Akebia Therapeutics, Inc.

NASDAQ

AKBA

Stock

Yield per half year: +64.06%
Dividend yield: 0%
Sector: Healthcare

Reporting Akebia Therapeutics, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	0.2504	0.3227	0.599	0.5894	0.6347	1.03	0.5197	0.1484	0.1888		0.2268	0.5043	-21.53
Выручка, млрд $		0.0015	0.178	0.2077	0.335	0.2953	0.2136	0.2926	0.1946	0.1602	0.1602	0.2313	-11.51
Чистая прибыль, млрд $		-0.1357	-0.0769	-0.1436	-0.2797	-0.3569	-0.3004	-0.106	-0.0519	-0.0694	-0.0694	-0.1769	-27.93
EV, млрд $	0.2007	0.1354		0.6164	0.7186	0.2853	0.3613	0.0873	0.2843	0.386	0.386	0.2808	6.23
EBIT, млрд $		-0.1362	-0.0794	-0.1658	-0.2855	-0.3923	-0.2653	-0.0785	-0.0445	-0.0505	-0.0505	-0.1662	-33.64
EBITDA, млрд $		-0.1362	-0.0793	-0.1634	-0.2863	-0.3764	-0.2653	-0.0433	-0.0069	-0.0137	-0.0137	-0.1411	-48.45
OIBDA, млрд $						-0.3694	-0.2478	-0.000432	-0.0012	0.0052	0.0052	-0.1227	-142.63
Баланс стоимость, млрд $		0.0681	0.1193	-0.5144	-0.7941	-1.18	-1.46	0.0093	-0.0306	-0.0492	-0.0492	-0.5421	-47.03
FCF, млрд $		0.0552	-0.0578	-0.0991	-0.2641	-0.1107	-0.253	-0.0733	-0.0234	-0.0407	-0.0407	-0.1002	-18.14
Операционный денежный поток, млрд $		0.0579	-0.0562	-0.0975	-0.2574	-0.1104	-0.253	-0.0732	-0.0234	-0.0407	-0.0407	-0.1001	-18.09
Операционная прибыль, млрд $		-0.1365	-0.0799	-0.1782	-0.2863	-0.3764	-0.2653	-0.0632	-0.0463	-0.0505	-0.0505	-0.1603	-33.08
Операционные расходы, млрд $		0.138	0.2579	0.3781	0.476	0.3758	0.3255	0.271	0.1667	0.1475	0.1475	0.2573	-17.06
CAPEX, млрд $	0.000414	0.0027	0.0016	0.0016	0.0067	0.000317	0.0001	0.000114		0.0000	0.0000	0.0018	-41.04

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	0.4962	0.4526	0.3842	0.0799	0.0722	0.0574	0.1411	0.1803	0.2419	0.1907					0.1623	27.14
Выручка, млрд $					0.049	0.0552	0.0401	0.0564	0.042	0.0562	0.0326	0.0436	0.0374	0.0465	0.0433	-3.72
Чистая прибыль, млрд $					-0.0519	-0.0076	-0.0167	-0.0112	-0.0145	0.000614	-0.018	-0.0086	-0.02	-0.0228	-0.0138	-306.04
EV, млрд $					0.0128	0.0879	0.1472	0.1752	0.224	0.2879	0.5093	0.2546	0.2922	0.4004	0.3489	6.82
EBIT, млрд $					-0.048	-0.0051	-0.0248	-0.0088	-0.0129	0.003	-0.0155	-0.0064	-0.0134	-0.0159	-0.0096	-239.59
EBITDA, млрд $					-0.0392	0.0043	-0.0247	-0.0087	-0.0035	0.0124	-0.0061	0.003	-0.004	-0.0066	-0.0003	-188.15
OIBDA, млрд $										0.0131	-0.003	0.0028	0.0035	0.0019	0.0037	-32.03
Баланс стоимость, млрд $					-1.55	-1.55	-0.0144	-0.0268	-0.0394	-0.0306	-0.0273	-0.0338	-0.0504	-0.0492	-0.0383	9.96
FCF, млрд $					0.0332	-0.0552	-0.0175	0.0036	-0.0072	-0.0023	-0.0194	-0.0101	-0.0067	-0.0045	-0.0086	14.37
Операционный денежный поток, млрд $					0.0338	-0.0547	-0.0175	0.0036	-0.0072	-0.0023	-0.0194	-0.0101	-0.0067	-0.0045	-0.0086	14.37
Операционная прибыль, млрд $					0.0332	-0.0552	-0.0248	-0.009	-0.013	0.0014	-0.0149	-0.0087	-0.0125	-0.0143	-0.0098	-259.16
Операционные расходы, млрд $					0.059	0.0634	0.0455	0.0482	0.0369	0.0358	0.0355	0.0349	0.0358	0.0404	0.0365	2.45
CAPEX, млрд $	0.000114	0.000114	0.0089	0.009	0.0088	0.0094	0.0088					0.0000	0.0000	0	0.0090	-0.23

