Mineralys Therapeutics (MLYS) Financials

Mineralys Therapeutics logo
$26.68 +0.34 (+1.29%)
Closing price 04:00 PM Eastern
Extended Trading
$26.56 -0.11 (-0.43%)
As of 07:57 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 Mineralys Therapeutics

Annual Income Statements for Mineralys Therapeutics

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

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-30 -72 -178 -155
Consolidated Net Income / (Loss)
-30 -72 -178 -155
Net Income / (Loss) Continuing Operations
-30 -72 -178 -155
Total Pre-Tax Income
-30 -72 -178 -155
Total Operating Income
-31 -85 -192 -171
Total Gross Profit
0.00 0.00 0.00 0.00
Total Revenue
0.00 0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00
Total Operating Expenses
31 85 192 171
Selling, General & Admin Expense
5.23 14 24 39
Research & Development Expense
26 70 169 132
Total Other Income / (Expense), net
1.68 13 15 16
Interest & Investment Income
1.68 13 15 16
Other Income / (Expense), net
0.00 - 0.01 0.00
Basic Earnings per Share
($5.77) ($1.99) ($3.66) ($2.29)
Weighted Average Basic Shares Outstanding
5.17M 36.19M 48.54M 67.66M
Diluted Earnings per Share
($5.77) ($1.99) ($3.66) ($2.29)
Weighted Average Diluted Shares Outstanding
5.17M 36.19M 48.54M 67.66M
Weighted Average Basic & Diluted Shares Outstanding
- 49.63M 49.84M 82.40M

Quarterly Income Statements for Mineralys Therapeutics

This table shows Mineralys Therapeutics' 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
-23 -24 -32 -41 -56 -49 -42 -43 -37 -32 -39
Consolidated Net Income / (Loss)
-23 -24 -32 -41 -56 -49 -42 -43 -37 -32 -39
Net Income / (Loss) Continuing Operations
-23 -24 -32 -41 -56 -49 -42 -43 -37 -32 -39
Total Pre-Tax Income
-23 -24 -32 -41 -56 -49 -42 -43 -37 -32 -39
Total Operating Income
-26 -28 -35 -45 -60 -52 -44 -47 -41 -38 -45
Total Gross Profit
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Revenue
0.00 - 0.00 0.00 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
Total Operating Expenses
26 28 35 45 60 52 44 47 41 38 45
Selling, General & Admin Expense
3.77 4.03 4.61 5.90 6.12 7.20 6.57 8.47 9.68 14 21
Research & Development Expense
22 24 31 39 54 45 38 38 31 24 24
Total Other Income / (Expense), net
3.51 3.32 3.85 4.15 3.76 2.82 2.24 3.47 4.20 6.05 6.00
Interest & Investment Income
3.51 3.32 3.85 4.15 3.77 2.81 2.24 3.47 4.20 6.05 6.00
Other Income / (Expense), net
0.00 - 0.00 0.00 -0.01 0.01 -0.00 -0.00 0.00 0.00 0.01
Basic Earnings per Share
($0.57) ($0.60) ($0.70) ($0.83) ($1.13) ($1.00) ($0.79) ($0.66) ($0.52) ($0.32) ($0.47)
Weighted Average Basic Shares Outstanding
39.93M 36.19M 44.90M 49.36M 49.82M 48.54M 53.16M 65.45M 70.59M 67.66M 82.83M
Diluted Earnings per Share
($0.57) ($0.60) ($0.70) ($0.83) ($1.13) ($1.00) ($0.79) ($0.66) ($0.52) ($0.32) ($0.47)
Weighted Average Diluted Shares Outstanding
39.93M 36.19M 44.90M 49.36M 49.82M 48.54M 53.16M 65.45M 70.59M 67.66M 82.83M
Weighted Average Basic & Diluted Shares Outstanding
41.11M 49.63M 49.65M 49.73M 49.77M 49.84M 65.18M 66.30M 79.14M 82.40M 82.50M

