Free Trial

Relay Therapeutics (RLAY) Financials

Relay Therapeutics logo
$3.99 -0.13 (-3.16%)
Closing price 09/12/2025 04:00 PM Eastern
Extended Trading
$4.08 +0.09 (+2.38%)
As of 09/12/2025 07:29 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 Polygon.io. Learn more.
Annual Income Statements for Relay Therapeutics

Annual Income Statements for Relay Therapeutics

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
-291 -342 -338
Consolidated Net Income / (Loss)
-291 -342 -338
Net Income / (Loss) Continuing Operations
-291 -342 -338
Total Pre-Tax Income
-291 -342 -338
Total Operating Income
-299 -373 -372
Total Gross Profit
1.38 26 10
Total Revenue
1.38 26 10
Operating Revenue
1.38 26 10
Total Cost of Revenue
0.00 0.00 0.00
Total Operating Expenses
301 399 382
Selling, General & Admin Expense
66 75 77
Research & Development Expense
246 330 319
Other Operating Expenses / (Income)
-12 -6.42 -13
Total Other Income / (Expense), net
8.77 31 35
Interest & Investment Income
8.79 31 35
Other Income / (Expense), net
-0.02 -0.02 0.01
Basic Earnings per Share
($2.59) ($2.79) ($2.36)
Weighted Average Basic Shares Outstanding
112.23M 122.58M 142.87M
Diluted Earnings per Share
($2.59) ($2.79) ($2.36)
Weighted Average Diluted Shares Outstanding
112.23M 122.58M 142.87M
Weighted Average Basic & Diluted Shares Outstanding
121.38M 131.18M 169.52M

Quarterly Income Statements for Relay Therapeutics

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
-84 -68 -94 -99 -66 -83 -81 -92 -88 -76
Consolidated Net Income / (Loss)
-84 -68 -94 -99 -66 -83 -81 -92 -88 -76
Net Income / (Loss) Continuing Operations
-84 -68 -94 -99 -66 -83 -81 -92 -88 -76
Total Pre-Tax Income
-84 -68 -94 -99 -66 -83 -81 -92 -88 -76
Total Operating Income
-86 -73 -101 -106 -74 -92 -90 -101 -96 -85
Total Operating Expenses
86 73 101 106 99 92 100 101 96 85
Selling, General & Admin Expense
16 16 20 20 18 17 20 20 20 17
Research & Development Expense
67 67 83 88 81 77 82 92 77 68
Total Other Income / (Expense), net
1.72 5.35 6.94 7.55 7.84 8.70 8.98 8.55 8.26 8.98
Interest & Investment Income
1.71 5.37 6.94 7.56 7.85 8.70 8.95 8.55 8.27 8.97
Other Income / (Expense), net
0.01 -0.02 -0.00 -0.01 -0.00 0.00 0.03 -0.00 -0.01 0.00
Basic Earnings per Share
($0.76) ($0.55) ($0.78) ($0.81) ($0.54) ($0.66) ($0.62) ($0.69) ($0.63) ($0.42)
Weighted Average Basic Shares Outstanding
110.91M 112.23M 121.32M 121.68M 122.23M 122.58M 130.84M 132.82M 140.23M 142.87M
Diluted Earnings per Share
($0.76) ($0.55) ($0.78) ($0.81) ($0.54) ($0.66) ($0.62) ($0.69) ($0.63) ($0.42)
Weighted Average Diluted Shares Outstanding
110.91M 112.23M 121.32M 121.68M 122.23M 122.58M 130.84M 132.82M 140.23M 142.87M
Weighted Average Basic & Diluted Shares Outstanding
120.89M 121.38M 121.61M 122.13M 123.27M 131.18M 132.74M 133.89M 167.38M 169.52M

Annual Cash Flow Statements for Relay Therapeutics

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-128 -7.93 -20
Net Cash From Operating Activities
-229 -300 -249
Net Cash From Continuing Operating Activities
-229 -300 -249
Net Income / (Loss) Continuing Operations
-291 -342 -338
Consolidated Net Income / (Loss)
-291 -342 -338
Depreciation Expense
4.13 5.27 5.46
Amortization Expense
1.18 -11 -12
Non-Cash Adjustments To Reconcile Net Income
56 86 94
Changes in Operating Assets and Liabilities, net
-0.43 -39 1.41
Net Cash From Investing Activities
-189 258 -41
Net Cash From Continuing Investing Activities
-189 258 -41
Purchase of Property, Plant & Equipment
-9.06 -4.13 -2.02
Purchase of Investments
-535 -386 -651
Sale of Property, Plant & Equipment
0.00 0.00 0.00
Sale and/or Maturity of Investments
356 647 612
Net Cash From Financing Activities
290 35 270
Net Cash From Continuing Financing Activities
290 35 270
Issuance of Preferred Equity
0.00 0.00 0.00
Issuance of Common Equity
290 35 270

