DCOY
DCOY
Decoy Therapeutics Inc.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 | Q1-2021 | Q1-2024 | Q2-2024 | Q3-2024 |
|---|---|---|---|---|
Grant | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Grant CastrationResistant Prostate Study | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q2 2022 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Decoy Therapeutics Inc.'s financial evolution and strategic trajectory over the past five years.
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.
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.
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.
About Decoy Therapeutics Inc.
https://decoytx.comDecoy Therapeutics, Inc. is a preclinical-stage biotechnology company that is leveraging machine learning and AI tools alongside high-speed synthesis techniques to rapidly design, engineer and manufacture peptide conjugate drug candidates that target serious unmet medical needs. The company is headquartered in Cambridge, MA.
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 | Q1-2021 | Q1-2024 | Q2-2024 | Q3-2024 |
|---|---|---|---|---|
Grant | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Grant CastrationResistant Prostate Study | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q2 2022 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Decoy Therapeutics Inc.'s financial evolution and strategic trajectory over the past five years.
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.
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.
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.

CEO
Frederick E. Pierce
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-08-18 | Reverse | 1:15 |
| 2024-06-17 | Reverse | 1:8 |
ETFs Holding This Stock
Summary
Showing Top 1 of 1
Ratings Snapshot
Rating : C-

