Data is not available at this time.
Vivoryon Therapeutics N.V. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for Alzheimer's disease and cancer. The company's core strategy revolves around targeting toxic pyroglutamate-Abeta (pGlu-Abeta), a key contributor to neurodegeneration in Alzheimer's. Its lead candidate, PQ912, a small molecule glutaminyl cyclase inhibitor, has completed Phase IIb trials, positioning Vivoryon as a potential disruptor in the Alzheimer's therapeutic market, which remains underserved despite high unmet medical need. The company also explores oncology applications with PQ1565, a preclinical-stage inhibitor, and a monoclonal antibody targeting pGlu-Abeta. Vivoryon strengthens its research through collaborations with academic institutions like the University Medical Center Schleswig-Holstein and industry partners such as Simcere Pharmaceutical Group, which holds regional licensing rights for its Alzheimer's candidates in China. This dual focus on neurodegeneration and oncology diversifies its pipeline while leveraging shared expertise in pGlu-Abeta biology. Despite being pre-revenue, Vivoryon's specialized approach and strategic partnerships underscore its niche positioning in the competitive biopharma landscape.
Vivoryon Therapeutics remains pre-revenue as of FY 2024, reflecting its clinical-stage status. The company reported a net loss of €20.6 million, with an operating cash flow of -€19.2 million, indicative of heavy R&D investments. With no commercialized products, efficiency metrics are currently inapplicable, and the focus remains on advancing its pipeline through clinical milestones.
The company's earnings power is constrained by its lack of revenue, with diluted EPS at -€0.79. Capital efficiency is directed toward clinical trials, evidenced by minimal capital expenditures (€2,000). Vivoryon's ability to secure partnerships, such as the Simcere licensing deal, provides non-dilutive funding to extend its runway and validate its technology.
Vivoryon holds €9.4 million in cash and equivalents against modest debt (€102,000), suggesting a manageable liability structure. However, the cash position may require additional financing to sustain operations beyond the near term, given the high burn rate. The balance sheet reflects typical early-stage biotech dynamics, with liquidity being a critical focus.
Growth hinges on clinical progress, particularly for PQ912 in Alzheimer's. The company does not pay dividends, reinvesting all resources into R&D. Near-term catalysts include trial readouts and potential partnership expansions, though the path to commercialization remains lengthy and capital-intensive.
With a market cap of €44.8 million, Vivoryon is valued on pipeline potential rather than fundamentals. The high beta (1.959) reflects volatility tied to clinical milestones. Investors likely price in binary outcomes for PQ912, given the high-risk, high-reward nature of Alzheimer's drug development.
Vivoryon's differentiated focus on pGlu-Abeta offers a unique mechanism in Alzheimer's, a market with few disease-modifying therapies. Strategic collaborations de-risk development and enhance geographic reach. However, the outlook depends on clinical success and funding stability. Near-term challenges include trial execution and cash preservation, while long-term potential lies in addressing a multibillion-dollar unmet need.
Company description, financials, and market data provided by user; clinical pipeline details sourced from Vivoryon Therapeutics' investor materials and press releases.
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 |