AEON Chart
About

AEON Biopharma, Inc., a clinical stage biopharmaceutical company, focuses on developing botulinum toxins. It develops ABP-450 (prabotulinumtoxinA) injection for debilitating medical conditions, which completed Phase 2 study for the treatment of cervical dystonia and has an ongoing Phase 2 study for the treatment of chronic and episodic migraine, as well as develops ABP-450 for the treatment of gastroparesis and post-traumatic stress disorder. The company has license agreements Daewoong Pharmaceutical Co., LTD., and Viatris Inc. The company is based in Irvine, California.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Biotechnology Market Cap 31.38M
Enterprise Value 27.01M Income -3.00K Sales —
Book/sh -1.71 Cash/sh 0.50 Dividend Yield —
Payout 0.00% Employees 5 IPO —
P/E 0.42 Forward P/E -1.80 PEG —
P/S — P/B -0.73 P/C —
EV/EBITDA -1.61 EV/Sales — Quick Ratio 0.72
Current Ratio 0.90 Debt/Eq — LT Debt/Eq —
EPS (ttm) 2.98 EPS next Y -0.69 EPS Growth —
Revenue Growth — Earnings 2025-11-14 08:00 ROA -165.52%
ROE — ROIC — Gross Margin 0.00%
Oper. Margin 0.00% Profit Margin 0.00% Shs Outstand 25.30M
Shs Float 4.59M Short Float 1.06% Short Ratio 0.89
Short Interest — 52W High 8.93 52W Low 0.38
Beta 0.72 Avg Volume 185.44K Volume 91.14K
Target Price $5.20 Recom None Prev Close $1.26
Price $1.24 Change -1.59%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$5.20
Mean price target
2. Current target
$1.22
Latest analyst target
3. DCF / Fair value
$-5.04
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.22
Low
$5.00
High
$5.40
Mean
$5.20

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-10-08 reit Aegis Capital Buy → Buy $7
2024-10-01 reit HC Wainwright & Co. Buy → Buy $5
2024-08-14 main HC Wainwright & Co. Buy → Buy $5
2024-07-10 reit HC Wainwright & Co. Buy → Buy $6
2024-05-30 reit HC Wainwright & Co. Buy → Buy $6
2024-05-15 main HC Wainwright & Co. Buy → Buy $6
2024-05-06 reit HC Wainwright & Co. Buy → Buy $18
2024-04-17 reit HC Wainwright & Co. Buy → Buy $18
2023-08-18 init HC Wainwright & Co. — → Buy $18
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 60000 29250.0 — Purchase at price 0.49 per share. FISCHER JOST Director — 2025-05-21 00:00:00 D
1 110000 55300.0 — Purchase at price 0.50 - 0.51 per share. FISCHER JOST Director — 2025-05-20 00:00:00 D
2 177103 — — Stock Award(Grant) at price 0.00 per share. BANCROFT ROBERT E. Chief Executive Officer — 2025-05-14 00:00:00 D
3 36021 — — Stock Award(Grant) at price 0.00 per share. PALMISANO ROBERT J Director — 2024-08-30 00:00:00 D
4 36021 nan — — PALMISANO ROBERT J Director — 2024-08-30 00:00:00 D
5 36021 nan — — THUNEN SHELLEY B Director — 2024-08-30 00:00:00 D
6 36021 nan — — FISCHER JOST Director — 2024-08-30 00:00:00 D
7 36021 nan — — CARTER ERIC G Director — 2024-08-30 00:00:00 D
8 470692 nan — — FORTH MARC Chief Executive Officer — 2024-08-30 00:00:00 D
