & Shareholders' Equity
33 27 22 16 11 8.51 10 7.43
Total Liabilities
1.92 3.96 4.18 3.53 3.36 3.17 2.78 3.31
Total Current Liabilities
1.92 2.38 2.65 1.95 1.93 1.83 1.52 2.23
Accounts Payable
1.81 2.14 2.40 1.66 1.62 1.51 1.19 1.89
Other Current Liabilities
0.12 0.24 0.25 0.29 0.31 0.32 0.33 0.34
Total Noncurrent Liabilities
0.00 1.58 1.53 1.58 1.42 1.34 1.26 1.08
Other Noncurrent Operating Liabilities
0.00 1.58 - 1.58 - 1.34 1.26 1.08
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
31 23 17 13 7.30 5.33 7.67 4.12
Total Preferred & Common Equity
31 23 17 13 7.30 5.33 7.67 4.12
Total Common Equity
31 23 17 13 7.30 5.33 7.67 4.12
Common Stock
342 342 343 343 343 343 347 349
Retained Earnings
-311 -320 -325 -330 -336 -338 -340 -345

Annual Metrics And Ratios for Cocrystal Pharma

This table displays calculated financial ratios and metrics derived from Cocrystal Pharma's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
694,374,850.00 714,031,508.00 728,238,508.00 29,923,076.00 35,150,058.00 68,563,512.00 97,468,755.00 8,143,000.00 10,173,790.00 10,173,790.00 13,784,065.00
DEI Adjusted Shares Outstanding
57,864,571.00 59,502,626.00 60,686,542.00 2,493,590.00 2,929,172.00 5,713,626.00 8,122,396.00 8,143,000.00 10,173,790.00 10,173,790.00 13,784,065.00
DEI Earnings Per Adjusted Shares Outstanding
-0.87 -1.26 -0.01 -19.67 -16.44 -1.69 -1.75 -4.77 -1.77 -1.72 -0.64
Growth Metrics
- - - - - - - - - - -
Revenue Growth
766.67% -100.00% 0.00% 0.00% 0.00% -69.32% -100.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
-136,062.50% -59.42% 92.91% -748.04% 23.52% 80.57% -48.31% -180.09% 52.30% 2.82% 50.36%
EBIT Growth
-26,438.46% -59.26% 92.83% -737.27% 23.18% 79.98% -47.11% -173.85% 52.04% 3.13% 50.31%
NOPAT Growth
-830.30% -96.15% 92.19% -661.61% 23.07% 80.20% -48.35% -173.04% 52.20% 3.67% 49.55%
Net Income Growth
-50,528.28% -49.38% 99.18% -7,901.31% 1.79% 79.97% -47.03% -173.79% 53.69% 2.67% 49.55%
EPS Growth
-23,900.00% -37.50% 99.09% -5,733.33% 13.71% 88.74% 0.00% 0.00% 60.80% 8.02% 54.65%
Operating Cash Flow Growth
-71.61% -42.05% 52.90% -20.09% 81.15% -528.92% -29.39% -68.53% 31.58% -12.40% 50.31%
Free Cash Flow Firm Growth
90.61% 15.87% 11.78% 79.95% 570.53% -165.90% -21.31% -9.29% -0.47% -15.22% 50.96%
Invested Capital Growth
-11.52% -37.67% 7.04% -39.28% -71.56% 6.61% -1.82% -87.40% -101.83% -836.36% -86.65%
Revenue Q/Q Growth
-10.34% 0.00% 0.00% 0.00% 6.52% 5.67% -100.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-226.76% -84.34% 92.77% -845.19% 15.26% 83.29% -18.84% -2.70% -0.83% 6.82% 8.56%
EBIT Q/Q Growth
-224.83% -83.99% 92.68% -836.89% 15.10% 82.78% -18.30% -2.15% -0.77% 6.83% 8.64%
NOPAT Q/Q Growth
-380.14% -89.62% 91.88% -734.65% 14.76% 82.90% -18.66% -2.10% -0.89% 7.44% 7.67%
Net Income Q/Q Growth
-132.25% -89.22% 99.16% -3,000.53% -7.98% 82.77% -18.28% -2.15% 0.21% 6.41% 8.69%
EPS Q/Q Growth
-3,328.57% -40.43% 99.14% 0.00% 5.03% 82.47% 0.00% -2.14% -5.65% 6.52% 11.36%
Operating Cash Flow Q/Q Growth
-14.23% 4.80% 9.46% -4.94% 32.13% -13.26% -4.44% -10.13% 9.65% 1.00% 14.81%
Free Cash Flow Firm Q/Q Growth
91.14% 13.25% -60.25% 80.08% 591.88% -211.11% -2.57% -15.56% 11.97% 0.85% 16.04%
Invested Capital Q/Q Growth
-14.12% -39.06% 7.07% -39.60% -71.81% 5.99% -1.17% 35.26% -105.02% -5.10% -469.63%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 0.00% 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
-83,792.31% 0.00% 0.00% 0.00% -729.68% -461.97% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
-69,164.10% 0.00% 0.00% 0.00% -737.45% -475.97% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
-84,038.46% 0.00% 0.00% 0.00% -733.55% -478.65% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
-64,258.97% 0.00% 0.00% 0.00% -733.84% -479.05% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
76.67% 71.81% 8.18% 78.31% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