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $				0.1873	0.0702	0.1046	0.1474	0.2287	0.1498	0.0905	0.0429	0.0519	0.0519	0.1128	-25.67
Short Term Investments $	0.0113	0.0761	0.0887	0.073	0.2476	0.217	0.000245	0.04						0.1156	-11.34
Total Receivables $				0.0338	0.0342	0.0167	0.0389	0.0269	0.0509	0.0411	0.0393	0.0344	0.0344	0.0385	5.04
Total Current Assets $				0.2963	0.3584	0.4683	0.3095	0.3714	0.272	0.1849	0.1181	0.1138	0.1138	0.2120	-21.07
Чистые активы, млрд $			0.00054	0.0026	0.0036	0.6359	0.3948	0.2476	0.0765	0.0052	-0.0144		0.0052	0.1419	-151.57
Активы, млрд $				0.3002	0.3642	0.9965	0.7712	0.6441	0.5256	0.3518	0.2417	0.2207	0.2207	0.3968	-19.28
Short Term Debt $			0	0.0000	0.000987	0.015	0.005	0.0053	0.1023	0.0367	0.024		0.024	0.0347	36.85
Long Term Debt $		0	0	0			0.0775	0.0988	0.0018	0.0341	0.0172	0.0387	0.0387	0.0381	-17.09
Задолженность, млрд $				0.2321	0.2449	0.3606	0.3764	0.3965	0.4491	0.3425	0.2723	0.2699	0.2699	0.3461	-7.40
Чистый долг, млрд $				-0.1873	-0.0702	-0.0896	-0.0391	-0.1024	-0.0138	0.0093	0.0613	-0.0042	-0.0042	-0.0100	-47.21
Долг, млрд $			0.0000	0.0000		0.015	0.1083	0.1263	0.136	0.0998	0.1042	0.0476	0.0476	0.1028	-17.73
Interest income $				0.000901	0.0028	0.0062	0.000792							0.0027	-3.17
Расходы на обслуживание долга $				0.000901	0.0028	0.0062	0.0386	0.0089	0.0199	0.0157	0.006	0.0182	0.0182	0.0137	15.38
Чист. проц. доходы, млрд $				0.000901	0.0028	0.0062	0.000792	-0.0089	-0.0199	-0.0157	-0.0063			-0.0100	-251.40
Goodwill $						0.0551	0.0551	0.0551	0.0551	0.0551	0.059			0.0559	1.38
Амортизация, млрд $				0.0000	0.0001	0.0024	0.0386	0.0336	0.038	0.0353	0.0376	0.0368	0.0368	0.0363	1.84
Себестоимость, млрд $				0.1158	0.000617	0.0077	0.1453	0.2959	0.1534	0.0848	0.0741	0.0632	0.0632	0.1343	-26.56
Товарно материальные запасы $					0	0.1142	0.1163	0.061	0.0382	0.0218	0.0157	0.0162	0.0162	0.0306	-23.29

