Upstream Bio, Inc. UPB
We are a clinical-stage biotechnology company developing treatments for inflammatory diseases, with an initial focus on severe respiratory disorders. We are developing verekitug, the only known antagonist currently in clinical development that targets the receptor for Thymic Stromal Lymphopoietin ("TSLP"), a cytokine which is a clinically validated driver of inflammatory response positioned upstream of multiple signaling cascades that affect a variety of immune mediated diseases. Preclinical and clinical data to date demonstrate verekitug's highly potent inhibition of the TSLP receptor, which we believe will translate to a differentiated product profile, including improved clinical outcomes, substantially extended dosing intervals and the potential to treat a broad spectrum of patients. We have advanced this highly potent monoclonal antibody into separate Phase 2 trials for the treatment of severe asthma, including a long-term safety and efficacy extension study ("Phase 2 LTE"), chronic rhinosinusitis with nasal polyps ("CRSwNP"), and chronic obstructive pulmonary disease ("COPD"). We reported positive top-line results in our CRSwNP Phase 2 trial in September 2025 and positive top-line results in our severe asthma Phase 2 trial in February 2026. We initiated our Phase 2 COPD trial in July 2025. We plan to initiate dosing in Phase 3 trials in both severe asthma and CRSwNP in the first quarter of 2027, prioritizing a Phase 3 development strategy that focuses on maximizing efficacy in both indications, without biomarker restriction, with quarterly at-home administration. Our experienced team is committed to maximizing verekitug's unique attributes to address the substantial unmet needs for patients underserved by today's standard of care.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | $2.9M | $2.4M | $2.4M | — |
| R&D | $136.8M | $63.0M | $31.8M | — |
| SG&A | $26.4M | $17.2M | $10.7M | — |
| Total operating expenses | $163.2M | $80.1M | $42.5M | — |
| Operating income | -$160.4M | -$77.8M | -$40.1M | — |
| Pre-tax income | -$143.4M | -$62.8M | -$20.5M | — |
| Income tax | $0 | $0 | $0 | — |
| Net income | -$143.4M | -$62.8M | -$20.5M | — |
| EPS, basic | -2.66 | -5.58 | -12.95 | — |
| EPS, diluted | -2.66 | -5.58 | -12.95 | — |
| Shares, diluted (wtd. avg.) | $53.9M | $13.7M | $3.0M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash and equivalents | $101.6M | $325.9M | $25.8M | — |
| Short-term investments | $239.9M | $144.6M | $84.0M | — |
| Receivables | $668.0K | $613.0K | $98.0K | — |
| Total current assets | $351.8M | $479.2M | $117.0M | — |
| Property, plant and equipment | $559.0K | $582.0K | $159.0K | — |
| Goodwill | — | $0 | — | — |
| Total assets | $353.8M | $481.7M | $117.2M | — |
| Accounts payable | $2.7M | $4.0M | $2.0M | — |
| Total current liabilities | $13.5M | $10.7M | $6.5M | — |
| Total liabilities | $14.0M | $11.9M | $9.4M | — |
| Retained earnings | -$334.2M | -$190.8M | -$128.0M | — |
| Total equity | $339.8M | $469.9M | -$123.1M | -$106.2M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Operating cash flow | -$133.3M | -$59.2M | -$37.9M | — |
| Depreciation and amortisation | $188.0K | $89.0K | $60.0K | — |
| Stock-based compensation | $10.3M | $6.0M | $3.3M | — |
| Capital expenditure | $165.0K | $511.0K | $144.0K | — |
| Investing cash flow | -$93.5M | -$59.5M | -$82.8M | — |
| Financing cash flow | $2.4M | $418.9M | $129.6M | — |
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 0001193125-26-126188.
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% |