Quarterly Cash Flow Statements for Relay Therapeutics

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Net Change in Cash & Equivalents
247 -203 9.48 -15 5.43 -7.59 9.13 -19 18 -28
Net Cash From Operating Activities
-66 -57 -67 -69 -75 -89 -50 -66 -75 -58
Net Cash From Continuing Operating Activities
-66 -57 -67 -69 -75 -89 -50 -66 -75 -58
Net Income / (Loss) Continuing Operations
-84 -68 -94 -99 -66 -83 -81 -92 -88 -76
Consolidated Net Income / (Loss)
-84 -68 -94 -99 -66 -83 -81 -92 -88 -76
Depreciation Expense
1.03 1.17 1.20 1.33 1.36 1.38 1.40 1.37 1.37 1.33
Amortization Expense
0.34 -0.39 -2.02 -2.20 -2.88 -3.67 -3.67 -3.29 -3.18 -2.18
Non-Cash Adjustments To Reconcile Net Income
14 14 22 23 22 19 27 27 22 18
Changes in Operating Assets and Liabilities, net
2.94 -4.17 6.41 7.36 -30 -23 6.15 1.47 -7.65 1.45
Net Cash From Investing Activities
27 -147 75 51 71 60 11 46 -126 29
Net Cash From Continuing Investing Activities
27 -147 75 51 71 60 11 46 -126 29
Purchase of Investments
-56 -328 -98 -66 -85 -137 -191 -120 -265 -75
Sale and/or Maturity of Investments
85 183 175 119 157 197 203 165 139 104
Net Cash From Financing Activities
286 1.17 1.30 2.08 9.46 22 49 1.54 219 0.80
Net Cash From Continuing Financing Activities
286 1.17 1.30 2.08 9.46 22 49 1.54 219 0.80
Issuance of Common Equity
286 2.30 1.30 2.08 9.46 22 49 1.54 219 0.80

Annual Balance Sheets for Relay Therapeutics

This table presents Relay 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
Period end date 12/31/2022 12/31/2023 12/31/2024
Total Assets
1,100 844 871
Total Current Assets
1,020 770 809
Cash & Equivalents
152 144 124
Short-Term Investments
847 606 657
Prepaid Expenses
12 17 17
Other Current Assets
8.17 3.32 11
Plant, Property, & Equipment, net
12 11 5.91
Total Noncurrent Assets
69 63 56
Intangible Assets
2.30 2.30 2.30
Other Noncurrent Operating Assets
66 61 54
Total Liabilities & Shareholders' Equity
1,100 844 871
Total Liabilities
150 92 94
Total Current Liabilities
64 30 51
Accounts Payable
11 9.21 14
Accrued Expenses
23 15 21
Current Deferred Revenue
- 0.00 7.68
Other Current Liabilities
30 6.17 7.72
Total Noncurrent Liabilities
86 62 43
Capital Lease Obligations
53 49 43
Other Noncurrent Operating Liabilities
32 13 0.00
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
950 752 778
Total Preferred & Common Equity
950 752 778
Preferred Stock
0.00 0.00 0.00
Total Common Equity
950 752 778
Common Stock
2,019 2,153 2,517
Retained Earnings
-1,059 -1,401 -1,738
Accumulated Other Comprehensive Income / (Loss)
-10 -0.20 -0.99

