Keros Therapeutics, Inc. KROS

Healthcare SIC 2834 - Pharmaceutical Preparations Nasdaq

We are a clinical-stage biopharmaceutical company focused on developing and commercializing novel therapeutics to treat a wide range of patients with disorders that are linked to dysfunctional signaling of the transforming growth factor-beta, or TGF-ß, family of proteins. We are a leader in understanding the role of the TGF-ß family of proteins, which are master regulators of the growth, repair and maintenance of a number of tissues, including skeletal muscle, bone, adipose, heart tissue and blood. By leveraging this understanding, we have discovered and are developing protein therapeutics that have the potential to provide meaningful and potentially disease-modifying benefit to patients. Our lead product candidate, rinvatercept (KER-065), is being developed for the treatment of neuromuscular diseases. Our most advanced product candidate, elritercept (KER-050), is being developed for the treatment of low blood cell counts, or cytopenias, including anemia and thrombocytopenia, in patients with myelodysplastic syndromes, or MDS, and in patients with myelofibrosis. In December 2024, we entered into an exclusive license agreement with Takeda Pharmaceuticals U.S.A., Inc., or Takeda, to further develop, manufacture and commercialize elritercept worldwide outside of mainland China, Hong Kong and Macau, which became effective on January 16, 2025.

Last close 11.32 2026-09-04
Market cap $224.4M 2026-06-30 share count
52-week range 9.69 - 22.55

Valuation FY2025 figures against the last close

P/S0.9x
P/E4.9x
P/FCF2.1x
EV/EBITDA3.2x
Dividend yield
Diluted EPS2.30

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Revenue $244.1M$3.5M$151.0K$0$20.1M$0$10.0M
R&D $129.6M$173.6M$135.3M$87.3M$55.1M$33.9M$17.4M
SG&A $46.8M$40.8M$34.8M$27.5M$21.3M$12.8M$3.2M
Total operating expenses $176.5M$214.4M$170.1M$114.8M$76.5M$46.7M$20.6M
Operating income $67.6M-$210.8M-$169.9M-$114.8M-$56.4M-$46.7M-$10.6M
Pre-tax income $91.9M-$187.1M-$153.0M-$104.7M-$56.7M-$45.5M-$12.3M
Income tax $4.9M$300.0K$0$0$2.0M$172.0K$0
Net income $87.0M-$187.4M-$153.0M-$104.7M-$58.7M-$45.4M-$12.3M
EPS, basic 2.34-5.00-5.20-4.15-2.52-2.93
EPS, diluted 2.30-5.00-5.20-4.15-2.52-2.93-6.08
Shares, diluted (wtd. avg.) $37.9M$37.4M$29.4M$25.2M$23.3M$15.5M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Cash and equivalents $287.4M$559.9M$332.4M$279.0M$231.4M$266.0M$7.1M$23.4M
Receivables $3.6M$2.7M$143.0K$0$18.0M$0
Total current assets $315.4M$588.9M$347.3M$285.8M$251.4M$267.7M$8.9M
Property, plant and equipment $4.3M$4.2M$4.1M$2.0M$1.3M$724.0K$708.0K
Total assets $338.0M$615.9M$370.0M$306.8M$255.3M$269.4M$11.0M
Accounts payable $2.0M$4.6M$5.5M$3.3M$3.6M$2.1M$2.1M
Total current liabilities $20.4M$27.4M$24.4M$16.5M$11.8M$7.2M$4.5M
Total liabilities $34.9M$44.3M$37.8M$29.4M$12.1M$7.7M$10.5M
Retained earnings -$481.8M-$568.8M-$381.4M-$228.4M-$123.8M-$65.0M-$19.6M
Total equity $303.1M$571.6M$332.2M$277.4M$243.2M$261.7M-$19.4M-$7.2M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Operating cash flow $107.5M-$160.9M-$124.5M-$70.1M-$62.1M-$36.9M-$16.0M
Depreciation and amortisation $1.5M$1.2M$815.0K$674.0K$378.0K$278.0K$208.0K
Stock-based compensation $28.7M$34.9M$28.8M$18.7M$11.7M$4.1M$59.0K
Capital expenditure $1.6M$1.9M$2.5M$1.2M$1.0M$294.0K$271.0K
Investing cash flow -$1.6M-$1.9M-$2.5M-$1.2M-$1.0M-$294.0K-$271.0K
Financing cash flow -$378.5M$391.8M$179.0M$120.3M$28.6M$296.0M$14.0K
Buybacks $180.6M$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 0001104659-26-046791.

Others in SIC 2834

TickerCompanyMarket capP/ERevenue growth
AKTX Akari Therapeutics Plc $1.79T
LLY ELI LILLY & Co $1.08T 50.1x 44.7%
JNJ JOHNSON & JOHNSON $663.28B 25.0x 6.0%
ONC BeOne Medicines Ltd. $529.55B 1,885.6x 40.2%
ABBV AbbVie Inc. $453.19B 108.7x 8.6%
MRK Merck & Co., Inc. $370.89B 20.6x 1.3%
ABT ABBOTT LABORATORIES $188.69B 29.1x 5.7%
PFE PFIZER INC $162.16B 20.9x -1.6%