Data is not available at this time.
Passage Bio, Inc. is a clinical-stage genetic medicines company focused on developing transformative therapies for rare monogenic central nervous system disorders. The company leverages its proprietary adeno-associated virus (AAV) gene therapy platform to target diseases with high unmet medical needs, such as GM1 gangliosidosis and frontotemporal dementia. Passage Bio collaborates with leading research institutions to advance its pipeline, positioning itself as a niche player in the rapidly evolving gene therapy sector. The company’s revenue model is primarily driven by research funding, partnerships, and potential future commercialization of its therapies, though it currently generates no product revenue. Its market position is defined by its specialized focus on rare CNS disorders, where competition is limited but regulatory and clinical hurdles are significant. Passage Bio’s strategic partnerships and intellectual property portfolio provide a foundation for long-term growth, though its success hinges on clinical trial outcomes and regulatory approvals.
Passage Bio reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $64.8 million, with a diluted EPS of -$1.07, underscoring its heavy investment in R&D. Operating cash flow was negative $48.0 million, while capital expenditures were minimal at $34,000, indicating a focus on conserving cash for clinical development rather than infrastructure.
The company’s earnings power remains constrained by its lack of revenue and high R&D expenses. With no commercial products, Passage Bio’s capital efficiency is currently measured by its ability to advance its pipeline. The negative operating cash flow highlights the capital-intensive nature of its business model, reliant on external funding to sustain operations.
Passage Bio held $37.6 million in cash and equivalents, with total debt of $25.5 million. The modest cash position relative to its operating burn rate suggests the need for additional financing in the near term. The absence of dividend payments aligns with its focus on reinvesting all available capital into R&D and clinical trials.
Growth is entirely pipeline-dependent, with progress in clinical trials being the primary driver. The company has no dividend policy, as it retains all earnings to fund its research initiatives. Future growth will hinge on successful trial outcomes, regulatory milestones, and potential partnerships or licensing agreements.
The market values Passage Bio based on its pipeline potential rather than current financial metrics. Investors likely focus on clinical progress and the addressable market for its therapies. The absence of revenue and persistent losses contribute to a high-risk, high-reward investment profile, with valuation heavily tied to binary clinical outcomes.
Passage Bio’s strategic advantages include its specialized focus on rare CNS disorders and its AAV gene therapy platform. Collaborations with academic institutions enhance its R&D capabilities. The outlook remains uncertain, contingent on clinical success and funding. Near-term challenges include managing cash burn and advancing trials, while long-term potential lies in bringing transformative therapies to market.
Company filings, CIK 0001787297
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 |