Annual Income Statements for Terns Pharmaceuticals
This table shows Terns Pharmaceuticals' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Terns Pharmaceuticals
This table shows Terns Pharmaceuticals' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-18 |
-30 |
-21 |
-22 |
-23 |
-22 |
-22 |
-24 |
-24 |
-25 |
-24 |
| Consolidated Net Income / (Loss) |
|
-18 |
-30 |
-21 |
-22 |
-23 |
-22 |
-22 |
-24 |
-24 |
-25 |
-24 |
| Net Income / (Loss) Continuing Operations |
|
-18 |
-30 |
-21 |
-22 |
-23 |
-22 |
-22 |
-24 |
-24 |
-25 |
-24 |
| Total Pre-Tax Income |
|
-18 |
-30 |
-21 |
-22 |
-23 |
-22 |
-22 |
-24 |
-24 |
-25 |
-23 |
| Total Operating Income |
|
-21 |
-33 |
-24 |
-25 |
-26 |
-25 |
-26 |
-27 |
-27 |
-28 |
-28 |
| Total Operating Expenses |
|
21 |
33 |
24 |
25 |
26 |
25 |
26 |
27 |
27 |
28 |
28 |
| Selling, General & Admin Expense |
|
7.01 |
18 |
6.60 |
6.86 |
7.19 |
9.77 |
7.95 |
8.71 |
7.03 |
7.80 |
8.70 |
| Research & Development Expense |
|
14 |
15 |
17 |
19 |
18 |
15 |
18 |
19 |
20 |
20 |
19 |
| Total Other Income / (Expense), net |
|
3.34 |
3.48 |
3.09 |
3.17 |
2.86 |
3.06 |
4.19 |
3.61 |
3.35 |
3.13 |
4.41 |
| Interest & Investment Income |
|
3.40 |
3.48 |
3.33 |
3.18 |
2.88 |
3.09 |
4.14 |
3.64 |
3.35 |
3.14 |
4.46 |
| Other Income / (Expense), net |
|
-0.06 |
-0.01 |
-0.25 |
-0.01 |
-0.01 |
-0.03 |
0.05 |
-0.04 |
0.00 |
-0.01 |
-0.05 |
| Income Tax Expense |
|
0.07 |
0.06 |
0.05 |
0.10 |
0.06 |
0.06 |
0.04 |
0.09 |
0.06 |
0.05 |
0.38 |
| Basic Earnings per Share |
|
($0.25) |
($0.42) |
($0.29) |
($0.30) |
($0.31) |
($0.28) |
($0.23) |
($0.26) |
($0.26) |
($0.27) |
($0.24) |
| Weighted Average Basic Shares Outstanding |
|
71.36M |
71.53M |
71.26M |
74.40M |
74.46M |
77.82M |
79.51M |
91.47M |
91.58M |
91.70M |
93.17M |
| Diluted Earnings per Share |
|
($0.25) |
($0.42) |
($0.29) |
($0.30) |
($0.31) |
($0.28) |
($0.23) |
($0.26) |
($0.26) |
($0.27) |
($0.24) |
| Weighted Average Diluted Shares Outstanding |
|
71.36M |
71.53M |
71.26M |
74.40M |
74.46M |
77.82M |
79.51M |
91.47M |
91.58M |
91.70M |
93.17M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
61.07M |
61.79M |
64.65M |
64.68M |
70.37M |
84.94M |
87.30M |
87.34M |
87.51M |
90.08M |
115.41M |
Annual Cash Flow Statements for Terns Pharmaceuticals
This table details how cash moves in and out of Terns Pharmaceuticals' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
62 |
-27 |
96 |
-63 |
82 |
363 |
| Net Cash From Operating Activities |
|
-30 |
-42 |
-49 |
-67 |
-70 |
-82 |
| Net Cash From Continuing Operating Activities |
|
-30 |
-42 |
-49 |
-67 |
-70 |
-82 |
| Net Income / (Loss) Continuing Operations |
|
-41 |
-50 |
-60 |
-90 |
-89 |
-96 |
| Consolidated Net Income / (Loss) |
|
-41 |
-50 |
-60 |
-90 |
-89 |
-96 |
| Depreciation Expense |
|
0.39 |
0.51 |
0.48 |
0.29 |
0.32 |
0.09 |
| Amortization Expense |
|
0.04 |
0.88 |
0.63 |
0.59 |
0.58 |
0.41 |
| Non-Cash Adjustments To Reconcile Net Income |
|
4.58 |
8.15 |
11 |
21 |
14 |
13 |
| Changes in Operating Assets and Liabilities, net |
|
5.75 |
-1.21 |
-0.65 |
1.43 |
4.40 |
0.19 |
| Net Cash From Investing Activities |
|
6.69 |
-120 |
-22 |
-38 |
-12 |
-298 |
| Net Cash From Continuing Investing Activities |
|
6.69 |
-120 |
-22 |
-38 |
-12 |
-298 |
| Purchase of Property, Plant & Equipment |
|
-0.58 |
-0.34 |
-0.28 |
-0.05 |
-0.04 |
0.00 |
