Hepion Pharmaceuticals Inc. (HEPA) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
399 THORNALL STREET EDISON, NJ 08837 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 2834 - Pharmaceutical Preparations (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) (USD)
| 6/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 14,785,880 | 51,189,088 | 91,348,967 | 40,726,838 | 13,922,972 | 2,832,429 | |||
| Cash and cash equivalents | 14,785,880 | 51,189,088 | 91,348,967 | 40,726,838 | 13,922,972 | 2,832,429 | |||
| Prepaid expense | 2,701,960 | 5,306,985 | 6,102,801 | 1,907,461 | 465,693 | 135,591 | |||
| Other undisclosed current assets | |||||||||
| Total current assets: | 17,487,840 | 56,496,073 | 97,451,768 | 42,634,299 | 14,388,665 | 2,968,020 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 212,878 | 50,585 | 303,689 | 556,492 | 797,913 | ✕ | |||
| Property, plant and equipment | 29,487 | 81,620 | 152,772 | 108,440 | 57,166 | 32,434 | |||
| Intangible assets, net (including goodwill) | 3,190,000 | 5,060,924 | 5,060,924 | 5,060,924 | 5,060,924 | ||||
| Goodwill | 1,870,924 | 1,870,924 | 1,870,924 | 1,870,924 | |||||
| Intangible assets, net (excluding goodwill) | 3,190,000 | 3,190,000 | 3,190,000 | 3,190,000 | 3,190,000 | ||||
| Other undisclosed noncurrent assets | 364,192 | 426,174 | 583,326 | 285,098 | 127,939 | 127,794 | |||
| Total noncurrent assets: | 606,557 | 3,748,379 | 6,100,711 | 6,010,954 | 6,043,942 | 5,221,152 | |||
| TOTAL ASSETS: | 18,094,397 | 60,244,452 | 103,552,479 | 48,645,253 | 20,432,607 | 8,189,172 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 4,788,180 | 7,465,879 | 4,951,462 | 4,382,001 | 985,193 | 1,409,849 | |||
| Accounts payable | 2,348,829 | 2,665,896 | 2,445,837 | 3,722,429 | 491,557 | 748,428 | |||
| Accrued liabilities | 2,439,351 | 4,799,983 | 2,505,625 | 659,572 | 493,636 | 661,421 | |||
| Debt | 266,696 | 1,440,000 | |||||||
| Business combination, contingent consideration, liability | 386,000 | 366,229 | 2,988,284 | ||||||
| Other undisclosed current liabilities | 115,916 | 53,614 | 266,650 | 279,826 | |||||
| Total current liabilities: | 5,290,096 | 7,885,722 | 8,206,396 | 4,661,827 | 1,251,889 | 2,849,849 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 50,342 | 472,340 | 540,751 | ||||||
| Long-term debt, excluding current maturities | 176,585 | ||||||||
| Liabilities, other than long-term debt | 5,523,494 | 2,502,793 | 2,300,738 | 2,990,695 | 2,454,375 | 3,364,272 | |||
| Deferred revenue and credits | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 9,235 | ||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 360,700 | ||
| Deferred income tax liabilities | 409,022 | 409,022 | 409,022 | 18,752 | ✕ | ||||
| Operating lease, liability | 93,104 | 50,342 | 295,755 | 540,751 | ✕ | ||||
| Business combination, contingent consideration, liability | 1,634,000 | 2,093,771 | 1,891,716 | 2,570,000 | 2,430,000 | 2,590,000 | |||
| Derivative instruments and hedges, liabilities | 3,796,390 | 11,673 | 5,623 | 404,337 | |||||
| Total noncurrent liabilities: | 5,523,494 | 2,502,793 | 2,351,080 | 3,463,035 | 2,995,126 | 3,364,272 | |||
| Total liabilities: | 10,813,590 | 10,388,515 | 10,557,476 | 8,124,862 | 4,247,015 | 6,214,121 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 7,280,807 | 49,855,937 | 92,995,003 | 40,520,391 | 16,185,592 | 1,975,051 | |||
| Common stock | 482 | 7,623 | 7,623 | 3,203 | 375 | 1,661 | |||
| Additional paid in capital | 230,291,362 | 223,943,698 | 224,787,547 | 142,910,523 | 97,651,006 | 76,651,203 | |||
| Accumulated other comprehensive loss | (78,779) | (90,168) | |||||||
| Accumulated deficit | (224,627,386) | (175,701,344) | (133,501,295) | (104,105,463) | (83,185,630) | (76,463,932) | |||
| Other undisclosed equity, attributable to parent | 1,695,128 | 1,696,128 | 1,701,128 | 1,712,128 | 1,719,841 | 1,786,119 | |||
| Total equity: | 7,280,807 | 49,855,937 | 92,995,003 | 40,520,391 | 16,185,592 | 1,975,051 | |||
| TOTAL LIABILITIES AND EQUITY: | 18,094,397 | 60,244,452 | 103,552,479 | 48,645,253 | 20,432,607 | 8,189,172 | |||
Income Statement (P&L) (USD)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Operating expenses | (48,447,954) | (45,488,726) | (30,403,309) | (20,146,075) | (7,770,085) | (14,594,159) | ||
| Operating loss: | (48,447,954) | (45,488,726) | (30,403,309) | (20,146,075) | (7,770,085) | (14,594,159) | ||
| Interest and debt expense | (9,465) | (10,164) | (8,859) | (31,229) | (554,998) | (339,158) | ||
| Loss from continuing operations before equity method investments, income taxes: | (48,457,419) | (45,498,890) | (30,412,168) | (20,177,304) | (8,325,083) | (14,933,317) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (877,645) | 414,992 | (2,310,000) | (146,050) | 379,063 | 4,948,022 | ||
| Loss from continuing operations before income taxes: | (49,335,064) | (45,083,898) | (32,722,168) | (20,323,354) | (7,946,020) | (9,985,295) | ||
| Income tax expense (benefit) | 409,022 | 2,883,849 | (30,584) | 1,227,322 | 536,000 | |||
| Other undisclosed income from continuing operations | ||||||||
| Loss from continuing operations: | (48,926,042) | (42,200,049) | (32,722,168) | (20,353,938) | (6,718,698) | (9,449,295) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (32,722,168) | (20,353,938) | (6,718,698) | (9,449,295) | |
| Net loss attributable to parent: | (48,926,042) | (42,200,049) | (32,722,168) | (20,353,938) | (6,718,698) | (9,449,295) | ||
| Preferred stock dividends and other adjustments | (3,137,500) | |||||||
| Other undisclosed net loss available to common stockholders, basic | (5,287) | (5,442,947) | (8,451,851) | |||||
| Net loss available to common stockholders, diluted: | (48,926,042) | (45,337,549) | (32,722,168) | (20,359,225) | (12,161,645) | (17,901,146) | ||
Comprehensive Income (USD)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (48,926,042) | (42,200,049) | (32,722,168) | (20,353,938) | (6,718,698) | (9,449,295) | ||
| Comprehensive loss: | (48,926,042) | (42,200,049) | (32,722,168) | (20,353,938) | (6,718,698) | (9,449,295) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 11,389 | (90,168) | ||||||
| Comprehensive loss, net of tax, attributable to parent: | (48,914,653) | (42,290,217) | (32,722,168) | (20,353,938) | (6,718,698) | (9,449,295) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.