DERM Chart
About

Journey Medical Corporation focuses on the development and commercialization of pharmaceutical products for the treatment of dermatological conditions in the United States. The company's marketed products include Qbrexza, a medicated cloth towelette for the treatment of primary axillary hyperhidrosis; Accutane, an oral isotretinoin drug to treat severe recalcitrant nodular acne; and Amzeeq, a topical formulation of minocycline for the treatment of inflammatory lesions of non-nodular moderate to severe acne vulgaris. It also offers Zilxi, a topical minocycline treatment for inflammatory lesions of rosacea; Exelderm for the treatment of fungal skin infections; and Targadox, an oral doxycycline drug for adjunctive therapy for severe acne; Emrosi for the treatment of inflammatory lesions of rosacea, as well as Luxamend, a water-based emulsion formulated to provide a moist healing environment for superficial wounds; minor cuts or scrapes; dermal ulcers; donor sites; first- and second-degree burns, including sunburns; and radiation dermatitis. The company was formerly known as Coronado Dermatology, Inc. Journey Medical Corporation was incorporated in 2014 and is headquartered in Scottsdale, Arizona.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Drug Manufacturers - Spe Market Cap 289.00M
Enterprise Value 236.44M Income -8.66M Sales 59.40M
Book/sh 0.98 Cash/sh 0.92 Dividend Yield —
Payout 0.00% Employees 41 IPO —
P/E — Forward P/E -144.83 PEG —
P/S 4.87 P/B 8.85 P/C —
EV/EBITDA -178.98 EV/Sales 3.98 Quick Ratio 1.08
Current Ratio 1.42 Debt/Eq 97.69 LT Debt/Eq —
EPS (ttm) -0.35 EPS next Y -0.06 EPS Growth —
Revenue Growth 20.50% Earnings 2026-03-26 ROA -4.60%
ROE -47.05% ROIC — Gross Margin 66.05%
Oper. Margin -8.67% Profit Margin -14.58% Shs Outstand 27.26M
Shs Float 16.95M Short Float 11.71% Short Ratio 18.42
Short Interest — 52W High 9.55 52W Low 4.97
Beta 0.82 Avg Volume 131.16K Volume 19.67K
Target Price $13.50 Recom Strong_buy Prev Close $8.70
Price $8.69 Change -0.11%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$13.50
Mean price target
2. Current target
$8.70
Latest analyst target
3. DCF / Fair value
$-10.55
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$8.70
Low
$12.00
High
$16.00
Mean
$13.50

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-08-25 init HC Wainwright & Co. — → Buy $13
2025-08-13 main Lake Street Buy → Buy $13
2025-07-30 main B. Riley Securities Buy → Buy $12
2024-02-16 init Alliance Global Partners — → Buy $9
2023-09-07 reit B. Riley Securities Buy → Buy $6
2023-07-12 main B. Riley Securities Buy → Buy $6
2023-05-23 main B. Riley Securities Buy → Buy $3
2023-03-30 reit B. Riley Securities — → Buy $6
2022-02-25 init Cantor Fitzgerald — → Overweight $9
2021-12-16 init Roth Capital — → Buy $15
2021-12-07 init B. Riley Securities — → Buy $14
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 1250000 81250 — Conversion of Exercise of derivative security at price 0.06 per share. MARAOUI CLAUDE Chief Executive Officer — 2025-08-25 00:00:00 D