| Purchase of Investments |
|
-0.72 |
-166 |
-140 |
-276 |
-170 |
-405 |
| Sale and/or Maturity of Investments |
|
7.99 |
47 |
118 |
238 |
158 |
107 |
| Net Cash From Financing Activities |
|
86 |
134 |
167 |
42 |
164 |
744 |
| Net Cash From Continuing Financing Activities |
|
86 |
134 |
167 |
42 |
164 |
744 |
| Issuance of Common Equity |
|
0.00 |
136 |
167 |
42 |
163 |
707 |
| Other Financing Activities, net |
|
-0.74 |
-1.81 |
-0.40 |
-0.07 |
1.06 |
37 |
| Effect of Exchange Rate Changes |
|
0.08 |
-0.03 |
-0.18 |
0.12 |
-0.06 |
0.02 |
| Cash Income Taxes Paid |
|
0.18 |
0.24 |
0.00 |
0.03 |
0.06 |
0.22 |
Quarterly Cash Flow Statements for Terns Pharmaceuticals
This table details how cash moves in and out of Terns Pharmaceuticals' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
-103 |
-43 |
42 |
-15 |
26 |
179 |
-109 |
-22 |
6.94 |
4.73 |
374 |
| Net Cash From Operating Activities |
|
-13 |
-21 |
-19 |
-23 |
-16 |
-16 |
-15 |
-24 |
-19 |
-20 |
-19 |
| Net Cash From Continuing Operating Activities |
|
-13 |
-21 |
-19 |
-23 |
-16 |
-16 |
-15 |
-24 |
-19 |
-20 |
-19 |
| Net Income / (Loss) Continuing Operations |
|
-18 |
-30 |
-21 |
-22 |
-23 |
-22 |
-22 |
-24 |
-24 |
-25 |
-24 |
| Consolidated Net Income / (Loss) |
|
-18 |
-30 |
-21 |
-22 |
-23 |
-22 |
-22 |
-24 |
-24 |
-25 |
-24 |
| Depreciation Expense |
|
0.07 |
0.07 |
0.07 |
0.08 |
0.09 |
0.08 |
0.07 |
0.06 |
0.01 |
0.01 |
0.01 |
| Amortization Expense |
|
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
-1.77 |
1.08 |
0.11 |
-0.04 |
0.23 |
0.10 |
| Non-Cash Adjustments To Reconcile Net Income |
|
3.26 |
12 |
1.78 |
3.67 |
3.86 |
6.04 |
1.94 |
3.54 |
3.37 |
3.38 |
3.05 |
| Changes in Operating Assets and Liabilities, net |
|
1.43 |
-3.49 |
-0.30 |
-4.33 |
2.46 |
1.13 |
4.13 |
-4.24 |
1.87 |
1.23 |
1.33 |
| Net Cash From Investing Activities |
|
-91 |
-22 |
47 |
8.00 |
42 |
32 |
-94 |
1.96 |
26 |
25 |
-350 |
| Net Cash From Continuing Investing Activities |
|
-91 |
-22 |
47 |
8.00 |
42 |
32 |
-94 |
1.96 |
26 |
25 |
-350 |
| Purchase of Investments |
|
-183 |
-64 |
-5.02 |
-51 |
- |
- |
-119 |
-25 |
- |
- |
-380 |
| Sale and/or Maturity of Investments |
|
92 |
42 |
52 |
59 |
42 |
32 |
25 |
27 |
26 |
25 |
30 |
| Net Cash From Financing Activities |
|
0.49 |
0.02 |
14 |
0.00 |
0.40 |
163 |
0.30 |
0.07 |
0.32 |
- |
743 |
| Net Cash From Continuing Financing Activities |
|
0.49 |
0.02 |
14 |
0.00 |
0.40 |
163 |
0.30 |
0.07 |
0.32 |
- |
743 |
| Issuance of Common Equity |
|
0.24 |
- |
14 |
- |
- |
162 |
0.24 |
- |
- |
- |
707 |
| Other Financing Activities, net |
|
0.25 |
0.02 |
0.01 |
0.00 |
0.01 |
0.98 |
0.07 |
0.07 |
0.07 |
- |
36 |
| Effect of Exchange Rate Changes |
|
-0.09 |
-0.03 |
0.26 |
-0.03 |
-0.01 |
0.05 |
-0.07 |
-0.00 |
-0.00 |
0.01 |
0.02 |
Annual Balance Sheets for Terns Pharmaceuticals
This table presents Terns Pharmaceuticals' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
92 |
168 |
287 |
269 |
364 |
1,025 |
| Total Current Assets |
|
91 |
167 |
285 |
267 |
362 |
1,024 |
| Cash & Equivalents |
|
75 |
48 |
143 |
80 |
161 |
525 |
| Short-Term Investments |
|
0.00 |
118 |
140 |
184 |
197 |
494 |
| Prepaid Expenses |
|
1.16 |
0.95 |
2.07 |
3.99 |
3.95 |
5.21 |
| Plant, Property, & Equipment, net |
|
1.18 |
1.05 |
0.76 |
0.51 |
0.22 |
0.05 |
| Total Noncurrent Assets |
|
0.25 |
0.09 |
1.08 |
0.58 |