Quarterly Balance Sheets for Relay Therapeutics

This table presents Relay 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 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024
Total Assets
1,169 1,038 962 907 841 773 930
Total Current Assets
1,087 958 884 832 770 704 865
Cash & Equivalents
355 161 146 151 153 134 152
Short-Term Investments
699 777 726 659 597 554 687
Prepaid Expenses
17 11 9.31 17 13 10 19
Other Current Assets
16 9.03 3.39 3.68 7.30 5.73 6.80
Plant, Property, & Equipment, net
11 12 12 11 9.88 8.35 7.21
Total Noncurrent Assets
70 67 66 64 61 60 58
Intangible Assets
2.30 2.30 2.30 2.30 2.30 2.30 2.30
Other Noncurrent Operating Assets
68 65 64 62 59 58 55
Total Liabilities & Shareholders' Equity
1,169 1,038 962 907 841 773 930
Total Liabilities
169 154 152 129 96 91 91
Total Current Liabilities
71 70 72 51 37 45 47
Accounts Payable
9.49 12 15 13 7.97 11 6.87
Accrued Expenses
29 28 27 31 22 28 33
Other Current Liabilities
33 31 30 5.89 6.81 6.10 6.89
Total Noncurrent Liabilities
98 84 80 78 59 46 44
Capital Lease Obligations
55 - 51 50 47 46 44
Other Noncurrent Operating Liabilities
43 84 29 28 11 0.00 0.00
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,000 883 810 778 746 682 839
Total Preferred & Common Equity
1,000 883 810 778 746 682 839
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,000 883 810 778 746 682 839
Common Stock
2,004 2,042 2,068 2,099 2,229 2,257 2,499
Retained Earnings
-991 -1,153 -1,251 -1,317 -1,482 -1,574 -1,662
Accumulated Other Comprehensive Income / (Loss)
-13 -5.80 -6.08 -3.39 -1.16 -1.34 2.51

