Data is not available at this time.
NOXXON Pharma N.V. is a clinical-stage biopharmaceutical company specializing in oncology therapeutics, leveraging its proprietary Spiegelmer platform to develop novel treatments for aggressive cancers. The company’s lead candidate, NOX-A12, targets tumor microenvironments and is being evaluated in combination therapies for metastatic pancreatic cancer, glioblastoma, and other malignancies. NOXXON’s collaboration with Merck & Co. underscores its strategic focus on immuno-oncology, positioning it within a high-growth segment of the biotech industry. The company operates in a competitive but innovation-driven sector, where differentiation hinges on clinical efficacy and partnerships with larger pharmaceutical players. Despite its early-stage pipeline, NOXXON’s niche expertise in Spiegelmer technology provides a unique value proposition, though commercialization risks remain significant given the capital-intensive nature of drug development.
NOXXON reported no revenue in FY 2021, reflecting its pre-commercial stage. Net losses widened to €14.5 million, driven by R&D expenses tied to clinical trials. Operating cash flow was negative at €12.4 million, highlighting the company’s reliance on external funding to sustain operations. Capital expenditures were minimal (€14,000), consistent with its asset-light R&D model.
The company’s diluted EPS of -€45.99 underscores its lack of earnings power amid heavy investment in clinical programs. With no near-term revenue streams, capital efficiency remains constrained, though its collaboration with Merck may mitigate some development costs.
NOXXON held €9.5 million in cash and equivalents at year-end 2021, against €2.4 million in total debt. The limited cash runway suggests potential near-term financing needs to advance its pipeline. Equity financing is likely a primary option given its negative cash flows.
Growth hinges on clinical milestones for NOX-A12 and pipeline expansion. No dividends are paid, as is typical for pre-revenue biotech firms. Shareholder returns depend entirely on pipeline success and partnership monetization.
With a negligible market cap and no revenue, valuation is speculative, tied to clinical progress. The high beta (2.24) reflects extreme volatility and binary outcomes typical of early-stage biotech.
NOXXON’s Spiegelmer technology and immuno-oncology focus offer differentiation, but execution risks are elevated. Near-term catalysts include clinical trial readouts and partnership expansions. The outlook remains highly uncertain pending data and funding.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | |
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 |