Cocrystal Pharma, Inc. COCP
Pharma, Inc. (the "Company" or "Cocrystal") is a clinical-stage biotechnology company discovering and developing
novel antiviral therapeutics as treatments for serious and/or chronic viral diseases. We employ unique structure-based technologies and
Nobel Prize winning expertise with the goal of creating viable antiviral drugs. These technologies are designed to efficiently deliver
small molecule therapeutics that are safe, effective, and convenient to administer. We have identified promising discovery, preclinical
Last close
0.95
2026-10-23
Market cap
$18.3M
2026-06-30 share count
52-week range
0.76 - 2.03
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-0.78
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | $2.0M | $6.6M | — | — | — |
| R&D | $5.1M | $12.5M | $15.2M | $12.4M | $8.8M | $6.0M | $4.0M | $4.7M | $5.8M | $101.7M |
| SG&A | $4.0M | $5.3M | $6.0M | $5.7M | $5.4M | $5.6M | $4.9M | $4.4M | $2.4M | $4.1M |
| Total operating expenses | $9.0M | $17.9M | $18.6M | $38.8M | $14.2M | $11.6M | $55.0M | $62.9M | $8.3M | $105.8M |
| Operating income | -$9.0M | -$17.9M | -$18.6M | -$38.8M | -$14.2M | -$9.6M | -$48.4M | -$62.9M | -$8.3M | -$105.8M |
| Interest expense | $134.0K | $537.0K | $640.0K | $2.0K | $4.0K | $8.0K | $19.0K | $58.0K | $7.0K | — |
| Pre-tax income | -$8.8M | -$18.6M | — | — | — | -$9.6M | -$48.2M | -$62.6M | -$7.5M | -$104.3M |
| Income tax | — | — | — | — | — | — | — | $13.6M | $6.9M | $29.4M |
| Net income | -$8.8M | -$17.5M | -$18.0M | -$38.8M | -$14.2M | -$9.6M | -$48.2M | -$49.0M | -$613.0K | -$74.9M |
| EPS, basic | -0.78 | -1.72 | -1.87 | -4.77 | -0.16 | — | — | — | -0.03 | -3.18 |
| EPS, diluted | -0.78 | -1.72 | -1.87 | -4.77 | -0.16 | -0.17 | -1.51 | -1.75 | -0.03 | -3.30 |
| Shares, diluted (wtd. avg.) | 11.3M | 10.2M | 9.7M | 8.1M | 7.4M | — | 31,859 | 28,009 | 24.1M | 23.5M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $7.0M | $9.9M | $26.4M | $37.1M | $58.7M | $33.0M | $7.4M | — | $748.0K | $3.6M |
| Receivables | — | — | — | — | — | $556.0K | $644.0K | — | $1.0K | $21.0K |
| Total current assets | $8.1M | $11.6M | $29.1M | $40.2M | $59.3M | $34.0M | $8.3M | $2.9M | $2.2M | $5.5M |
| Property, plant and equipment | $93.0K | $153.0K | $271.0K | $342.0K | $453.0K | $591.0K | $431.0K | $384.0K | $119.0K | $280.0K |
| Goodwill | — | — | — | — | $19.1M | $19.1M | $19.1M | $65.2M | $65.2M | $65.2M |
| Total assets | $9.7M | $13.5M | $31.3M | $40.8M | $79.4M | $54.2M | $28.5M | $68.6M | $121.4M | $124.9M |
| Accounts payable | $890.0K | $1.5M | $1.2M | $614.0K | $578.0K | $657.0K | $1.5M | $616.0K | $494.0K | $563.0K |
| Total current liabilities | $2.2M | $2.4M | $3.3M | $1.2M | $1.5M | $1.4M | $2.3M | $1.6M | $1.4M | $2.0M |
| Total liabilities | $3.4M | $3.9M | $4.9M | $1.3M | $1.8M | $1.7M | $2.8M | $1.7M | $16.0M | $22.6M |
| Retained earnings | -$342.2M | -$333.4M | -$315.9M | -$297.9M | -$259.1M | -$244.9M | -$235.3M | -$187.1M | -$138.0M | -$137.4M |
| Total equity | $6.3M | $9.5M | $26.4M | $39.6M | $77.5M | $52.5M | $25.7M | $66.9M | $105.4M | $102.3M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$8.2M | -$16.5M | -$14.7M | -$21.4M | -$12.7M | -$9.8M | -$1.6M | -$8.3M | -$6.9M | -$14.7M |
| Depreciation and amortisation | — | — | — | — | — | — | — | $50.0K | $101.0K | $201.0K |
| Stock-based compensation | $270.0K | $643.0K | $801.0K | $855.0K | $724.0K | $662.0K | $351.0K | $562.0K | $614.0K | $548.0K |
| Capital expenditure | $12.0K | $8.0K | $118.0K | $74.0K | $52.0K | $240.0K | $145.0K | $28.0K | $40.0K | $51.0K |
| Investing cash flow | -$12.0K | -$8.0K | -$118.0K | -$74.0K | -$52.0K | -$240.0K | -$145.0K | $1.4M | -$40.0K | $3.0K |
| Financing cash flow | $5.4M | — | $4.0M | -$27.0K | $38.5M | $35.7M | $6.4M | $8.9M | $4.1M | $9.0M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493152-26-025428.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | $6.6M | $2.0M | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Net income | -$74.9M | -$613.0K | -$49.0M | -$48.2M | -$9.6M | -$14.2M | -$38.8M | -$18.0M | -$17.5M | -$8.8M |
Recent filings and events
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Unregistered share sale Shares issued outside a registered offering. Dilution, and for a small company often the way it is funded. Item 3.02
- Regulation FD disclosure Item 7.01
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Officer or director change Item 5.02
- Regulation FD disclosure Item 7.01
- Regulation FD disclosure Item 7.01
- Regulation FD disclosure Item 7.01
- Regulation FD disclosure Item 7.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 2834
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| LLY | ELI LILLY & Co | $1.20T | 55.5x | 44.7% |
| JNJ | JOHNSON & JOHNSON | $635.76B | 23.9x | 6.0% |
| ABBV | AbbVie Inc. | $504.76B | 121.0x | 8.6% |
| MRK | Merck & Co., Inc. | $358.41B | 20.0x | 1.3% |
| ABT | ABBOTT LABORATORIES | $180.63B | 27.9x | 5.7% |
| PFE | PFIZER INC | $171.16B | 22.1x | -1.6% |
| VRTX | VERTEX PHARMACEUTICALS INC / MA | $132.80B | 34.2x | 8.9% |
| BMY | BRISTOL MYERS SQUIBB CO | $125.59B | 17.8x | -0.2% |