Loading institutional data...
Loading institutional data...
Strong institutional accumulation: ownership increased +45.90% quarter-over-quarter.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Solve the discounted cash flow backwards, then stress-test the assumptions.
This company doesn't have positive free cash flow, so a reverse DCF can't be run.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $20.6M 100.0% | $3.7M 100.0% | $140.1M 100.0% | $5.1M 100.0% | $13.2M 100.0% | $0 | $121K 100.0% | $257K 100.0% | $257K 100.0% | $257K 100.0% |
| Research & Development | $22.3M 108.2% | $26.4M 704.9% | $30.9M 22.1% | $27.3M 535.4% | $23.8M 180.6% | $36.5M | $38.4M 31730.6% | $21.6M 8389.1% | $18.3M 7130.7% | $20.1M 7811.7% |
| Selling, General & Admin | $14.4M 69.9% | $14.5M 386.0% | $20.9M 14.9% | $63.0M 1236.7% | $49.9M 379.2% | $14.6M | $10.6M 8800.0% | $8.7M 3377.4% | $8.3M 3210.5% | $8.0M 3112.1% |
| Total Operating Expenses | $36.7M 178.0% | $40.9M 1090.8% | $67.5M 48.1% | $90.8M 1784.5% | $74.0M 562.2% | $51.1M | $49.0M 40530.6% | $30.2M 11766.5% | $26.6M 10341.2% | $28.1M 10923.7% |
| Operating Income | -$16.1M -78.0% | -$37.1M -990.8% | $72.7M 51.9% | -$85.8M -1684.5% | -$60.8M -462.2% | -$51.1M | -$48.9M -40430.6% | -$30.0M -11666.5% | -$26.3M -10241.2% | -$27.8M -10823.7% |
| Interest Expense | $173K 0.8% | $828K 22.1% | $3.1M 2.2% | $5.2M 102.1% | $2.7M 20.2% | $1.2M | $986K 814.9% | $1.6M 632.7% | $1.5M 566.1% | $351K 136.6% |
| Interest & Investment Income | $2.2M 10.6% | $4.3M 114.5% | $4.0M 2.8% | $1.4M 27.8% | $24K 0.2% | $189K | $805K 665.3% | $967K 376.3% | $386K 150.2% | $185K 72.0% |
| Other Income (Expense), net | $7.5M 36.2% | $16.0M 426.6% | -$5.5M -3.9% | $18.2M 358.4% | $24.9M 189.0% | -$7.2M | -$4.8M -3957.9% | $10.8M 4194.2% | $1.3M 490.3% | -$2.2M -845.1% |
| Pretax Income | -$8.6M -41.8% | -$21.1M -564.3% | $67.2M 47.9% | -$67.5M -1326.0% | -$36.0M -273.1% | -$58.3M | -$53.7M -44388.4% | -$19.2M -7472.4% | -$25.1M -9751.0% | -$30.0M -11673.2% |
| Income Tax Expense | $0 0.0% | $151K 4.0% | $138K 0.1% | -$4.7M -92.3% | -$3.1M -23.5% | -$3.1M | $0 0.0% | -$6.7M -2621.0% | $0 0.0% | $0 0.0% |
| Net Income | -$8.6M -41.8% | -$21.3M -568.3% | $67.0M 47.8% | -$62.8M -1233.7% | -$32.9M -249.7% | -$55.2M | -$53.7M -44388.4% | -$12.5M -4851.4% | -$25.1M -9751.0% | -$30.0M -11668.9% |
| Per Share | ||||||||||
| EPS (Basic) | $-0.17 | $-0.44 | $1.40 | $-1.47 | $-1.25 | — | — | — | — | $-1.58 |
| EPS (Diluted) | $-0.17 | $-0.44 | $1.39 | $-1.47 | $-1.25 | — | — | — | — | $-1.58 |
| Weighted Avg Shares (Basic) | 49.9M | 48.5M | 47.9M | 42.6M | 26.4M | — | — | — | — | 19.0M |
| Weighted Avg Shares (Diluted) | 49.9M | 48.5M | 48.4M | 42.6M | 26.4M | — | — | — | — | 19.0M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
4/7 of the 9 checks — 2 couldn't be scored (see above), so the score is out of the 7 with data.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: -17%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $21M covers the $0 due within a year 21259000.0× over. Scheduled principal only (excludes interest & revolver draws). As of 2022-03-31 (10-Q).
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest.
Cash vs short-term debt unavailable.
