Data is not available at this time.
Xenon Pharmaceuticals Inc. is a clinical-stage biopharmaceutical company focused on developing novel therapeutics for neurological disorders. The company leverages its expertise in ion channel modulation to address unmet medical needs in conditions such as epilepsy, neuropathic pain, and depression. Xenon’s pipeline includes proprietary small-molecule drug candidates, with lead programs targeting rare and treatment-resistant forms of epilepsy. The company operates in a highly competitive and research-intensive sector, where differentiation hinges on clinical efficacy and safety profiles. Xenon’s strategic collaborations, including partnerships with industry leaders, bolster its research capabilities and provide non-dilutive funding. Despite its preclinical and clinical focus, Xenon has yet to commercialize any products, relying instead on milestone payments and licensing revenue. The company’s market position is defined by its innovative approach to neurological diseases, though its long-term success depends on successful clinical trials and regulatory approvals.
Xenon Pharmaceuticals reported no revenue for the period, reflecting its status as a pre-commercial entity. The company posted a net loss of $234.3 million, driven by significant R&D expenditures and operational costs. With an operating cash flow of -$181.4 million and minimal capital expenditures, Xenon’s financials underscore its heavy investment in clinical development. The absence of revenue streams highlights the company’s reliance on external funding to sustain operations.
Xenon’s diluted EPS of -$3.01 reflects its current lack of earnings power, typical of clinical-stage biotech firms. The company’s capital efficiency is constrained by high R&D burn rates, with no near-term prospects for profitability. Xenon’s ability to advance its pipeline without excessive dilution will depend on securing additional partnerships or non-dilutive financing.
Xenon maintains a solid liquidity position with $142.7 million in cash and equivalents, against total debt of $9 million. The company’s balance sheet suggests adequate runway to fund near-term operations, though further capital raises may be necessary to support prolonged clinical trials. The absence of dividends aligns with its growth-focused strategy.
Xenon’s growth trajectory is tied to clinical milestones, with no current revenue or dividend distributions. The company’s pipeline progression will dictate future valuation, but near-term financial performance will likely remain negative. Investors should monitor trial outcomes and partnership developments for signs of long-term potential.
As a pre-revenue biotech, Xenon’s valuation is speculative, driven by pipeline potential rather than fundamentals. Market expectations hinge on clinical success, with volatility likely around key trial readouts. The stock’s performance will reflect investor confidence in the company’s ability to deliver differentiated therapies.
Xenon’s focus on ion channel modulation offers a unique angle in neurological drug development. Its partnerships and strong cash position provide strategic flexibility, but risks remain high given the uncertain clinical and regulatory path. The outlook depends on pipeline execution, with potential upside from successful trials or licensing deals.
Company filings (10-K, investor presentations)
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 |