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $															0.1448	0.0905	0.057	0.0536	0.0465	0.0429	0.042	0.0395	0.034	0.0519	0.0421	3.88
Short Term Investments $	0.1053	0.0496	0.0227	0.000245	0.000245	0.0499	0.1	0.04	0.02													0.0839			0.0588	10.95
Total Receivables $															0.0231	0.0392	0.0178	0.0196	0.0226	0.0393	0.0266	0.0298	0.0322	0.0344	0.0325	-2.63
Total Current Assets $															0.2375	0.1849	0.1207	0.1184	0.1096	0.1181	0.1129	0.1121	0.1001	0.1138	0.1114	-0.74
Чистые активы, млрд $									0.0082	0.0321	0.0072	0.0068	0.0261	0.0623	0.0139	0.0093	0.0048	0.0044							0.0189	-41.14
Активы, млрд $															0.4359	0.3518	0.2769	0.2537	0.235	0.2417	0.2255	0.2202	0.2071	0.2207	0.2230	-1.80
Short Term Debt $															0.0702	0.0367	0.0292	0.0288	0.0129	0.024	0.0071	0.0072	0.0053	0.0054	0.0098	-25.79
Long Term Debt $												0.0018				0.0341	0.0271	0.0192	0.0346	0.0172	0.0301	0.038	0.0384	0.0387	0.0325	17.61
Задолженность, млрд $															0.422	0.3425	0.2912	0.2805	0.2744	0.2723	0.2527	0.254	0.2575	0.2699	0.2613	-0.18
Чистый долг, млрд $															-0.0439	0.0093	0.0259	0.0052	0.0112	0.0613	0.0564	0.0651	0.0146	-0.0042	0.0386	-158.50
Долг, млрд $															0.188	0.1248	0.0829	0.048	0.0577	0.1042	0.0983	0.1046	0.0486	0.0476	0.0807	-14.50
Interest income $	0.000869	0.000485	0.000228	0.00079	0.002																				0.0009	18.14
Расходы на обслуживание долга $															0.004	0.0016	0.0016	0.0016	0.0014	0.0014	0.0025	0.0021	0.0067	0.0069	0.0039	37.58
Чист. проц. доходы, млрд $											-0.0051	-0.0051	-0.0051	-0.005	-0.004	-0.0016	-0.0016	-0.0016	-0.0014	-0.0014					-0.0015	-2.64
Goodwill $											0.0551	0.0551	0.0551	0.0551	0.0551	0.0551	0.0551	0.059	0.059	0.059					0.0574	1.38
Амортизация, млрд $															0.0106	0.0012	0.000106	0.000122	0.0094	0.0094	0.0094	0.0094	0.0094	0.0093	0.0094	-0.21
Себестоимость, млрд $															0.0379	0.0021	0.0195	0.0173	0.018	0.0191	0.012	0.0174	0.0142	0.0204	0.0166	1.33
Товарно материальные запасы $															0.04	0.0218	0.0206	0.0209	0.0184	0.0157	0.0255	0.0239	0.0205	0.0162	0.0204	0.63

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-3.6	-1.92	-1.23	-2.36	-2.58	-1.81	-0.58	-0.277	-0.329		-0.329	-1.1152	-33.76
Цена акции ао		13.61	10.16	5.38	7.44	3.13	0.577	1.24	1.9	3.56	3.56	2.08	2.61
Число акций ао, млн	38	44	116.89	118.4	138.46	165.95	182.78	187.47	210.95		210.95	177.12	8.79
FCF/акцию	1.45	-1.31	-0.8478	-2.23	-0.7995	-1.52	-0.4008	-0.1247	-0.1929		-0.1929	-0.6076	-24.75

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-0.28	-0.04	-0.0906	-0.0598	-0.0769	0.0032	-0.0878	-0.0409	-0.0953	-0.1043			-0.0650	-300.74
Цена акции ао			2.14	0.4196	0.3924	0.3134	0.7639	0.9652	1.28	1.02					1.92	3.56	1.75	29.83
Число акций ао, млн	173.78	166	179.6	190.38	183.88	183	184.77	186.82	188.31	187							185.98	0.43
FCF/акцию					0.1838	-0.2972	-0.0949	0.0194	-0.0381	-0.0121	-0.0948	-0.0481	-0.0317	-0.0204			-0.0414	11.01