Short-term / long-term split not separately reported.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
EOD close · as of 2026-09-17
Where each multiple sits in its own 12-yr range · 4th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 12-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Profit and sales moved in opposite directions this year.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| R&D | 8389.1 | 31730.6 | — | 180.6 | 535.4 | 22.1 | 704.9 | 108.2 |
| SG&A | 3377.4 | 8800.0 | — | 379.2 | 1236.7 | 14.9 | 386.0 | 69.9 |
| Operating Income | -11666.5 | -40430.6 | — | -462.2 | -1684.5 | 51.9 | -990.8 | -78.0 |
| Income Tax | -2621.0 | 0.0 | — | -23.5 | -92.3 | 0.1 | 4.0 | 0.0 |
| Net Income | -4851.4 | -44388.4 | — | -249.7 | -1233.7 | 47.8 | -568.3 | -41.8 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on SCYX: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Ranked against 1085 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BCAX | $1.20T | — | — | — | — | — | — | -34.4% | -34.4% | — | 143 |
| LLY | $1.02T | 49.6× | — | 15.7× | 44.7% | 83.0% | 31.7% | 77.8% | 29.9% | — | 4,193 |
| AKTX | $916.2B | — | — | — | — | — | — | -61.1% | -61.1% | — | 1 |
| JNJ | $643.4B | 24.2× | — | 6.8× | 6.0% | 67.9% | 28.5% | 32.9% | 20.7% | — | 4,451 |
| ABBV | $464.4B | 111.2× | 33.2× | 7.6× | 8.6% | 70.2% | 6.9% | -129% | 6.6% | 4.2× | 3,895 |
| MRK | $362.6B | 19.9× | — | 5.6× | 1.3% | 74.8% | 28.1% | 34.7% | 17.9% | — | 3,594 |
| UNH | $340.0B | 28.4× | 19.7× | 0.8× | 11.8% | 88.7% | 2.7% | 12.0% | 6.8% | 3.9× | 2,891 |
| AZN | $252.6B | — | — | — | — | — | — | — | — | — | 1,248 |
| TMO | $244.5B | 36.5× | 31.5× | 5.5× | 3.9% | — | 15.0% | 12.6% | 7.0% | 4.9× | 2,481 |
| AMGN | $202.8B | 26.4× | 17.4× | 5.5× | 10.0% | 67.2% | 21.0% | 89.1% | 12.2% | 3.8× | 3,014 |
| GILD | $183.3B | 21.8× | 20.0× | 6.2× | 2.4% | 78.8% | 28.9% | 37.5% | 17.9% | 2.4× | 2,218 |
| ABT | $178.2B | 27.5× | 19.3× | 4.0× | 5.7% | 56.4% | 14.7% | 12.5% | 10.0% | 1.4× | 2,964 |
| PFE | $156.1B | 20.2× | — | 2.5× | -1.6% | 74.3% | 12.4% | 9.0% | 5.1% | — | 2,838 |
| DHR | $147.3B | 41.3× | 30.5× | 6.0× | 2.9% | 59.1% | 14.7% | 6.9% | 5.1% | 3.4× | 2,083 |
| ISRG | $135.8B | 48.6× | 37.3× | 13.5× | 20.5% | 66.0% | 28.4% | 16.0% | 16.0% | — | 2,190 |
| VRTX | $130.4B | 33.5× | 28.6× | 10.9× | 8.9% | 86.2% | 32.9% | 21.2% | 21.2% | — | 1,609 |
| BMY | $129.4B | 18.4× | — | 2.7× | -0.2% | 71.1% | 14.6% | 38.2% | 11.1% | — | 2,431 |
| MDT | $118.5B | 24.8× | 12.6× | 3.3× | 8.4% | 65.0% | 13.2% | 9.7% | 9.4% | 0.2× | 2,114 |
| LGVN | $117.4B | — | — | 97924.4× | -49.9% | 67.0% | -1894% | -400% | -400% | — | 31 |
| CVS | $116.6B | 66.0× | 11.7× | 0.3× | 7.8% | 45.0% | 0.4% | 2.4% | 2.4% | 0.0× | 1,795 |
| SYK | $108.8B | 33.9× | 18.7× | 4.3× | 11.2% | 64.0% | 12.9% | 14.5% | 8.5% | 2.5× | 2,196 |
| MCK | $103.4B | 23.1× | 16.3× | 0.3× | 12.4% | 3.6% | 1.2% | -219% | 109% | 1.0× | 1,946 |
| HCA | $96.7B | 15.2× | — | 1.3× | 7.1% | — | 9.0% | -113% | 16.8% | — | 1,346 |
| ELV | $91.1B | 16.4× | 15.4× | 0.5× | 12.5% | 89.4% | 2.8% | 12.9% | 7.6% | 4.2× | 1,397 |
| REGN | $81.0B | 18.7× | 19.4× | 5.7× | 1.0% | — | 31.4% | 14.4% | 13.6% | 0.5× | 1,336 |
| SCYX | $179M | — | — | 8.7× | 450% | — | -41.8% | -17.4% | -17.4% | — | 43 |
Peers = companies sharing SCYX's sector (Healthcare) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.