Karyopharm Therapeutics Inc.

NASDAQ
KPTI
Stock
Yield per half year: -52.88%
Dividend yield: 0%
Sector: Healthcare

Reporting Karyopharm 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 $
1.35 0.5035 0.423 0.5376 0.5716 1.38 0.8393 0.4064 0.2447 0.1898 0.6884 -15.61
Выручка, млрд $
0.000154 0.002 0.03 0.041 0.108 0.21 0.1571 0.146 0.1452 0.1452 0.1533 6.10
Чистая прибыль, млрд $
-0.11 -0.129 -0.178 -0.2 -0.196 -0.124 -0.1653 -0.1431 -0.0764 -0.0764 -0.1410 -17.17
EV, млрд $
0.3121 0.4195 1.25 0.7799 0.2498 0.2189 1.46 1.46 0.7917 3.15
EBIT, млрд $
-0.1107 -0.1305 -0.1799 -0.1893 -0.1719 -0.0983 -0.1399 -0.119 -0.0389 -0.0389 -0.1136 -25.71
EBITDA, млрд $
-0.1087 -0.1282 -0.1752 -0.1829 -0.1679 -0.0974 -0.1393 -0.1184 -0.0386 -0.0386 -0.1123 -25.47
OIBDA, млрд $
-0.1434 -0.0712 -0.1162 -0.1049 -0.0816 -0.0816 -0.1035 -10.66
Баланс стоимость, млрд $
-0.3661 -0.4953 -0.6737 -0.8733 -1.07 -1.18 -0.0167 -0.1362 -0.186 -0.186 -0.5178 -29.53
FCF, млрд $
-0.084 -0.074 -0.161 -0.191 -0.16 -0.113 -0.1497 -0.0927 -0.1276 -0.1276 -0.1286 -4.42
Операционный денежный поток, млрд $
-0.0844 -0.0737 -0.1591 -0.1908 -0.1602 -0.1071 -0.1496 -0.0927 -0.1275 -0.1275 -0.1274 -4.46
Операционная прибыль, млрд $
-0.111 -0.131 -0.18 -0.189 -0.172 -0.098 -0.1422 -0.1295 -0.1194 -0.1194 -0.1322 -7.04
Операционные расходы, млрд $
0.1109 0.1321 0.2102 0.2278 0.2772 0.3047 0.2941 0.2706 0.2587 0.2587 0.2811 -1.37
CAPEX, млрд $
0.0001 0.0001 0.002 0.000206 0.000145 0.006 0.000118 0.000197 0.000142 0.000142 0.0013 -0.42


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 $
0.0497 0.1465 0.3282 0.262 0.2492 0.2286 0.1352 0.0522 0.0625 0.0625 0.1455 -24.17
Short Term Investments $
0.0799 0.0775 0.2102 0.1331 0.1633 0.0382 0.1428 0.1392 0.0462 0.0462 0.1059 -22.32
Long term investments $
0.0087 0.0339 0.0454 0.0294 0.002 0.002 0.0242 0.0206 -11.82
Total Receivables $
0.0079 0.0129 0.0225 0.0471 0.027 0.0308 0.0308 0.0281 19.01
Total Current Assets $
0.1316 0.1484 0.3346 0.2737 0.2895 0.2581 0.3268 0.2339 0.1565 0.1565 0.2530 -11.58
Чистые активы, млрд $
0.1984 0.1622 0.1295 0.1832 0.0498 0.0505 -0.0797 0.0011 -0.0452 0.0011 -0.0047 -198.08
Активы, млрд $
0.1804 0.1803 0.3412 0.295 0.3131 0.3053 0.3582 0.2404 0.1644 0.1644 0.2763 -12.09
Short Term Debt $
0.000784 0.0217 0.0329 0.0016 0.0019 0.0023 0.0057 0.0033 0.0249 0.0249 0.0076 67.30
Long Term Debt $
0.1027 0.1099 0.1179 0.1693 0.1701 0.1709 0.1629 0.1629 0.1582 6.68
Задолженность, млрд $
0.0181 0.0508 0.158 0.2452 0.2625 0.385 0.3748 0.3766 0.3504 0.3504 0.3499 5.95
Чистый долг, млрд $
-0.0497 -0.069 0.1948 -0.0174 0.0452 0.1693 0.0378 0.1248 0.132 0.132 0.1018 23.90
Долг, млрд $
0.1027 0.1099 0.1179 0.1693 0.173 0.177 0.1945 0.1945 0.1663 10.53
Interest income $
0.000897 0.0013 0.0017 0.004 0.0054 0.0028 0.000582 0.0024 0.0098 0.0042 12.66
Расходы на обслуживание долга $
0.0013 0.0025 0.0025 0.0156 0.0271 0.026 0.025 0.0238 0.0374 0.0374 0.0279 6.65
Чист. проц. доходы, млрд $
0.0013 0.0017 0.004 0.0054 0.0028 0.000582 0.0024 0.0098 0.0098 0.0042 12.66
Амортизация, млрд $
0.000717 0.000713 0.004 0.0054 0.003 0.000497 0.000621 0.00053 0.00034 0.00034 0.0010 -35.30
Себестоимость, млрд $
0.0869 0.1073 0.1614 0.0024 0.0027 0.0034 0.0052 0.0049 0.006 0.006 0.0044 17.32
Товарно материальные запасы $
0.000346 0.0026 0.0041 0.0042 0.003 0.0047 0.0047 0.0037 12.57


