TOVX Chart
About

Theriva Biologics, Inc., a clinical-stage company, develops therapeutics to treat cancer and related diseases in areas of high unmet need in the United States. The company's lead product candidate is VCN-01, a clinical stage oncolytic human adenovirus that is in a Phase 2 clinical study for the treatment of pancreatic cancer; a Phase 1 clinical study for the treatment of retinalblastoma; a Phase 1 clinical study for the treatment of head and neck squamous cell carcinoma, ovarian cancer, colorectal cancer; and a Phase 1 clinical study for the treatment of solid tumors. It also develops VCN-11 for treating solid tumors; SYN-004 designed to degrade various commonly used intravenous beta-lactam antibiotics in gastrointestinal (GI) tract for the prevention of microbiome damage to prevent overgrowth and infection by pathogenic organisms, such Clostridioides difficile infection and vancomycin resistant Enterococci, and reducing the incidence and severity of acute graft-versus-host-disease (aGVHD) in allogeneic hematopoietic cell transplant recipients; and SYN-020, a recombinant oral formulation for the enzyme intestinal alkaline phosphatase to treat both local GI and systemic diseases. In addition, the company develops clinical stage products, such as SYN-006 to prevent aGVHD and infection by carbapenem resistant enterococci; and SYN-007 for preventing antibiotic associated diarrhea with oral ß-lactam antibiotics. It has collaboration agreements with The University of Texas at Austin, Catalan Institute of Oncology, Fundació Privada Institut d'Investigacio Biomedica de Bellvitge, Saint Joan De Déu, and Massachusetts General Hospital, as well as a clinical trial agreement with Washington University School of Medicine in St. Louis to conduct a Phase 1b/2a clinical trial of SYN-004. Theriva Biologics, Inc. is headquartered in Rockville, Maryland.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Biotechnology Market Cap 6.99M
Enterprise Value 1.14M Income -26.19M Sales —
Book/sh 0.65 Cash/sh 0.22 Dividend Yield —
Payout 0.00% Employees 20 IPO —
P/E 0.10 Forward P/E -0.26 PEG —
P/S — P/B 0.30 P/C —
EV/EBITDA -0.07 EV/Sales — Quick Ratio 0.85
Current Ratio 0.90 Debt/Eq 40.99 LT Debt/Eq —
EPS (ttm) 2.06 EPS next Y -0.75 EPS Growth —
Revenue Growth — Earnings 2025-11-12 08:00 ROA -29.21%
ROE -166.96% ROIC — Gross Margin 0.00%
Oper. Margin 0.00% Profit Margin 0.00% Shs Outstand 35.69M
Shs Float 33.03M Short Float 21.28% Short Ratio 1.83
Short Interest — 52W High 1.60 52W Low 0.17
Beta 0.57 Avg Volume 10.07M Volume 4.29M
Target Price — Recom Hold Prev Close $0.18
Price $0.20 Change 11.94%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.20
Latest analyst target
3. DCF / Fair value
$-2.66
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.20
Low
—
High
—
Mean
—

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-05-08 down Maxim Group Buy → Hold —
2024-11-13 main Maxim Group Buy → Buy $6
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.00246.00-2.77K0.00
TaxRateForCalcs0.000.080.070.00
NormalizedEBITDA-12.37M-21.30M-21.45M-14.19M
TotalUnusualItems-6.92M3.00K-41.00K
TotalUnusualItemsExcludingGoodwill-6.92M3.00K-41.00K
NetIncomeFromContinuingOperationNetMinorityInterest-25.65M-18.35M-19.68M-14.27M
ReconciledDepreciation137.00K135.00K85.00K87.00K
EBITDA-19.29M-21.30M-21.50M-14.19M