9 180110 nan — — WILSON ALEXANDER BLAIR Officer — 2024-08-30 00:00:00 D
Financials
Line Item2024-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.00
TaxRateForCalcs0.000.000.00
NormalizedEBITDA-97.46M-43.95M-8.71M
TotalUnusualItems69.73M-4.42M-28.17M
TotalUnusualItemsExcludingGoodwill69.73M-4.42M-28.17M
NetIncomeFromContinuingOperationNetMinorityInterest42.01M-52.56M-55.64M
ReconciledDepreciation97.00K68.00K3.00K
EBITDA-27.73M-48.36M-36.88M
EBIT-27.82M-48.43M-36.88M
NormalizedIncome-27.73M-48.14M-27.47M
NetIncomeFromContinuingAndDiscontinuedOperation42.01M-52.56M-55.64M
TotalExpenses27.82M48.43M36.88M
TotalOperatingIncomeAsReported72.98M-48.43M-65.85M
DilutedAverageShares575.95K516.11K305.50K305.50K
BasicAverageShares540.36K516.11K305.50K305.50K
DilutedEPS72.93-172.03-182.12
BasicEPS77.74-172.03-182.12
DilutedNIAvailtoComStockholders42.01M-52.56M-55.64M
NetIncomeCommonStockholders42.01M-52.56M-55.64M
NetIncome42.01M-52.56M-55.64M
NetIncomeIncludingNoncontrollingInterests42.01M-52.56M-55.64M
NetIncomeContinuousOperations42.01M-52.56M-55.64M
TaxProvision0.000.000.00
PretaxIncome42.01M-52.56M-55.64M
OtherIncomeExpense69.83M-4.13M-18.76M
OtherNonOperatingIncomeExpenses95.00K289.00K9.41M
SpecialIncomeCharges100.81M0.00-28.97M
OtherSpecialCharges28.97M
RestructuringAndMergernAcquisition-100.81M0.00
GainOnSaleOfSecurity-31.07M-4.42M795.00K
OperatingIncome-27.82M-48.43M-36.88M
OperatingExpense27.82M48.43M36.88M
ResearchAndDevelopment14.18M34.75M25.73M
SellingGeneralAndAdministration13.64M13.68M11.15M
TotalRevenue0.000.000.00
OperatingRevenue0.000.000.00
Line Item2023-12-31
TreasurySharesNumber0.00
OrdinarySharesNumber555.51K516.11K380.98K380.98K
ShareIssued555.51K516.11K380.98K380.98K
NetDebt11.68M121.55M81.24M
TotalDebt12.96M278.00K131.79M86.89M
TangibleBookValue-28.57M-153.04M-287.50M-234.94M
InvestedCapital-16.88M-153.04M-156.21M-148.58M
WorkingCapital-12.56M-6.83M-72.74M-15.65M
NetTangibleAssets-28.57M-153.04M-287.50M-234.94M
CapitalLeaseObligations1.27M278.00K499.00K524.00K
CommonStockEquity-28.57M-153.04M-287.50M-234.94M
TotalCapitalization-16.88M-153.04M-227.07M-164.18M
TotalEquityGrossMinorityInterest-28.57M-153.04M-270.41M-223.82M
MinorityInterest0.000.0017.09M11.12M
StockholdersEquity-28.57M-153.04M-287.50M-234.94M
OtherEquityInterest-60.71M
TreasuryStock0.000.0023.00K23.00K
RetainedEarnings-431.60M-473.60M-474.84M-422.28M
AdditionalPaidInCapital403.02M381.26M187.35M187.35M
CapitalStock4.00K4.00K14.00K14.00K
CommonStock4.00K4.00K14.00K14.00K
TotalLiabilitiesNetMinorityInterest31.71M159.89M281.19M230.26M
TotalNonCurrentLiabilitiesNetMinorityInterest17.56M146.84M198.62M209.46M
OtherNonCurrentLiabilities3.54M104.35M221.00K
PreferredSecuritiesOutsideStockEquity0.000.00137.95M137.95M
DerivativeProductLiabilities1.19M42.49M0.00
LongTermDebtAndCapitalLeaseObligation12.83M0.0060.67M71.29M
LongTermCapitalLeaseObligation1.15M0.00242.00K524.00K