Annual Cash Flow Statements for Mineralys Therapeutics

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

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
77 -38 65 59
Net Cash From Operating Activities
-29 -81 -166 -142
Net Cash From Continuing Operating Activities
-29 -81 -166 -142
Net Income / (Loss) Continuing Operations
-30 -72 -178 -155
Consolidated Net Income / (Loss)
-30 -72 -178 -155
Depreciation Expense
- 0.00 0.04 0.06
Amortization Expense
-0.65 -6.87 -9.41 -9.88
Non-Cash Adjustments To Reconcile Net Income
0.46 5.06 11 19
Changes in Operating Assets and Liabilities, net
0.77 -7.47 9.52 2.73
Net Cash From Investing Activities
-22 -160 115 -390
Net Cash From Continuing Investing Activities
-22 -160 115 -390
Purchase of Property, Plant & Equipment
- 0.00 -0.10 -0.02
Purchase of Investments
-72 -348 -373 -815
Sale and/or Maturity of Investments
50 188 489 425
Net Cash From Financing Activities
128 203 116 591
Net Cash From Continuing Financing Activities
128 203 116 591
Repurchase of Common Equity
- 0.00 -0.44 -0.39
Issuance of Common Equity
-1.63 203 116 579
Other Financing Activities, net
0.00 0.19 0.30 13

Quarterly Cash Flow Statements for Mineralys Therapeutics

This table details how cash moves in and out of Mineralys Therapeutics' 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
-15 -37 41 -23 29 17 51 -63 116 -45 -60
Net Cash From Operating Activities
-19 -29 -19 -30 -50 -67 -45 -30 -29 -38 -39
Net Cash From Continuing Operating Activities
-19 -29 -19 -30 -50 -67 -45 -30 -29 -38 -39
Net Income / (Loss) Continuing Operations
-23 -24 -32 -41 -56 -49 -42 -43 -37 -32 -39
Consolidated Net Income / (Loss)
-23 -24 -32 -41 -56 -49 -42 -43 -37 -32 -39
Depreciation Expense
- - 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.01 0.01
Amortization Expense
-1.96 -2.07 -2.51 -2.85 -2.71 -1.34 -1.05 -2.23 -2.40 -4.21 -4.63
Non-Cash Adjustments To Reconcile Net Income
1.58 1.46 2.19 2.87 3.14 3.13 3.65 4.55 5.84 5.29 6.55
Changes in Operating Assets and Liabilities, net
4.11 -3.98 13 11 5.72 -20 -5.89 11 4.60 -6.74 -2.06
Net Cash From Investing Activities
4.01 -8.09 -56 7.74 80 84 -93 -43 -151 -103 -45
Net Cash From Continuing Investing Activities
4.01 -8.09 -56 7.74 80 84 -93 -43 -151 -103 -45
Purchase of Investments
-56 -73 -123 -127 -59 -64 -128 -118 -301 -268 -347
Sale and/or Maturity of Investments
60 65 68 135 139 148 35 75 150 165 303
Net Cash From Financing Activities
0.18 0.07 116 -0.15 -0.00 0.09 189 9.83 295 97 24
Net Cash From Continuing Financing Activities
0.18 0.07 116 -0.15 -0.00 0.09 189 9.83 295 97 24
Repurchase of Common Equity
- - -0.06 -0.28 -0.04 -0.05 -0.01 -0.05 -0.03 -0.31 -0.00
Issuance of Common Equity
- 0.06 116 0.08 - 0.08 189 8.80 289 92 20
Other Financing Activities, net
0.18 0.01 0.15 0.05 0.04 0.05 0.12 1.08 6.62 4.96 4.06

Annual Balance Sheets for Mineralys Therapeutics

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

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
114 252 206 662
Total Current Assets
113 249 205 661
Cash & Equivalents
88 49 114 173
Short-Term Investments
22 187 84 484
Prepaid Expenses
2.70 13 7.16 4.75
Plant, Property, & Equipment, net
0.00 0.00 0.05 0.04
Total Noncurrent Assets
1.63 2.53 0.50 0.38
Other Noncurrent Operating Assets
1.63 0.05 0.50 0.38
Total Liabilities & Shareholders' Equity
114 252 206 662
Total Liabilities
8.07 10 15 15
Total Current Liabilities
8.07 10 15 15
Accounts Payable
1.91 0.60 0.48 2.02
Accrued Expenses
6.16 9.88 14 13
Total Noncurrent Liabilities
0.00 0.00 0.00 0.00
Commitments & Contingencies
0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-52 241 191 647
Total Preferred & Common Equity
-52 241 191 647
Total Common Equity
-52 241 191 647
Common Stock
0.54 366 494 1,104
Retained Earnings
-53 -125 -303 -457