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			-199.28	-64.45	-38.02	-54.27	-111.11	-185.37	-247.11	488.89	174.03		174.03	17.60	23.87	-209.39
ROA, %			-45.22	-21.12	-21.1	-31.64	-50.43	-51.36	-24.16	-17.5	-30.02		-30.02	5.71	-34.6940	-9.85
ROS, %				-43.21	-82.75	-83.48	-118.48	-114.65	-36.23	-26.68	-43.33	-43.33	-43.33	13.36	-52.8440	-17.68
ROCE, %				-66.5	-22.68	-50.7	-85.85	-98.61	-34.59	-31.37	-36.11	102.62	102.62	29.75	-19.6120	-200.80
Ebit margin, %						-85.46	-127.47	-124.23	-26.84	-22.86	-31.51	-31.51	-31.51		-47.3900	-23.99
Рентаб EBITDA, %				-44.55	-78.63	-85.46	-127.47	-124.23	-14.78	-3.53	-8.57	-8.57	-8.57	26.54	-31.9360	-41.42
Чистая рентаб, %			-8843.45	-43.21	-69.12	-83.48	-120.85	-140.63	-36.23	-26.68	-43.33		-43.33	13.36	-73.5440	-18.55
Operation Margin, %				-44.9	-85.75	-85.46	-127.47	-124.23	-21.59	-23.77	-31.51	-31.51	-31.51	16.64	-46.5220	-23.99
Доходность FCF, %	-9.03	-21.09	17.12	-9.65	-16.81	-41.61	-10.78	-48.68	-49.38	-12.39					-32.5680	-21.52

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					-92.75	-24.12	-73.27	41.68	129.94	-2.69	61.16	26.91	58.72	60.29		17.60	40.88	-286.25
ROA, %					-11.64	-2.22	-5.32	-4.4	-5.93	0.2576	-7.7	-3.85	-9.38	-10.66		5.71	-6.2665	-310.55
ROIC, %						-10.92										17.65	-10.9200	0.00
ROS, %						-15.87	-41.71	-19.82	-34.46	1.09	-55.16	-19.66	-53.54	-49.04	-43.33	13.36	-44.1460	-4.71
ROCE, %						-1.96	-10.38	32.76	-7	1.81	-10.03	-4.52	-9.64	-11.52	102.62	29.75	13.38	-259.22
Ebit margin, %									-30.7	5.26	-47.5	-14.74	-35.74	-34.25	-31.51		-32.7480	-7.88
Рентаб EBITDA, %						-7.08	-61.62	-15.36	-8.33	21.99	-18.74	6.82	-10.7	-14.16	-8.57	26.54	-9.0700	-14.49
Чистая рентаб, %					-113.83	-15.87	-41.71	-19.82	-34.46	1.09	-55.16	-19.66	-53.54	-49.04		13.36	-35.2620	-314.10
Operation Margin, %						-9.3	-61.88	-15.96	-31	2.45	-45.63	-19.99	-33.41	-30.77	-31.51	16.64	-32.2620	-7.14
Доходность FCF, %	-11.34	-13.88	-5.66	-38.38	46.85	-95.33	-12.43	2.01	-2.96	-1.21							-21.9840	-58.24

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-8.29	-4.12	-2.38	-7.79	-3.43	-2.27	-2.94	-2.12	-1.4	-3.64				64.95	-2.4740	9.90
P/BV			4.74	5.02	1.11	1.92	1.57	4.91	8.35	-7.29	-7.93		-7.93	8.15	-0.0780	-238.25
P/S			210.21	3.37	3.4	2.26	1.31	1.76	0.2666	1.15	2.44		2.44	7.50	1.39	13.25
P/FCF				-10.37	-5.95	-2.4	-9.28	-2.05	-2.03	-3.09	-9.7	-5.57	-5.57	8.97	-4.4880	22.13
E/P				-0.1284	-0.2917	-0.4406	-0.3407	-0.4712	-0.7144	-0.275	-0.2289	-0.306	-0.306	0.03	-0.3991	-8.27
EV/EBIT						-2.51	-0.7578	-1.36	-1.11	-6.39	-7.65	-7.65	-7.65		-4.8320	41.26
EV/EBITDA		-3.27	-0.994		-3.77	-2.51	-0.7578	-1.36	-2.02	-41.4	-28.13		-28.13	51.61	-14.7336	106.03
EV/S			88.18			1.7	3.06	2.22	0.2984	1.46	2.41	2.41	2.41	7.82	1.76	1.66
EV/FCF		-3.8	2.45			-2.16	-8.15	-1.87	-1.19	-12.16	-9.49	-9.49	-9.49	17.74	-6.8400	38.38
Debt/EBITDA		-0.000228	-0.000103			-0.3329	-0.3036	-0.4582	-2.31	-15.17	-3.47	-3.47	-3.47	2.58	-4.9756	49.92
Netdebt/Ebitda				0.8847	0.5102	0.158	0.2987	0.0605	-0.2154	-8.92	0.3083	0.3083	0.3083	0.46	-1.6917	38.50
Debt/Ratio		9.8E-5	4.7E-5			0.1069	0.1616	0.1982	0.2836	0.431	0.2159	0.2159	0.2159	0.24	0.2689	1.73
Debt/Equity		0.000107	0.000206			0.2088	0.4203	1.36	10.68	-3.41	-0.9686	-5.49	-5.49	2.82	0.4343	-232.19
Debt/Net Income		-0.000231	-0.000103			-0.2948	-0.2975	-0.4254	-0.9413	-2.01	-0.6864	-0.6864	-0.6864	10.75	-0.9499	10.04
PEG												0	0
Бета										0.2908	2.23	1.6	1.6	0.17	1.37	76.54
Индекс Альтмана				1.42	0.0411	-0.3046	-0.196	-0.7814	0.817	-0.152	-1.7	-4.35	-4.35	12.59	-1.2333	40.97

