Biohaven Ltd.
Business
Biohaven Ltd. is a biopharmaceutical company focused on the discovery, development and commercialization of novel therapies in neuroscience, immunology and oncology. It advances multiple proprietary platforms and product candidates, including glutamate modulators (troriluzole and related agents), Kv7 ion channel activators (BHV-7000), TRPM3 antagonists (BHV-2100), myostatin inhibitor taldefgrobep alfa, TYK2/JAK1 inhibitors, MoDE/TRAP extracellular degraders, ARMs and next-generation ADCs (e.g., BHV-1510). The company operates in a single reportable segment developing therapeutics across those therapeutic areas. Biohaven holds worldwide rights to most candidates and conducts global clinical development, relying on third-party manufacturing, collaborations and potential regional commercialization or licensing arrangements.
Summary from filing dated 2025-03-03
Financials
Consolidated Statement of Income
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Research and development | 635 | 796 | 373 | 437 | 181 | |
| General and administrative | 110 | 89 | 63 | 131 | 37 | |
| Total operating expenses | 745 | 885 | 436 | 568 | 219 | |
| Loss from operations | −745 | −885 | −436 | −568 | −219 | |
| Other income, net | 8 | 39 | 27 | −2 | 1 | |
| Total other income, net | 8 | 39 | 27 | −2 | 6 | |
| Loss before provision (benefit) for income taxes | −737 | −846 | −410 | −570 | −212 | |
| Provision (benefit) for income taxes | 1 | 735,000 | −1 | 438,000 | 1 | |
| Net loss | −739 | −846 | −408 | −570 | −214 | |
| Net loss per share basic (in dollars per share) | −6.86 | −9.28 | −5.73 | −12.75 | −5.43 | |
| Net loss per share diluted (in dollars per share) | −6.86 | −9.28 | −5.73 | −12.75 | −5.43 | |
| Weighted average common shares outstandingbasic (in shares) | 108 | 91 | 71 | 45 | 39 | |
| Weighted average common shares outstandingdiluted (in shares) | 108 | 91 | 71 | 45 | 39 |
Consolidated Balance Sheet
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 230 | 99 | 248 | 205 | 76 | |
| Marketable securities | 89 | 387 | 133 | 260 | 0 | |
| Prepaid expenses | 47 | 49 | 35 | 21 | 7 | |
| Other current assets | 2 | 3 | 12 | 19 | 2 | |
| Total current assets | 368 | 538 | 442 | 587 | 95 | |
| Property and equipment, net | 16 | 17 | 17 | 18 | 13 | |
| Intangible assets | 18 | 18 | 18 | 18 | 18 | |
| Goodwill | 1 | 1 | 1 | 1 | 1 | |
| Other non-current assets | 47 | 40 | 34 | 38 | 14 | |
| Total assets | 451 | 615 | 513 | 662 | 142 | |
| Accounts payable | 12 | 18 | 16 | 11 | 5 | |
| Accrued expenses and other current liabilities | 104 | 51 | 40 | 44 | 37 | |
| Forward contract and derivative liability | 0 | 85 | 0 | — | — | |
| Total current liabilities | 116 | 154 | 55 | 90 | 42 | |
| Non-current operating lease liability | 40 | 33 | 28 | 31 | 3 | |
| Notes payable | 239 | 0 | — | — | — | |
| Other non-current liabilities | 5 | 5 | 2 | 2 | 3 | |
| Total liabilities | 399 | 192 | 85 | 123 | 47 | |
| Commitments and contingencies (Note 12) | — | — | — | — | — | |
| Preferred shares, no par value; 10,000,000 shares authorized, no shares issued and outstanding as of December 31, 2025 and 2024 | 0 | 0 | 0 | 0 | 0 | |
| Common shares, no par value; 200,000,000 shares authorized as of December 31, 2025 and 2024; 132,775,113 and 101,221,989 shares issued and outstanding as of December 31, 2025 and 2024, respectively | 1,934 | 1,657 | 888 | 616 | 0 | |
| Additional paid-in capital | 194 | 112 | 40 | 14 | 0 | |
| Accumulated deficit | −2,085 | −1,346 | −499 | −91 | 0 | |
| Accumulated other comprehensive income | 8 | 79,000 | −65,000 | 284,000 | 0 | |
| Total shareholders' equity | 52 | 423 | 428 | 539 | 35 | |
| Total liabilities and shareholders' equity | 451 | 615 | 513 | 662 | 142 |
Consolidated Statement of Cash Flows
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Non-cash share-based compensation | 112 | 72 | 29 | 194 | 66 | |
| Acquisition of IPR&D asset | 0 | 11 | 0 | — | — | |
| Depreciation and amortization | 10 | 8 | 7 | 1 | 1 | |
| Issuance of common shares as payment for license agreement | 5 | 72 | 22 | 0 | 0 | |
| Change in fair value of notes payable | −9 | 0 | 0 | — | — | |
| Obligation to issue common shares as payment for license agreements and other arrangements | 0 | 9 | 0 | 0 | — | |
| Fair value of forward contract and derivative liabilities under license agreement | 0 | 103 | 0 | 0 | — | |
| Change in fair value of forward contract and derivative liabilities | 9 | −18 | 0 | 0 | — | |
| Issuance of warrant under license agreement | 0 | 3 | 0 | 2 | 8 | |
| Other non-cash items | 174,000 | −12 | −6 | 726,000 | −3 | |
| Prepaid expenses, income tax receivable, and other current and non-current assets | 4 | 8 | 27 | −41 | −9 | |
| Accounts payable | −6 | 710,000 | 5 | 6 | 1 | |
| Accrued expenses and other current and non-current liabilities | 4 | 8 | −7 | 7 | 10 | |
| Net cash used in operating activities | −609 | −582 | −332 | −298 | −146 | |
| Proceeds from maturities of marketable securities | 570 | 504 | 322 | 0 | 0 | |
| Proceeds from sales of marketable securities | 0 | 0 | 5 | 0 | 0 | |
| Purchases of marketable securities | −267 | −746 | −194 | −260 | 0 | |
| Purchases of property and equipment | −715,000 | −4 | −3 | −6 | −938,000 | |
| Cash acquired from acquisition of IPR&D asset | 0 | 391,000 | 0 | 0 | 2 | |
| Other investing activities | −2 | 0 | 0 | — | — | |
| Net cash provided by (used in) investing activities | 301 | −245 | 130 | −305 | 944,000 | |
| Change in restricted cash due to Former Parent | 0 | 0 | −35 | 35 | 0 | |
| Proceeds from issuance of notes payable | 250 | 0 | 0 | — | — | |
| Proceeds from issuance of common shares | 189 | 666 | 243 | 284 | 0 | |
| Payments of issuance costs | −2 | −2 | −800,000 | −1 | 0 | |
| Proceeds from issuance of common shares under 2022 Equity Incentive Plan and 2022 Employee Share Purchase Plan | 2 | 12 | 5 | 451,000 | 395,000 | |
| Other financing activities | −194,000 | 2 | 0 | 0 | 395,000 | |
| Net cash provided by financing activities | 439 | 678 | 212 | 768 | 138 | |
| Effect of exchange rates on cash, cash equivalents and restricted cash | −3,000 | 75,000 | −497,000 | 429,000 | 0 | |
| Net increase (decrease) in cash, cash equivalents and restricted cash | 130 | −150 | 10 | 166 | −6 | |
| Cash paid for interest | 216,000 | 125,000 | 0 | 0 | 107,000 |