TERN
TERN
Terns Pharmaceuticals, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $0 | $27.71M ▼ | $-23.57M ▲ | 0% | $-0.24 ▲ | $-34.37M ▼ |
| Q3-2025 | $0 | $27.72M ▲ | $-24.64M ▼ | 0% | $-0.27 ▼ | $-24.58M ▼ |
| Q2-2025 | $0 | $27.27M ▼ | $-24.09M ▼ | 0% | $-0.26 | $-23.92M ▲ |
| Q1-2025 | $0 | $27.43M ▲ | $-23.91M ▼ | 0% | $-0.26 ▼ | $-27.26M ▼ |
| Q4-2024 | $0 | $25.95M | $-21.8M | 0% | $-0.24 | $-25.73M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $1.02B ▲ | $1.03B ▲ | $18.55M ▲ | $1.01B ▲ |
| Q3-2025 | $295.63M ▼ | $301.65M ▼ | $17.59M ▲ | $284.07M ▼ |
| Q2-2025 | $315.44M ▼ | $320.42M ▼ | $15.19M ▲ | $305.23M ▼ |
| Q1-2025 | $334.26M ▼ | $339.31M ▼ | $13.27M ▼ | $326.04M ▼ |
| Q4-2024 | $358.16M | $363.93M | $18.06M | $345.87M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-23.57M ▲ | $-19.08M ▲ | $-350M ▼ | $743.12M ▲ | $374.05M ▲ | $-19.08M ▲ |
| Q3-2025 | $-24.64M ▼ | $-19.77M ▼ | $24.5M ▼ | $0 ▼ | $4.73M ▼ | $-19.77M ▼ |
| Q2-2025 | $-24.09M ▼ | $-18.88M ▲ | $25.5M ▲ | $324K ▲ | $6.94M ▲ | $-18.88M ▲ |
| Q1-2025 | $-23.91M ▼ | $-24.45M ▼ | $1.96M ▲ | $74K ▼ | $-22.42M ▲ | $-24.45M ▼ |
| Q4-2024 | $-21.8M | $-14.58M | $-94.35M | $304K | $-108.7M | $-14.58M |
5-Year Trend Analysis
A comprehensive look at Terns Pharmaceuticals, Inc.'s financial evolution and strategic trajectory over the past five years.
Terns combined a very strong cash-rich, low-debt balance sheet with an R&D portfolio centered on differentiated, small-molecule drugs in oncology and metabolic disease. Its lead leukemia candidate, TERN-701, offered a novel approach to a validated target, aiming to address resistance where existing treatments fall short. Operationally, the company was lean and focused, channeling resources into its pipeline rather than building costly commercial infrastructure. The ultimate validation of these strengths came when Merck agreed to acquire Terns for a substantial premium, highlighting the perceived strategic value of its science and assets.
At the same time, Terns faced the classic risks of a clinical-stage biotech: no revenue, large and recurring losses, and dependence on external capital to fund lengthy and uncertain development programs. The company’s value was concentrated in a small number of assets, so any setbacks in key trials could have had an outsized impact. Competitive pressures in leukemia and metabolic diseases are intense, with many well-funded rivals. Even post-acquisition, those scientific, clinical, and competitive risks remain—only the financial and funding risk is now largely transferred to Merck’s much larger balance sheet.
As an independent public company, Terns’ outlook was highly uncertain but potentially rewarding, hinging on whether its lead candidates could deliver compelling data and eventually reach the market. That trajectory has now shifted: the standalone financial story effectively ends with the cash acquisition by Merck, while the scientific story continues within a global pharmaceutical framework. Under Merck’s stewardship, Terns’ programs gain access to far greater resources and execution capabilities, which could improve their chances of reaching patients if the science holds up. Nonetheless, the future remains dependent on clinical success, regulatory approvals, and the ability to stand out in crowded, rapidly evolving treatment landscapes.