99.73% 99.88% 100.09% 99.92% 100.04% 100.08% 100.03% 100.01% 96.56% 97.02% 98.51%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-22.40% 0.00% 0.00% 0.00% -82.27% -35.61% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
139.99% 0.00% 0.00% 0.00% 197.28% -21.11% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-6.05% 0.00% 0.00% 0.00% -21.77% 10.94% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-28.44% -55.48% -0.59% -56.94% -104.04% -24.67% -21.81% -66.32% -54.54% -97.50% -111.40%
Cash Return on Invested Capital (CROIC)
-10.18% -11.23% -12.47% -3.01% 29.16% -42.01% -49.83% -97.63% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-27.11% 0.00% 0.00% 0.00% -99.18% -23.29% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
-20.73% 0.00% 0.00% 0.00% -99.22% -23.31% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
-14.06% -55.48% -0.59% -56.94% -104.04% -24.67% -21.81% -66.32% -54.54% -97.50% -111.40%
Return on Equity Simple (ROE_SIMPLE)
-29.91% -73.18% -0.58% -73.33% -187.37% -18.38% -18.29% -98.16% -68.16% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-38 -74 -5.78 -44 -34 -6.71 -9.95 -27 -13 -13 -6.31
NOPAT Margin
-48,414.87% 0.00% 0.00% 0.00% -516.21% -333.18% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-162.39% -12.40% 303.25% -396.61% -279.55% -14.50% -9.24% -24.38% -15.70% -27.44% -29.56%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -49.24% -131.41% -99.72%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
8,673.08% 0.00% 0.00% 0.00% 74.09% 276.37% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
60,591.03% 0.00% 0.00% 0.00% 61.00% 299.60% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
69,264.10% 0.00% 0.00% 0.00% 837.45% 575.97% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-66 -104 -7.49 -63 -48 -9.64 -14 -39 -19 -18 -8.97
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-65 -104 -7.39 -63 -48 -9.30 -14 -39 -18 -18 -8.89
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.18 1.99 1.97 1.61 0.68 1.78 0.82 0.40 0.66 2.16 2.13
Price to Tangible Book Value (P/TBV)
1.93 5.48 5.16 63.63 2.63 2.79 1.08 0.40 0.66 2.16 2.13
Price to Revenue (P/Rev)
2,537.14 0.00 0.00 0.00 2.65 46.30 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.19 2.03 1.97 1.64 0.55 3.10 0.26 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
2,418.22 0.00 0.00 0.00 1.52 29.88 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.83 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.04 -0.05 -0.02 -0.01 -0.11 -0.52 -0.70 -0.82 -0.96 -1.01 -1.07
Leverage Ratio
1.37 1.29 1.19 1.10 1.05 1.06 1.03 1.03 1.09 1.25 1.46
Compound Leverage Factor
1.37 1.29 1.19 1.10 1.05 1.06 1.03 1.03 1.06 1.21 1.44
Debt to Total Capital
0.00% 0.00% 0.95% 0.00% 0.00% 0.00% 0.38% 0.14% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.95% 0.00% 0.00% 0.00% 0.38% 0.14% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 99.05% 100.00% 100.00% 100.00% 99.62% 99.86% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 -0.14 0.00 0.00 0.00 -0.02 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 -0.03 0.00 0.00 0.00 4.24 0.96 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 -0.14 0.00 0.00 0.00 -0.02 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 -0.17 0.00 0.00 0.00 -0.03 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 -0.04 0.00 0.00 0.00 5.87 1.37 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 -0.17 0.00 0.00 0.00 -0.03 0.00 0.00 0.00 0.00
Altman Z-Score
0.76 1.15 5.98 31.80 -12.93 26.06 16.34 -4.72 -12.97 -35.16 -49.26
Noncontrolling Interest Sharing Ratio
50.56% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.48 2.68 1.51 1.89 3.62 25.05 38.40 33.04 8.92 4.77 3.68
Quick Ratio
1.41 2.41 1.42 1.75 3.53 24.72 38.00 30.55 8.08 4.06 3.18
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-17 -14 -13 -2.55 12 -7.92 -9.60 -10 -11 -12 -5.96
Operating Cash Flow to CapEx