Quarterly Balance Sheets for Mineralys Therapeutics

This table presents Mineralys Therapeutics' 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
278 347 318 268 355 336 600 653
Total Current Assets
265 347 318 268 355 335 600 652
Cash & Equivalents
86 90 68 97 165 102 218 113
Short-Term Investments
167 248 243 166 178 223 376 533
Prepaid Expenses
12 8.25 6.89 4.13 11 10 6.17 6.41
Plant, Property, & Equipment, net
0.00 0.05 0.04 0.07 0.04 0.02 0.01 0.03
Total Noncurrent Assets
12 0.38 0.45 0.45 0.40 0.43 0.14 0.36
Other Noncurrent Operating Assets
0.05 0.38 0.45 0.45 0.40 0.43 0.14 0.36
Total Liabilities & Shareholders' Equity
278 347 318 268 355 336 600 653
Total Liabilities
14 19 28 31 13 22 24 15
Total Current Liabilities
14 19 28 31 13 22 24 15
Accounts Payable
5.57 4.26 1.71 3.11 0.37 3.16 1.12 1.12
Accrued Expenses
7.97 15 27 28 13 19 22 14
Total Noncurrent Liabilities
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
264 328 290 237 342 314 576 638
Total Preferred & Common Equity
264 328 290 237 342 314 576 638
Total Common Equity
264 328 290 237 342 314 576 638
Common Stock
364 484 487 491 686 702 1,001 1,135
Retained Earnings
-100 -156 -197 -254 -345 -388 -425 -497

Annual Metrics And Ratios for Mineralys Therapeutics

This table displays calculated financial ratios and metrics derived from Mineralys Therapeutics' official financial filings.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - 79,139,956.00
DEI Adjusted Shares Outstanding
- - - 79,139,956.00
DEI Earnings Per Adjusted Shares Outstanding
- - - -1.95
Growth Metrics
- - - -
Profitability Metrics
- - - -
Net Operating Profit after Tax (NOPAT)
-22 -59 -135 -119
Return On Investment Capital (ROIC_SIMPLE)
- -24.57% -70.42% -18.47%
Earnings before Interest and Taxes (EBIT)
-31 -85 -192 -171
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-32 -92 -202 -180
Valuation Ratios
- - - -
Leverage & Solvency
- - - -
Liquidity Ratios
- - - -
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 -65 -126 -116
Efficiency Ratios
- - - -
Capital & Investment Metrics
- - - -
Invested Capital
-3.74 2.11 -6.93 -9.94
Increase / (Decrease) in Invested Capital
0.00 5.84 -9.04 -3.01
Book Value per Share
($10.12) $5.87 $3.84 $8.17
Tangible Book Value per Share
($10.12) $5.87 $3.84 $8.17
Total Capital
106 241 191 647
Total Debt
0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00
Net Debt
-110 -239 -198 -657
Capital Expenditures (CapEx)
0.00 0.00 0.10 0.02
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-5.37 2.05 -7.48 -10
Debt-free Net Working Capital (DFNWC)
105 239 191 646
Net Working Capital (NWC)
105 239 191 646
Net Nonoperating Expense (NNE)
7.76 13 43 35
Net Nonoperating Obligations (NNO)
-110 -239 -198 -657
Total Depreciation and Amortization (D&A)
-0.65 -6.87 -9.36 -9.82
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 ($1.99) ($3.66) ($2.29)
Adjusted Weighted Average Basic Shares Outstanding
0.00 36.19M 48.54M 67.66M
Adjusted Diluted Earnings per Share
$0.00 ($1.99) ($3.66) ($2.29)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 36.19M 48.54M 67.66M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 49.63M 49.84M 82.40M
Normalized Net Operating Profit after Tax (NOPAT)
-22 -59 -135 -119
Debt Service Ratios
- - - -
Payout Ratios
- - - -

