Data is not available at this time.
Destiny Pharma plc is a UK-based biotechnology firm specializing in novel anti-infective therapies, targeting high-need areas such as antibiotic-resistant infections and surgical site prevention. The company’s pipeline includes NTCD-M3 for recurrent C. difficile infections, XF-73 Nasal for staphylococcal infections, and preclinical candidates like SPOR-COV for viral respiratory diseases. Its revenue model hinges on strategic collaborations, licensing agreements, and clinical milestones, positioning it in the competitive infectious disease therapeutics market. Destiny Pharma differentiates itself through its XF drug platform, which disrupts bacterial biofilms and combats resistance, addressing critical gaps in global antimicrobial stewardship. Partnerships with academic institutions and China Medical System Holdings bolster its R&D capabilities and commercialization potential. Despite being a clinical-stage company, its focus on high-mortality infections provides a compelling market opportunity, though commercialization risks remain inherent in biotech development.
Destiny Pharma reported revenue of 831,552 GBp in FY 2023, likely from collaboration agreements, but posted a net loss of -5,657,036 GBp, reflecting heavy R&D investments. Operating cash flow was negative at -5,184,718 GBp, with capital expenditures at -80,844 GBp, underscoring its pre-revenue stage and reliance on funding to advance clinical programs.
The company’s diluted EPS of -0.0624 GBp highlights its current lack of earnings power, typical of clinical-stage biotechs. Capital efficiency is constrained by high burn rates for trials, though its debt-free balance sheet and 6,382,603 GBp in cash provide runway for near-term operations.
Destiny Pharma maintains a robust liquidity position with 6,382,603 GBp in cash and no debt, offering flexibility to fund ongoing trials. However, consistent operating losses and negative cash flows necessitate future financing to sustain development efforts.
Growth hinges on clinical progress, particularly Phase III NTCD-M3 and Phase II XF-73 Nasal. The company does not pay dividends, reinvesting all resources into pipeline advancement and partnership-driven expansion.
With a market cap of 2,873,118 GBp and a beta of 0.22, Destiny Pharma is priced as a high-risk, high-reward biotech play. Investors likely anticipate milestone-driven catalysts, though valuation remains speculative pending clinical outcomes.
Destiny Pharma’s XF platform and focus on antimicrobial resistance provide a niche advantage, but success depends on trial data and regulatory approvals. Partnerships and a debt-free structure are strengths, but the outlook remains contingent on funding and pipeline execution.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
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 |