-3,043.36% -28,735.29% -17,257.50% -29,607.14% -1,077.93% -4,095.83% -24,459.62% -28,966.22% -12,428.81% -206,062.50% -68,266.67%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -1,819.20 0.00 632.20 -989.40 -2,400.43 -5,246.65 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 -986.14 0.00 -82.26 -1,228.75 -3,179.75 -10,717.50 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -991.86 0.00 -89.89 -1,258.75 -3,192.75 -10,754.50 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.14 0.05 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
1.01 0.00 0.00 0.00 0.00 3.36 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.22 0.00 0.00 0.00 16.11 3.94 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
360.32 0.00 0.00 0.00 0.00 108.74 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
360.32 0.00 0.00 0.00 0.00 108.74 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
158 99 106 64 18 19 19 2.41 -0.04 -0.41 -0.77
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.16 0.11 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
-21 -60 6.95 -41 -46 1.21 -0.35 -17 -2.45 -0.37 -0.36
Enterprise Value (EV)
189 200 208 105 9.95 60 4.90 -21 -8.91 11 6.39
Market Capitalization
198 203 208 108 17 93 63 16 18 21 13
Book Value per Share
$0.24 $0.14 $0.14 $2.24 $0.73 $0.77 $0.80 $4.86 $2.59 $0.94 $0.46
Tangible Book Value per Share
$0.15 $0.05 $0.06 $0.06 $0.19 $0.49 $0.60 $4.86 $2.59 $0.94 $0.46
Total Capital
168 102 106 67 26 53 78 40 26 9.52 6.33
Total Debt
0.00 0.00 1.01 0.00 0.00 0.00 0.30 0.06 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 1.01 0.00 0.00 0.00 0.30 0.06 0.00 0.00 0.00
Net Debt
-9.28 -3.64 0.23 -2.75 -7.47 -33 -58 -37 -26 -9.94 -7.10
Capital Expenditures (CapEx)
0.34 0.05 0.04 0.03 0.15 0.24 0.05 0.07 0.12 0.01 0.01
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-6.06 -0.21 -0.04 -1.37 -1.47 -0.40 -0.98 1.74 -0.60 -0.78 -1.18
Debt-free Net Working Capital (DFNWC)
3.22 3.43 0.74 1.39 6.00 33 58 39 26 9.15 5.92
Net Working Capital (NWC)
3.22 3.43 0.74 1.39 6.00 33 58 39 26 9.15 5.92
Net Nonoperating Expense (NNE)
12 0.80 -5.17 5.00 14 2.94 4.23 12 4.99 4.99 2.52
Net Nonoperating Obligations (NNO)
-9.28 -3.64 0.23 -2.75 -7.47 -33 -58 -37 -26 -9.94 -7.10
Total Depreciation and Amortization (D&A)
0.19 0.20 0.10 0.05 0.25 0.34 0.38 0.19 0.19 0.13 0.07
Debt-free, Cash-free Net Working Capital to Revenue
-7,765.38% 0.00% 0.00% 0.00% -22.44% -20.01% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
4,126.92% 0.00% 0.00% 0.00% 91.33% 1,621.50% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
4,126.92% 0.00% 0.00% 0.00% 91.33% 1,621.50% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.96) ($1.32) ($0.36) ($21.00) ($18.12) ($2.04) ($1.92) ($4.77) ($1.87) ($1.72) ($0.78)
Adjusted Weighted Average Basic Shares Outstanding
52.53M 58.79M 2.01M 2.64M 4.35M 5.96M 8.12M 8.14M 9.65M 10.17M 11.29M
Adjusted Diluted Earnings per Share
($0.96) ($1.32) ($0.36) ($21.00) ($18.12) ($2.04) ($1.92) $0.00 ($1.87) ($1.72) ($0.78)
Adjusted Weighted Average Diluted Shares Outstanding
52.53M 58.83M 2.01M 2.64M 4.35M 5.96M 8.12M 8.14M 9.65M 10.17M 11.29M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($1.32) ($0.36) ($21.00) ($18.12) ($2.04) ($1.92) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
58.67M 59.50M 2.03M 2.33M 2.65M 4.60M 7.36M 8.14M 10.17M 10.17M 13.79M
Normalized Net Operating Profit after Tax (NOPAT)
-38 -74 -5.78 -6.31 -1.61 -6.71 -9.95 -14 -13 -13 -6.31
Normalized NOPAT Margin
-48,414.87% 0.00% 0.00% 0.00% -24.56% -333.18% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
-83,807.69% 0.00% 0.00% 0.00% -733.84% -479.05% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -1,069.43 0.00 -2,534.21 -1,205.00 -3,545.25 -19,417.50 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 -826.20 0.00 -1,783.38 -838.78 -2,488.68 -13,590.15 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 -1,075.14 0.00 -2,541.84 -1,235.00 -3,558.25 -19,454.50 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 -831.91 0.00 -1,791.01 -868.78 -2,501.68 -13,627.15 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Cocrystal Pharma

This table displays calculated financial ratios and metrics derived from Cocrystal Pharma's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,258,866.00 13,784,065.00 13,785,759.00
DEI Adjusted Shares Outstanding
10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,173,790.00 10,258,866.00 13,784,065.00 13,785,759.00
DEI Earnings Per Adjusted Shares Outstanding
-0.41 -0.44 -0.39 -0.53 -0.49 -0.32 -0.23 -0.20 -0.20 -0.18 -0.17
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
20.87% -3.39% 19.44% -28.22% -13.27% 28.48% 45.93% 62.24% 59.00% 25.30% -3.13%
EBIT Growth
21.30% -3.18% 19.52% -27.59% -12.60% 28.49% 44.01% 62.09% 58.99% 25.53% 0.73%
NOPAT Growth
21.97% -3.64% 18.65% -25.56% -13.48% 30.78% 43.70% 61.31% 58.57% 23.19% -0.64%
Net Income Growth
26.93% 0.82% 23.76% -28.25% -18.58% 26.84% 41.84% 61.54% 58.51% 25.72% 0.09%
EPS Growth
41.43% 16.36% 39.06% -29.27% -19.51% 30.43% 41.03% 62.26% 61.22% 50.00% 26.09%
Operating Cash Flow Growth
69.90% 32.03% -44.74% 33.33% -91.09% 4.99% 34.73% 41.74% 73.41% 45.06% 20.38%
Free Cash Flow Firm Growth
-116.30% -106.04% -120.38% 66.48% -2.32% -131.64% 8.87% 45.56% 23.94% 27.12% 126.89%
Invested Capital Growth
-50.67% -101.83% 8.97% -67.96% -144.70% -836.36% 159.28% -29.81% 65.56% -86.65% -137.18%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-4.06% -3.88% 10.06% -31.88% 8.08% 34.40% 32.01% 10.85% 0.19% -19.53% 6.14%
EBIT Q/Q Growth
-4.16% -3.55% 10.08% -31.56% 8.08% 34.24% 29.60% 10.91% 0.58% -19.41% 6.15%
NOPAT Q/Q Growth
-2.40% -5.02% 10.89% -31.02% 7.45% 35.94% 27.52% 9.95% 0.90% -18.77% 5.04%
Net Income Q/Q Growth
0.02% -7.18% 11.38% -35.06% 7.56% 33.87% 29.55% 10.69% 0.29% -18.40% 5.24%
EPS Q/Q Growth
0.00% -12.20% 15.22% -35.90% 7.55% 34.69% 28.13% 13.04% 5.00% 15.79% -6.25%
Operating Cash Flow Q/Q Growth
51.68% -24.06% -35.39% 17.85% -38.50% 38.32% 6.99% 26.68% 36.80% -27.46% -34.79%
Free Cash Flow Firm Q/Q Growth
68.17% 63.01% -262.90% 21.55% 2.85% 16.25% -42.77% 53.14% -35.74% 19.75% 152.68%
Invested Capital Q/Q Growth
-59.92% -105.02% 1,618.18% 4.94% -155.92% -5.10% 520.39% -71.59% -127.44% -469.63% 16.25%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,026.22%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,047.11%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,031.56%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,021.78%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
92.87% 96.12% 94.73% 97.25% 97.80% 98.34% 98.42% 98.66% 98.94% 98.10% 99.05%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -303.16%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -290.58%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 262.90%
Return on Equity (ROE)
-48.31% -54.54% -58.51% -68.86% -86.20% -97.50% -106.05% -110.56% -94.94% -111.40% -40.26%
Cash Return on Invested Capital (CROIC)
-902.11% 0.00% -1,932.74% -803.98% 0.00% 0.00% -1,025.56% -1,457.79% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -25.67%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -25.42%
Return on Common Equity (ROCE)
-48.31% -54.54% -58.51% -68.86% -86.20% -97.50% -106.05% -110.56% -94.94% -111.40% -40.26%
Return on Equity Simple (ROE_SIMPLE)
-58.72% 0.00% -74.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.11 -3.27 -2.91 -3.81 -3.53 -2.26 -1.64 -1.48 -1.46 -1.74 -1.65
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -732.98%
Net Nonoperating Expense Percent (NNEP)
-2.93% -3.77% -3.74% -6.22% -6.57% -5.53% -4.82% -5.38% -5.61% -8.09% -12.58%
Return On Investment Capital (ROIC_SIMPLE)
- -12.38% -12.89% -20.16% -27.78% -23.74% -18.78% -27.67% -19.07% -27.43% -40.07%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 537.78%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 609.33%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,147.11%
Earnings before Interest and Taxes (EBIT)
-4.49 -4.64 -4.18 -5.49 -5.05 -3.32 -2.34 -2.08 -2.07 -2.47 -2.32
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-4.43 -4.60 -4.14 -5.46 -5.02 -3.29 -2.24 -2.06 -2.06 -2.46 -2.31
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.62 0.66 0.63 1.36 1.41 2.16 1.98 2.84 1.67 2.13 3.38
Price to Tangible Book Value (P/TBV)
0.62 0.66 0.63 1.36 1.41 2.16 1.98 2.84 1.67 2.13 3.38
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 61.88
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 10.01 0.00 0.00 5.12 20.97 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40.73
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.09 0.00 0.00 0.20 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.09 0.00 0.00 0.20 0.00 0.00 0.00 0.00