Quarterly Metrics And Ratios for Mineralys Therapeutics

This table displays calculated financial ratios and metrics derived from Mineralys Therapeutics' 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
- - - - - - - - - 79,139,956.00 82,399,478.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 79,139,956.00 82,399,478.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.41 -0.48
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
EBITDA Growth
-280.58% -7,162.68% -139.75% -170.96% -122.48% -78.25% -20.12% -1.99% 30.74% - -9.83%
EBIT Growth
-254.13% 0.00% -136.73% -187.06% -128.81% -86.77% -25.70% -3.50% 31.59% - -1.99%
NOPAT Growth
-253.94% 0.00% -136.73% -187.05% -128.77% -86.81% -25.69% -3.49% 31.57% - -2.01%
Net Income Growth
-240.82% 0.00% -149.90% -237.81% -147.55% -100.69% -33.97% -5.51% 34.45% - 6.80%
EPS Growth
55.81% 0.00% -37.25% -167.74% -98.25% -66.67% -12.86% 20.48% 53.98% - 40.51%
Operating Cash Flow Growth
0.00% -184.52% -49.82% -47.88% -163.71% -130.64% -137.67% -0.08% 42.47% - 13.23%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% -4.65% -7.78% -182.17% -299.88% -121.41% - 37.02%
Invested Capital Growth
0.00% 156.36% 0.00% 0.00% -1,320.18% -429.22% 86.02% 45.93% 35.51% - -438.14%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
EBITDA Q/Q Growth
-59.38% -5.46% -27.16% -26.79% -30.86% 15.51% 14.31% -7.65% 11.14% - -17.61%
EBIT Q/Q Growth
-66.98% -5.47% -27.61% -27.73% -33.10% 13.91% 14.11% -5.17% 12.02% - -18.43%
NOPAT Q/Q Growth
-66.97% -5.47% -27.61% -27.73% -33.07% 13.87% 14.14% -5.17% 12.01% - -18.44%
Net Income Q/Q Growth
-87.46% -7.16% -29.19% -30.17% -37.37% 13.13% 13.76% -2.52% 14.66% - -22.04%
EPS Q/Q Growth
-83.87% -5.26% -16.67% -18.57% -36.14% 11.50% 21.00% 16.46% 21.21% - -46.88%
Operating Cash Flow Q/Q Growth
6.65% -52.28% 33.96% -57.51% -66.48% -33.19% 31.95% 33.68% 4.30% - -4.18%
Free Cash Flow Firm Q/Q Growth
0.00% -52.83% 43.60% 25.54% -63.07% -57.41% -47.64% -5.52% 9.71% - -6.34%
Invested Capital Q/Q Growth
0.00% 212.09% -599.76% -99.81% -26.88% 74.02% 78.77% -672.60% -51.35% - 20.38%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% - 100.00%
Interest Burden Percent
86.63% 88.01% 89.10% 90.81% 93.72% 94.57% 94.96% 92.57% 89.80% - 86.77%
Effective Tax Rate
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%
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%
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%
Return on Equity (ROE)
0.00% -41.38% -55.36% -82.50% -61.19% -82.24% -56.31% -63.21% -42.14% - -30.98%
Cash Return on Invested Capital (CROIC)
0.00% -3,092.63% 0.00% 0.00% 0.00% 0.00% 0.00% 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%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Return on Common Equity (ROCE)
0.00% -22.49% -55.36% -82.50% -61.19% -82.24% -56.31% -63.21% -42.14% - -30.98%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -27.68% -41.25% -64.68% 0.00% -55.19% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
-18 -19 -25 -32 -42 -36 -31 -33 -29 -27 -32
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Net Nonoperating Expense Percent (NNEP)
-3.29% -2.86% -3.99% -6.04% -5.39% -5.81% -3.26% -3.32% -1.90% - -1.54%
Return On Investment Capital (ROIC_SIMPLE)
- -8.04% - - - -18.95% -9.11% -10.44% -4.99% -4.14% -4.97%
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%
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%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Earnings before Interest and Taxes (EBIT)
-26 -28 -35 -45 -60 -52 -44 -47 -41 -38 -45
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-28 -30 -38 -48 -63 -53 -45 -49 -44 -42 -50
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 1.47 1.95 2.00 2.54 3.20 2.32 2.81 4.36 - 3.50
Price to Tangible Book Value (P/TBV)
0.00 1.47 1.95 2.00 2.54 3.20 2.32 2.81 4.36 - 3.50
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
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
Dividend Yield
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%
Enterprise Value to Invested Capital (EV/IC)
0.00 54.37 0.00 0.00 0.00 0.00 0.00 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
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
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
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
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
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
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Financial Leverage
-1.01 -1.00 -1.03 -1.07 -1.06 -1.01 -1.02 -1.05 -1.05 - -1.01
Leverage Ratio
1.05 1.05 1.06 1.10 1.09 1.06 1.05 1.08 1.07 - 1.03
Compound Leverage Factor
0.91 0.93 0.94 1.00 1.02 1.00 1.00 1.00 0.96 - 0.89
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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%
Long-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%
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%
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%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% - 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Altman Z-Score
0.00 20.32 20.19 12.03 10.53 23.32 34.85 22.90 64.07 - 90.88
Noncontrolling Interest Sharing Ratio
0.00% 45.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
19.60 23.76 18.06 11.20 8.55 14.02 26.48 15.12 25.50 - 44.33
Quick Ratio
18.74 22.57 17.63 10.96 8.42 13.53 25.63 14.65 25.24 - 43.90
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-17 -25 -14 -11 -17 -27 -40 -42 -38 -24 -25
Operating Cash Flow to CapEx
0.00% 0.00% -32,438.98% 0.00% -135,637.84% 0.00% 0.00% 0.00% 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
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
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
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Accounts Receivable Turnover
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
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 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
Days Sales Outstanding (DSO)
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
Days Payable Outstanding (DPO)
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
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-1.88 2.11 -11 -21 -27 -6.93 -1.47 -11 -17 -9.94 -7.92
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Increase / (Decrease) in Invested Capital
-1.88 5.84 -11 -21 -25 -9.04 9.05 9.66 9.47 -3.01 -6.45
Enterprise Value (EV)
0.00 114 302 270 339 414 448 557 1,920 - 1,586
Market Capitalization
0.00 354 641 581 602 613 791 882 2,514 - 2,232
Book Value per Share
$6.61 $5.87 $6.61 $5.84 $4.76 $3.84 $6.85 $4.81 $8.69 $8.17 $7.74
Tangible Book Value per Share
$6.61 $5.87 $6.61 $5.84 $4.76 $3.84 $6.85 $4.81 $8.69 $8.17 $7.74
Total Capital
264 241 328 290 237 191 342 314 576 647 638
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-266 -239 -339 -311 -264 -198 -343 -325 -594 -657 -646
Capital Expenditures (CapEx)
0.00 0.00 0.06 0.00 0.04 0.00 0.00 0.00 0.00 0.02 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1.93 2.05 -11 -22 -27 -7.48 -1.91 -12 -17 -10 -8.31
Debt-free Net Working Capital (DFNWC)
252 239 328 290 236 191 341 313 576 646 638
Net Working Capital (NWC)
252 239 328 290 236 191 341 313 576 646 638
Net Nonoperating Expense (NNE)
4.37 4.99 6.75 9.40 14 13 11 11 8.14 5.44 7.60
Net Nonoperating Obligations (NNO)
-266 -239 -339 -311 -264 -198 -343 -325 -594 -657 -646
Total Depreciation and Amortization (D&A)
-1.96 -2.07 -2.50 -2.84 -2.70 -1.32 -1.03 -2.21 -2.38 -4.20 -4.62
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%
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%
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%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.57) ($0.60) ($0.70) ($0.83) ($1.13) ($1.00) ($0.79) ($0.66) ($0.52) ($0.32) ($0.47)
Adjusted Weighted Average Basic Shares Outstanding
39.93M 36.19M 44.90M 49.36M 49.82M 48.54M 53.16M 65.45M 70.59M 67.66M 82.83M
Adjusted Diluted Earnings per Share
($0.57) ($0.60) ($0.70) ($0.83) ($1.13) ($1.00) ($0.79) ($0.66) ($0.52) ($0.32) ($0.47)
Adjusted Weighted Average Diluted Shares Outstanding
39.93M 36.19M 44.90M 49.36M 49.82M 48.54M 53.16M 65.45M 70.59M 67.66M 82.83M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
41.11M 49.63M 49.65M 49.73M 49.77M 49.84M 65.18M 66.30M 79.14M 82.40M 82.50M
Normalized Net Operating Profit after Tax (NOPAT)
-18 -19 -25 -32 -42 -36 -31 -33 -29 -27 -32
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
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
NOPAT to Interest Expense
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
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
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%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% -0.24% -0.20% -0.08% -0.08% - -0.25%

