Data is not available at this time.
ValiRx plc is a UK-based biopharmaceutical company specializing in oncology therapeutics and companion diagnostics. Its pipeline includes VAL201, a small molecule targeting prostate, breast, and ovarian cancers, which has completed Phase I/II trials, and VAL401, a repurposed anti-psychotic drug in Phase II for non-small cell lung cancer. The company also develops VAL301 for endometriosis and BC201 for severe COVID-19 symptoms, positioning itself in niche therapeutic areas with high unmet medical needs. ValiRx operates in the competitive biotechnology sector, focusing on early to mid-stage clinical assets. Its strategy involves advancing drug candidates through clinical trials while seeking partnerships or licensing opportunities to monetize its pipeline. The company’s market position is constrained by its limited commercialization track record and reliance on external funding, but its targeted approach in oncology and niche indications provides differentiation.
ValiRx reported minimal revenue of £96,000 in FY 2023, reflecting its pre-revenue biotech status, while net losses widened to £2.04 million. The negative operating cash flow of £1.77 million underscores the capital-intensive nature of clinical-stage drug development, with R&D expenses dominating its cost structure. Capital expenditures of £291,181 indicate ongoing investment in its pipeline.
The company’s diluted EPS of -2.01p highlights its lack of earnings power, typical of clinical-stage biotechs. ValiRx’s capital efficiency is strained by high burn rates, with cash reserves of £174,684 as of FY 2023-end suggesting a need for near-term financing to sustain operations and advance trials.
ValiRx’s balance sheet remains fragile, with £174,684 in cash against £22,070 of total debt. The limited liquidity and absence of recurring revenue streams raise concerns about its ability to fund operations without additional equity raises or strategic partnerships, common challenges for early-stage biopharma firms.
Growth hinges on clinical milestones, with no near-term revenue catalysts. The company does not pay dividends, reinvesting all resources into R&D. Shareholder returns depend entirely on pipeline progression and potential licensing deals, which remain speculative at this stage.
The market cap of £2.06 million reflects high risk and binary outcomes tied to clinical success. The negative beta (-0.597) suggests low correlation with broader markets, typical of micro-cap biotechs. Investors likely price in significant dilution risk given the company’s funding needs.
ValiRx’s focus on niche oncology and repurposed drugs offers cost and time advantages in development. However, its outlook is highly contingent on securing funding and achieving clinical milestones. Partnerships or out-licensing deals could provide validation, but the path to commercialization remains uncertain.
Company filings, London Stock Exchange disclosures
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 |