Data is not available at this time.
Replimune Group, Inc. is a clinical-stage biotechnology company focused on developing novel oncolytic immunotherapies for cancer treatment. The company leverages its proprietary Immulytic® platform to design therapies that selectively replicate within tumors, stimulating a robust immune response while sparing healthy tissue. Replimune’s lead candidates, RP1 and RP2, target solid tumors and are being evaluated in multiple clinical trials, positioning the firm in the competitive immuno-oncology sector. The company operates in a high-growth but capital-intensive segment, where success hinges on clinical validation and regulatory milestones. Replimune’s market position is defined by its differentiated approach, combining direct tumor lysis with systemic immune activation, which could address unmet needs in resistant cancers. However, as a pre-revenue entity, it faces significant commercialization risks and depends heavily on investor funding to advance its pipeline.
Replimune reported no revenue in FY 2024, reflecting its pre-commercial stage. The company posted a net loss of $215.8 million, with diluted EPS of -$3.24, driven by R&D expenses tied to clinical trials. Operating cash flow was -$185.5 million, while capital expenditures totaled -$5.7 million, underscoring its focus on pipeline development over near-term profitability.
The absence of revenue highlights Replimune’s reliance on external financing to sustain operations. Negative earnings and cash flows indicate high burn rates typical of biotech firms in clinical development. Capital efficiency is constrained by the need for ongoing trial investments, with success metrics tied to future data readouts and regulatory progress rather than current financial performance.
Replimune held $74.5 million in cash and equivalents against $75.9 million in total debt as of FY 2024. The near-parity between liquidity and debt suggests potential funding challenges, requiring additional capital raises to support operations beyond the short term. The balance sheet reflects the inherent volatility of clinical-stage biotech financing.
Growth is entirely pipeline-dependent, with progress measured by clinical milestones rather than financial metrics. The company has no dividend policy, consistent with its reinvestment-focused strategy. Future value creation hinges on trial outcomes and potential partnerships or licensing deals to monetize its platform.
Market valuation likely discounts Replimune’s long-dated cash flows and binary clinical risks. Investors price the stock based on pipeline potential, particularly for RP1 and RP2, with volatility tied to trial updates. The absence of revenue complicates traditional valuation metrics, leaving the stock sensitive to sentiment shifts in the biotech sector.
Replimune’s Immulytic® platform offers a differentiated mechanism in immuno-oncology, but commercialization remains distant. The outlook depends on clinical success, regulatory approvals, and securing non-dilutive funding. Near-term risks include trial delays or failures, while long-term upside lies in addressing large oncology markets with its novel therapies.
10-K filing for FY 2024, CIK 0001737953
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |