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.

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Cytokinetics Inc., balance sheet computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Operating Assets
Total assets 1,014,775 841,319 533,803 289,814 211,178
Less: Cash and cash equivalents 65,582 112,666 82,985 36,433 42,256
Less: Short-term investments 716,995 358,972 381,075 188,679 156,475
Operating assets 232,198 369,681 69,743 64,702 12,447
Operating Liabilities
Total liabilities 1,122,675 597,456 420,420 300,751 185,244
Less: Current portion of term loan 2,607
Less: Short-term finance lease liabilities 1,000 500
Less: Term loan, net, excluding current portion 63,810 47,367 46,209 45,052 39,806
Less: Convertible notes, net 545,808 95,471 89,504 84,205
Less: Long-term finance lease liabilities 1,001 805
Operating liabilities 511,056 453,313 284,707 171,494 142,831
 
Net operating assets1 (278,858) (83,632) (214,964) (106,792) (130,384)
Balance-sheet-based aggregate accruals2 (195,226) 131,332 (108,172) 23,592
Financial Ratio
Balance-sheet-based accruals ratio3
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
AbbVie Inc. -14.27% -9.69% 131.82%
Amgen Inc. 4.07% 0.70% 3.47%
Bristol-Myers Squibb Co. -3.86% -13.40% -13.24%
Danaher Corp. -1.55% 16.41% 52.50%
Eli Lilly & Co. 11.38% 16.60% 18.42%
Gilead Sciences Inc. -2.92% -2.34% 59.36%
Johnson & Johnson 19.84% 3.75% 7.76%
Merck & Co. Inc. 0.46% 25.14% 15.90%
Moderna Inc. 84.44% 536.93%
Pfizer Inc. 24.95% -7.11% -14.91%
Regeneron Pharmaceuticals Inc. 11.07% 43.54% 16.50%
Thermo Fisher Scientific Inc. -1.78% 43.38% 1.98%
Balance-Sheet-Based Accruals Ratio, Sector
Pharmaceuticals, Biotechnology & Life Sciences 5.69% 7.13% 20.29% 200.00%
Balance-Sheet-Based Accruals Ratio, Industry
Health Care 2.87% 6.05% 10.43% 200.00%

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).

1 2022 Calculation
Net operating assets = Operating assets – Operating liabilities
= 232,198511,056 = -278,858

2 2022 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2022 – Net operating assets2021
= -278,858-83,632 = -195,226

3 2022 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × -195,226 ÷ [(-278,858 + -83,632) ÷ 2] =

4 Click competitor name to see calculations.


Cash-Flow-Statement-Based Accruals Ratio

Cytokinetics Inc., cash flow statement computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net loss (388,955) (215,314) (127,290) (121,692) (106,289)
Less: Net cash provided by (used in) operating activities (299,516) (142,522) 8,943 (90,907) (101,215)
Less: Net cash (used in) provided by investing activities (262,134) (147,777) (196,515) (74,707) 5,133
Cash-flow-statement-based aggregate accruals 172,695 74,985 60,282 43,922 (10,207)
Financial Ratio
Cash-flow-statement-based accruals ratio1
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
AbbVie Inc. -16.25% -10.28% 44.98%
Amgen Inc. 8.81% -12.87% 6.95%
Bristol-Myers Squibb Co. -9.10% -12.73% -15.67%
Danaher Corp. 1.44% 18.48% 42.90%
Eli Lilly & Co. 10.32% 5.30% 11.38%
Gilead Sciences Inc. -4.95% -4.86% 20.18%
Johnson & Johnson 10.78% 8.23% 17.00%
Merck & Co. Inc. 0.61% 29.09% 13.75%
Moderna Inc. 118.22% 626.00%
Pfizer Inc. 18.46% 13.18% 3.27%
Regeneron Pharmaceuticals Inc. 18.61% 49.24% 10.32%
Thermo Fisher Scientific Inc. -0.06% 34.69% -0.89%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Pharmaceuticals, Biotechnology & Life Sciences 3.92% 9.39% 11.93% 6.21%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Health Care 3.11% 7.13% 6.55% 3.35%

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).

1 2022 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 172,695 ÷ [(-278,858 + -83,632) ÷ 2] =

2 Click competitor name to see calculations.