Financials Breakdown Chart

Key Financial Trends

Mineralys Therapeutics (NASDAQ: MLYS) remains a development-stage biotech with no product revenue yet, so the story is still centered on cash burn, balance sheet strength, and financing needs rather than operating profits. In Q1 2026, the company posted a net loss of $39.3 million, slightly worse than the $32.2 million loss in Q4 2025, but better than some of the heavier loss quarters seen in 2024. Operating cash outflow was also substantial at $39.5 million for the quarter.

What stands out most is that Mineralys still has a large liquidity cushion. As of March 31, 2026, it reported $112.8 million in cash and $533.3 million in short-term investments, for $646.1 million in liquid assets. That gives the company a significant runway even with ongoing quarterly losses and investment activity.

  • Q1 2026 ended with $646.1 million in cash and short-term investments, giving the company strong near-term liquidity.
  • The company generated $6.0 million in interest and investment income in Q1 2026, helping offset some operating losses.
  • Balance sheet equity remained high at $638.1 million, supported by a large cash and investment base.
  • The quarterly net loss of $39.3 million was not materially worse than recent quarters and remains within the historical range for this clinical-stage biotech.
  • Operating expenses were lower than in some prior 2025 quarters, with $45.3 million in total operating expenses versus $51.8 million in Q4 2024.
  • Mineralys reported no revenue in the quarter, which is typical for a pre-commercial biotech but means the business is still fully dependent on capital markets and future trial progress.
  • Cash flow included large investment purchases and maturities, which can create volatility in quarter-to-quarter cash movement but do not necessarily reflect core operating performance.
  • Common shares outstanding have risen significantly over time, reflecting repeated equity issuance to fund operations.
  • Operating cash burn remains elevated, with negative $39.5 million in Q1 2026 operating cash flow.
  • The company is still reporting sizable quarterly net losses, indicating it is far from profitability.
  • Share issuance continues to be a meaningful funding source, which can dilute existing shareholders over time.
  • Accumulated deficit/retained earnings remained deeply negative at -$496.5 million, underscoring the long history of losses.

Looking at the broader trend, Mineralys has steadily increased its cash and investment resources since 2023, largely through equity financing and investment portfolio management. In early 2024, total current assets were about $346.8 million; by Q1 2026, they had grown to $652.5 million. That is a strong balance sheet trajectory, but it comes with the expected biotech tradeoff: higher share count and continued operating losses.

For retail investors, the key takeaway is that Mineralys appears to have funding capacity for ongoing development work, but the stock’s long-term value will likely depend on clinical execution and eventual commercialization rather than near-term financial performance.

06/26/26 09:22 PM ETAI Generated. May Contain Errors.

Mineralys Therapeutics Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Mineralys Therapeutics' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Mineralys Therapeutics' net income appears to be on an upward trend, with a most recent value of -$154.65 million in 2025, rising from -$29.80 million in 2022. The previous period was -$177.81 million in 2024. See Mineralys Therapeutics' forecast for analyst expectations on what's next for the company.

Mineralys Therapeutics' total operating income in 2025 was -$170.60 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $170.60 million

Over the last 3 years, Mineralys Therapeutics' total revenue changed from $0.00 in 2022 to $0.00 in 2025, a change of 0.0%.

Mineralys Therapeutics' total liabilities were at $15.11 million at the end of 2025, a 3.2% increase from 2024, and a 87.3% increase since 2022.

In the past 3 years, Mineralys Therapeutics' cash and equivalents has ranged from $49.30 million in 2023 to $172.92 million in 2025, and is currently $172.92 million as of their latest financial filing in 2025.

Over the last 3 years, Mineralys Therapeutics' book value per share changed from -10.12 in 2022 to 8.17 in 2025, a change of -180.8%.



Financial statements for NASDAQ:MLYS last updated on 5/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners