Gyre Therapeutics Reports First Quarter 2025 Financial Results and Provides Business Update
- Commercial launch of avatrombopag in March 2025 for thrombocytopenia - Upcoming nintedanib launch in May 2025 for fibrosing interstitial lung disease - NMPA approval for pirfenidone clinical trial in radiation-induced lung injury - Database lock achieved for Phase 3 Hydronidone trial in Chronic Hepatitis B
The company's flagship product ETUARY® (pirfenidone) generated $21.7 million in Q1 sales, maintaining market leadership in IPF treatment despite year-over-year decline. Gyre maintains a strong financial position with $51.3 million in cash and equivalents as of March 31, 2025, which is expected to fund operations for the next 12 months.
- Lancio commerciale di avatrombopag a marzo 2025 per la trombocitopenia
- Prossimo lancio di nintedanib a maggio 2025 per la malattia polmonare interstiziale fibrosante
- Approvazione NMPA per lo studio clinico di pirfenidone nella lesione polmonare da radiazioni
- Chiusura del database per la fase 3 dello studio Hydronidone nell'epatite cronica B
Il prodotto di punta dell'azienda, ETUARY® (pirfenidone), ha generato vendite per 21,7 milioni di dollari nel primo trimestre, mantenendo la leadership di mercato nel trattamento della fibrosi polmonare idiopatica nonostante il calo su base annua. Gyre conserva una solida posizione finanziaria con 51,3 milioni di dollari in liquidità e equivalenti al 31 marzo 2025, sufficienti a finanziare le operazioni per i prossimi 12 mesi.
- Lanzamiento comercial de avatrombopag en marzo de 2025 para trombocitopenia
- Próximo lanzamiento de nintedanib en mayo de 2025 para enfermedad pulmonar intersticial fibrosante
- Aprobación de la NMPA para el ensayo clínico de pirfenidona en lesión pulmonar inducida por radiación
- Cierre de base de datos para el ensayo de fase 3 Hydronidone en hepatitis crónica B
El producto principal de la compañía, ETUARY® (pirfenidona), generó ventas por 21,7 millones de dólares en el primer trimestre, manteniendo el liderazgo en el mercado para el tratamiento de la fibrosis pulmonar idiopática a pesar de la disminución interanual. Gyre mantiene una posición financiera sólida con 51,3 millones de dólares en efectivo y equivalentes al 31 de marzo de 2025, que se espera financien las operaciones durante los próximos 12 meses.
- 2025년 3월 혈소판감소증 치료용 아바트롬보팍 상업 출시
- 2025년 5월 섬유성 간질성 폐질환 치료용 닌테다닙 출시 예정
- 방사선 유발 폐손상에 대한 피르페니돈 임상시험에 대한 NMPA 승인
- 만성 B형 간염 대상 Hydronidone 3상 시험 데이터베이스 잠금 완료
회사의 대표 제품인 ETUARY®(피르페니돈)는 1분기 매출 2,170만 달러를 기록하며, 연간 감소에도 불구하고 특발성 폐섬유증 치료 시장에서 선두를 유지했습니다. Gyre는 2025년 3월 31일 기준 현금 및 현금성 자산 5,130만 달러를 보유하고 있어 향후 12개월간 운영 자금을 충분히 확보하고 있습니다.
- Lancement commercial d'avatrombopag en mars 2025 pour la thrombocytopénie
- Lancement prévu de nintedanib en mai 2025 pour la maladie pulmonaire interstitielle fibrosante
- Approbation par la NMPA pour l'essai clinique de la pirfénidone dans les lésions pulmonaires induites par radiation
- Verrouillage de la base de données pour l'essai de phase 3 Hydronidone dans l'hépatite B chronique
Le produit phare de la société, ETUARY® (pirfénidone), a généré 21,7 millions de dollars de ventes au premier trimestre, conservant sa position de leader sur le marché du traitement de la fibrose pulmonaire idiopathique malgré une baisse annuelle. Gyre maintient une solide position financière avec 51,3 millions de dollars en liquidités et équivalents au 31 mars 2025, ce qui devrait financer les opérations pour les 12 prochains mois.