Financial Leverage
-0.96 -0.96 -0.98 -0.94 -0.99 -1.01 -0.92 -0.95 -1.03 -1.07 -0.90
Leverage Ratio
1.05 1.09 1.12 1.11 1.13 1.25 1.24 1.32 1.31 1.46 1.58
Compound Leverage Factor
0.97 1.05 1.07 1.08 1.10 1.22 1.23 1.31 1.30 1.43 1.57
Debt to Total Capital
0.00% 0.00% 0.00% 8.08% 0.00% 0.00% 16.32% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 8.08% 0.00% 0.00% 16.32% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 91.92% 100.00% 100.00% 83.68% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 -0.08 0.00 0.00 -0.09 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.90 0.00 0.00 0.35 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 -0.08 0.00 0.00 -0.09 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 -0.12 0.00 0.00 -0.13 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 1.27 0.00 0.00 0.50 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 -0.12 0.00 0.00 -0.13 0.00 0.00 0.00 0.00
Altman Z-Score
-6.78 -11.49 -14.23 -17.60 -25.55 -31.55 -41.46 -52.85 -42.59 -47.05 -62.83
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
16.74 8.92 10.30 7.41 7.32 4.77 4.57 3.69 5.78 3.68 2.66
Quick Ratio
15.46 8.08 9.18 6.84 6.68 4.06 3.58 2.60 5.08 3.18 2.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2.21 -0.82 -2.97 -2.33 -2.26 -1.89 -2.70 -1.27 -1.72 -1.38 0.73
Operating Cash Flow to CapEx
0.00% -5,637.29% -56,287.50% 0.00% 0.00% 0.00% 0.00% 0.00% -11,350.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.16
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.88 -0.04 0.67 0.70 -0.39 -0.41 1.73 0.49 -0.14 -0.77 -0.64
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41
Increase / (Decrease) in Invested Capital
-0.90 -2.45 0.06 -1.49 -1.27 -0.37 1.06 -0.21 0.26 -0.36 -2.38
Enterprise Value (EV)
-11 -8.91 -7.67 7.02 4.81 11 8.87 10 5.02 6.39 9.16
Market Capitalization
19 18 14 24 18 21 14 15 13 13 14
Book Value per Share
$3.02 $2.59 $2.22 $1.71 $1.25 $0.94 $0.72 $0.52 $0.75 $0.46 $0.30
Tangible Book Value per Share
$3.02 $2.59 $2.22 $1.71 $1.25 $0.94 $0.72 $0.52 $0.75 $0.46 $0.30
Total Capital
31 26 23 19 13 9.52 8.73 5.33 7.67 6.33 4.12
Total Debt
0.00 0.00 0.00 1.53 0.00 0.00 1.42 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 1.53 0.00 0.00 1.42 0.00 0.00 0.00 0.00
Net Debt
-30 -26 -22 -17 -13 -9.94 -5.57 -4.84 -7.80 -7.10 -4.76
Capital Expenditures (CapEx)
0.00 0.06 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.47 -0.60 0.20 -1.21 -0.79 -0.78 -0.10 0.09 -0.54 -1.18 -1.05
Debt-free Net Working Capital (DFNWC)
30 26 22 17 12 9.15 6.90 4.93 7.26 5.92 3.71
Net Working Capital (NWC)
30 26 22 17 12 9.15 6.90 4.93 7.26 5.92 3.71
Net Nonoperating Expense (NNE)
1.05 1.20 1.05 1.53 1.41 1.01 0.66 0.58 0.59 0.69 0.65
Net Nonoperating Obligations (NNO)
-30 -26 -22 -17 -13 -9.94 -5.57 -4.84 -7.80 -7.10 -4.76
Total Depreciation and Amortization (D&A)
0.05 0.04 0.04 0.03 0.03 0.03 0.10 0.02 0.01 0.01 0.01
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -466.67%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,648.89%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,648.89%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.41) ($0.46) ($0.39) ($0.53) ($0.49) ($0.32) ($0.23) ($0.20) ($0.19) ($0.16) ($0.17)
Adjusted Weighted Average Basic Shares Outstanding
10.15M 9.65M 10.17M 10.17M 10.17M 10.17M 10.17M 10.17M 10.99M 11.29M 13.79M
Adjusted Diluted Earnings per Share
($0.41) ($0.46) ($0.39) ($0.53) ($0.49) ($0.32) ($0.23) ($0.20) ($0.19) ($0.16) ($0.17)
Adjusted Weighted Average Diluted Shares Outstanding
10.15M 9.65M 10.17M 10.17M 10.17M 10.17M 10.17M 10.17M 10.99M 11.29M 13.79M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($0.46) $0.00 $0.00 $0.00 ($0.32) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
10.17M 10.17M 10.17M 10.17M 10.17M 10.17M 10.17M 10.26M 13.78M 13.79M 13.79M
Normalized Net Operating Profit after Tax (NOPAT)
-3.11 -3.27 -2.91 -3.81 -3.53 -2.26 -1.64 -1.48 -1.46 -1.74 -1.65
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -732.98%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,021.78%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Cocrystal Pharma’s latest quarter shows a familiar biotech profile: no meaningful product revenue, steady operating losses, and continued reliance on its cash balance to fund research and development. For Q1 2026, the company reported $225,000 in revenue against $2.58 million in operating expenses, resulting in a net loss of $2.3 million. Cash and equivalents fell to $4.7 million at quarter-end, down sharply from $7.7 million at the end of Q3 2025 and $13.0 million a year earlier.