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -2.92 -2.81 -3.14 -3.22 -2.72 -1.65 -2.02 -1.25 -0.6027 -0.6027 -1.6485 -26.02
Цена акции ао 9.4 9.6 9.37 19.17 15.48 3.55 0.865 10.14 4.38 4.38 6.88 -22.31
Число акций ао, млн 38 45 56 61 72 75 81.87 114.22 126.81 126.81 93.98 11.99
FCF/акцию -2.22 -1.6 -2.84 -3.08 -2.23 -1.5 -1.83 -0.8118 -1.01 -1.01 -1.4764 -14.65


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -60.77 -88.43 -114.13 -171.36 -391.29 -891.04 343.18 187.23 47.43 47.43 17.60 -140.8980 -165.57
ROA, % -55.37 -71.52 -68.42 -62.75 -64.56 -40.13 -49.83 -47.81 -37.75 -37.75 5.71 -48.0160 -10.18
ROIC, % -53.44 -41.95 -58.78 -61.2 -89.13 -69.32 -83.18 -100.25 -109.89 -109.3 17.65 -90.3540 4.28
ROS, % -8032.46 -579.8 -449.72 -156.2 -46.6 -105.23 -97.99 -52.62 -52.62 -52.62 13.36 -71.0120 2.46
ROCE, % -100.83 -61.12 -76.13 -54.95 -42.43 -47.88 -69.58 -53.97 20.94 20.94 29.73 -38.5840 -186.83
Ebit margin, % -462.85 -156.2 -46.6 -89.08 -81.46 -26.81 -26.81 -26.81 18.53 -54.1520 -10.47
Рентаб EBITDA, % -7988.04 -577.38 -447.34 -155.3 -46.84 -88.69 -81.09 -26.58 -26.58 -26.58 26.10 -53.9560 -10.71
Чистая рентаб, % -71153.9 -8036.39 -593 -462.9 -159 -46.8 -105.23 -97.99 -52.62 -52.62 13.36 -92.3280 -19.84
Operation Margin, % -8133.21 -592.97 -462.85 -159 -46.84 -90.53 -88.71 -82.24 -82.24 -82.24 16.64 -78.1120 11.92
Чистая процентная маржа, % -588.1 -488.08 -181.59 -59.14 -46.14 24.17 -329.2275 -43.69
Доходность FCF, % -7.64 -7.08 -16.77 -17.06 -17.86 -32.86 -12.47 -14.02 -27.77 -37.9 -25.0040 2.90


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
-9.43 -11.27 -4.54 -3.35 -3.96 -7.25 -5.95 -4.5 -3.26 -1.71 69.12 -4.5340 -25.09
P/BV
2.4 3.4 3.3 20.9 13.7 -3.9 -12.73 -0.691 -7.16 -7.16 8.87 -2.1562 -187.83
P/S
2500 3333.3 15.9 51 11.8 4.1 1.35 0.6445 9.17 9.17 8.05 5.41 -4.92
P/FCF
-9.82 -4.38 -7.57 -7.28 -4.95 -3.6 -1.27 -2.05 -1.49 -1.49 8.97 -2.6720 -21.35
E/P
-0.2599 -0.1973 -0.3434 -0.1526 -0.1542 -0.3067 -0.5849 -0.7539 -0.4026 -0.4026 0.03 -0.4405 21.16
EV/EBIT
-5.86 -6.8 -4.73 -1.79 -1.84 -37.59 -37.59 -37.59 88.11 -16.7080 51.37
EV/EBITDA
-6.07 -2.9 -4.37 -6.08 -6.91 -7.98 -1.79 -1.85 -37.92 -37.92 53.63 -11.2900 40.57
EV/S
30.39 13.79 12.22 3.75 1.59 1.5 10.08 10.08 10.08 8.36 5.40 21.87
EV/FCF
-5.71 -2.95 -8.23 -6.97 -1.67 -2.36 -11.47 -11.47 -11.47 21.77 -6.7880 10.48
Debt/EBITDA
-1.79 -0.6095 -0.7812 -1.75 -1.24 -1.49 -5.04 -5.04 -5.04 2.61 -2.9120 23.56
Netdebt/Ebitda
0.54 0.09 0.09 -0.17 0.23 -0.2713 -1.05 -3.42 -3.42 -3.42 0.49 -1.5863 -271.58
Debt/Ratio
0.28 0.46 0.83 0.84 1.26 0.4829 0.7362 1.18 1.18 1.18 0.24 0.9678 -1.30
Debt/Equity
0.39 0.86 4.93 5.19 -4.83 -10.39 -1.3 -1.05 -1.88 -1.88 2.82 -3.8900 -17.20
Debt/Net Income
-0.7598 -0.5587 -0.6106 -1.38 -1.05 -1.24 -2.55 -2.55 -2.55 10.75 -1.7540 13.07
PEG
0 0 -67.37
Бета
-0.25 -0.05 -2.06 -2.91 -2.29 -2.29 0.01 -1.5120 55.73
Индекс Альтмана
3.01 -0.68 -1.58 -2.72 -0.7207 -1.02 -1.17 -1.8 -1.75 -1.75 12.59 -1.2921 19.41


Dividends

IFRS
Reporting Annual
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.71
Дивиденды / прибыль, %
0 0 0 155.02


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.0469 0.0464 0.0602 8.68
CAPEX/Выручка, %
0.1342 2.72 0.0751 0.0978 0.0978 -7.61
Персонал, чел
432 442 385 325 -6.87