MACROGENICS INC MGNX
Except as otherwise indicated herein or as the context otherwise requires, references in this annual report on Form 10-K to "MacroGenics," the "company," "we," "us" and "our" refer to MacroGenics, Inc. and its consolidated subsidiaries. "MacroGenics®, the MacroGenics logo, DART®, TRIDENT® and the phrases Breakthrough Biologics, Life-Changing Medicines® and Developing Breakthrough Biologics, Life-Changing Medicines® are our trademarks. The other trademarks, trade names and service marks appearing in this report are the property of their respective owners.
We are a clinical-stage biopharmaceutical company focused on developing innovative antibody-based therapeutics for the treatment of cancer. We generate our pipeline of product candidates from our proprietary suite of antibody technology platforms. We are currently developing therapeutics utilizing multiple modalities, including antibody-drug conjugates (ADCs) and multi-specific antibodies (which we refer to as DART and TRIDENT molecules). The combination of our technology platforms and antibody engineering expertise has allowed us to generate promising product candidates – three of which have received marketing approval by the U.S. Food and Drug Administration (FDA) – and to enter into several strategic collaborations with global biopharmaceutical companies. These collaborations have provided us with over $1.6 billion of non-dilutive funding since our inception in 2000, and have enabled us to leverage the additional expertise of our collaborators to advance the development of multiple partnered product candidates. In addition, we operate a commercial-scale cGMP antibody manufacturing facility in our Maryland headquarters. We have utilized the facility to support our clinical programs and we also provide outsourced contract development and manufacturing services to our collaborators and other third parties for commercial and clinical products to offset a significant portion of the operating costs of this facility.
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 | $149.5M | $150.0M | $58.7M | $151.9M | $77.4M | $104.9M | $64.2M | $60.1M | $157.7M | $91.9M |
| Cost of revenue | $0 | $847.0K | $619.0K | $3.4M | $2.7M | $0 | $0 | — | — | — |
| Gross profit | $149.5M | $149.1M | $58.1M | $148.6M | $74.8M | $104.9M | $64.2M | — | — | — |
| R&D | $147.2M | $177.2M | $166.6M | $207.0M | $214.6M | $193.2M | $195.3M | $190.8M | $147.2M | $122.1M |
| SG&A | $39.2M | $71.0M | $52.2M | $58.9M | $63.0M | $42.7M | $46.1M | $40.5M | $32.7M | $29.8M |
| Total operating expenses | $222.3M | $260.5M | $227.0M | $273.4M | $280.2M | $235.9M | $241.4M | $231.3M | $179.9M | $151.9M |
| Operating income | -$72.8M | -$110.6M | -$168.2M | -$121.4M | -$202.8M | -$131.1M | -$177.2M | -$171.2M | -$22.1M | -$60.0M |
| Interest expense | $8.5M | $1.1M | $1.4M | $0 | $0 | — | — | — | — | — |
| Pre-tax income | -$75.3M | -$66.0M | -$9.1M | -$119.8M | -$202.1M | -$129.7M | -$151.8M | -$171.5M | -$19.6M | -$58.5M |
| Income tax | $672.0K | $944.0K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net income | -$74.6K | -$67.0K | -$9.1K | -$119.8M | -$202.1M | -$129.7M | -$151.8M | -$171.5M | -$19.6M | -$58.5M |
| EPS, basic | -1.18 | -1.07 | -0.15 | -1.95 | -3.37 | -2.47 | — | — | — | — |
| EPS, diluted | -1.18 | -1.07 | -0.15 | -1.95 | -3.37 | -2.47 | — | — | -0.54 | -1.69 |
| Shares, diluted (wtd. avg.) | $63.2M | $62.6M | $61.9M | $61.4M | $59.9M | $52.4M | $48.1M | — | $36.1M | $34.7M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $57.2M | $182.8M | $101.0M | $108.9M | $123.5M | $181.1M | $126.5M | $220.1M | $211.7M | $84.1M |
| Receivables | $13.4M | $4.3M | $10.4M | $56.2M | $10.4M | $23.1M | $12.7M | $29.6M | $13.6M | $2.8M |
| Inventory | $7.9M | $0 | $1.2M | $1.5M | $4.4M | $0 | — | — | — | — |
| Total current assets | $219.9M | $217.5M | $251.3M | $222.2M | $279.6M | $312.6M | $239.8M | $269.1M | $322.3M | $283.9M |
| Property, plant and equipment | $12.6M | $18.1M | $21.8M | $29.6M | $37.7M | $42.2M | $48.2M | $56.7M | $50.0M | $18.0M |
| Total assets | $256.8M | $261.7M | $298.4M | $280.5M | $335.2M | $378.7M | $312.5M | $332.1M | $373.9M | $311.3M |
| Accounts payable | $4.8M | $5.0M | $6.4M | $4.9M | $15.5M | $8.0M | $4.3M | $4.0M | $2.5M | $4.0M |
| Total current liabilities | $43.1M | $55.5M | $56.1M | $48.6M | $74.6M | $50.7M | $45.2M | $59.9M | $49.8M | $27.3M |
| Total liabilities | $201.3M | $145.6M | $145.8M | $138.5M | $95.6M | $82.9M | $81.9M | $89.3M | $74.6M | $42.5M |
| Retained earnings | -$1.24B | -$1.17B | -$1.10B | -$1.09B | -$973.9M | -$771.8M | -$642.1M | -$490.3M | -$312.3M | -$292.7M |
| Total equity | $55.6M | $116.1M | $152.6M | $142.0M | $239.6M | $295.9M | $230.6M | $242.9M | $299.2M | $268.8M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$81.0M | -$68.4M | -$78.2M | -$87.0M | -$143.8M | -$111.9M | -$134.3M | -$153.2M | $14.4M | -$43.7M |
| Depreciation and amortisation | $7.2M | $7.5M | $9.6M | $11.9M | $11.3M | $12.0M | $12.3M | $9.2M | $7.2M | $7.6M |
| Stock-based compensation | $14.3M | $29.4M | $18.4M | $20.4M | $23.1M | $20.7M | $19.6M | $16.5M | $14.7M | $12.2M |
| Capital expenditure | $1.9M | $3.7M | $1.8M | $3.6M | $6.2M | $5.9M | $4.3M | $25.0M | $29.4M | $11.4M |
| Investing cash flow | -$114.1M | $149.3M | -$80.1M | $70.7M | -$36.6M | -$7.8M | -$79.4M | $56.6M | $77.9M | -$70.2M |
| Financing cash flow | $69.5M | $960.0K | $150.4M | $1.7M | $122.8M | $174.3M | $120.0M | $105.0M | $35.3M | $1.9M |
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 0001125345-26-000021.
Others in SIC 2834
| Ticker | Company | Market cap | P/E | Revenue 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% |