What stands out over the last four years is the improving loss trend, but at a cost: Cocrystal has reduced quarterly operating losses from the $4 million to $5 million range in 2023-2024 to around $2.0 million to $2.4 million in the last several quarters. That improvement appears to come from lower spending, especially in R&D, rather than from a step-change in revenue growth. Revenue remains minimal and inconsistent, which is typical for a clinical-stage biotech company.

Balance sheet liquidity is the biggest near-term issue. The company ended Q1 2026 with $5.94 million in current assets and $3.31 million in total liabilities, leaving $4.12 million in common equity. That is a much smaller cash cushion than the prior year, and operating cash burn remains significant. In Q1 2026 alone, operating cash flow was negative $2.34 million.

  • Operating losses have improved materially versus 2023-2024. Q1 2026 net loss of $2.3 million is better than the $3.9 million to $5.3 million quarterly losses seen in much of 2024.
  • Cash balance is still positive and above the near-term quarterly burn rate. Cocrystal had $4.7 million in cash and equivalents at the end of Q1 2026.
  • Interest and other income partially offset operating losses. In Q1 2026, other income of $35,000 and lower interest expense helped narrow the pre-tax loss slightly.
  • R&D spending has come down from prior-year levels. Q1 2026 R&D expense was $1.37 million, below the $1.62 million in Q4 2025 and far below some 2024 quarters.
  • Revenue was present in Q1 2026, but it was very small. The company reported $225,000 in operating revenue, which is not enough to change the overall financial picture.
  • Share count has been relatively stable recently. Basic shares outstanding were 13.8 million in Q1 2026, similar to Q4 2025, though that is still higher than earlier periods in 2025.
  • The company’s financial profile remains typical of a clinical-stage biotech. Heavy R&D spending and recurring losses suggest future progress depends on pipeline execution and financing access.
  • Operating cash burn remains substantial. Q1 2026 operating cash outflow was $2.34 million, which puts pressure on the cash balance.
  • Cash has declined sharply year over year. Cash and equivalents fell from $13.0 million in Q3 2024 to $4.7 million in Q1 2026.
  • Retained earnings remain deeply negative. The company’s accumulated losses underscore the long history of unprofitable operations.