Annual Metrics And Ratios for Relay Therapeutics

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - -
Revenue Growth
-54.41% 1,749.82% -60.83%
EBITDA Growth
18.05% -28.75% -0.21%
EBIT Growth
17.93% -24.63% 0.15%
NOPAT Growth
17.94% -24.63% 0.14%
Net Income Growth
20.16% -17.72% 1.25%
EPS Growth
32.20% -7.72% 15.41%
Operating Cash Flow Growth
-208.43% -30.86% 17.05%
Free Cash Flow Firm Growth
-150.04% -11.74% 18.65%
Invested Capital Growth
107.91% 957.67% -22.16%
Revenue Q/Q Growth
-18.53% -0.98% 0.01%
EBITDA Q/Q Growth
-2.11% -6.29% 2.23%
EBIT Q/Q Growth
-1.75% -5.46% 1.90%
NOPAT Q/Q Growth
-1.74% -5.47% 1.90%
Net Income Q/Q Growth
-0.02% -4.91% 2.17%
EPS Q/Q Growth
1.52% -4.10% 9.23%
Operating Cash Flow Q/Q Growth
-8.19% -11.97% 11.17%
Free Cash Flow Firm Q/Q Growth
-19.17% -15.95% 14.46%
Invested Capital Q/Q Growth
726.17% 186.91% -9.86%
Profitability Metrics
- - -
Gross Margin
100.00% 100.00% 100.00%
EBITDA Margin
-21,287.69% -1,481.69% -3,790.40%
Operating Margin
-21,670.89% -1,460.11% -3,722.07%
EBIT Margin
-21,672.34% -1,460.18% -3,721.93%
Profit (Net Income) Margin
-21,036.13% -1,338.66% -3,374.72%
Tax Burden Percent
100.00% 100.00% 100.00%
Interest Burden Percent
97.06% 91.68% 90.67%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -946.25% -581.57%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -936.43% -570.88%
Return on Net Nonoperating Assets (RNNOA)
0.00% 906.07% 537.42%
Return on Equity (ROE)
-31.44% -40.18% -44.15%
Cash Return on Invested Capital (CROIC)
-5,758.85% -1,111.70% -556.65%
Operating Return on Assets (OROA)
-28.39% -38.38% -43.43%
Return on Assets (ROA)
-27.56% -35.19% -39.38%
Return on Common Equity (ROCE)
-31.44% -40.18% -44.15%
Return on Equity Simple (ROE_SIMPLE)
-30.57% -45.48% -43.42%
Net Operating Profit after Tax (NOPAT)
-209 -261 -261
NOPAT Margin
-15,169.62% -1,022.08% -2,605.45%
Net Nonoperating Expense Percent (NNEP)
-8.51% -9.82% -10.69%
Return On Investment Capital (ROIC_SIMPLE)
-20.87% -32.62% -31.77%
Cost of Revenue to Revenue
0.00% 0.00% 0.00%
SG&A Expenses to Revenue
4,777.55% 293.39% 765.38%
R&D to Revenue
17,838.88% 1,291.86% 3,188.66%
Operating Expenses to Revenue
21,770.89% 1,560.11% 3,822.07%
Earnings before Interest and Taxes (EBIT)
-299 -373 -372
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-294 -379 -379
Valuation Ratios
- - -
Price to Book Value (P/BV)
1.90 1.80 0.89
Price to Tangible Book Value (P/TBV)
1.91 1.81 0.89
Price to Revenue (P/Rev)
1,307.87 53.13 68.91
Price to Earnings (P/E)
0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
180.56 13.00 0.00
Enterprise Value to Revenue (EV/Rev)
623.26 25.66 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00
Leverage & Solvency
- - -
Debt to Equity
0.06 0.06 0.06
Long-Term Debt to Equity
0.06 0.06 0.06
Financial Leverage
-1.03 -0.97 -0.94
Leverage Ratio
1.14 1.14 1.12
Compound Leverage Factor
1.11 1.05 1.02
Debt to Total Capital
5.33% 6.06% 5.21%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
5.33% 6.06% 5.21%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
94.67% 93.94% 94.79%
Debt to EBITDA
-0.18 -0.13 -0.11
Net Debt to EBITDA
3.22 1.85 1.95
Long-Term Debt to EBITDA
-0.18 -0.13 -0.11
Debt to NOPAT
-0.26 -0.19 -0.16
Net Debt to NOPAT
4.51 2.69 2.83
Long-Term Debt to NOPAT
-0.26 -0.19 -0.16
Altman Z-Score
6.04 6.15 1.28
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
16.00 25.44 15.95
Quick Ratio
15.68 24.78 15.40
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
-275 -307 -250
Operating Cash Flow to CapEx
-2,532.44% -7,278.62% -12,344.25%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00
Efficiency Ratios
- - -
Asset Turnover
0.00 0.03 0.01
Accounts Receivable Turnover
3.90 0.00 0.00
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
0.15 2.27 1.19
Accounts Payable Turnover
0.00 0.00 0.00
Days Sales Outstanding (DSO)
93.69 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00
Cash Conversion Cycle (CCC)
93.69 0.00 0.00
Capital & Investment Metrics
- - -
Invested Capital
4.77 50 39
Invested Capital Turnover
-0.05 0.93 0.22
Increase / (Decrease) in Invested Capital
65 46 -11
Enterprise Value (EV)
861 656 -49
Market Capitalization
1,806 1,357 690
Book Value per Share
$7.86 $6.10 $4.65
Tangible Book Value per Share
$7.84 $6.08 $4.63
Total Capital
1,004 801 821
Total Debt
53 49 43
Total Long-Term Debt
53 49 43
Net Debt
-945 -702 -739
Capital Expenditures (CapEx)
9.06 4.13 2.02
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-43 -10 -23
Debt-free Net Working Capital (DFNWC)
956 740 758
Net Working Capital (NWC)
956 740 758
Net Nonoperating Expense (NNE)
81 81 77
Net Nonoperating Obligations (NNO)
-945 -702 -739
Total Depreciation and Amortization (D&A)
5.31 -5.49 -6.85
Debt-free, Cash-free Net Working Capital to Revenue
-3,122.45% -40.13% -228.32%
Debt-free Net Working Capital to Revenue
69,210.43% 2,896.09% 7,579.44%
Net Working Capital to Revenue
69,210.43% 2,896.09% 7,579.44%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
($2.59) ($2.79) ($2.36)
Adjusted Weighted Average Basic Shares Outstanding
112.23M 122.58M 142.87M
Adjusted Diluted Earnings per Share
($2.59) ($2.79) ($2.36)
Adjusted Weighted Average Diluted Shares Outstanding
121.38M 122.58M 142.87M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
121.38M 131.18M 169.52M
Normalized Net Operating Profit after Tax (NOPAT)
-209 -261 -261
Normalized NOPAT Margin
-15,169.62% -1,022.08% -2,605.45%
Pre Tax Income Margin
-21,036.13% -1,338.66% -3,374.72%
Debt Service Ratios
- - -
EBIT to Interest Expense
0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Relay Therapeutics

