AI Tokens
Stock Analysis on Net

Cytokinetics Inc. (NASDAQ:CYTK)

This company has been moved to the archive! The financial data has not been updated since November 3, 2023.

Common-Size Income Statement

Cytokinetics Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Research and development revenues 6.96 15.01 29.60 100.00 83.71
License revenues 0.00 77.89 65.38 0.00 16.29
Milestone revenues 1.06 7.10 5.02 0.00 0.00
Realization of revenue participation right purchase agreement 91.98 0.00 0.00 0.00 0.00
Revenues 100.00% 100.00% 100.00% 100.00% 100.00%
Research and development -254.59 -227.09 -173.66 -320.55 -282.96
General and administrative -188.16 -137.45 -94.61 -147.42 -99.30
Operating expenses -442.75% -364.54% -268.27% -467.97% -382.26%
Operating loss -342.75% -264.54% -168.27% -367.97% -282.26%
Interest expense -20.52 -23.34 -28.59 -24.65 -12.05
Loss on settlement of debt -26.37 0.00 0.00 0.00 0.00
Non-cash interest expense on liabilities related to revenue participation right purchase agreements -33.56 -18.31 -40.68 -77.18 -56.40
Interest and other income, net 11.99 0.47 9.55 16.88 13.30
Loss, before income tax provision -411.21% -305.72% -228.00% -452.93% -337.41%
Income tax provision 0.00 0.00 0.00 0.00 0.00
Net loss -411.21% -305.72% -228.00% -452.93% -337.41%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


The financial trajectory between 2018 and 2022 is characterized by significant volatility in revenue composition and a persistent, high-magnitude operational deficit relative to total revenues. The organization operates with a cost structure that far exceeds its revenue-generating capacity, typical of an entity in a heavy investment or clinical phase.

Revenue Composition and Diversification
A fundamental shift in revenue streams is observed over the five-year period. Research and development revenues, which constituted 100% of revenues in 2019, declined sharply to 6.96% by 2022. This decline was offset by the emergence of license revenues, which peaked at 77.89% of total revenues in 2021. In 2022, the revenue profile shifted abruptly, with the realization of a revenue participation right purchase agreement accounting for 91.98% of total revenues, indicating a transition toward one-time or contractual financial realizations rather than recurring service-based income.
Operating Expense Intensity
Operating expenses consistently exceed total revenues, reflecting an aggressive spending posture. Research and development expenses remained the primary driver of losses, fluctuating between -173.66% and -320.55% of revenues. General and administrative expenses also represent a substantial burden, increasing from -99.30% in 2018 to -188.16% by 2022. The total operating loss peaked in 2019 at -367.97% of revenues, demonstrating a period of maximum operational burn relative to income.
Financial Obligations and Non-Operating Costs
Non-operating expenses add significant pressure to the bottom line. Non-cash interest expenses related to revenue participation right purchase agreements showed extreme volatility, peaking at -77.18% in 2019 before settling at -33.56% in 2022. Additionally, 2022 saw the introduction of a loss on the settlement of debt equal to -26.37% of revenues, further exacerbating the net deficit.
Net Loss Trend
The net loss as a percentage of revenue has remained consistently deep, never falling below -200%. While there was a temporary improvement in 2020, where the net loss narrowed to -228.00% of revenues, the trend reversed sharply by 2022, reaching -411.21%. This pattern indicates that revenue increases or changes in revenue sources have not been sufficient to scale with the rising operational and financial costs.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?