About Terns Pharmaceuticals, Inc.
https://www.ternspharma.comTerns Pharmaceuticals, Inc., a clinical-stage biopharmaceutical company, develops small-molecule single-agent and combination therapy candidates for the treatment of non-alcoholic steatohepatitis (NASH) and obesity.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $0 | $27.71M ▼ | $-23.57M ▲ | 0% | $-0.24 ▲ | $-34.37M ▼ |
| Q3-2025 | $0 | $27.72M ▲ | $-24.64M ▼ | 0% | $-0.27 ▼ | $-24.58M ▼ |
| Q2-2025 | $0 | $27.27M ▼ | $-24.09M ▼ | 0% | $-0.26 | $-23.92M ▲ |
| Q1-2025 | $0 | $27.43M ▲ | $-23.91M ▼ | 0% | $-0.26 ▼ | $-27.26M ▼ |
| Q4-2024 | $0 | $25.95M | $-21.8M | 0% | $-0.24 | $-25.73M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $1.02B ▲ | $1.03B ▲ | $18.55M ▲ | $1.01B ▲ |
| Q3-2025 | $295.63M ▼ | $301.65M ▼ | $17.59M ▲ | $284.07M ▼ |
| Q2-2025 | $315.44M ▼ | $320.42M ▼ | $15.19M ▲ | $305.23M ▼ |
| Q1-2025 | $334.26M ▼ | $339.31M ▼ | $13.27M ▼ | $326.04M ▼ |
| Q4-2024 | $358.16M | $363.93M | $18.06M | $345.87M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-23.57M ▲ | $-19.08M ▲ | $-350M ▼ | $743.12M ▲ | $374.05M ▲ | $-19.08M ▲ |
| Q3-2025 | $-24.64M ▼ | $-19.77M ▼ | $24.5M ▼ | $0 ▼ | $4.73M ▼ | $-19.77M ▼ |
| Q2-2025 | $-24.09M ▼ | $-18.88M ▲ | $25.5M ▲ | $324K ▲ | $6.94M ▲ | $-18.88M ▲ |
| Q1-2025 | $-23.91M ▼ | $-24.45M ▼ | $1.96M ▲ | $74K ▼ | $-22.42M ▲ | $-24.45M ▼ |
| Q4-2024 | $-21.8M | $-14.58M | $-94.35M | $304K | $-108.7M | $-14.58M |
5-Year Trend Analysis
A comprehensive look at Terns Pharmaceuticals, Inc.'s financial evolution and strategic trajectory over the past five years.
Terns combined a very strong cash-rich, low-debt balance sheet with an R&D portfolio centered on differentiated, small-molecule drugs in oncology and metabolic disease. Its lead leukemia candidate, TERN-701, offered a novel approach to a validated target, aiming to address resistance where existing treatments fall short. Operationally, the company was lean and focused, channeling resources into its pipeline rather than building costly commercial infrastructure. The ultimate validation of these strengths came when Merck agreed to acquire Terns for a substantial premium, highlighting the perceived strategic value of its science and assets.
At the same time, Terns faced the classic risks of a clinical-stage biotech: no revenue, large and recurring losses, and dependence on external capital to fund lengthy and uncertain development programs. The company’s value was concentrated in a small number of assets, so any setbacks in key trials could have had an outsized impact. Competitive pressures in leukemia and metabolic diseases are intense, with many well-funded rivals. Even post-acquisition, those scientific, clinical, and competitive risks remain—only the financial and funding risk is now largely transferred to Merck’s much larger balance sheet.
As an independent public company, Terns’ outlook was highly uncertain but potentially rewarding, hinging on whether its lead candidates could deliver compelling data and eventually reach the market. That trajectory has now shifted: the standalone financial story effectively ends with the cash acquisition by Merck, while the scientific story continues within a global pharmaceutical framework. Under Merck’s stewardship, Terns’ programs gain access to far greater resources and execution capabilities, which could improve their chances of reaching patients if the science holds up. Nonetheless, the future remains dependent on clinical success, regulatory approvals, and the ability to stand out in crowded, rapidly evolving treatment landscapes.

CEO
Amy L. Burroughs
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 121
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
JP Morgan
Overweight
Truist Securities
Hold
Barclays
Equal Weight
Citizens
Market Perform
TD Cowen
Hold
HC Wainwright & Co.
Neutral
Grade Summary
Showing Top 6 of 12
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:8.19M
Value:$431.83M
SOLEUS CAPITAL MANAGEMENT, L.P.
Shares:8.13M
Value:$428.29M
MORGAN STANLEY
Shares:7.95M
Value:$418.73M
Summary
Showing Top 3 of 265