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-48.35% -55.38% -46.06% -67.40% 7,226.16% -100.40% 4,327.88% -100.00% -100.00% 0.00%
EBITDA Growth
-42.50% -9.22% -66.98% -40.16% 11.15% -31.06% 9.21% 3.97% -30.76% 9.17%
EBIT Growth
-40.82% -7.61% -61.26% -36.34% 14.33% -26.51% 10.72% 5.00% -30.99% 7.83%
NOPAT Growth
-40.83% -7.57% -61.31% -36.29% 14.34% -26.55% 10.69% 4.99% -30.98% 7.83%
Net Income Growth
-38.37% -0.07% -51.89% -28.28% 21.91% -23.69% 13.64% 6.39% -34.03% 8.97%
EPS Growth
-15.15% 6.78% -36.84% -14.08% 28.95% -20.00% 20.51% 14.81% -16.67% 36.36%
Operating Cash Flow Growth
-24.34% -43.75% -36.52% -20.16% -13.99% -56.25% 25.04% 4.03% 0.42% 35.12%
Free Cash Flow Firm Growth
-350.86% -218.29% -3,280.60% -118.39% 19.01% 5.03% -209.04% -17.38% -36.38% 56.16%
Invested Capital Growth
102.42% 107.91% -52.56% 72.98% 2,945.58% 957.67% 179.63% 477.48% 147.76% -22.16%
Revenue Q/Q Growth
-5.75% -26.45% -10.67% -47.35% 21,078.15% -100.00% 1,000,800.00% -100.00% 0.00% 0.00%
EBITDA Q/Q Growth
-10.78% 14.69% -41.48% -4.83% 29.78% -25.83% 1.99% -10.88% 4.37% 12.59%
EBIT Q/Q Growth
-10.40% 15.15% -38.84% -4.83% 30.63% -25.30% 2.01% -11.54% 4.35% 11.83%
NOPAT Q/Q Growth
-10.39% 15.18% -38.88% -4.82% 30.62% -25.31% 1.99% -11.50% 4.36% 11.82%
Net Income Q/Q Growth
-9.62% 19.80% -39.61% -4.53% 33.27% -27.02% 2.52% -13.30% 4.45% 13.73%
EPS Q/Q Growth
-7.04% 27.63% -41.82% -3.85% 33.33% -22.22% 6.06% -11.29% 8.70% 33.33%
Operating Cash Flow Q/Q Growth
-15.85% 13.71% -17.61% -2.19% -9.91% -18.29% 43.58% -30.82% -14.05% 22.93%
Free Cash Flow Firm Q/Q Growth
-80.71% -37.19% 55.11% -96.24% 32.98% -60.86% -46.08% 25.46% 22.13% 48.29%
Invested Capital Q/Q Growth
101.51% 726.17% -1,241.01% 80.96% 269.69% 186.91% -14.09% -9.75% 11.37% -9.86%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 0.00% 100.00% 0.00% 0.00% 0.00%
EBITDA Margin
-24,567.44% -28,495.65% -45,132.74% -89,857.98% -297.96% 0.00% -925.43% 0.00% 0.00% 0.00%
Operating Margin
-24,968.60% -28,794.86% -44,768.58% -89,117.65% -291.95% 0.00% -903.00% 0.00% 0.00% 0.00%
EBIT Margin
-24,966.57% -28,804.35% -44,769.91% -89,129.41% -291.96% 0.00% -902.75% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
-24,468.60% -26,681.03% -41,698.67% -82,777.31% -260.83% 0.00% -813.30% 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
98.01% 92.63% 93.14% 92.87% 89.34% 90.56% 90.09% 91.52% 91.42% 89.44%
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% -581.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% -579.39% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 573.47% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-36.98% -31.44% -37.41% -43.33% -7.53% 0.00% -40.40% 0.00% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
-39,922.86% -5,758.85% 0.00% 0.00% -2,915.20% -1,111.70% -810.89% -765.56% -954.80% -556.65%
Operating Return on Assets (OROA)
-45.99% -37.74% -53.52% -90.70% -7.26% 0.00% -33.95% 0.00% 0.00% 0.00%
Return on Assets (ROA)
-45.07% -34.96% -49.85% -84.23% -6.48% 0.00% -30.58% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
-36.98% -31.44% -37.41% -43.33% -7.53% 0.00% -40.40% 0.00% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
-29.05% 0.00% -36.53% -42.51% -41.88% 0.00% -44.13% -47.35% -41.15% 0.00%
Net Operating Profit after Tax (NOPAT)
-60 -51 -71 -74 -52 -65 -63 -71 -67 -59
NOPAT Margin
-17,478.02% -20,156.40% -31,338.01% -62,382.35% -204.36% 0.00% -632.10% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-3.02% -1.73% -2.58% -2.96% -1.62% -2.30% -2.21% -2.96% -2.65% -2.29%
Return On Investment Capital (ROIC_SIMPLE)
- -5.08% - - - -8.06% - - - -7.25%
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
4,672.67% 6,470.75% 8,663.27% 16,907.56% 73.35% 0.00% 197.85% 0.00% 0.00% 0.00%
R&D to Revenue
19,447.67% 26,591.70% 36,649.12% 74,118.49% 323.36% 0.00% 823.45% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25,068.60% 28,894.86% 44,868.58% 89,217.65% 391.95% 0.00% 1,003.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-86 -73 -101 -106 -74 -92 -90 -101 -96 -85
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-85 -72 -102 -107 -75 -94 -93 -103 -98 -86
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.44 1.90 2.26 1.89 1.32 1.80 1.37 1.27 1.13 0.89
Price to Tangible Book Value (P/TBV)
2.44 1.91 2.27 1.89 1.32 1.81 1.38 1.27 1.13 0.89
Price to Revenue (P/Rev)
1,437.20 1,307.87 1,682.83 1,621.51 39.81 53.13 28.96 24.58 94.74 68.91
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)
2,490.22 180.56 0.00 0.00 15.16 13.00 7.40 5.70 3.51 0.00
Enterprise Value to Revenue (EV/Rev)
847.70 623.26 893.44 750.52 10.32 25.66 9.08 6.33 15.25 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
0.05 0.06 0.00 0.06 0.06 0.06 0.06 0.07 0.05 0.06
Long-Term Debt to Equity
0.05 0.06 0.00 0.06 0.06 0.06 0.06 0.07 0.05 0.06
Financial Leverage
-1.01 -1.03 -1.05 -1.03 -0.99 -0.97 -1.01 -0.98 -0.96 -0.94
Leverage Ratio
1.17 1.14 1.15 1.16 1.17 1.14 1.15 1.16 1.14 1.12
Compound Leverage Factor
1.15 1.06 1.07 1.08 1.04 1.03 1.04 1.06 1.04 1.00
Debt to Total Capital
5.18% 5.33% 0.00% 5.93% 6.01% 6.06% 5.95% 6.29% 5.01% 5.21%
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
5.18% 5.33% 0.00% 5.93% 6.01% 6.06% 5.95% 6.29% 5.01% 5.21%
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
94.82% 94.67% 100.00% 94.07% 93.99% 93.94% 94.05% 93.71% 94.99% 94.79%
Debt to EBITDA
-0.19 -0.18 0.00 -0.14 -0.14 -0.13 -0.13 -0.13 -0.11 -0.11
Net Debt to EBITDA
3.47 3.22 0.00 2.24 2.14 1.85 1.90 1.76 2.05 1.95
Long-Term Debt to EBITDA
-0.19 -0.18 0.00 -0.14 -0.14 -0.13 -0.13 -0.13 -0.11 -0.11
Debt to NOPAT
-0.27 -0.26 0.00 -0.20 -0.20 -0.19 -0.19 -0.18 -0.17 -0.16
Net Debt to NOPAT
4.85 4.51 0.00 3.20 3.07 2.69 2.77 2.57 2.99 2.83
Long-Term Debt to NOPAT
-0.27 -0.26 0.00 -0.20 -0.20 -0.19 -0.19 -0.18 -0.17 -0.16
Altman Z-Score
8.27 6.72 6.93 4.86 3.55 7.25 4.68 3.51 4.46 2.37
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
15.22 16.00 13.60 12.36 16.39 25.44 20.73 15.64 18.42 15.95
Quick Ratio
14.76 15.68 13.31 12.18 15.98 24.78 20.18 15.28 17.88 15.40
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-85 -116 -52 -102 -68 -110 -161 -120 -93 -48
Operating Cash Flow to CapEx
-3,157.28% -2,464.55% -3,505.48% -4,564.27% -12,779.15% -75,583.05% -2,827.13% -598,481.82% -33,076.21% 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 0.02 0.03 0.04 0.04 0.01 0.01
Accounts Receivable Turnover
3.24 3.90 4.28 5.15 114.16 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
0.19 0.15 0.11 0.09 2.34 2.27 3.24 3.50 1.12 1.19
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)
112.51 93.69 85.26 70.91 3.20 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)
112.51 93.69 85.26 70.91 3.20 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.58 4.77 -54 -10 18 50 43 39 44 39
Invested Capital Turnover
-0.15 -0.05 -0.03 -0.04 2.84 0.93 -6.38 2.45 0.33 0.22
Increase / (Decrease) in Invested Capital
24 65 -19 28 17 46 98 49 26 -11
Enterprise Value (EV)
1,437 861 1,061 707 266 656 321 223 153 -49
Market Capitalization
2,436 1,806 1,999 1,527 1,027 1,357 1,023 865 948 690
Book Value per Share
$9.18 $7.86 $7.28 $6.66 $6.37 $6.10 $5.70 $5.14 $6.27 $4.65
Tangible Book Value per Share
$9.16 $7.84 $7.26 $6.64 $6.35 $6.08 $5.68 $5.12 $6.25 $4.63
Total Capital
1,054 1,004 883 861 828 801 793 728 883 821
Total Debt
55 53 0.00 51 50 49 47 46 44 43
Total Long-Term Debt
55 53 0.00 51 50 49 47 46 44 43
Net Debt
-999 -945 -938 -820 -761 -702 -702 -643 -795 -739
Capital Expenditures (CapEx)
2.10 2.32 1.92 1.50 0.59 0.12 1.78 0.01 0.23 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-38 -43 -50 -59 -30 -10 -17 -29 -21 -23
Debt-free Net Working Capital (DFNWC)
1,016 956 888 813 781 740 733 659 818 758
Net Working Capital (NWC)
1,016 956 888 813 781 740 733 659 818 758
Net Nonoperating Expense (NNE)
24 17 23 24 14 19 18 22 21 17
Net Nonoperating Obligations (NNO)
-999 -945 -938 -820 -761 -702 -702 -643 -795 -739
Total Depreciation and Amortization (D&A)
1.37 0.78 -0.82 -0.87 -1.51 -2.29 -2.27 -1.92 -1.81 -0.85
Debt-free, Cash-free Net Working Capital to Revenue
-2,237.29% -3,122.45% -4,198.91% -6,242.04% -114.59% -40.13% -47.14% -82.90% -214.35% -228.32%
Debt-free Net Working Capital to Revenue
59,933.33% 69,210.43% 74,740.82% 86,281.63% 3,027.33% 2,896.09% 2,074.78% 1,872.38% 8,176.70% 7,579.44%
Net Working Capital to Revenue
59,933.33% 69,210.43% 74,740.82% 86,281.63% 3,027.33% 2,896.09% 2,074.78% 1,872.38% 8,176.70% 7,579.44%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.76) ($0.55) ($0.78) ($0.81) ($0.54) ($0.66) ($0.62) ($0.69) ($0.63) ($0.42)
Adjusted Weighted Average Basic Shares Outstanding
110.91M 112.23M 121.32M 121.68M 122.23M 122.58M 130.84M 132.82M 140.23M 142.87M
Adjusted Diluted Earnings per Share
($0.76) ($0.55) ($0.78) ($0.81) ($0.54) ($0.66) ($0.62) ($0.69) ($0.63) ($0.42)
Adjusted Weighted Average Diluted Shares Outstanding
110.91M 112.23M 121.32M 121.68M 122.23M 122.58M 130.84M 132.82M 140.23M 142.87M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding
120.89M 121.38M 121.61M 122.13M 123.27M 131.18M 132.74M 133.89M 167.38M 169.52M
Normalized Net Operating Profit after Tax (NOPAT)
-60 -51 -71 -74 -52 -65 -63 -71 -67 -59
Normalized NOPAT Margin
-17,478.02% -20,156.40% -31,338.01% -62,382.35% -204.36% 0.00% -632.10% 0.00% 0.00% 0.00%
Pre Tax Income Margin
-24,468.60% -26,681.03% -41,698.67% -82,777.31% -260.83% 0.00% -813.30% 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% 0.00% 0.00% 0.00% 0.00% 0.00%