1.60 |
0.84 |
| Other Noncurrent Operating Assets |
|
0.25 |
0.00 |
1.08 |
0.58 |
1.60 |
0.84 |
| Total Liabilities & Shareholders' Equity |
|
92 |
168 |
287 |
269 |
364 |
1,025 |
| Total Liabilities |
|
24 |
7.77 |
10 |
13 |
18 |
19 |
| Total Current Liabilities |
|
23 |
6.82 |
8.47 |
12 |
16 |
16 |
| Accounts Payable |
|
0.94 |
2.13 |
1.65 |
2.52 |
2.15 |
1.72 |
| Accrued Expenses |
|
9.01 |
4.69 |
6.16 |
8.83 |
13 |
14 |
| Other Current Liabilities |
|
- |
0.00 |
0.66 |
0.60 |
0.43 |
0.47 |
| Total Noncurrent Liabilities |
|
0.88 |
0.95 |
1.62 |
1.21 |
2.41 |
2.14 |
| Noncurrent Deferred Revenue |
|
0.88 |
0.95 |
1.07 |
1.21 |
1.49 |
1.70 |
| Other Noncurrent Operating Liabilities |
|
- |
0.00 |
0.54 |
0.00 |
0.92 |
0.45 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
-117 |
160 |
277 |
255 |
346 |
1,007 |
| Total Preferred & Common Equity |
|
-117 |
160 |
277 |
255 |
346 |
1,007 |
| Total Common Equity |
|
-117 |
160 |
277 |
255 |
346 |
1,007 |
| Common Stock |
|
15 |
343 |
520 |
588 |
768 |
1,524 |
| Retained Earnings |
|
-132 |
-182 |
-242 |
-333 |
-421 |
-518 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.12 |
-0.34 |
-0.82 |
-0.02 |
-0.28 |
0.26 |
Quarterly Balance Sheets for Terns Pharmaceuticals
This table presents Terns Pharmaceuticals' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
290 |
272 |
247 |
231 |
378 |
339 |
320 |
302 |
| Total Current Assets |
|
288 |
270 |
246 |
230 |
377 |
338 |
319 |
300 |
| Cash & Equivalents |
|
81 |
38 |
65 |
91 |
270 |
139 |
146 |
151 |
| Short-Term Investments |
|
205 |
229 |
176 |
134 |
103 |
195 |
169 |
145 |
| Prepaid Expenses |
|
2.71 |
3.86 |
5.24 |
4.94 |
3.73 |
3.48 |
3.51 |
4.66 |
| Plant, Property, & Equipment, net |
|
0.59 |
0.53 |
0.45 |
0.37 |
0.30 |
0.08 |
0.07 |
0.06 |
| Total Noncurrent Assets |
|
0.79 |
0.71 |
0.42 |
0.27 |
1.43 |
1.49 |
1.39 |
1.30 |
| Other Noncurrent Operating Assets |
|
0.79 |
0.71 |
0.42 |
0.27 |
1.43 |
1.49 |
1.39 |
1.30 |
| Total Liabilities & Shareholders' Equity |
|
290 |
272 |
247 |
231 |
378 |
339 |
320 |
302 |
| Total Liabilities |
|
16 |
13 |
10 |
12 |
14 |
13 |
15 |
18 |
| Total Current Liabilities |
|
14 |
12 |
8.83 |
11 |
11 |
11 |
13 |
15 |
| Accounts Payable |
|
5.54 |
3.33 |
1.70 |
1.87 |
1.79 |
2.78 |
2.85 |
2.95 |
| Accrued Expenses |
|
8.05 |
8.06 |
6.70 |
8.83 |
9.35 |
7.73 |
9.62 |
12 |
| Other Current Liabilities |
|
0.65 |
0.71 |
0.43 |
0.25 |
0.27 |
0.43 |
0.44 |
0.46 |
| Total Noncurrent Liabilities |
|
1.31 |
1.18 |
1.22 |
1.24 |
2.35 |
2.34 |
2.27 |
2.20 |
| Noncurrent Deferred Revenue |
|
1.09 |
1.11 |
1.22 |
1.24 |
1.32 |
1.53 |
1.58 |
1.63 |
| Other Noncurrent Operating Liabilities |
|
0.22 |
0.06 |
0.00 |
0.00 |
1.03 |
0.81 |
0.69 |
0.57 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
274 |
258 |
237 |
219 |
364 |
326 |
305 |
284 |
| Total Preferred & Common Equity |
|
274 |
258 |
237 |
219 |
364 |
326 |
305 |
284 |
| Total Common Equity |
|
274 |
258 |
237 |
219 |
364 |
326 |
305 |
284 |
| Common Stock |
|
557 |
571 |
592 |
597 |
764 |
771 |
775 |
778 |
| Retained Earnings |
|
-282 |
-312 |
-355 |
-378 |
-400 |
-445 |
-469 |
-494 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.78 |
-0.84 |
-0.32 |
-0.44 |
0.16 |
0.05 |
-0.02 |
0.11 |
Annual Metrics And Ratios for Terns Pharmaceuticals