1 50000 — — Stock Award(Grant) at price 0.00 per share. ROSENWALD LINDSAY A Director — 2025-08-05 00:00:00 D
2 20000 — — Stock Award(Grant) at price 0.00 per share. PEARCE MICHAEL COOPER Director — 2025-08-05 00:00:00 D
3 20000 — — Stock Award(Grant) at price 0.00 per share. HERSKOWITZ NEIL Director — 2025-08-05 00:00:00 D
4 20000 — — Stock Award(Grant) at price 0.00 per share. TOLEDANO MIRANDA JAYNE Director — 2025-08-05 00:00:00 D
5 20000 — — Stock Award(Grant) at price 0.00 per share. SMITH JUSTIN ADAM Director — 2025-08-05 00:00:00 D
6 7173 — — Stock Award(Grant) at price 0.00 per share. ROSENWALD LINDSAY A Director — 2025-06-25 00:00:00 D
7 7173 — — Stock Award(Grant) at price 0.00 per share. PEARCE MICHAEL COOPER Director — 2025-06-25 00:00:00 D
8 7173 — — Stock Award(Grant) at price 0.00 per share. HERSKOWITZ NEIL Director — 2025-06-25 00:00:00 D
9 7173 — — Stock Award(Grant) at price 0.00 per share. TOLEDANO MIRANDA JAYNE Director — 2025-06-25 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems1.17M-698.46K0.00-2.70M
TaxRateForCalcs0.210.210.000.27
NormalizedEBITDA-13.96M5.25M-23.09M-22.78M
TotalUnusualItems5.56M-3.33M-89.00K-9.99M
TotalUnusualItemsExcludingGoodwill5.56M-3.33M-89.00K-9.99M
NetIncomeFromContinuingOperationNetMinorityInterest-14.67M-3.85M-29.63M-43.99M
ReconciledDepreciation3.52M3.85M4.37M2.56M
ReconciledCostOfRevenue20.79M22.80M30.77M32.08M
EBITDA-8.40M1.92M-23.18M-32.77M
EBIT-11.91M-1.93M-27.55M-35.33M
NetInterestIncome-1.94M-1.38M-1.96M-7.03M
InterestExpense2.70M1.70M2.02M7.03M
InterestIncome757.00K322.00K60.00K2.00K
NormalizedIncome-19.07M-1.23M-29.54M-36.70M
NetIncomeFromContinuingAndDiscontinuedOperation-14.67M-3.85M-29.63M-43.99M
TotalExpenses74.36M78.11M101.19M88.47M
TotalOperatingIncomeAsReported-13.68M-2.07M-27.52M-34.88M
DilutedAverageShares20.43M18.23M17.53M10.19M
BasicAverageShares20.43M18.23M17.53M10.19M
DilutedEPS-0.72-0.21-1.69-4.32
BasicEPS-0.72-0.21-1.69-4.32
DilutedNIAvailtoComStockholders-14.67M-3.85M-29.63M-43.99M
NetIncomeCommonStockholders-14.67M-3.85M-29.63M-43.99M
NetIncome-14.67M-3.85M-29.63M-43.99M
NetIncomeIncludingNoncontrollingInterests-14.67M-3.85M-29.63M-43.99M
NetIncomeContinuousOperations-14.67M-3.85M-29.63M-43.99M
TaxProvision61.00K221.00K63.00K1.63M
PretaxIncome-14.61M-3.63M-29.57M-42.36M
OtherIncomeExpense5.56M-3.33M-89.00K-9.99M
SpecialIncomeCharges5.68M-3.14M0.00-9.54M
OtherSpecialCharges-5.68M9.54M
ImpairmentOfCapitalAssets0.003.14M0.00
GainOnSaleOfSecurity-116.00K-183.00K-89.00K-447.00K
NetNonOperatingInterestIncomeExpense-1.94M-1.38M-1.96M-7.03M
InterestExpenseNonOperating2.70M1.70M2.02M7.03M
InterestIncomeNonOperating757.00K322.00K60.00K2.00K
OperatingIncome-18.23M1.07M-27.52M-25.34M
OperatingExpense53.48M55.22M70.41M56.39M
DepreciationAmortizationDepletionIncomeStatement3.42M3.77M
DepreciationAndAmortizationInIncomeStatement3.42M3.77M
Amortization3.42M3.77M
AmortizationOfIntangiblesIncomeStatement3.42M3.77M
ResearchAndDevelopment9.86M7.54M10.94M16.56M
SellingGeneralAndAdministration40.20M43.91M59.47M39.83M
GrossProfit35.26M56.29M42.89M31.05M
CostOfRevenue20.88M22.89M30.77M32.08M
TotalRevenue56.13M79.18M73.67M63.13M
OperatingRevenue55.13M59.66M71.00M63.10M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber22.15M19.32M17.77M17.32M
ShareIssued22.15M19.32M17.77M17.32M
NetDebt4.57M
TotalDebt25.08M14.73M22.96M910.00K
TangibleBookValue-11.79M63.00K-10.21M29.49M
InvestedCapital44.95M34.97M39.76M42.85M
WorkingCapital13.00M14.59M10.85M32.88M
NetTangibleAssets-11.79M63.00K-10.21M29.49M
CapitalLeaseObligations201.00K108.00K191.00K98.00K
CommonStockEquity20.07M20.35M16.98M42.04M
TotalCapitalization44.95M34.97M36.81M42.04M
TotalEquityGrossMinorityInterest20.07M20.35M16.98M42.04M
StockholdersEquity20.07M20.35M16.98M42.04M
RetainedEarnings-87.03M-72.36M-68.50M-38.87M
AdditionalPaidInCapital107.09M92.70M85.48M80.92M
CapitalStock2.00K2.00K2.00K2.00K
CommonStock2.00K2.00K2.00K2.00K
TotalLiabilitiesNetMinorityInterest60.17M56.50M88.18M55.24M
TotalNonCurrentLiabilitiesNetMinorityInterest25.00M14.63M21.35M3.63M
OtherNonCurrentLiabilities1.41M3.63M
TradeandOtherPayablesNonCurrent8.00K
LongTermDebtAndCapitalLeaseObligation25.00M14.63M19.93M0.00
LongTermCapitalLeaseObligation118.00K9.00K108.00K0.00
LongTermDebt24.88M14.62M19.83M
CurrentLiabilities35.17M41.87M66.83M51.61M
OtherCurrentLiabilities625.00K3.36M2.83M4.96M
CurrentDeferredLiabilities0.004.99M0.00
CurrentDebtAndCapitalLeaseObligation83.00K99.00K3.03M910.00K
CurrentCapitalLeaseObligation83.00K99.00K83.00K98.00K
CurrentDebt2.95M812.00K
LineOfCredit0.002.95M812.00K
PensionandOtherPostRetirementBenefitPlansCurrent3.38M3.37M2.59M2.70M
CurrentProvisions3.12M4.08M3.69M3.24M
PayablesAndAccruedExpenses27.96M30.96M49.71M39.80M
CurrentAccruedExpenses9.95M10.55M10.06M12.51M
InterestPayable404.00K22.00K160.00K0.00
Payables18.01M20.41M39.65M27.29M
OtherPayable1.37M2.02M2.63M3.83M
DuetoRelatedPartiesCurrent528.00K195.00K413.00K641.00K
TotalTaxPayable60.00K53.00K35.00K8.00K
IncomeTaxPayable60.00K53.00K35.00K8.00K
AccountsPayable16.05M18.15M36.98M23.45M
TotalAssets80.24M76.85M105.16M97.28M
TotalNonCurrentAssets32.06M20.39M27.48M12.79M
OtherNonCurrentAssets6.00K95.00K150.00K
NonCurrentDeferredAssets0.00
NonCurrentDeferredTaxesAssets0.00
GoodwillAndOtherIntangibleAssets31.86M20.29M27.20M12.55M
OtherIntangibleAssets31.86M20.29M27.20M12.55M
NetPPE199.00K101.00K189.00K89.00K
GrossPPE199.00K101.00K189.00K89.00K
OtherProperties199.00K101.00K189.00K89.00K
CurrentAssets48.18M56.45M77.68M84.49M
OtherCurrentAssets3.21M3.59M3.31M2.44M
PrepaidAssets2.44M
Inventory14.43M10.21M14.16M9.86M
InventoriesAdjustmentsAllowances-513.00K-305.00K-429.00K0.00
FinishedGoods11.38M4.99M7.74M4.29M
WorkInProcess367.00K884.00K395.00K0.00
RawMaterials3.20M4.64M6.45M5.57M
Receivables10.23M15.22M28.21M23.11M
AccountsReceivable10.23M15.22M28.21M23.11M
AllowanceForDoubtfulAccountsReceivable-600.00K-500.00K-400.00K-100.00K
GrossAccountsReceivable10.83M15.72M28.61M23.21M
CashCashEquivalentsAndShortTermInvestments20.30M27.44M32.00M49.08M
CashAndCashEquivalents20.30M27.44M32.00M49.08M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-24.13M240.00K-33.53M-12.18M
RepaymentOfDebt-1.25M-51.95M-7.86M-11.49M
IssuanceOfDebt17.88M47.49M24.76M16.54M
IssuanceOfCapitalStock4.49M0.0051.50M
CapitalExpenditure-15.00M-5.00M-20.00M-10.00M
InterestPaidSupplementalData2.01M1.13M993.00K0.00
IncomeTaxPaidSupplementalData125.00K181.00K168.00K158.00K
EndCashPosition20.30M27.44M32.00M49.08M
BeginningCashPosition27.44M32.00M49.08M8.25M
ChangesInCash-7.13M-4.56M-17.08M40.84M
FinancingCashFlow16.99M-4.80M16.46M53.02M
CashFlowFromContinuingFinancingActivities16.99M-4.80M16.46M53.02M
NetOtherFinancingCharges-50.00K-471.00K-585.00K-3.55M
ProceedsFromStockOptionExercised416.00K121.00K142.00K7.00K
NetPreferredStockIssuance0.0018.97M
PreferredStockIssuance0.0018.97M
NetCommonStockIssuance4.49M0.0032.54M
CommonStockIssuance4.49M0.0032.54M
NetIssuancePaymentsOfDebt16.63M-4.45M16.90M5.05M
NetShortTermDebtIssuance0.00-2.95M2.14M812.00K
ShortTermDebtPayments0.00-30.95M-2.86M-6.19M
ShortTermDebtIssuance0.0028.00M5.00M7.00M
NetLongTermDebtIssuance16.63M-1.51M14.76M4.24M
LongTermDebtPayments-1.25M-21.00M-5.00M-5.30M
LongTermDebtIssuance17.88M19.49M19.76M9.54M
InvestingCashFlow-15.00M-5.00M-20.00M-10.00M
CashFlowFromContinuingInvestingActivities-15.00M-5.00M-20.00M-10.00M
NetOtherInvestingChanges-20.00M
NetIntangiblesPurchaseAndSale-15.00M-5.00M-20.00M-10.00M
PurchaseOfIntangibles-15.00M-5.00M-20.00M-10.00M
OperatingCashFlow-9.13M5.24M-13.53M-2.18M
CashFlowFromContinuingOperatingActivities-9.13M5.24M-13.53M-2.18M
ChangeInWorkingCapital-3.77M-1.66M6.19M14.71M
ChangeInOtherCurrentLiabilities-96.00K-83.00K-95.00K-84.00K
ChangeInOtherCurrentAssets6.00K0.0055.00K-144.00K
ChangeInPayablesAndAccruedExpense-4.30M-17.80M10.73M23.40M
ChangeInAccruedExpense-2.21M606.00K-3.64M3.10M
ChangeInInterestPayable382.00K-138.00K160.00K0.00
ChangeInPayable-2.09M-18.40M14.37M20.30M
ChangeInAccountPayable-2.10M-18.42M14.34M20.39M
ChangeInTaxPayable7.00K18.00K27.00K-91.00K
ChangeInIncomeTaxPayable7.00K18.00K27.00K-91.00K
ChangeInPrepaidAssets376.00K-279.00K-871.00K-774.00K
ChangeInInventory-4.22M3.95M1.74M-8.46M
ChangeInReceivables4.47M12.55M-5.38M768.00K
ChangesInAccountReceivables4.47M12.55M-5.38M768.00K
OtherNonCashItems307.00K709.00K833.00K20.02M
StockBasedCompensation6.10M2.61M4.42M2.47M
AssetImpairmentCharge516.00K3.58M284.00K48.00K
DeferredTax0.001.57M
DeferredIncomeTax0.001.57M
DepreciationAmortizationDepletion3.52M3.85M4.37M2.56M
DepreciationAndAmortization3.52M3.85M4.37M2.56M
AmortizationCashFlow3.42M3.77M4.28M2.47M
AmortizationOfIntangibles3.42M3.77M4.28M2.47M
Depreciation91.00K88.00K88.00K86.00K
OperatingGainsLosses-1.12M447.00K
GainLossOnInvestmentSecurities447.00K
NetIncomeFromContinuingOperations-14.67M-3.85M-29.63M-43.99M
SEC Filings

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

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