Key Financial Trends

Relay Therapeutics (NASDAQ: RLAY) has shown consistent operating losses over the past four years, with substantial research and development (R&D) and selling, general & administrative (SG&A) expenses reflecting its heavy investment in drug discovery and development. Despite generating minimal to no revenue historically, the company has been actively managing its cash position and financing activities to support its operations.

Positive factors:

  • Cash & Equivalents remain strong, ranging from approximately $134 million (Q2 2024) to $354 million (Q3 2022), indicating healthy liquidity despite continued losses.
  • Significant proceeds from sale and maturity of investments, for example, $203 million in Q1 2024 and $139 million in Q3 2024, helped to offset cash outflows from operations and investing activities.
  • Net cash from financing activities has been a major source of funds, including large issuances of common equity (e.g., $218 million in Q3 2024 and $285 million in Q3 2022), which supports funding for ongoing R&D and development programs.
  • Non-cash adjustments to net income, such as stock-based compensation or depreciation, partially offset net losses on a cash flow basis (e.g., $27 million in Q1 2024, $22 million in Q3 2024), reducing actual cash burn.
  • Decreases in total liabilities from $168 million in Q1 2023 to $91 million in Q3 2024 reflect some improvement in financial obligations management.

Neutral factors:

  • Operating revenues have remained minimal or effectively zero in recent years, with a slight uptick to $10 million in Q1 2024 from near-zero prior quarters, indicating early-stage commercial activity or milestone revenues.
  • R&D expenses, while high (e.g., $68 million in Q4 2024), have been slightly decreasing quarter-over-quarter from peaks over $90 million in mid-2024, showing prioritization and possible efficiency gains in development.
  • Weighted average shares outstanding have increased steadily from roughly 110 million in early 2022 to 143 million in Q4 2024, reflecting ongoing equity raises but diluting existing shareholders.
  • Capital lease obligations have remained significant (around $44 million to $54 million) throughout the period, which indicates ongoing lease commitments but no marked increase or decrease.

Negative factors:

  • Consistent net losses continuing for multiple quarters, such as a $76 million loss in Q4 2024 and similar magnitudes in prior quarters, impacting retained earnings and shareholder equity negatively.
  • Negative operating income each quarter ranging from roughly -$73 million to -$100 million, highlighting continued high operating expenses without offsetting revenue growth.
  • Operating cash flow remains negative, with continued net cash outflows from operating activities (e.g., -$57 million in Q4 2024, -$75 million in Q3 2024), underlining ongoing cash burn from core operations.
  • Total equity has decreased from nearly $1 billion in early 2022 to around $839 million by Q3 2024, reflecting accumulated losses and equity dilution effects.
  • Persistent high R&D and SG&A expenses with only minimal revenue increases, suggest the company has yet to reach profitability or sustainable revenue-generating operations.

In summary, Relay Therapeutics is heavily focused on research and development, which drives its significant losses and cash burn. The company has bolstered its liquidity through equity financing and managing investment portfolios, but profitability remains a distant goal. Investors should watch for revenue growth, operating expense management, and cash runway developments in upcoming quarters.

09/14/25 06:53 AM ETAI Generated. May Contain Errors.

Financials Breakdown Chart

Frequently Asked Questions About Relay Therapeutics' Financials

When does Relay Therapeutics' financial year end?

According to the most recent income statement we have on file, Relay Therapeutics' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Relay Therapeutics' net income changed over the last 2 years?

Relay Therapeutics' net income appears to be on an upward trend, with a most recent value of -$337.71 million in 2024, rising from -$290.51 million in 2022. The previous period was -$341.97 million in 2023. See where experts think Relay Therapeutics is headed by visiting Relay Therapeutics' forecast page.

What is Relay Therapeutics' operating income?
Relay Therapeutics' total operating income in 2024 was -$372.47 million, based on the following breakdown:
  • Total Gross Profit: $10.01 million
  • Total Operating Expenses: $382.48 million
How has Relay Therapeutics' revenue changed over the last 2 years?

Over the last 2 years, Relay Therapeutics' total revenue changed from $1.38 million in 2022 to $10.01 million in 2024, a change of 624.6%.

How much debt does Relay Therapeutics have?

Relay Therapeutics' total liabilities were at $93.50 million at the end of 2024, a 1.7% increase from 2023, and a 37.5% decrease since 2022.

How much cash does Relay Therapeutics have?

In the past 2 years, Relay Therapeutics' cash and equivalents has ranged from $124.29 million in 2024 to $151.79 million in 2022, and is currently $124.29 million as of their latest financial filing in 2024.

How has Relay Therapeutics' book value per share changed over the last 2 years?

Over the last 2 years, Relay Therapeutics' book value per share changed from 7.86 in 2022 to 4.65 in 2024, a change of -40.9%.



This page (NASDAQ:RLAY) was last updated on 9/14/2025 by MarketBeat.com Staff
From Our Partners