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	-8.33	-6.4	-5.79	-0.4014	-1.29	-6.55	-8.43	-16.14	-16.69	-5.31							64.95	-10.6240	-4.11
P/BV					4.09	8.41	-8.45	-6.34	-5.4	-7.41	-16.62	-5.61	-5.51	-8.23			8.15	-8.6760	2.12
P/S					0.1907	0.271	0.4529	0.8387	1.08	1.15	2.26	1.02	1.57	2.44			7.50	1.69	16.24
P/FCF		-7.21	-17.68	-2.61	2.13	-1.05	-8.05	49.69	-33.75	-82.65						-5.57	8.97	-16.0660	-7.10
E/P		-0.1561	-0.1727	0.3665	-0.7724	-0.1526	-0.1186	-0.062	-0.0599	0.0032						-0.306	0.03	-0.1087	20.87
EV/EBIT									-17.35	97.48	-32.89	-39.58	-21.84	-25.14		-7.65		-25.4200	-25.30
EV/EBITDA					-0.1367	-2.84	-18.95	-20.23	-5.49	-37.3	245.46	45.87	55.99	-29.18			51.61	56.17	-4.79
EV/S						0.6834	3.5	3.11	5.33	5.12	15.62	5.83	7.81	8.61		2.41	7.82	8.06	-31.19
EV/FCF						-0.6897	-8.01	48.27	-31.25	-124.76	-26.21	-25.22	-43.84	-89.61		-9.49	17.74	-38.8740	-18.39
Debt/EBITDA						-18.12	-2.27	-5.54	-16.47	8.43	-16.09	35.14	-12.13	-7.24		-3.47	2.58	-0.7580	-26.42
Netdebt/Ebitda						-2.38	-1.05	-0.5948	-3.19	4.96	-9.22	21.88	-3.64	0.6427		0.3083	0.46	1.99	-150.68
Debt/Ratio						0.2013	0.203	0.1892	0.2455	0.431	0.4362	0.4751	0.2345	0.2159		0.2159	0.24	0.3155	-13.12
Debt/Equity						7.58	-3.92	-1.79	-1.46	-3.41	-3.61	-3.1	-0.9639	-0.9686		-5.49	2.82	-2.8265	8.75
Debt/Net Income						-8.09	-3.36	-4.3	-3.98	169.68	-5.47	-12.19	-2.42	-2.09		-0.6864	10.75	-4.5713	-33.97
Бета															0.2012	1.6	0.17	0.9006	182.00
Индекс Альтмана	0.6333	0.2486	-0.088	-1.48	-0.643	0.6167	0.4888	1.42							-1.7	-4.35	12.59	-0.7049	-247.80

Dividends

IFRS

Reporting Annual Quarterly

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	1.71
Дивиденды / прибыль, %	0	155.02

	2014Q4	2022Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.000141	0		0.0001	0.00
Дивиденды / прибыль, %	-1.36	-0.0114	155.02	-0.6857	-90.84

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	0.1073	0.0276	0.039		0.0206	0.0206	-33.81
Персонал, чел				204	167		-9.52

	2024Q2	2024Q3	2024Q4	CAGR 5
CAPEX/Выручка, %	0.0664	0.0775	0.0043	-59.84

	CAGR 5