Data is not available at this time.
Modalis Therapeutics Corporation operates in the specialized pharmaceutical sector, focusing on innovative gene-editing therapies for serious genetic disorders. The company leverages its proprietary CRISPR-GNDM technology, which targets epigenetic modulation to control gene expression, positioning it at the forefront of next-generation genetic medicine. Its collaboration with JCR Pharmaceuticals underscores its strategic emphasis on central nervous system (CNS) delivery, a high-potential but technically challenging therapeutic area. Modalis differentiates itself by addressing unmet medical needs in rare genetic diseases, a niche with limited competition but significant regulatory and scientific hurdles. The company’s early-stage pipeline and research partnerships reflect a long-term growth strategy, though commercialization risks remain high given the preclinical nature of its programs. As a Tokyo-based biotech, Modalis competes in a global landscape dominated by larger players, relying on its technological edge and targeted alliances to carve out a sustainable market position.
Modalis reported no revenue in the latest fiscal year, consistent with its preclinical-stage focus. The company’s net loss of JPY -1.32 billion reflects heavy R&D investments, while negative operating cash flow (JPY -1.43 billion) and minimal capital expenditures (JPY -188,000) highlight its burn rate as it advances its pipeline. With no debt and JPY 3.58 billion in cash, it maintains a clean balance sheet but faces funding needs to sustain operations.
The absence of revenue and persistent losses (EPS of JPY -28.57) indicate Modalis remains in a capital-intensive development phase. Its CRISPR-GNDM platform’s potential hinges on clinical validation, with current metrics emphasizing R&D efficiency over profitability. The zero-debt structure and cash reserves provide runway, but dilution risk looms if further equity financing is required.
Modalis holds JPY 3.58 billion in cash with no debt, underscoring a strong liquidity position for its size. However, the annual cash burn of JPY -1.43 billion suggests a limited runway without additional funding. The lack of leverage is prudent but may necessitate equity raises to bridge the gap to potential milestone payments or partnerships.
Growth is entirely pipeline-driven, with no near-term revenue catalysts. The company’s joint research agreement with JCR Pharmaceuticals signals progress in CNS delivery, a key growth vector. Modalis does not pay dividends, reinvesting all resources into R&D, a common strategy for preclinical biotechs.
The JPY 5.85 billion market cap reflects investor optimism about CRISPR-GNDM’s potential, despite no revenue. The low beta (0.139) suggests limited correlation to broader markets, typical of speculative biotech stocks. Valuation hinges on preclinical data and partnership announcements, with high volatility expected.
Modalis’ CRISPR-GNDM technology offers a differentiated approach to epigenetic modulation, but clinical and regulatory risks are substantial. Partnerships like JCR’s provide validation, yet the path to commercialization is long. The outlook depends on securing non-dilutive funding and advancing pipeline candidates into trials, with 2024 likely focused on preclinical milestones.
Company filings, Bloomberg
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 |