LongTermDebt11.69M60.43M70.76M
CurrentLiabilities14.15M13.05M82.57M20.80M
CurrentDebtAndCapitalLeaseObligation121.00K278.00K71.12M15.60M
CurrentCapitalLeaseObligation121.00K278.00K257.00K
CurrentDebt70.87M15.60M
OtherCurrentBorrowings70.87M15.60M
PensionandOtherPostRetirementBenefitPlansCurrent1.07M943.00K1.11M1.07M
PayablesAndAccruedExpenses12.96M11.83M10.34M4.13M
CurrentAccruedExpenses6.48M7.87M2.53M2.94M
Payables6.48M3.96M7.80M1.19M
TotalTaxPayable569.00K569.00K0.00
AccountsPayable5.91M3.39M7.80M1.19M
TotalAssets3.14M6.84M10.78M6.44M
TotalNonCurrentAssets1.55M623.00K940.00K1.28M
OtherNonCurrentAssets29.00K29.00K34.00K360.00K
NetPPE1.52M594.00K906.00K922.00K
AccumulatedDepreciation-267.00K-170.00K-71.00K-3.00K
GrossPPE1.79M764.00K977.00K925.00K
Leases66.00K66.00K66.00K66.00K
OtherProperties237.00K237.00K237.00K729.00K
MachineryFurnitureEquipment199.00K199.00K199.00K130.00K
BuildingsAndImprovements1.29M262.00K475.00K729.00K
Properties0.000.000.000.00
CurrentAssets1.59M6.22M9.84M5.15M
OtherCurrentAssets1.58M1.06M92.00K26.00K
CashCashEquivalentsAndShortTermInvestments13.00K5.16M9.75M5.13M
CashAndCashEquivalents13.00K5.16M9.75M5.13M
CashFinancial5.16M9.75M5.13M
Line Item2024-12-312022-12-312021-12-31
FreeCashFlow-20.29M-35.89M-28.60M
RepaymentOfDebt-3.99M0.00
IssuanceOfDebt15.00M44.50M15.00M
IssuanceOfCapitalStock147.00K
CapitalExpenditure-306.00K-170.00K
EndCashPosition13.00K9.75M5.13M
BeginningCashPosition5.16M5.13M20.17M
ChangesInCash-5.14M4.62M-15.04M
FinancingCashFlow15.15M40.51M13.56M
CashFlowFromContinuingFinancingActivities15.15M40.51M13.56M
NetOtherFinancingCharges-1.44M
NetCommonStockIssuance147.00K
CommonStockIssuance147.00K
NetIssuancePaymentsOfDebt15.00M40.51M15.00M
NetLongTermDebtIssuance15.00M40.51M15.00M
LongTermDebtPayments-3.99M0.00
LongTermDebtIssuance15.00M44.50M15.00M
InvestingCashFlow0.00-306.00K-170.00K
CashFlowFromContinuingInvestingActivities-306.00K-170.00K
NetPPEPurchaseAndSale-306.00K-170.00K
PurchaseOfPPE-306.00K-170.00K
OperatingCashFlow-20.29M-35.58M-28.43M
CashFlowFromContinuingOperatingActivities-20.29M-35.58M-28.43M
ChangeInWorkingCapital706.00K6.27M1.42M
ChangeInOtherWorkingCapital120.00K-174.00K-26.00K
ChangeInPayablesAndAccruedExpense1.10M6.51M1.26M
ChangeInAccruedExpense-1.42M-105.00K2.16M
ChangeInPayable2.52M6.61M-898.00K
ChangeInAccountPayable2.52M6.61M-898.00K
ChangeInPrepaidAssets-513.00K-66.00K182.00K
OtherNonCashItems-103.74M4.41M18.59M
StockBasedCompensation6.25M5.89M5.22M
UnrealizedGainLossOnInvestmentSecurities4.42M-795.00K
AssetImpairmentCharge331.00K1.98M
DepreciationAmortizationDepletion97.00K68.00K3.00K
DepreciationAndAmortization97.00K68.00K3.00K
Depreciation97.00K68.00K3.00K
OperatingGainsLosses34.39M
GainLossOnInvestmentSecurities34.39M
NetIncomeFromContinuingOperations42.01M-52.56M-55.64M
SEC Filings

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

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