Data is not available at this time.
PCI Biotech Holding ASA is a Norway-based biopharmaceutical company specializing in innovative cancer therapies through its proprietary photochemical internalization (PCI) technology platform. The company’s core revenue model hinges on advancing its three key development programs: fimaCHEM for chemotherapeutics, fimaVACC for therapeutic vaccination (currently in Phase I trials), and fimaNAc for nucleic acid delivery (pre-clinical stage). Its photosensitiser, Amphinex, further complements its oncology-focused pipeline. PCI Biotech collaborates with notable biotech firms like Bavarian Nordic, BioNTech, and IMV, leveraging partnerships to enhance R&D and commercialization potential. Operating in the competitive oncology sector, the company targets niche applications where PCI technology can improve drug delivery efficacy, positioning itself as a specialist in photochemical-enhanced therapies. Despite being a small-cap player, its differentiated approach and collaborative strategy provide a foothold in the rapidly evolving immuno-oncology and nucleic acid therapeutics markets.
PCI Biotech reported revenue of NOK 6.7 million, primarily from collaborations, but remains unprofitable with a net loss of NOK -16.4 million in the latest period. Operating cash flow was negative at NOK -13.8 million, reflecting ongoing R&D investments. The absence of capital expenditures suggests a lean operational focus, with resources directed toward clinical and pre-clinical programs rather than physical infrastructure.
The company’s diluted EPS of NOK -0.44 underscores its pre-revenue stage, with earnings heavily constrained by R&D costs. Capital efficiency is challenged by the capital-intensive nature of biopharmaceutical development, though its NOK 27.1 million cash reserve provides near-term runway. Collaborative agreements may offset some funding needs, but profitability remains distant pending clinical milestones.
PCI Biotech maintains a conservative balance sheet with NOK 27.1 million in cash and minimal debt (NOK 0.3 million), yielding a robust liquidity position. The negligible leverage supports financial flexibility, though reliance on equity financing or partnerships is likely to sustain operations given persistent negative cash flows.
Growth hinges on clinical progress, particularly fimaVACC’s Phase I results and fimaNAc’s pre-clinical advancement. No dividends are paid, aligning with its focus on reinvesting capital into pipeline development. Investor returns will depend on licensing deals or eventual commercialization, which remain speculative at this stage.
With a market cap of NOK 47.9 million and a beta of 1.81, the stock reflects high volatility and speculative sentiment. Valuation is driven by binary clinical outcomes rather than traditional metrics, with investors pricing in long-term potential of its PCI platform.
PCI Biotech’s PCI technology offers a differentiated mechanism for enhancing drug delivery, a critical bottleneck in oncology. Partnerships with established players mitigate solo development risks. However, the outlook is contingent on clinical validation and funding sustainability. Near-term catalysts include trial updates, while long-term success depends on achieving proof-of-concept and securing commercialization pathways.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |