Relay Therapeutics, Inc. RLAY

Healthcare SIC 2836 - Biological Products, (No Diagnostic Substances) Nasdaq

We are a clinical-stage, small molecule precision medicine company developing potentially life-changing therapies for patients living with cancer and genetic disease. Our Dynamo® platform integrates an array of leading-edge computational and experimental approaches designed to drug protein targets that have previously been intractable or inadequately addressed.

Precision medicine emerged as an approach for disease treatment as the understanding of the link between genetic alterations, protein dysfunction and diseases evolved. Precision medicine aims to specifically and potently drug genetically validated target proteins (i.e., genetic variants potentially implicated in biology of disease). However, some target proteins thus far have been intractable or inadequately addressed using conventional drug discovery tools. While conventional approaches are well-suited to solving some drug discovery problems such as orthosteric site kinase inhibitors, their reliance on static images of protein fragments limits their ability to gain accurate insights into the dynamic behavior of proteins in their natural state, which in turn limits their ability to discover medicines with exquisite specificity. Our approach pivots the understanding of protein targets from the industry-standard, static view, to a novel paradigm based on fundamental insights into protein motion. We then apply these novel insights into protein motion to drug discovery and design, which we term Motion-Based Drug Design®.

Last close 19.04 2026-09-04
Market cap $4.17B 2026-06-30 share count
52-week range 3.87 - 21.27

Valuation FY2025 figures against the last close

P/S271.7x
P/E
P/FCF
EV/EBITDA
Dividend yield
Diluted EPS-1.61

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Revenue $15.4M$10.0M$25.5M$1.4M$3.0M$82.7M
R&D $99.9M$70.3M
SG&A $56.7M$76.6M$75.0M$66.0M$57.4M$38.6M$13.7M
Total operating expenses $318.1M$382.5M$398.5M$300.7M$367.7M$138.4M$84.0M
Operating income -$302.7M-$372.5M-$373.0M-$299.3M-$364.7M-$55.8M-$84.0M
Pre-tax income -$276.5M-$337.7M-$342.0M-$290.5M-$363.9M-$52.4M-$75.3M
Income tax $0$0$0$0$0$0$0
Net income -$276.5M-$337.7M-$342.0M-$290.5M-$363.9M-$52.4M-$75.3M
EPS, basic -1.61-2.36-2.79-2.59-3.82-5.40
EPS, diluted -1.61-2.36-2.79-2.59-3.82-5.40-21.82
Shares, diluted (wtd. avg.) $171.6M$142.9M$122.6M$112.2M$95.1M$42.6M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Cash and equivalents $84.0M$124.3M$146.4M$154.4M$282.7M$448.5M$42.8M$422.4M
Receivables $306.0K$403.0K$75.0M
Total current assets $578.3M$809.2M$770.1M$1.02B$976.2M$770.1M$360.5M
Property, plant and equipment $1.7M$5.9M$10.9M$11.6M$6.5M$6.2M$8.1M
Other intangibles $2.3M$2.3M$2.3M
Total assets $621.3M$871.3M$844.0M$1.10B$1.01B$799.8M$393.1M
Accounts payable $7.7M$14.1M$9.2M$10.6M$8.3M$6.4M$7.0M
Total current liabilities $25.6M$50.7M$30.3M$63.7M$24.3M$13.6M$12.0M
Total liabilities $54.3M$93.5M$92.0M$149.6M$110.6M$36.5M$35.7M
Retained earnings -$2.01B-$1.74B-$1.40B-$1.06B-$768.1M-$404.2M-$189.5M
Total equity $567.1M$777.8M$752.0M$950.2M$897.8M$763.3M-$180.4M-$110.9M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Operating cash flow -$235.5M-$249.1M-$300.3M-$229.5M-$74.4M-$102.5M-$66.1M
Depreciation and amortisation $3.6M$5.5M$5.3M$4.1M$3.9M$3.5M$2.8M
Stock-based compensation $62.4M$94.1M$86.0M$56.1M$48.5M$32.0M$4.5M
Capital expenditure $410.0K$2.0M$4.1M$9.1M$3.5M$1.9M$8.0M
Investing cash flow $192.8M-$41.1M$257.6M-$188.7M-$479.5M$81.7M-$319.0M
Financing cash flow $1.6M$270.2M$34.8M$289.9M$388.1M$426.5M$5.6M

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 0001193125-26-186929.

Others in SIC 2836

TickerCompanyMarket capP/ERevenue growth
AMGN AMGEN INC $236.38B 30.7x 10.0%
GILD GILEAD SCIENCES, INC. $187.23B 22.3x 2.4%
MRNA Moderna, Inc. $58.11B -39.9%
RVMD Revolution Medicines, Inc. $45.01B
BIIB BIOGEN INC. $32.60B 25.1x 2.2%
SCNI Scinai Immunotherapeutics Ltd. $25.80B 99.2%
NBIX NEUROCRINE BIOSCIENCES INC $15.82B 33.3x 21.4%
EXEL EXELIXIS, INC. $14.62B 21.2x 7.0%