EBIT-19.43M-21.43M-21.58M-14.27M
NetInterestIncome697.00K1.44M512.00K6.00K
InterestIncome697.00K1.44M512.00K6.00K
NormalizedIncome-18.73M-18.35M-19.65M-14.27M
NetIncomeFromContinuingAndDiscontinuedOperation-25.65M-18.35M-19.68M-14.27M
TotalExpenses19.43M21.43M21.58M14.27M
TotalOperatingIncomeAsReported-26.35M-21.43M-21.58M-14.27M
DilutedAverageShares1.35M644.28K613.09K487.50K
BasicAverageShares1.35M644.28K613.09K487.50K
DilutedEPS-19.03-28.48-32.75-47.50
BasicEPS-19.03-28.48-32.75-47.50
DilutedNIAvailtoComStockholders-25.65M-18.35M-20.02M-23.19M
NetIncomeCommonStockholders-25.65M-18.35M-20.02M-23.19M
OtherunderPreferredStockDividend0.00340.00K7.40M
PreferredStockDividends1.52M
NetIncome-25.65M-18.35M-19.68M-14.27M
MinorityInterests0.001.00K
NetIncomeIncludingNoncontrollingInterests-25.65M-18.35M-19.68M-14.27M
NetIncomeContinuousOperations-25.65M-18.35M-19.68M-14.27M
TaxProvision0.00-1.64M-1.43M0.00
PretaxIncome-25.65M-19.99M-21.11M-14.27M
OtherIncomeExpense-6.92M3.00K-41.00K
SpecialIncomeCharges-6.92M0.00
WriteOff1.32M0.00
ImpairmentOfCapitalAssets5.59M0.00
GainOnSaleOfSecurity-4.00K3.00K-41.00K
NetNonOperatingInterestIncomeExpense697.00K1.44M512.00K6.00K
InterestIncomeNonOperating697.00K1.44M512.00K6.00K
OperatingIncome-19.43M-21.43M-21.58M-14.27M
OperatingExpense19.43M21.43M21.58M14.27M
ResearchAndDevelopment12.03M14.31M11.72M7.80M
SellingGeneralAndAdministration7.40M7.12M9.86M6.47M
GeneralAndAdministrativeExpense7.40M7.12M9.86M6.47M
OtherGandA7.40M7.12M9.86M6.47M
TotalRevenue0.000.000.000.00
OperatingRevenue0.000.000.000.00
Line Item2024-12-312023-12-312022-12-312021-12-31
TreasurySharesNumber28.81K28.81K28.80K9.00
OrdinarySharesNumber2.78M685.92K604.96K528.17K
ShareIssued2.81M714.73K633.76K528.18K
TotalDebt1.56M2.15M1.68M1.53M
TangibleBookValue1.71M11.51M27.16M65.41M
InvestedCapital19.22M37.19M52.11M65.41M
WorkingCapital8.70M20.66M38.46M65.30M
NetTangibleAssets1.71M14.24M29.89M65.41M
CapitalLeaseObligations1.41M1.93M1.40M1.53M
CommonStockEquity19.07M36.96M51.83M65.41M
PreferredStockEquity2.73M2.73M
TotalCapitalization19.16M39.86M54.78M65.41M
TotalEquityGrossMinorityInterest19.07M39.70M54.56M65.41M
MinorityInterest0.00
StockholdersEquity19.07M39.70M54.56M65.41M
GainsLossesNotAffectingRetainedEarnings-1.18M32.00K-679.00K0.00
OtherEquityAdjustments-1.18M32.00K-679.00K
TreasuryStock288.00K288.00K288.00K
RetainedEarnings-334.97M-309.32M-290.97M-271.28M
AdditionalPaidInCapital355.50M346.54M343.75M336.68M
CapitalStock3.00K2.73M2.75M13.00K
CommonStock3.00K1.00K16.00K13.00K
PreferredStock0.002.73M2.73M0.00
TotalLiabilitiesNetMinorityInterest16.29M15.52M17.30M4.96M
TotalNonCurrentLiabilitiesNetMinorityInterest8.70M8.78M10.24M1.40M
OtherNonCurrentLiabilities6.97M6.27M7.21M
NonCurrentDeferredLiabilities762.00K906.00K1.62M0.00
NonCurrentDeferredTaxesLiabilities762.00K906.00K1.62M0.00
LongTermDebtAndCapitalLeaseObligation965.00K1.60M1.41M1.40M
LongTermCapitalLeaseObligation873.00K1.44M1.19M1.40M
LongTermDebt92.00K162.00K221.00K
CurrentLiabilities7.58M6.74M7.06M3.55M
OtherCurrentLiabilities2.97M
CurrentDeferredLiabilities1.61M906.00K0.00
CurrentDeferredTaxesLiabilities1.61M906.00K0.00
CurrentDebtAndCapitalLeaseObligation600.00K550.00K273.00K124.00K
CurrentCapitalLeaseObligation539.00K487.00K216.00K124.00K
CurrentDebt61.00K63.00K57.00K
OtherCurrentBorrowings61.00K63.00K57.00K
PensionandOtherPostRetirementBenefitPlansCurrent187.00K127.00K87.00K0.00
