Data is not available at this time.
Polyphor AG is a clinical-stage biopharmaceutical company specializing in the development of macrocycle drugs, primarily targeting oncology and antibiotic-resistant infections. Its lead candidate, Balixafortide (POL6326), is in Phase III trials as a CXCR4 antagonist for combination cancer therapy, while POL6014 addresses cystic fibrosis via neutrophil elastase inhibition. The company’s OMPTA platform focuses on Gram-negative pathogens, including Pseudomonas aeruginosa, through precision antibiotics like POL7080. Operating in the highly competitive biotechnology sector, Polyphor differentiates itself through its macrocycle expertise, targeting niche areas with high unmet medical needs. Despite its innovative pipeline, the company faces significant clinical and regulatory risks inherent in drug development. Its market position hinges on successful trial outcomes and partnerships to commercialize its candidates, given its reliance on external funding for R&D.
In FY 2020, Polyphor reported revenue of CHF 14.3 million, primarily from collaborations and grants, against a net loss of CHF 45.2 million. The negative EPS of CHF -4.07 reflects heavy R&D expenditures, with operating cash flow at CHF -42.4 million. Capital expenditures were minimal (CHF -48k), indicating a focus on clinical development over infrastructure.
The company’s earnings power remains constrained by its pre-revenue status, with losses driven by clinical trial costs. Capital efficiency is challenged by high burn rates, though CHF 34.1 million in cash reserves provides near-term runway. Debt of CHF 9.1 million is manageable relative to liquidity, but further fundraising may be necessary to advance pipeline candidates.
Polyphor’s balance sheet shows CHF 34.1 million in cash against total debt of CHF 9.1 million, suggesting adequate liquidity for near-term operations. However, persistent operating losses and reliance on external financing pose risks to long-term financial stability absent successful trial results or partnerships.
Growth hinges on clinical milestones, particularly Balixafortide’s Phase III data. No dividends are paid, consistent with its development-stage profile. Shareholder returns depend entirely on pipeline progress and potential commercialization.
With a market cap near zero and a beta of 1.30, Polyphor is viewed as high-risk, reflecting binary outcomes tied to clinical trials. Investors likely price in low odds of near-term success, given the capital-intensive nature of biotech.
Polyphor’s macrocycle platform and focus on resistant infections offer strategic differentiation, but execution risks are elevated. The outlook depends on trial outcomes and partnership deals to sustain funding. Success in Phase III could reposition the company as a niche oncology or anti-infective player.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
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 |