- Kommerzieller Start von Avatrombopag im März 2025 zur Behandlung von Thrombozytopenie
- Geplanter Start von Nintedanib im Mai 2025 bei fibrosierender interstitieller Lungenerkrankung
- NMPA-Zulassung für klinische Studie von Pirfenidon bei strahleninduzierten Lungenschäden
- Datenbank-Sperrung für die Phase-3-Studie Hydronidone bei chronischer Hepatitis B erreicht
Das Flaggschiff-Produkt ETUARY® (Pirfenidon) erzielte im ersten Quartal Umsätze von 21,7 Millionen US-Dollar und behielt trotz des Jahresrückgangs die Marktführerschaft bei der Behandlung der idiopathischen Lungenfibrose. Gyre verfügt über eine starke Finanzlage mit 51,3 Millionen US-Dollar an liquiden Mitteln zum 31. März 2025, die voraussichtlich die nächsten 12 Monate der Geschäftstätigkeit finanzieren werden.
- Successful commercial launch of avatrombopag in March 2025, expanding presence in liver disease market
- Nintedanib launch on track for May 2025, diversifying product portfolio
- Received NMPA approval for pirfenidone clinical trial in new oncology indication
- Strong cash position of $51.3 million sufficient for next 12 months
- ETUARY maintains market leadership in IPF treatment
- Reaffirmed full-year revenue guidance of $118-$128 million
- Q1 2025 revenue declined by $5.1 million year-over-year to $22.1 million
- Net income decreased to $3.7 million from $9.9 million in Q1 2024
- ETUARY sales declined due to increased competition and weaker economic conditions in China
- Operating income decreased to $2.3 million from $8.1 million year-over-year
Insights
Gyre reports mixed Q1 results with promising pipeline progress despite revenue decline; market expansion strategy balances current weakness.
Gyre Therapeutics' Q1 2025 results present a complex picture for investors to navigate. The $22.1 million quarterly revenue represents a
The commercial portfolio strategy appears deliberately transitional - the company is sacrificing near-term ETUARY® growth to reallocate resources toward two promising product launches: nintedanib (May 2025) and avatrombopag (initiated March 2025). This portfolio expansion strengthens Gyre's position with liver disease specialists while maintaining its pulmonary fibrosis franchise leadership. The reaffirmed full-year revenue guidance of $118-$128 million suggests management expects significant revenue acceleration in coming quarters.
On operational efficiency, the company demonstrated disciplined cost management with reduced selling and marketing expenses (
The most significant near-term catalyst is the upcoming Phase 3 topline data for Hydronidone in Chronic Hepatitis B-associated liver fibrosis in Q2 2025. A successful readout could substantially impact Gyre's valuation and strategic position in the liver fibrosis space. Additionally, the NMPA approval to begin trials for pirfenidone in radiation-induced lung injury creates optionality for expansion into oncology supportive care, potentially opening a valuable new market segment.
Gyre's diversified pipeline shows promise; imminent Phase 3 Hydronidone data and strategic indication expansion balance commercial transition period.
Gyre's pipeline development reflects a strategically balanced approach to organ fibrosis with potential for significant clinical and commercial impact. The database lock for Hydronidone's pivotal Phase 3 trial in Chronic Hepatitis B-associated liver fibrosis represents the most critical near-term milestone, with topline results expected in Q2 2025. Database lock indicates completion of data collection and cleaning, suggesting the company remains on schedule for this crucial readout that could potentially establish a first-in-class therapy for this challenging condition.
The NMPA approval for pirfenidone's clinical investigation in radiation-induced lung injury (RILI) with or without immune-related pneumonitis represents an intelligent lifecycle management strategy. This indication leverages pirfenidone's established anti-fibrotic mechanism in a high-unmet-need oncology supportive care setting where few effective options exist. The planned adaptive Phase 2/3 trial design (H2 2025) suggests regulatory efficiency, potentially accelerating development timelines.
Looking at earlier-stage assets, the F573 caspase inhibitor program for acute/acute-on-chronic liver failure provides longer-term optionality, though with completion only expected by end-2026. The F230 endothelin receptor agonist for pulmonary arterial hypertension entering Phase 1 this quarter expands the respiratory portfolio beyond fibrosis. Additionally, the preclinical F528 program targeting COPD inflammation suggests attempts to develop disease-modifying approaches for this prevalent condition.
The company's strategic expansion from its core pulmonary fibrosis focus into liver disease (Hydronidone, avatrombopag), oncology supportive care (pirfenidone RILI indication), and potentially COPD demonstrates a thoughtful approach to leveraging existing expertise while progressively broadening therapeutic reach.
Net Income of
- Q1 2025 revenue of
$22.1 million ; GAAP basic EPS:$0.03 - Completed data collection and achieved database lock for the pivotal Phase 3 trial of Hydronidone in Chronic Hepatitis B (“CHB”)-associated liver fibrosis; currently reviewing data and on track to report topline results in Q2 2025
- Received IND approval from China’s National Medical Products Administration (“NMPA”) for a new indication of pirfenidone to treat radiation-induced lung injury (“RILI”), with or without immune-related pneumonitis (“CIP”), marking Gyre’s first entry into oncology supportive care space
- Initiated commercialization of avatrombopag in China in March 2025, building a strategic presence with liver disease specialists
- Nintedanib remains on track for commercialization in May 2025, expanding IPF treatment options across our physician network
$51.3 million in cash, cash equivalents, and short and long-term deposits as of March 31, 2025
SAN DIEGO, May 09, 2025 (GLOBE NEWSWIRE) -- Gyre Therapeutics (“Gyre”) (Nasdaq: GYRE), an innovative, commercial-stage biotechnology company focused on organ fibrosis, today announced financial results for the first quarter ended March 31, 2025 and provided a business update.
“This quarter marked a meaningful step forward in expanding our market presence, particularly in the liver space,” said Han Ying, Ph.D., CEO of Gyre Therapeutics. “The successful launch of avatrombopag and our growing commercial footprint with hepatology and hematology specialists provide a strong foundation for our future growth. In addition, the recent NMPA approval to initiate a clinical trial of pirfenidone in radiation-induced lung injury, including with or without immune-related pneumonitis, supports our ability to enter the oncology supportive care space with a novel, lung-protective therapy. We plan to initiate an adaptive Phase 2/3 trial in the second half of 2025 to advance this program through development.”
First Quarter 2025 Business Highlights and Upcoming Milestones
Commercial Portfolio Expansion
ETUARY® (pirfenidone): Delivered
Nintedanib: Gyre remains on track to commercially launch nintedanib in May 2025, targeting multiple forms of fibrosing interstitial lung disease (“ILD”), including IPF, systemic sclerosis-associated ILD, and progressive fibrosing ILD. This is expected to expand Gyre’s share of the pulmonary fibrosis treatment landscape and support second-half 2025 revenue growth.
Avatrombopag: Commercialization of avatrombopag was initiated in March 2025, expanding Gyre’s footprint in hepatology and hematology. Approved for thrombocytopenia in adults with chronic liver disease and immune thrombocytopenic purpura, the launch aligns with Gyre’s strategy to deepen clinical engagement with liver disease specialists and diversify the market of available products.
Indication Expansion: Oncology Supportive Care
Pirfenidone New Indication: In March 2025, Gyre received NMPA approval to initiate a clinical trial of pirfenidone for RILI, including cases complicated by CIP. This development positions pirfenidone for potential entry into oncology supportive care, with plans to begin an adaptive Phase 2/3 trial in the second half of 2025 across top oncology centers in China.
Pipeline Development Updates
F573:
- F573 is a caspase inhibitor and potential Category 1 new drug for the treatment of acute/acute on-chronic liver failure (“ALF/ACLF”). Completion of the Phase 2 clinical trial of F573 for ALF/ACLF is expected by the end of 2026.
F230:
- F230, a selective endothelin receptor agonist for the treatment of pulmonary arterial hypertension (“PAH”), is expected to begin a Phase 1 trial in Q2 2025.
F528:
- F528, a novel anti-inflammation agent with the potential to modify the progression of chronic obstructive pulmonary disease (“COPD”), is undergoing preclinical studies as a potential first-line therapy for the treatment of COPD. Gyre Pharmaceuticals plans to submit an IND application in 2026.
Corporate Updates
- In March 2025, Gyre appointed Ping Zhang as Executive Chairman of the Company’s Board of Directors; he remains a member of the Nominating and Corporate Governance Committee.
Financial Results
Cash Position
As of March 31, 2025, Gyre Therapeutics held
Gyre believes that its existing cash resources, combined with anticipated cash flow from commercial operations, will be sufficient to fund its operating and capital requirements for the next 12 months.