This table displays calculated financial ratios and metrics derived from Terns Pharmaceuticals' official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
25,267,271.00 |
37,613,829.00 |
61,794,522.00 |
- |
90,079,781.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
25,267,271.00 |
37,613,829.00 |
61,794,522.00 |
- |
90,079,781.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.99 |
-1.60 |
-1.46 |
- |
-1.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-26 |
-35 |
-43 |
-72 |
-71 |
-77 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-28.11% |
-20.62% |
-7.66% |
| Earnings before Interest and Taxes (EBIT) |
|
-40 |
-50 |
-62 |
-103 |
-102 |
-110 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-39 |
-48 |
-61 |
-102 |
-101 |
-110 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-23 |
-43 |
-70 |
-67 |
-77 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6.62 |
-5.77 |
-6.17 |
-8.07 |
-12 |
-12 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-12 |
-0.40 |
-1.90 |
-4.22 |
-0.16 |
| Book Value per Share |
|
($411.84) |
$6.34 |
$7.36 |
$4.13 |
$4.07 |
$11.17 |
| Tangible Book Value per Share |
|
($411.84) |
$6.34 |
$7.36 |
$4.13 |
$4.07 |
$11.17 |
| Total Capital |
|
81 |
160 |
277 |
255 |
346 |
1,007 |
| Total Debt |
|
13 |
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 |
| Net Debt |
|
-62 |
-166 |
-283 |
-263 |
-358 |
-1,019 |
| Capital Expenditures (CapEx) |
|
0.58 |
0.34 |
0.28 |
0.05 |
0.04 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
6.07 |
-5.87 |
-6.40 |
-7.95 |
-12 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
81 |
160 |
277 |
255 |
346 |
1,008 |
| Net Working Capital (NWC) |
|
68 |
160 |
277 |
255 |
346 |
1,008 |
| Net Nonoperating Expense (NNE) |
|
15 |
15 |
17 |
18 |
18 |
19 |
| Net Nonoperating Obligations (NNO) |
|
-62 |
-166 |
-283 |
-263 |
-358 |
-1,019 |
| Total Depreciation and Amortization (D&A) |
|
0.43 |
1.39 |
1.11 |
0.88 |
0.90 |
0.50 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.21) |
($1.67) |
($1.27) |
($1.12) |
($1.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
25.27M |
36.03M |
71.26M |
79.51M |
93.17M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.21) |
($1.67) |
($1.27) |
($1.12) |
($1.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
25.27M |
36.03M |
71.26M |
79.51M |
93.17M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($2.21) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
22.71M |
56.67M |
64.65M |
87.30M |
115.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-26 |
-35 |
-43 |
-72 |
-71 |
-77 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Terns Pharmaceuticals
This table displays calculated financial ratios and metrics derived from Terns Pharmaceuticals' official financial filings.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
56,680,148.00 |
61,071,897.00 |
61,794,522.00 |
64,651,693.00 |
64,677,145.00 |
70,371,911.00 |
- |
87,297,629.00 |
87,337,801.00 |
87,511,048.00 |
90,079,781.00 |
| DEI Adjusted Shares Outstanding |
|
56,680,148.00 |
61,071,897.00 |
61,794,522.00 |
64,651,693.00 |
64,677,145.00 |
70,371,911.00 |
- |
87,297,629.00 |
87,337,801.00 |
87,511,048.00 |
90,079,781.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.32 |
-0.49 |
-0.34 |
-0.35 |
-0.35 |
-0.31 |
- |
-0.27 |
-0.28 |
-0.28 |
-0.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-23 |
-17 |
-18 |
