Previous Close | $7.68 |
Intrinsic Value | $24.41 |
Upside potential | +218% |
Data is not available at this time.
Champions Oncology, Inc. operates in the biotechnology and precision medicine sector, specializing in oncology-focused solutions. The company generates revenue primarily through its proprietary TumorGraft platform, which provides personalized cancer models for drug development and clinical research. By offering translational oncology services, including preclinical testing and biomarker analysis, Champions Oncology serves pharmaceutical companies, academic institutions, and biotech firms seeking to improve therapeutic outcomes. The company differentiates itself through its patient-derived xenograft (PDX) models, which closely mimic human tumor biology, enhancing the predictive accuracy of drug responses. This positions Champions Oncology as a niche player in the growing precision medicine market, where demand for tailored cancer treatments is rising. Despite competition from larger CROs and diagnostic firms, the company maintains relevance by focusing on high-fidelity models and collaborative research partnerships.
For FY 2024, Champions Oncology reported revenue of $50.2 million, reflecting its core service offerings. However, the company posted a net loss of $7.3 million, with diluted EPS of -$0.54, indicating ongoing profitability challenges. Operating cash flow was negative at $6.1 million, exacerbated by capital expenditures of $0.8 million, underscoring inefficiencies in converting revenue to cash.
The negative earnings and cash flow highlight strained capital efficiency, with the company struggling to achieve sustainable margins. The reliance on high-cost research services and limited scalability in its PDX model business may constrain near-term earnings improvement without significant operational restructuring or revenue diversification.
Champions Oncology holds $2.6 million in cash and equivalents against $7.4 million in total debt, signaling liquidity constraints. The weak cash position relative to debt raises concerns about financial flexibility, particularly given consistent operating losses and minimal free cash flow generation.
Revenue growth trends remain uncertain due to the niche nature of its services and competitive pressures. The company does not pay dividends, reinvesting limited resources into R&D and platform enhancements to sustain its market position.
The market likely prices Champions Oncology based on its specialized technology rather than near-term profitability. Investors may assign value to its PDX platform's long-term potential in drug development, though execution risks and funding needs temper optimism.
Champions Oncology's strategic advantage lies in its proprietary TumorGraft technology, which aligns with the shift toward personalized medicine. However, the outlook depends on securing sustainable partnerships, improving cost management, and demonstrating clinical utility to attract broader adoption.
10-K filing (CIK: 0000771856), company financial 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 |