PayablesAndAccruedExpenses5.18M5.16M3.73M3.43M
CurrentAccruedExpenses4.33M4.38M2.81M2.91M
Payables859.00K770.00K915.00K524.00K
AccountsPayable859.00K770.00K915.00K524.00K
TotalAssets35.35M55.22M71.86M70.36M
TotalNonCurrentAssets19.07M27.82M26.34M1.51M
OtherNonCurrentAssets171.00K180.00K122.00K23.00K
NonCurrentPrepaidAssets23.00K23.00K
GoodwillAndOtherIntangibleAssets17.36M25.45M24.68M0.00
OtherIntangibleAssets17.36M19.75M19.15M
Goodwill0.005.70M5.53M0.00
NetPPE1.54M2.18M1.54M1.48M
AccumulatedDepreciation-935.00K-1.00M-865.00K-831.00K
GrossPPE2.48M3.18M2.41M2.31M
Leases94.00K94.00K94.00K94.00K
OtherProperties1.66M2.18M1.41M1.38M
MachineryFurnitureEquipment719.00K913.00K908.00K838.00K
Properties0.000.000.000.00
CurrentAssets16.28M27.40M45.52M68.86M
PrepaidAssets1.35M2.29M3.50M1.53M
Receivables3.32M1.94M231.00K0.00
OtherReceivables144.00K
TaxesReceivable3.32M1.94M87.00K0.00
CashCashEquivalentsAndShortTermInvestments11.61M23.18M41.79M67.33M
CashAndCashEquivalents11.61M23.18M41.79M67.33M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-16.94M-19.20M-19.20M-12.90M
RepurchaseOfCapitalStock0.00-288.00K0.00
RepaymentOfDebt-67.00K-75.00K-1.38M0.00
IssuanceOfCapitalStock5.56M2.22M2.73M65.96M
CapitalExpenditure-1.00K-202.00K-116.00K-14.00K
EndCashPosition11.71M23.28M41.88M67.33M
BeginningCashPosition23.28M41.88M67.33M6.23M
EffectOfExchangeRateChanges-132.00K-33.00K-32.00K0.00
ChangesInCash-11.44M-18.57M-25.41M61.10M
FinancingCashFlow5.50M625.00K-1.93M74.00M
CashFlowFromContinuingFinancingActivities5.50M625.00K-1.93M74.00M
NetOtherFinancingCharges-1.52M-3.00M
ProceedsFromStockOptionExercised0.008.04M
NetPreferredStockIssuance0.002.73M0.00
PreferredStockIssuance0.002.73M0.00
NetCommonStockIssuance5.56M2.22M-288.00K65.96M
CommonStockPayments0.00-288.00K0.00
CommonStockIssuance5.56M2.22M0.0065.96M
NetIssuancePaymentsOfDebt-67.00K-75.00K-1.38M0.00
NetLongTermDebtIssuance-67.00K-75.00K-1.38M0.00
LongTermDebtPayments-67.00K-75.00K-1.38M0.00
InvestingCashFlow-1.00K-202.00K-4.40M-14.00K
CashFlowFromContinuingInvestingActivities-1.00K-202.00K-4.40M-14.00K
NetBusinessPurchaseAndSale0.00-4.28M0.00
PurchaseOfBusiness0.00-4.28M0.00
NetPPEPurchaseAndSale-1.00K-202.00K-116.00K-14.00K
PurchaseOfPPE-1.00K-202.00K-116.00K-14.00K
OperatingCashFlow-16.94M-19.00M-19.08M-12.89M
CashFlowFromContinuingOperatingActivities-16.94M-19.00M-19.08M-12.89M
ChangeInWorkingCapital726.00K2.31M-806.00K709.00K
ChangeInOtherWorkingCapital333.00K110.00K
ChangeInOtherCurrentLiabilities-482.00K-422.00K-124.00K-216.00K
ChangeInOtherCurrentAssets166.00K
ChangeInPayablesAndAccruedExpense295.00K1.42M-319.00K751.00K
ChangeInAccruedExpense172.00K1.57M66.00K1.11M
ChangeInPayable123.00K-157.00K-385.00K-363.00K
ChangeInAccountPayable123.00K-157.00K-385.00K-363.00K
ChangeInPrepaidAssets913.00K1.31M-363.00K174.00K
OtherNonCashItems1.15M-2.00M2.27M166.00K
StockBasedCompensation671.00K552.00K475.00K416.00K
AssetImpairmentCharge6.92M0.00
DeferredTax-888.00K-1.64M-1.43M0.00
DeferredIncomeTax-888.00K-1.64M-1.43M0.00
DepreciationAmortizationDepletion137.00K135.00K85.00K87.00K
DepreciationAndAmortization137.00K135.00K85.00K87.00K
Depreciation137.00K135.00K85.00K87.00K
NetIncomeFromContinuingOperations-25.65M-18.35M-19.68M-14.27M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for TOVX
Date User Asset Broker Type Position Size Entry Price Patterns