Data is not available at this time.
Nicox S.A. is a France-based biotechnology company specializing in ophthalmology, focusing on innovative treatments for ocular conditions such as glaucoma, blepharitis, and allergic conjunctivitis. The company's revenue model hinges on clinical-stage drug development, with key candidates like NCX 470 (a nitric oxide-donating prostaglandin analog) and NCX 4251 (a fluticasone formulation) progressing through late-stage trials. Nicox also commercializes approved products, including VYZULTA for glaucoma and ZERVIATE for allergic conjunctivitis, though its primary value driver remains its pipeline. Operating in the competitive global ophthalmology market, Nicox differentiates itself through nitric oxide-donating technology, which aims to enhance efficacy and tolerability. The company collaborates with international partners to expand its reach but faces significant R&D risks typical of biotech firms. Its market position is that of a niche innovator, with success contingent on clinical outcomes and regulatory approvals.
Nicox reported revenue of €5.2 million in FY 2022, primarily from collaborations and product sales, but posted a net loss of €27.8 million due to high R&D expenses. Operating cash flow was negative €23.1 million, reflecting the capital-intensive nature of clinical trials. The absence of positive EPS underscores its pre-commercial stage for key pipeline assets.
The company’s earnings power remains constrained by its reliance on funding clinical development, with no near-term profitability expected until key products like NCX 470 achieve commercialization. Capital efficiency is challenged by negative operating cash flow, though its €27.7 million cash position provides near-term runway.
Nicox held €27.7 million in cash and equivalents against €21.3 million in total debt at FY 2022-end, suggesting a manageable leverage position. However, persistent cash burn necessitates future financing to sustain operations, given its €23.1 million annual operating cash outflow.
Growth hinges on clinical milestones, particularly NCX 470’s Phase 3 results. No dividends are paid, as the company reinvests all resources into R&D. Partnering deals or licensing agreements could provide non-dilutive funding to extend its runway.
With a market cap of €29 million, Nicox is valued as a high-risk biotech play. Investors likely price in low odds of pipeline success, given its cash burn and unproven commercial scalability. The stock’s beta near 1 indicates market-average volatility.
Nicox’s nitric oxide platform offers differentiation, but execution risks are high. Near-term catalysts include Phase 3 data for NCX 470, while long-term viability depends on securing commercialization partnerships or additional funding. The outlook remains speculative pending clinical and regulatory progress.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |