TERN - Terns Pharmaceutica... Stock Analysis | Stock Taper
Logo
Terns Pharmaceuticals, Inc.

TERN

Terns Pharmaceuticals, Inc. NASDAQ
$52.70 -0.02% (-0.01)

Market Cap $4.75 B
52w High $53.19
52w Low $2.23
P/E -51.16
Volume 4.10M
Outstanding Shares 90.08M

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.

+ Strengths

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.

! Risks

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.

Outlook

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.