| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 450.09M | 371.30M | 328.20M | 293.56M | 243.48M |
| Gross Profit | 150.74M | 174.41M | 152.65M | 138.06M | 115.41M |
| EBITDA | 54.37M | 64.38M | 40.90M | 25.26M | 42.59M |
| Net Income | -5.37M | 4.33M | -16.84M | -29.89M | 15.68M |
Balance Sheet | |||||
| Total Assets | 1.05B | 963.80M | 945.49M | 1.05B | 991.89M |
| Cash, Cash Equivalents and Short-Term Investments | 95.28M | 172.84M | 154.42M | 185.61M | 162.99M |
| Total Debt | 77.91M | 49.46M | 69.09M | 77.70M | 40.96M |
| Total Liabilities | 279.03M | 168.69M | 198.62M | 228.98M | 149.87M |
| Stockholders Equity | 767.27M | 795.11M | 746.87M | 825.86M | 842.02M |
Cash Flow | |||||
| Free Cash Flow | 68.40M | 4.81M | 25.98M | 14.66M | -179.56M |
| Operating Cash Flow | 70.30M | 36.28M | 35.94M | 40.48M | 44.62M |
| Investing Cash Flow | -84.11M | 16.96M | 29.34M | -63.08M | -105.28M |
| Financing Cash Flow | 13.01M | -33.54M | -81.00M | 1.76M | -78.31M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | C$418.66M | 10.05 | 24.23% | ― | 94.28% | 5.23% | |
71 Outperform | C$668.60M | -112.09 | -0.45% | ― | 18.70% | 88.31% | |
60 Neutral | $1.31B | -104.58 | -0.87% | ― | 22.20% | ― | |
52 Neutral | C$259.73M | 44.94 | -7.78% | ― | 23.87% | -19.57% | |
52 Neutral | C$137.60M | -8.75 | -19.40% | ― | 0.73% | 33.51% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
47 Neutral | C$254.95M | 3.90 | 4.86% | ― | 62.15% | 60.50% |
Knight Therapeutics reported record 2025 revenues of $450.1 million and its highest-ever adjusted EBITDA and operating cash flow since inception, driven largely by contributions from the Paladin and Sumitomo acquisitions and strong growth in key promoted products. Despite these gains, gross margin declined, and the company posted a net loss due to inflation impacts, inventory fair-value adjustments, and pressure in mature and branded generic portfolios.
The company strengthened its balance sheet and capital structure with a new US$100 million syndicated revolving credit facility, a working capital line, and the settlement of the Synergy loan, while also repurchasing over 1.1 million shares under its NCIB. Looking ahead, Knight issued 2026 guidance calling for revenues between $490 million and $510 million and an adjusted EBITDA margin of about 15%, signaling confidence in continued portfolio growth and integration of recent acquisitions.
The most recent analyst rating on (TSE:GUD) stock is a Buy with a C$7.45 price target. To see the full list of analyst forecasts on Knight Therapeutics stock, see the TSE:GUD Stock Forecast page.