Data is not available at this time.
Theraclion SA is a French medical technology company specializing in non-invasive echotherapy solutions for vascular and soft tissue conditions. Its flagship products, SONOVEIN and ECHOPULSE, leverage high-intensity focused ultrasound (HIFU) to treat varicose veins, thyroid nodules, and breast fibroadenomas without surgery. The company operates in the competitive medical devices sector, targeting minimally invasive treatment alternatives that reduce patient recovery time and healthcare costs. Theraclion’s EPack disposable further enhances treatment safety and imaging precision, reinforcing its niche in robotic therapeutic ultrasound. Despite its innovative portfolio, the company faces challenges scaling adoption against established surgical and pharmaceutical alternatives. Its market position remains early-stage, with growth dependent on clinical validation and reimbursement approvals. Theraclion’s focus on outpatient settings aligns with broader healthcare trends favoring cost-efficient, non-invasive therapies, but commercialization hurdles persist in a capital-intensive industry dominated by larger players.
Theraclion reported €0.83 million in revenue for FY 2024, reflecting limited commercial traction amid ongoing R&D investments. Net losses widened to €5.76 million, with an EPS of -€0.12, underscoring the company’s pre-revenue stage in key markets. Operating cash flow was negative €2.48 million, though modest capital expenditures (€0.11 million) suggest disciplined resource allocation toward growth initiatives.
Persistent losses highlight Theraclion’s reliance on funding to sustain operations, with diluted EPS remaining deeply negative. The absence of operating profitability or meaningful revenue scale limits near-term earnings power. Cash reserves of €7.82 million provide runway, but capital efficiency hinges on accelerating product adoption or securing additional financing.
Theraclion maintains a fragile balance sheet, with €7.82 million in cash against €1.95 million of total debt. While liquidity appears adequate short-term, the company’s negative equity and operating burn rate necessitate careful monitoring. Absent near-term profitability, further dilution or debt may be required to fund operations.
Growth remains speculative, tied to regulatory milestones and commercial partnerships in Europe and beyond. Theraclion does not pay dividends, reinvesting all resources into clinical and market development. Trailing revenue suggests slow uptake, though pipeline expansion could unlock future demand.
Theraclion’s €12.9 million market cap reflects high risk tolerance for its unproven technology. A negative beta (-0.131) implies low correlation to broader markets, typical of speculative biotech plays. Investors likely price in long-term optionality rather than near-term fundamentals.
Theraclion’s robotic HIFU platforms offer differentiation in minimally invasive care, but commercialization risks loom large. Success depends on overcoming reimbursement barriers and proving cost-effectiveness versus surgery. Partnerships or M&A could provide exit pathways, though standalone viability remains uncertain without accelerated revenue growth.
Company filings, Euronext Paris disclosures
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 |