XSTOEGTX
Market cap215mUSD
Dec 23, Last price
6.65SEK
1D
0.91%
1Q
51.14%
Jan 2017
-62.00%
IPO
-46.78%
Name
Egetis Therapeutics AB (publ)
Chart & Performance
Profile
Egetis Therapeutics AB (publ), a pharmaceutical drug development company, focuses on projects in late-stage development for the treatment of serious rare/niche diseases with unmet medical needs in the orphan drug segment. Its products pipeline includes Aladote, a drug to reduce the risk of acute liver injury associated with acetaminophen/paracetamol poisoning, which is in phase IIb/III clinical trial; and Emcitate, a drug for the treatment of MCT8 deficiency, a rare inborn error of thyroid hormone signaling that is in phase IIb/III clinical trial. The company was formerly known as PledPharma AB (publ) and changed its name to Egetis Therapeutics AB (publ) in December 2020. Egetis Therapeutics AB (publ) was incorporated in 2006 and is based in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 57,600 156.00% | 22,500 -41.17% | 38,243 -5.95% | |||||||
Cost of revenue | 204,500 | 278,900 | 199,711 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (146,900) | (256,400) | (161,468) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 100 | (4,300) | 188 | |||||||
Tax Rate | ||||||||||
NOPAT | (147,000) | (252,100) | (161,656) | |||||||
Net income | (326,900) 72.51% | (189,500) 80.94% | (104,730) -41.53% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 381,900 | 164,800 | ||||||||
BB yield | -26.32% | -11.95% | ||||||||
Debt | ||||||||||
Debt current | 7,400 | 1,600 | 1,502 | |||||||
Long-term debt | 110,000 | 3,800 | 6,802 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,100 | 4,400 | 410 | |||||||
Net debt | (186,700) | (123,100) | (136,446) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (278,400) | (173,500) | (130,110) | |||||||
CAPEX | (172) | |||||||||
Cash from investing activities | (100) | (1,700) | (5,957) | |||||||
Cash from financing activities | 458,900 | 155,700 | (8,902) | |||||||
FCF | (148,700) | (250,526) | (161,189) | |||||||
Balance | ||||||||||
Cash | 303,300 | 127,700 | 143,965 | |||||||
Long term investments | 800 | 800 | 785 | |||||||
Excess cash | 301,220 | 127,375 | 142,838 | |||||||
Stockholders' equity | (1,234,400) | (922,200) | (735,799) | |||||||
Invested Capital | 1,898,100 | 1,435,500 | 1,267,399 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 260,011 | 194,238 | 179,906 | |||||||
Price | 5.58 -21.41% | 7.10 5.81% | 6.71 -10.17% | |||||||
Market cap | 1,450,864 5.20% | 1,379,091 14.24% | 1,207,172 120.02% | |||||||
EV | 1,264,164 | 1,255,991 | 1,070,726 | |||||||
EBITDA | (143,300) | (253,700) | (159,013) | |||||||
EV/EBITDA | ||||||||||
Interest | 4,100 | 100 | 188 | |||||||
Interest/NOPBT |