Data is not available at this time.
XPhyto Therapeutics Corp. is a bioscience company specializing in innovative drug delivery systems and diagnostic solutions, operating across Germany, Switzerland, Austria, Israel, and Canada. The company focuses on developing transdermal patches and oral dissolvable films for neurological medications, alongside psychedelic medicine targeting mental health disorders such as depression and anxiety. Additionally, XPhyto is active in point-of-care diagnostics, including rapid tests and biosensors for diseases like COVID-19, H1N1, and H5N1, aiming to improve early detection and treatment outcomes. XPhyto operates in the competitive specialty pharmaceuticals and diagnostics sector, leveraging its expertise in thin-film drug formulation and biosensor technology. The company’s dual focus on therapeutics and diagnostics positions it uniquely in the healthcare market, though it faces challenges typical of early-stage biotech firms, including regulatory hurdles and the need for sustained R&D investment. Its geographic diversification and partnerships enhance its market reach, but commercialization and scalability remain critical for long-term success.
In FY 2021, XPhyto reported revenue of €286,498, reflecting its early-stage commercialization efforts. The company posted a significant net loss of €20.6 million, with diluted EPS of -€0.19, underscoring its heavy investment in R&D and operational expansion. Operating cash flow was negative at €12.2 million, while capital expenditures totaled €452,347, indicating ongoing investment in infrastructure and product development.
XPhyto’s earnings power remains constrained by its pre-revenue phase, with substantial losses driven by R&D and administrative expenses. The company’s capital efficiency is under pressure, as evidenced by negative operating cash flow and high burn rate. However, its focus on high-potential therapeutic and diagnostic niches could yield long-term returns if commercialization efforts succeed.
As of December 2021, XPhyto held €1.35 million in cash and equivalents, against total debt of €5.46 million. The limited cash reserves relative to debt and operational burn rate highlight liquidity risks. The balance sheet reflects a typical early-stage biotech profile, with reliance on external funding to sustain operations and growth initiatives.
XPhyto is in a growth phase, prioritizing R&D and market entry over profitability. The company does not pay dividends, reinvesting all resources into product development and commercialization. Future growth hinges on regulatory approvals, partnerships, and scaling its diagnostic and therapeutic offerings.
With a market cap near zero and a beta of 0.15, XPhyto is viewed as a high-risk, speculative investment. The market appears cautious, reflecting uncertainties around its path to profitability and commercialization timelines. Valuation metrics are limited due to minimal revenue and significant losses.
XPhyto’s strategic advantages lie in its innovative drug delivery and diagnostic technologies, addressing unmet needs in mental health and infectious diseases. However, the outlook remains uncertain, dependent on successful clinical validation, regulatory milestones, and funding. Execution risks are high, but breakthroughs could position the company as a niche leader in bioscience.
Company filings, market data
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
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 |