DCOY - Decoy Therapeutics... Stock Analysis | Stock Taper
Logo
Decoy Therapeutics Inc.

DCOY

Decoy Therapeutics Inc. NASDAQ
$0.68 -0.29% (-0.00)

Market Cap $4.35 M
52w High $34.65
52w Low $0.52
P/E -0.03
Volume 73.86K
Outstanding Shares 6.38M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q3-2025 $0 $894.02K $-873.47K 0% $-1.81 $-872.36K
Q2-2025 $0 $965.57K $-957.83K 0% $-6.75 $-964.46K
Q1-2025 $0 $1.72M $-1.71M 0% $-15.45 $-1.72M
Q4-2024 $0 $1.49M $-1.46M 0% $-22.8 $-1.49M
Q3-2024 $0 $1.01M $-972.12K 0% $-11.4 $-1.01M

What's going well?

Operating expenses and losses shrank a bit compared to last quarter. The company is earning some interest income and has no debt burden.

What's concerning?

DCOY still has zero revenue, continues to burn cash, and just diluted shareholders heavily. High overhead and ongoing losses raise questions about sustainability.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q3-2025 $4.81M $6.1M $1.85M $4.25M
Q2-2025 $794.89K $1.39M $2.22M $-829.72K
Q1-2025 $1.8M $2.34M $2.28M $61.87K
Q4-2024 $2.43M $3.02M $1.51M $1.51M
Q3-2024 $3.28M $3.86M $934.58K $2.92M

What's financially strong about this company?

The company is debt-free, has $4.8 million in cash, and can easily pay all its bills. Shareholder equity turned positive, and nearly all assets are in cash, making the business very safe right now.

What are the financial risks or weaknesses?

Retained earnings are deeply negative, showing a long history of losses. There is no investment in property, equipment, or inventory, which may limit future growth or operations.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q3-2025 $-873.47K $-1.65M $-200K $5.86M $4.01M $-1.65M
Q2-2025 $-957.83K $-862.3K $0 $-141.2K $-1M $-862.3K
Q1-2025 $-1.71M $-1.18M $0 $545.57K $-636.15K $-1.18M
Q4-2024 $-1.46M $-742.52K $0 $-106.98K $-849.5K $-742.52K
Q3-2024 $-972.12K $-1.36M $0 $1.37M $11.21K $-1.36M

What's strong about this company's cash flow?

The company was able to raise enough outside money to boost its cash balance by $4 million this quarter. It has enough cash for a few more quarters if it keeps raising funds.

What are the cash flow concerns?

The business is burning more cash each quarter, with negative cash flow from operations and no sign of improvement. It can't survive without regular injections of outside money.

Revenue by Products

Product Q1-2021Q1-2024Q2-2024Q3-2024
Grant
Grant
$0 $0 $0 $0
Grant CastrationResistant Prostate Study
Grant CastrationResistant Prostate Study
$0 $0 $0 $0

Q2 2022 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Decoy Therapeutics Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

Key strengths include a differentiated technology platform aimed at rapid, AI-driven development of peptide-conjugate drugs; a versatile pipeline spanning respiratory antivirals and oncology; low debt and a historically net cash balance; and clear signs of improved cost control and reduced cash burn. External validation through partnerships and support from well-known organizations adds credibility to the scientific and strategic direction.

! Risks

Major risks stem from the complete lack of revenue for several years, persistent and sizable losses, and a rapidly shrinking cash and equity base. Financial sustainability is a central concern, as ongoing operations depend on future capital raises, grants, or partnerships. On the operational side, the company faces the usual biotech risks of clinical failure, regulatory setbacks, and long timelines, all within highly competitive therapeutic areas where larger, better-funded rivals are active. The sharp cutbacks in R&D spending could either reflect focused discipline or constraints that slow innovation.

Outlook

The outlook is highly uncertain and hinges on two main factors: the ability to translate the IMP3ACT platform into successful clinical programs, and the capacity to secure sufficient funding or partnerships to support that journey. Financial trends show deterioration in the balance sheet but improvement in operating discipline and cash burn, which buys some time but not a long runway. If the company can achieve key clinical and partnership milestones, the platform could unlock meaningful value; if not, ongoing cash burn and limited resources may become increasingly pressing constraints. Overall, Decoy is in a classic high-risk, high-uncertainty stage typical of early biotech platform companies without commercial products.