Financial Results for the Three Months Ended March 31, 2025
- Revenues: Revenues for the three months ended March 31, 2025, were
$22.1 million , compared to$27.2 million in the same period last year. The$5.1 million decrease was primarily due to a$5.2 million decline in ETUARY® sales. This was anticipated, as early 2024 revenues were elevated by a one-time marketing campaign focused on rural expansion, which we did not repeat in 2025. The shift in marketing resources was deliberate, with funds reallocated to support the upcoming launches of Nintedanib and avatrombopag. Additionally, weaker economic conditions in China and increased competition in the IPF treatment market also contributed to the decline. Revenues from generic products decreased by$0.2 million , partially offset by$0.3 million in initial revenue from the March 2025 launch of avatrombopag.
Gyre anticipates revenue growth over the remainder of the year, driven by the planned commercial launch of Nintedanib in May 2025 and the continued expansion of avatrombopag. Based on current performance and market outlook, the company is reaffirming its full-year 2025 revenue guidance of
- Cost of Revenues: For the three months ended March 31, 2025, cost of revenues was
$0.9 million , compared to$1.0 million for the same period in 2024. The$0.1 million decrease was in line with the corresponding decline in sales. - Selling & Marketing Expense: For the three months ended March 31, 2025, selling and marketing expense was
$10.8 million , compared to$12.5 million for the same period in 2024. The$1.7 million decrease was primarily driven by a reduction in commission costs due to the decrease of sales. - Research & Development Expense: For the three months ended March 31, 2025, research and development expense was
$3.1 million , compared to$2.2 million for the same period in 2024. The increase was primarily attributable to Gyre Pharmaceuticals and was driven by a$1.3 million increase in clinical research expenses, primarily related to data analysis costs for F351. This increase was partially offset by a$0.2 million decrease in materials and utilities and a$0.1 million reduction in staff costs, primarily due to reduction of headcounts. The overall increase was further offset by a$0.1 million decrease from Gyre Therapeutics, due to the reduction in contract services.
[1] 2025 revenue guidance assumes a constant foreign currency exchange rate and no significant economic disruption or downturn.
- General & Administrative Expense: For the three months ended March 31, 2025, general and administrative expense was
$5.0 million , compared to$3.4 million for the same period in 2024. The increase was primarily driven by a$0.6 million increase in functional and administrative department's personnel and stock compensation costs, a$0.8 million increase in miscellaneous expense, mainly due to the increase in the annual meeting expense. - Income from operations: For the three months ended March 31, 2025, income from operations was
$2.3 million , compared to$8.1 million for the same period in 2024. The decrease was primarily due to a reduction in revenue. - Net Income: For the three months ended March 31, 2025, net income was
$3.7 million , compared to$9.9 million in net income for the same period in 2024. The decrease was primarily attributable to lower income from operations and unfavorable change in fair value of warrant liabilities. - Non-GAAP Adjusted Net Income: For the three months ended March 31, 2025, non-GAAP adjusted net income was
$2.9 million , compared to$8.2 million non-GAAP adjusted net income for the same period in 2024. The decrease was primarily driven by the decline in revenue of$5.1 million and increase in operating expenses of$0.2 million .
Use of Non-GAAP Financial Measures by Gyre Therapeutics, Inc.
Gyre reports financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). This release presents the financial measure “adjusted net income,” which is not calculated in accordance with GAAP. The most directly comparable GAAP measure for this non-GAAP financial measure is “net income.” Adjusted net income presents Gyre’s results of operations after excluding gain from change in fair value of warrants, stock-based compensation, and provision for income taxes. This is meant to supplement, and not substitute, Gyre’s financial information presented in accordance with GAAP. Adjusted net income as defined by Gyre may not be comparable to similar non-GAAP measures presented by other companies. Management believes that presenting adjusted net income provides investors with additional useful information in evaluating the Gyre’s performance and valuation. See the reconciliation of adjusted net income to net income in the section titled “Reconciliation of GAAP to Non-GAAP Financial Measures” below.
About F351 (Hydronidone)
F351 is a structural analogue of the approved anti-fibrotic IPF drug pirfenidone and has been shown to inhibit in vitro both p38γ kinase activity and TGF-β1-induced excessive collagen synthesis in hepatic stellate cells (“HSCs”), which are recognized as critical event in the development and progression of fibrosis in the liver. This is further supported by its anti-proliferative effects on the HSCs in the liver. In vitro anti-fibrotic effects of F351 were also confirmed in several established in vivo models of liver fibrosis such as CCI4-induced liver fibrosis mouse model, DMN-induced liver fibrosis rat model, and HSA-induced liver rat model, as well as mouse model of MASH fibrosis (CCI4+Western High Fat Diet).
About Gyre Pharmaceuticals
Gyre Pharmaceuticals is a commercial-stage biopharmaceutical company committed to the research, development, manufacturing and commercialization of innovative drugs for organ fibrosis. Its flagship product, ETUARY® (pirfenidone capsule), was the first approved treatment for IPF in the PRC in 2011 and has maintained a prominent market share (2024 net sales of
About Gyre Therapeutics
Gyre Therapeutics is a biopharmaceutical company headquartered in San Diego, CA, with a primary focus on the development and commercialization of F351 (Hydronidone) for the treatment of MASH-associated fibrosis in the U.S. Gyre’s development strategy for F351 in MASH is based on the company's experience in MASH rodent model mechanistic studies and CHB-induced liver fibrosis clinical studies. Gyre is also advancing a diverse pipeline in the PRC through its indirect controlling interest in Gyre Pharmaceuticals, including ETUARY therapeutic expansions, F573, F528, and F230.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, which statements are subject to substantial risks and uncertainties and are based on estimates and assumptions. All statements, other than statements of historical facts included in this press release, are forward-looking statements, including statements concerning: the expectations regarding Gyre’s research and development efforts, timing of expected clinical readouts, including topline results of the Phase 3 trial of Hydronidone in CHB-associated liver fibrosis, timing of initiation of Gyre’s Phase 2 trial in the U.S. for F351 for the treatment of MASH-associated liver fibrosis, initiation of Gyre Pharmaceuticals’ clinical trial evaluating pirfenidone capsules in oncology-related pulmonary complications, timing of completion of Gyre’s Phase 2 clinical trial in the PRC of F573 for ALF/ACLF, initiation of Phase 1 trial of F230 for the treatment of PAH and IND submission of F528 in COPD, the expectations regarding commercial launch of nintedanib, interactions with regulators, expectations regarding future product sales, and Gyre’s financial position and cash resources. In some cases, you can identify forward-looking statements by terms such as “may,” “might,” “will,” “objective,” “intend,” “should,” “could,” “can,” “would,” “expect,” “believe,” “design,” “estimate,” “predict,” “potential,” “plan” or the negative of these terms, and similar expressions intended to identify forward-looking statements. These statements reflect our plans, estimates, and expectations, as of the date of this press release. These statements involve known and unknown risks, uncertainties and other factors that could cause our actual results to differ materially from the forward-looking statements expressed or implied in this press release. Actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of these risks and uncertainties, which include, without limitation: Gyre’s ability to execute on its clinical development strategies; positive results from a clinical trial may not necessarily be predictive of the results of future or ongoing clinical trials; the timing or likelihood of regulatory filings and approvals; competition from competing products; the impact of general economic, health, industrial or political conditions in the United States or internationally; the sufficiency of Gyre’s capital resources and its ability to raise additional capital. Additional risks and factors are identified under “Risk Factors” in Gyre’s Annual Report on Form 10-K for the year ended December 31, 2024 filed on March 17, 2025 and in other filings with the Securities and Exchange Commission.
Gyre expressly disclaims any obligation to update any forward-looking statements whether as a result of new information, future events or otherwise, except as required by law.
