Data is not available at this time.
Open Orphan Plc operates as a specialized pharmaceutical services and contract research organization, focusing on human challenge clinical trials for vaccines and antivirals. The company serves a diverse clientele, including big pharma, biotech firms, and government agencies, leveraging its proprietary Disease in Motion platform, which integrates clinical, immunological, and digital biomarker data. This platform enhances its value proposition by offering unique datasets for infectious disease research, positioning Open Orphan as a niche player in the biotechnology sector. The company’s expertise in human challenge studies for conditions like RSV, flu, and COVID-19 differentiates it from traditional CROs, providing a competitive edge in a growing market. Its services extend to preclinical research, data management, and drug development consultancy, catering primarily to European clients. Open Orphan’s focus on infectious diseases and its innovative data-driven approach align with increasing global demand for accelerated vaccine and therapeutic development, particularly post-pandemic.
Open Orphan reported revenue of £43.9 million for FY 2021, reflecting its core service offerings. However, the company posted a net loss of £88,029, with diluted EPS of -£0.0001, indicating ongoing operational challenges. Operating cash flow was negative at £1.86 million, while capital expenditures totaled £0.88 million, suggesting continued investment in infrastructure and platform development despite profitability pressures.
The company’s earnings power remains constrained, as evidenced by its negative net income and EPS. Capital efficiency is a concern, with significant cash outflows for operations and investments. However, its specialized service model and proprietary platform could enhance margins if scaled effectively, though this depends on broader adoption by pharmaceutical and biotech partners.
Open Orphan maintains a solid liquidity position, with cash and equivalents of £18.7 million, providing a buffer against operational losses. Total debt stands at £3.74 million, indicating manageable leverage. The balance sheet suggests adequate short-term financial flexibility, though sustained profitability will be critical to long-term stability.
Growth is driven by demand for human challenge trials and data services, particularly in infectious diseases. The company does not pay dividends, reinvesting cash flows into R&D and platform expansion. Future revenue growth hinges on securing larger contracts and expanding its client base across pharma and biotech sectors.
With no reported market capitalization and a beta of 0.75, Open Orphan is perceived as less volatile than the broader market. Valuation metrics are limited due to its lack of profitability, but investor interest may focus on its niche expertise and potential for partnerships in vaccine development.
Open Orphan’s strategic advantages lie in its specialized human challenge trial capabilities and proprietary data platform. The outlook depends on its ability to monetize these assets, secure long-term contracts, and navigate the competitive CRO landscape. Success will require scaling operations while maintaining scientific rigor and client trust.
Company description and financial data sourced from publicly available disclosures and London Stock Exchange filings.
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 |