Data is not available at this time.
Neovacs S.A. is a biotechnology firm specializing in therapeutic vaccines for autoimmune, inflammatory, allergic, and oncological diseases. The company leverages its proprietary Kinoid technology to develop targeted immunotherapies, with key candidates like IFNa Kinoid in Phase IIb trials for systemic lupus erythematosus and VEGF-Kinoid in preclinical stages for cancer. Operating in the competitive biotech sector, Neovacs focuses on niche autoimmune and inflammatory conditions, differentiating itself through its vaccine-based approach. Collaborations, such as its partnership with Sunnybrook Research Institute, bolster its R&D capabilities. Despite its innovative pipeline, the company faces challenges typical of clinical-stage biotechs, including high R&D costs and regulatory hurdles. Its market position hinges on successful trial outcomes and strategic alliances to advance its candidates toward commercialization.
Neovacs reported minimal revenue of €366,346 in FY 2024, primarily from collaborations, while net losses deepened to €-32.9 million. The diluted EPS of €-188.61 reflects significant R&D expenditures. Operating cash flow was negative at €-3.6 million, though capital expenditures remained modest at €-79,706, indicating constrained liquidity for scaling operations.
The company’s earnings power is constrained by its clinical-stage status, with no commercialized products generating sustainable income. High R&D intensity and reliance on external funding underscore capital inefficiency, though its €435,441 cash position provides limited runway. The absence of profitability metrics highlights the speculative nature of its business model.
Neovacs maintains a fragile balance sheet with €435,441 in cash against €230,367 in total debt. The negative equity position, driven by accumulated losses, raises solvency concerns. With no dividend payouts and a market cap of €9.9 million, the company’s financial health is heavily dependent on securing additional funding or partnership deals.
Growth prospects hinge on clinical milestones, particularly IFNa Kinoid’s Phase IIb results. The absence of dividends aligns with its reinvestment strategy, prioritizing pipeline advancement over shareholder returns. Shareholder dilution remains a risk given its €-32.9 million net loss and reliance on equity financing.
The modest €9.9 million market cap reflects skepticism around Neovacs’ ability to monetize its pipeline. A beta of 1.06 indicates market-aligned volatility, typical of speculative biotech stocks. Valuation hinges on binary outcomes from ongoing trials, with limited upside until clinical validation.
Neovacs’ Kinoid technology offers a differentiated approach to autoimmune diseases, but commercialization risks persist. Near-term success depends on trial outcomes and securing non-dilutive funding. The outlook remains uncertain, with potential upside tied to regulatory progress and strategic partnerships.
Company filings, market data
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 |