CORCEPT THERAPEUTICS INC CORT
We are a commercial-stage company engaged in the discovery and development of medications to treat severe endocrinologic, oncologic, metabolic and neurologic disorders by modulating the effects of the hormone cortisol.
Cortisol plays a significant role in the body's response to stress and is essential for survival. Cortisol influences metabolism and the immune system and contributes to emotional stability. Cortisol levels follow a diurnal rhythm that is essential to health, peaking upon awakening and decreasing during the day. Insufficient cortisol activity may lead to dehydration, hypotension, shock, fatigue and hypoglycemia. Excessive cortisol activity, known as hypercortisolism, may lead to hypertension, diabetes, impaired glucose tolerance, obesity, fatty liver disease, depressed mood, psychosis, wasting of the arms and legs, edema, fatigue, insomnia and other problems.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $761.4M | $675.0M | $482.4M | $401.9M | $366.0M | $353.9M | $306.5M | $251.2M | $159.2M | $81.3M |
| Cost of revenue | $13.0M | $10.9M | $6.5M | $5.4M | $5.3M | $5.6M | $5.5M | $5.2M | $3.6M | $2.1M |
| Gross profit | $748.4M | $664.2M | $475.9M | $396.5M | $360.7M | $348.3M | $301.0M | $246.0M | $155.6M | $79.3M |
| R&D | $254.9M | $246.9M | $184.4M | $131.0M | $113.9M | $114.8M | $89.0M | $75.2M | $40.4M | $23.8M |
| SG&A | $448.7M | $280.3M | $184.3M | $152.8M | $122.4M | $105.3M | $100.4M | $81.3M | $62.4M | $45.2M |
| Total operating expenses | $716.6M | $538.1M | $375.1M | $289.2M | $241.5M | $225.7M | $194.9M | $161.8M | $106.3M | $71.1M |
| Operating income | $44.8M | $137.0M | $107.3M | $112.6M | $124.5M | $128.2M | $111.6M | $89.5M | $52.9M | $10.2M |
| Pre-tax income | $66.5M | $161.5M | $124.6M | $116.2M | $125.0M | $131.6M | $116.7M | $92.2M | $52.8M | $8.1M |
| Income tax | $33.2M | $20.3M | $18.4M | $14.8M | $12.5M | $25.6M | $22.5M | $16.7M | $76.3M | $0 |
| Net income | $99.7M | $141.2M | $106.1M | $101.4M | $112.5M | $106.0M | $94.2M | $75.4M | $129.1M | $8.1M |
| EPS, basic | 0.95 | 1.35 | 1.02 | 0.95 | 0.97 | 0.92 | 0.82 | 0.65 | 1.14 | 0.07 |
| EPS, diluted | 0.82 | 1.23 | 0.94 | 0.87 | 0.89 | 0.85 | 0.77 | 0.60 | 1.04 | 0.07 |
| Shares, diluted (wtd. avg.) | 120.0M | 113.5M | 111.7M | 116.0M | 126.0M | 124.2M | 122.6M | 126.7M | 124.5M | 116.1M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $120.5M | $127.7M | $135.6M | $66.3M | $77.6M | $76.2M | $31.3M | $41.6M | $31.1M | $51.5M |
| Short-term investments | $251.7M | $255.7M | $232.7M | $365.3M | $145.9M | $364.5M | $244.7M | $165.1M | $57.7M | $0 |
| Receivables | $59.8M | $54.0M | $41.1M | $31.1M | $27.6M | $26.2M | $19.9M | $17.6M | $15.3M | $9.9M |
| Inventory | $12.9M | $12.4M | $7.7M | $6.1M | $5.0M | $4.9M | $5.4M | $4.7M | $4.6M | $2.3M |
| Total current assets | $485.5M | $471.6M | $458.6M | $499.3M | $266.5M | $478.5M | $307.4M | $236.8M | $124.2M | $65.7M |
| Property, plant and equipment | $1.9M | $2.7M | $195.0K | $633.0K | $1.0M | $1.7M | $1.1M | $655.0K | $518.0K | $205.0K |
| Total assets | $836.7M | $840.6M | $621.5M | $583.4M | $423.8M | $571.7M | $412.3M | $311.7M | $220.5M | $68.8M |
| Accounts payable | $40.4M | $15.4M | $17.4M | $12.0M | $6.9M | $10.6M | $7.5M | $8.3M | $8.6M | $2.3M |
| Short-term debt | — | — | — | — | — | — | — | — | $0 | $14.7M |
| Total current liabilities | $166.1M | $140.8M | $104.5M | $72.5M | $47.5M | $47.5M | $38.8M | $35.6M | $29.6M | $27.4M |
| Long-term debt | — | — | — | — | — | — | — | — | $0 | $0 |
| Total liabilities | $188.8M | $161.0M | $114.8M | $81.6M | $48.0M | $48.4M | $41.1M | $35.8M | $29.6M | — |
| Retained earnings | $643.4M | $543.7M | $402.5M | $296.4M | $195.0M | $82.5M | -$23.6M | -$117.7M | -$193.1M | -$322.3M |
| Total equity | $647.8M | $679.6M | $506.7M | $501.8M | $375.8M | $523.3M | $371.2M | $275.9M | $191.0M | $41.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $142.0M | $198.3M | $126.7M | $120.3M | $167.9M | $152.0M | $136.1M | $115.7M | $60.9M | $18.4M |
| Depreciation and amortisation | $1.1M | $795.0K | $1.0M | $1.3M | $1.1M | $525.0K | $703.0K | $236.0K | $106.0K | $87.0K |
| Stock-based compensation | $84.5M | $61.4M | $48.9M | $42.4M | $42.9M | $33.5M | $29.3M | $23.7M | $13.4M | $7.1M |
| Capital expenditure | $211.0K | $2.2M | $139.0K | $413.0K | $469.0K | $1.2M | $1.1M | $298.0K | $419.0K | $194.0K |
| Investing cash flow | $69.8M | -$177.6M | $90.9M | -$114.3M | $136.1M | -$119.3M | -$117.8M | -$90.8M | -$73.5M | -$194.0K |
| Financing cash flow | -$220.4M | -$28.3M | -$148.7M | -$17.3M | -$302.6M | $12.2M | -$28.6M | -$14.3M | -$8.0M | -$7.1M |
| Buybacks | $172.9M | $15.7M | $0 | $0 | — | $9.9M | $31.0M | $23.7M | $0 | $0 |
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 0001628280-26-025735.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $81.3M | $159.2M | $251.2M | $306.5M | $353.9M | $366.0M | $401.9M | $482.4M | $675.0M | $761.4M |
| Gross profit | $79.3M | $155.6M | $246.0M | $301.0M | $348.3M | $360.7M | $396.5M | $475.9M | $664.2M | $748.4M |
| Net income | $8.1M | $129.1M | $75.4M | $94.2M | $106.0M | $112.5M | $101.4M | $106.1M | $141.2M | $99.7M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- 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
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Other event Item 8.01
- 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
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Results announced Item 2.02
- Regulation FD disclosure Item 7.01
- Other event Item 8.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Results announced Item 2.02
- Regulation FD disclosure Item 7.01
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% |