Celcuity Inc. logo

Celcuity Inc.

CELC | NASDAQ
Chart Builder DCF Calculator
$83.90
-$0.10 (-0.12%)
Sep 22, 2026, 1:18 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Revenue
94K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Cost of Revenue
94K 47K n/a 35.25K 35.25K 35.25K 35.25K 27.95K 27.95K 27.95K 27.95K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Gross Profit
n/a -47K n/a -35.25K -35.25K -35.25K -35.25K -27.95K -27.95K -27.95K -27.95K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Operating Income
-208.68M -186.57M -172.19M -159.42M -146.63M -126.91M -113.27M -96.57M -85.4M -76.18M -66.23M -58.14M -49.89M -44.43M -39.39M -34.07M -29.03M -33.07M -28.36M -24.59M -21.47M -10.04M
Interest Income
15.94M 13.73M 12.3M 10.96M 10.93M 11.81M 11.77M 10.99M 9.25M 8.21M 7.78M 6.24M 4.66M 2.97M 1.13M 396.76K 114.88K 21.03K 13.26K 8.27K 8.47K 18.65K
Pretax Income
-226.48M -192.89M -177.04M -162.72M -148.71M -127.16M -111.78M -93.97M -82.59M -73.45M -63.78M -56.51M -49M -44.37M -40.37M -35.54M -30.68M -34.75M -29.61M -25.4M -21.85M -10.02M
Net Income
-226.48M -192.89M -177.04M -162.72M -148.71M -127.16M -111.78M -93.97M -82.59M -73.45M -63.78M -56.51M -49M -44.37M -40.37M -35.54M -30.68M -34.75M -29.61M -25.4M -21.85M -10.02M
Selling & General & Admin
71.99M 40.74M 27.2M 18.59M 13.12M 11.12M 9.06M 7.75M 6.69M 6.21M 5.64M 5.3M 4.91M 4.84M 4.38M 3.9M 3.51M 2.85M 2.6M 2.21M 2.09M 1.96M
Research & Development
136.69M 145.83M 145M 140.84M 133.51M 115.78M 104.2M 88.81M 78.71M 69.96M 60.59M 53.12M 45.25M 39.87M 35.29M 30.18M 25.52M 30.22M 25.76M 22.37M 19.38M 8.07M
Other Expenses
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -278.84K -278.84K -278.84K -278.84K n/a n/a n/a n/a n/a n/a n/a
Operating Expenses
208.63M 186.52M 172.19M 159.39M 146.6M 126.87M 113.23M 96.54M 85.38M 76.15M 66.2M 58.14M 49.89M 44.43M 39.39M 34.07M 29.03M 33.07M 28.36M 24.59M 21.47M 10.04M
Interest Expense
12.03M 32.82M 29.92M 27.03M 13.01M 12.06M 10.28M 8.4M 6.43M 5.49M 5.33M 4.61M 3.77M 2.91M 2.11M 1.87M 1.76M 1.7M 1.26M 824.31K 391.27K 109
Selling & Marketing Expenses
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 278.84K 278.84K 278.84K 278.84K n/a n/a n/a n/a n/a n/a n/a
Cost & Expenses
208.72M 186.57M 172.19M 159.42M 146.63M 126.91M 113.27M 96.57M 85.4M 76.18M 66.23M 58.14M 49.89M 44.43M 39.39M 34.07M 29.03M 33.07M 28.36M 24.59M 21.47M 10.04M
Income Tax Expense
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Shares Outstanding (Basic)
54.64M 54.46M 52.54M 44.79M 43.66M 43.05M 42.87M 42.79M 38.44M 33.61M 28.9M 22.12M 21.96M 21.68M 16.87M 14.94M 14.93M 14.92M 14.91M 14.88M 12.61M 11.07M
Shares Outstanding (Diluted)
54.64M 54.46M 52.54M 44.79M 43.66M 43.05M 42.87M 42.79M 38.44M 33.61M 28.9M 22.12M 21.96M 21.68M 16.87M 14.94M 14.93M 14.92M 14.91M 14.88M 12.61M 11.07M
EPS (Basic)
-4.29 -3.89 -3.78 -3.67 -3.45 -3.03 -2.81 -2.61 -2.74 -2.78 -2.69 -2.72 -2.64 -2.67 -2.68 -2.45 -2.11 -2.53 -2.22 -2.02 -1.85 -0.95
EPS (Diluted)
-4.29 -3.89 -3.78 -3.67 -3.45 -3.03 -2.81 -2.61 -2.74 -2.78 -2.69 -2.72 -2.64 -2.67 -2.68 -2.45 -2.11 -2.53 -2.22 -2.02 -1.85 -0.95
EBITDA
-196.8M -172.66M -159.73M -148.31M -135.56M -114.96M -101.37M -85.45M -76.03M -67.84M -58.31M -51.74M -45.04M -41.26M -38.05M -33.45M -28.68M -32.79M -28.04M -24.24M -21.09M -9.63M
EBIT
-130.77M -172.84M -159.89M -148.46M -135.7M -115.1M -101.5M -85.57M -76.16M -67.97M -58.45M -51.9M -45.23M -41.46M -38.26M -33.68M -28.91M -33.05M -28.34M -24.58M -21.46M -10.02M
Depreciation & Amortization
90K 177K 167K 153.25K 145.95K 136.95K 129.95K 122.64K 122.5K 128.83K 142.77K 163.76K 183.75K 198.87K 210.92K 225.01K 235.07K 261K 303.24K 338.1K 371.05K 389.02K

© 2026 bestshares.com. All rights reserved.