For Investors:
Stephen Jasper
Gyre Therapeutics, Inc. | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(In thousands, except share and per share amounts) | ||||||||
(Unaudited) | ||||||||
Three Months Ended March 31, | ||||||||
2025 | 2024 | |||||||
Revenues | $ | 22,058 | $ | 27,172 | ||||
Operating expenses: | ||||||||
Cost of revenues | 894 | 979 | ||||||
Selling and marketing | 10,841 | 12,542 | ||||||
Research and development | 3,095 | 2,182 | ||||||
General and administrative | 4,955 | 3,398 | ||||||
Total operating expenses | 19,785 | 19,101 | ||||||
Income from operations | 2,273 | 8,071 | ||||||
Other income, net: | ||||||||
Other income, net | 107 | 122 | ||||||
Change in fair value of warrant liability | 2,255 | 4,288 | ||||||
Income before income taxes | 4,635 | 12,481 | ||||||
Provision for income taxes | (901 | ) | (2,546 | ) | ||||
Net income | 3,734 | 9,935 | ||||||
Net income attributable to noncontrolling interest | 1,036 | 2,403 | ||||||
Net income attributable to common stockholders | $ | 2,698 | $ | 7,532 | ||||
Net income per share attributable to common stockholders: | ||||||||
Basic | $ | 0.03 | $ | 0.09 | ||||
Diluted | $ | 0.00 | $ | 0.03 | ||||
Weighted average shares used in calculating net income per share attributable to common stockholders: | ||||||||
Basic | 86,420,530 | 83,265,879 | ||||||
Diluted | 101,970,672 | 102,594,197 |
Gyre Therapeutics, Inc. | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
(In thousands, except share and per share amounts) | ||||||||
(Unaudited) | ||||||||
March 31, 2025 | December 31, 2024 | |||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 15,045 | $ | 11,813 | ||||
Short-term bank deposits | 14,846 | 14,858 | ||||||
Notes receivable | 2,138 | 4,373 | ||||||
Accounts receivables, net | 20,150 | 19,589 | ||||||
Other receivables from GNI | 230 | 230 | ||||||
Inventories, net | 7,878 | 6,337 | ||||||
Receivable from GCBP | — | 4,961 | ||||||
Prepaid assets and other current assets | 8,161 | 2,625 | ||||||
Total current assets | 68,448 | 64,786 | ||||||
Property and equipment, net | 23,518 | 23,880 | ||||||
Intangible assets, net | 5,083 | 273 | ||||||
Deferred tax assets | 5,818 | 5,619 | ||||||
Long-term certificates of deposit | 21,367 | 24,568 | ||||||
Other assets, noncurrent | 5,556 | 6,280 | ||||||
Total assets | $ | 129,790 | $ | 125,406 | ||||
Liabilities and stockholders' equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 122 | $ | 108 | ||||
Contract liabilities | 28 | 61 | ||||||
Due to related parties | 228 | 227 | ||||||
Accrued expenses and other current liabilities | 17,239 | 10,615 | ||||||
Income tax payable | 569 | 2,831 | ||||||
Operating lease liabilities, current | 805 | 713 | ||||||
CVR derivative liability | — | 4,961 | ||||||
Total current liabilities | 18,991 | 19,516 | ||||||
Operating lease liabilities, noncurrent | 780 | 885 | ||||||
Deferred government grants | 905 | 928 | ||||||
Warrant liability, noncurrent | 3,413 | 5,668 | ||||||
Other noncurrent liabilities | 1,399 | 7 | ||||||
Total liabilities | 25,488 | 27,004 | ||||||
Stockholders’ equity: | ||||||||
Common stock, shares and 86,307,544 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively | 87 | 86 | ||||||
Additional paid-in capital | 138,179 | 136,185 | ||||||
Statutory reserve | 3,098 | 3,098 | ||||||
Accumulated deficit | (70,755 | ) | (73,453 | ) | ||||
Accumulated other comprehensive loss | (2,486 | ) | (2,597 | ) | ||||
Total Gyre stockholders’ equity | 68,123 | 63,319 | ||||||
Noncontrolling interest | 36,179 | 35,083 | ||||||
Total equity | 104,302 | 98,402 | ||||||
Total liabilities and stockholders' equity | $ | 129,790 | $ | 125,406 |
Gyre Therapeutics, Inc. | |||||||
Reconciliation of GAAP to Non-GAAP Financial Measures | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Net income | $ | 3,734 | $ | 9,935 | |||
Gain from change in fair value of warrant liability (1) | (2,255 | ) | (4,288 | ) | |||
Stock-based compensation | 507 | 11 | |||||
Provision for income taxes | 901 | 2,546 | |||||
Non-GAAP adjusted net income | $ | 2,887 | $ | 8,204 | |||
(1) Reflects adjustments for fair value of warrant liability based on the Black-Scholes option pricing model.