Bottom line: Cocrystal Pharma appears to be extending its runway by keeping quarterly losses lower than in prior years, but it is still burning cash and generating only a small amount of revenue. For investors, the key questions are whether its pipeline can create meaningful clinical or partnership value before liquidity becomes a bigger constraint.

07/20/26 02:54 PM ETAI Generated. May Contain Errors.

Cocrystal Pharma Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Cocrystal Pharma's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Cocrystal Pharma's net income appears to be on a downward trend, with a most recent value of -$8.83 million in 2025, falling from -$50.12 million in 2015. The previous period was -$17.50 million in 2024. Find out what analysts predict for Cocrystal Pharma in the coming months.

Cocrystal Pharma's total operating income in 2025 was -$9.02 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $9.02 million

Over the last 10 years, Cocrystal Pharma's total revenue changed from $78 thousand in 2015 to $0.00 in 2025, a change of -100.0%.

Cocrystal Pharma's total liabilities were at $3.38 million at the end of 2025, a 14.0% decrease from 2024, and a 94.0% decrease since 2015.

In the past 10 years, Cocrystal Pharma's cash and equivalents has ranged from $748 thousand in 2017 to $58.71 million in 2021, and is currently $7.03 million as of their latest financial filing in 2025.

Over the last 10 years, Cocrystal Pharma's book value per share changed from 0.24 in 2015 to 0.46 in 2025, a change of 90.3%.



Financial statements for NASDAQ:COCP last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners