CVMNYSEBiological Products, (No Diagnostic Substances)US GAAP · USD

Cel-Sci Corporation

CEL-SCI Corp. is a late-stage biotechnology company focused on developing immune-system-based therapies for cancer and other diseases. Its lead program is Multikine, an investigational immunotherapy for head and neck cancer, which the company has advanced through a long Phase III development program and into manufacturing readiness for potential regulatory filings. CEL-SCI also owns the LEAPS technology platform, which it is using to develop CEL-4000 as a vaccine treatment for rheumatoid arthritis. The company currently has no approved commercial products and is still dependent on financing activities while it seeks regulatory approvals and potential licensing opportunities.

Operating profit (EBIT)-24.8m USD
+5.9 %y/y
Net income-25.4m USD
+7.9 %y/y
Free cash flow-17.2m USD
+9.2 %y/y

Fiscal year 2025 · change from previous year

Development 2020–2025

-40-30-20-100m USD2020: EBIT -29 m USD20202021: EBIT -36 m USD20212022: EBIT -36 m USD20222023: EBIT -31 m USD20232024: EBIT -26 m USD20242025: EBIT -25 m USD2025-25
RevenueOperating profit (EBIT)

Business

Share of revenue
Lead oncology biologic80 %

Multikine is CEL-SCI's principal investigational product for head and neck cancer and the main focus of its clinical and regulatory work.

Preclinical immunotherapy platform15 %

LEAPS is a platform technology used to generate next-generation immune-based candidates, including CEL-4000.

Manufacturing and development infrastructure5 %

The company operates a dedicated biologics manufacturing facility and related development capabilities to support clinical supply and future commercialization.

Customers

CEL-SCI does not currently sell approved products to end customers, so its near-term 'customers' are primarily regulators, clinical investigators, and potential licensing or commercialization partners. The company’s most concrete commercial counterparty disclosed in the reports is Teva Pharmaceutical Industries, which has rights to market Multikine in Israel and Turkey if the product is approved. In the future, if Multikine is approved, the buyers would likely include hospitals, oncology treatment centers, and national or private payors that reimburse cancer therapies. For its platform assets, CEL-SCI is also positioning itself for licensing arrangements rather than direct broad-based product sales.

Regulatory authorities

FDA, SFDA, and other agencies review Multikine and determine whether CEL-SCI can commercialize its products.

Commercial licensing partner

Teva and related affiliates hold territorial rights to market and sell Multikine in selected countries if approved.

Healthcare providers

Hospitals and oncology treatment centers would administer Multikine if it reaches market approval.

Payors and reimbursement bodies

Government and private insurers would determine whether Multikine is covered and at what reimbursement level.

Potential licensing partners

Pharmaceutical companies may license CEL-SCI technology or participate in future oncology indications.

Strategy

CEL-SCI's strategy is centered on completing the regulatory package for Multikine and converting years of clinical development into a potential first commercial product. A key priority is maintaining manufacturing readiness, as the company has invested in a dedicated facility and completed commissioning to support a planned BLA submission and future supply needs. The company is also broadening regulatory optionality by pursuing filings in multiple jurisdictions and by using regional partners such as Teva and Dallah Pharma to extend market access without building a large commercial organization. In parallel, CEL-SCI continues to fund operations primarily through equity issuance and warrants, reflecting a strategy of preserving development continuity until a licensing or approval event can create revenue.

Multikine regulatory submission and approvalShort term

Approval is the main path to first product revenue and validates the company's core asset.

Manufacturing and supply readinessShort term

A biologics launch requires validated production capacity and reliable clinical/commercial supply.

Geographic partnering and market accessMedium term

Partner-led commercialization reduces CEL-SCI's need for a large sales force and expands reach.

Pipeline diversification through LEAPSLong term

A second platform could reduce dependence on Multikine and create future partnering opportunities.

Geography

CEL-SCI is headquartered in the United States and its core development, regulatory, and manufacturing activities are centered there. The company is pursuing a U.S. Biologics License Application strategy for Multikine while also planning filings in Canada, the United Kingdom, Europe, and Saudi Arabia. Commercial rights have already been licensed in Israel, Turkey, Serbia, and Croatia through Teva and related affiliates, showing that the company is using regional partners to extend its reach. Because CEL-SCI has no meaningful product revenue yet, geography mainly affects regulatory pathways, clinical execution, and future commercialization optionality rather than current sales mix.

Risks

CEL-SCI faces substantial development-stage risk because its lead product is still investigational and has not been approved by the FDA or other regulators. The company is exposed to long and expensive clinical and regulatory timelines, and any delay or failure in the confirmatory study, BLA process, or foreign filings could materially defer commercialization. Even if approved, Multikine would still face reimbursement risk because payors may challenge pricing or decide the therapy is not cost-effective enough for coverage. As a small biotech with no meaningful product revenue, CEL-SCI also depends on external financing, so dilution, capital-market volatility, and liquidity constraints are major business risks. More broadly, the company is exposed to manufacturing validation risk, partner execution risk in licensed territories, and general biotech industry risks such as clinical failure, regulatory changes, and patent or exclusivity challenges.

Sorted by severity
Regulatory approval failure or delay for MultikineCritical

The company has no approved products and depends on Multikine to create commercial revenue.

Exposure: Lead asset and primary value driver

Reimbursement and pricing pressureHigh

Even approved biologics can face cost-effectiveness scrutiny and limited coverage.

Exposure: Future oncology commercialization

Financing and dilution riskHigh

Operations have historically been funded through equity, warrants, and loans.

Exposure: Corporate liquidity and development funding

Manufacturing and validation riskHigh

Biologics require validated production processes and reliable supply before launch.

Exposure: Multikine clinical and commercial supply

Partner and territory execution riskMedium

Commercial rights in some countries depend on third-party partners' regulatory and sales efforts.

ExposureIsraelTurkeySerbiaCroatiaFuture partner markets

Accounting

Judgemental items
Research and development expense recognition

Clinical trial and manufacturing costs are expensed as incurred and can swing with program activity.

Impact: Affects operating loss and period-to-period comparability

Lease accounting for manufacturing facility

The company leases a dedicated facility, so lease term and discount-rate assumptions matter.

Impact: Affects balance sheet lease assets/liabilities and interest/occupancy expense

Stock-based compensation

Equity awards are used to pay employees and consultants, creating non-cash expense.

Impact: Affects reported G&A expense and dilution analysis

Going-concern and liquidity assessment

The company depends on external financing to fund ongoing development.

Impact: Important for evaluating solvency and future dilution risk

Publicly listed companies with a comparable business focus.

Last updated: 11/08/2026

Cel-Sci Corporation (NYSE) – Biological Products, (No Diagnostic Subs | Financial Analysis – Clarifo