-18 |
-17 |
-18 |
-19 |
-19 |
-19 |
-19 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-6.59% |
-7.52% |
-8.17% |
-4.79% |
-5.25% |
-5.89% |
-6.28% |
-6.83% |
-1.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-21 |
-33 |
-24 |
-25 |
-26 |
-25 |
-26 |
-27 |
-27 |
-28 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-21 |
-33 |
-24 |
-25 |
-25 |
-27 |
-25 |
-27 |
-27 |
-27 |
-28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.95 |
-19 |
-15 |
-24 |
-23 |
-17 |
-14 |
-15 |
-16 |
-16 |
-19 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-11 |
-8.18 |
-8.07 |
-3.93 |
-6.62 |
-8.31 |
-12 |
-8.22 |
-10 |
-12 |
-12 |
| Increase / (Decrease) in Invested Capital |
|
-8.86 |
-4.58 |
-1.90 |
5.91 |
4.84 |
-0.13 |
-4.22 |
-4.29 |
-3.60 |
-3.26 |
-0.16 |
| Book Value per Share |
|
$4.84 |
$4.23 |
$4.13 |
$3.66 |
$3.38 |
$5.18 |
$4.07 |
$3.73 |
$3.49 |
$3.25 |
$11.17 |
| Tangible Book Value per Share |
|
$4.84 |
$4.23 |
$4.13 |
$3.66 |
$3.38 |
$5.18 |
$4.07 |
$3.73 |
$3.49 |
$3.25 |
$11.17 |
| Total Capital |
|
274 |
258 |
255 |
237 |
219 |
364 |
346 |
326 |
305 |
284 |
1,007 |
| 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 |
|
-286 |
-267 |
-263 |
-241 |
-225 |
-373 |
-358 |
-334 |
-315 |
-296 |
-1,019 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.01 |
0.04 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-12 |
-8.23 |
-7.95 |
-3.59 |
-6.01 |
-7.68 |
-12 |
-7.45 |
-9.41 |
-11 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
274 |
258 |
255 |
237 |
219 |
365 |
346 |
327 |
306 |
285 |
1,008 |
| Net Working Capital (NWC) |
|
274 |
258 |
255 |
237 |
219 |
365 |
346 |
327 |
306 |
285 |
1,008 |
| Net Nonoperating Expense (NNE) |
|
3.08 |
6.54 |
4.18 |
4.56 |
4.86 |
4.49 |
3.63 |
4.71 |
4.92 |
5.23 |
4.25 |
| Net Nonoperating Obligations (NNO) |
|
-286 |
-267 |
-263 |
-241 |
-225 |
-373 |
-358 |
-334 |
-315 |
-296 |
-1,019 |
| Total Depreciation and Amortization (D&A) |
|
0.22 |
0.22 |
0.22 |
0.24 |
0.24 |
-1.68 |
1.14 |
0.17 |
-0.03 |
0.25 |
0.11 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.25) |
($0.42) |
($0.29) |
($0.30) |
($0.31) |
($0.28) |
($0.23) |
($0.26) |
($0.26) |
($0.27) |
($0.24) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
71.36M |
71.53M |
71.26M |
74.40M |
74.46M |
77.82M |
79.51M |
91.47M |
91.58M |
91.70M |
93.17M |
| Adjusted Diluted Earnings per Share |
|
($0.25) |
($0.42) |
($0.29) |
($0.30) |
($0.31) |
($0.28) |
($0.23) |
($0.26) |
($0.26) |
($0.27) |
($0.24) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
71.36M |
71.53M |
71.26M |
74.40M |
74.46M |
77.82M |
79.51M |
91.47M |
91.58M |
91.70M |
93.17M |
| 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 |
|
61.07M |
61.79M |
64.65M |
64.68M |
70.37M |
84.94M |
87.30M |
87.34M |
87.51M |
90.08M |
115.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-23 |
-17 |
-18 |
-18 |
-17 |
-18 |
-19 |
-19 |
-19 |
-19 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Key Financial Trends
Terns Pharmaceuticals (NASDAQ: TERN) continues to operate as a development-stage biotech with no reported revenue in the most recent quarters and ongoing net losses. The company has largely funded its burn through equity financing in 2025, which has created a sizeable cash runway and a strong equity base on the balance sheet. However, this financing-driven path implies ongoing dilution risk for shareholders. Below are the 10 most material takeaways, with positive items first, then neutral, then negative.
- Massive 2025 equity raises supporting a large financing runway. Issuance of common equity in 2025 Q2 and again in 2025 Q4 totaled about $706.65 million each, contributing to net financing inflows around $743.12 million in those quarters. This funding dramatically offsets operating losses and funds ongoing development activities.
- Robust near-term cash runway. Cash and cash equivalents were about $150.7 million by Q3 2025, helped by the sizable financing inflows, providing a solid liquidity cushion for continued operations and R&D.
- Healthy equity base on the balance sheet. Total Common Equity sits in the mid-$284 million to $305 million range across 2025 (e.g., $305.2m in Q2 2025 and $284.1m in Q3 2025), indicating strong capitalization relative to liabilities.
- Low near-term liabilities relative to assets. Total Liabilities remained modest (e.g., around $17.6 million in Q3 2025; current liabilities around $15.4 million), suggesting a comfortable liquidity cushion given the asset base.
- Substantial asset base despite ongoing losses. Total Assets consistently sit in the $300–320 million range across 2025 quarters, underscoring a sizable asset base to support potential future financings or partnerships.
- No revenue in recent quarters (consistent with a pre-revenue development profile). Total Revenue reported as 0.0 in several periods, which is expected for a late-stage development company still building its pipeline.
- Total assets and liabilities show quarter-to-quarter fluctuation. Balance sheets in 2025 show asset levels in the $300–320 million range and current liabilities in the low tens of millions, reflecting normal quarterly variability rather than a clear trend.
- Ongoing quarterly net losses and negative operating performance. Net income attributable to common shareholders runs in the mid-$20s millions per quarter (e.g., -$23.6 million in Q3 2025 and -$23.6 million in Q4 2025), highlighting persistent losses during development.
- Continued cash burn from operations. Net cash from continuing operating activities has been negative in the high-teens to mid-$20s millions per quarter (e.g., about -$19.8 million in Q3 2025 and -$19.1 million in Q4 2025), indicating a need for ongoing external funding to sustain operations.
- Investing activity and dilution risk remain a concern. Large investing outflows in some quarters (notably significant purchases of investments) combined with equity financing raise dilution concerns for existing shareholders and suggest an uneven use of capital as development progresses.
In summary, Terns has funded substantial operating losses through large equity financings in 2025, creating a strong cash runway and a solid equity base. While this supports continued development, the company’s lack of revenue and reliance on dilutive financing, along with ongoing cash burn and investing outflows, indicate a high-risk, high-uncertainty path typical of development-stage biotech companies. Investors should watch for any inflection points such as revenue milestones, licensing deals, or partnerships that could reduce the need for further dilutive financings.
05/22/26 06:14 AM ETAI Generated. May Contain Errors.