Data is not available at this time.
Mologen AG is a biotechnology firm specializing in immunotherapies for oncology and HIV treatment. The company's core revenue model hinges on advancing its clinical-stage pipeline, particularly Lefitolimod, a TLR9 agonist in Phase III trials for metastatic colorectal cancer and Phase II for small-cell lung cancer. Collaborations with institutions like Aarhus University Hospital and MD Anderson Cancer Center bolster its R&D credibility. Mologen operates in the highly competitive immunotherapy sector, where differentiation relies on clinical efficacy and strategic partnerships. Its niche focus on TLR agonists and cell-based vaccines positions it as a specialized player, though commercialization risks remain high given its pre-revenue status. The company’s pipeline also includes EnanDIM molecules and MGN1601, a renal cancer vaccine, reflecting a diversified but early-stage therapeutic approach. Market positioning is constrained by limited financial resources compared to larger biotech peers, yet its targeted mechanisms could carve out a role in combination therapies.
In FY 2018, Mologen reported revenue of EUR 3.0 million, likely from collaborations or grants, against a net loss of EUR 11.9 million. The diluted EPS of -1.02 reflects significant R&D expenditures. Operating cash flow was negative EUR 13.7 million, with minimal capital expenditures, underscoring a cash-intensive clinical development phase.
The company’s earnings power is constrained by its pre-commercial stage, with losses driven by clinical trial costs. Capital efficiency is low, as evidenced by negative cash flows and reliance on external funding. The absence of product revenue limits near-term profitability prospects.
Mologen held EUR 8.0 million in cash and equivalents at FY-end 2018, with negligible debt (EUR 11,000). The balance sheet suggests liquidity for near-term operations but highlights dependency on equity raises or partnerships to fund prolonged R&D cycles.
Growth hinges on clinical milestones, particularly Lefitolimod’s Phase III data. No dividends are paid, consistent with its reinvestment-focused strategy. Shareholder returns are contingent on pipeline success or licensing deals.
With a market cap near zero and no commercial revenue, valuation is speculative, tied to pipeline potential. The market likely prices in high binary risk around trial outcomes.
Mologen’s TLR9 expertise and collaborations provide a narrow but defensible niche. The outlook depends on clinical data readouts and partnership scalability. Survival hinges on securing non-dilutive funding or advancing lead candidates to late-stage trials.
Company filings, clinical trial registries
show cash flow forecast
| Fiscal year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | |
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 |