Data is not available at this time.
Circassia Group Plc operates in the medical devices sector, specializing in respiratory diagnostics and monitoring solutions. The company’s flagship products, NIOX and NIOX VERO, are fractional exhaled nitric oxide (FeNO) measurement devices used for asthma diagnosis and management. These products are distributed across approximately 50 countries via a network of partners, positioning Circassia as a niche player in respiratory care. The company’s focus on precision diagnostics aligns with growing global demand for personalized asthma treatment, particularly in developed healthcare markets. Circassia’s rebranding in 2020 from pharmaceuticals to medical devices reflects its strategic pivot toward capitalizing on the $5B+ respiratory diagnostics market. While it faces competition from larger medtech firms, its specialized product portfolio and international distribution provide a defensible market position. The company’s Oxford-based R&D hub underscores its commitment to innovation in respiratory health.
Circassia reported £27.9M in revenue for FY2021 with a net income of £2.3M, reflecting a narrow but positive margin. Operating cash flow stood at £1.4M against modest capital expenditures of £0.2M, indicating efficient cash conversion from its asset-light distribution model. The diluted EPS of 0.53p suggests limited but measurable earnings power at current scale.
The company demonstrates marginal earnings power with a net income representing 8.2% of revenue. Capital efficiency appears reasonable given the £12.6M cash position against £1.3M debt, though the beta of 1.56 signals higher volatility relative to the market. The absence of dividends aligns with reinvestment needs in its specialized niche.
Circassia maintains a conservative balance sheet with £12.6M in cash and equivalents against £1.3M total debt, implying strong liquidity. The negligible leverage and positive equity position support financial flexibility, though the lack of reported market capitalization suggests limited public market validation of its asset base.
Revenue growth trends are unclear without prior-year comparisons, but the absence of dividends indicates a retention strategy for potential R&D or market expansion. The global asthma diagnostics market’s projected 6% CAGR could support top-line growth if execution aligns with sector tailwinds.
Valuation metrics are indeterminable given the unreported market cap, though the stock’s high beta implies investor expectations of either significant growth potential or operational risk. The lack of dividends may deter income-focused investors despite the clean balance sheet.
Circassia’s specialized respiratory focus and asset-light distribution provide differentiation, but scalability remains untested. Regulatory tailwinds for FeNO testing and untapped emerging markets present opportunities, though competition from integrated medtech firms poses risks. Execution on international partnerships will be critical for sustained profitability.
Company description, FY2021 financials provided
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 |