Financials
R&D momentum accelerates in H225
Following regulatory clearance for its pivotal Phase III programme in May 2025, Newron’s
H225 activity centred on the preparation and initiation of its two registrational
studies (ENIGMA-TRS 1 in August 2025 and ENIGMA-TRS 2 in December 2025). Financial
performance reflected this transition. In H225, Newron reported total revenues of
€7.2m (vs €11.9m in H125). This comprised €0.9m in licensing income (milestone-related
payments from partners EA Pharma and/or Myung In Pharm), €4.0m in Xadago royalties
(broadly consistent with the H125 figure of €3.8m) and €2.4m in other income. The
licensing income was H1-weighted, contributing c 90% of the FY25 figure of €8.6m.
We understand that c 70% of the FY25 licensing income is related to EA Pharma while
30% is ascribed to Myung In Pharm. FY25 revenues totalled €19.1m, down from €51.4m
in FY24, which benefited from the €44m upfront payment from EA Pharma.
Operating expenses increased materially in H225 (+25.7% vs H125 to €13.3m), driven
by the ramp up in R&D activity. R&D spend rose 48.6% to €9.1m (H125: €6.1m), partially
offset by a 5.2% decline in G&A to €4.2m. For FY25, operating expenses were €23.8m,
with R&D accounting for c 63.5% (€15.1m, +10.8% y-o-y). This was below our prior estimate
(€21.3m), likely reflecting a shift of certain R&D costs into FY26. SG&A declined
24.8% y-o-y to €8.7m, driven by lower consulting expenses. Newron reported an operating
loss of €4.7m in FY25 versus an operating profit of €26.2m in FY24.
Net loss in FY25 widened to €13.2m (FY24: €15.8m profit), reflecting €4.3m in interest
expenses on the €40m EIB loan (current outstanding €37.5m, including accrued interest)
and €3.8m in other financial expenses, primarily related to fair value adjustments
on warrants issued to the EIB (807,169 warrants). Despite this, operating cash inflows
were €32.3m in FY25, driven by the €43.3m upfront from EA Pharma received in January
2025. Cash flow was H1-weighted, with a modest €1m outflow in H225.
Estimates revision
Following the H225 performance, we revise our FY26 cost assumptions while leaving
revenue forecasts unchanged at €7.8m. We increase our R&D estimate to €41.3m (from
€36.3m), reflecting the deferral of certain expenses from FY25, and reduce SG&A expectations
to €8.8m (from €11.1m), in line with recent trends. We now forecast an FY26 operating
loss of €42.3m (vs €39.7m previously).
As we roll forward our model, we introduce FY27 estimates, projecting revenues of
€66.6m (including €8.2m in Xadago royalties and risk-adjusted upfront income from
a potential European licensing deal) and an operating profit of €37.2m.
Balance sheet: Funded into H127
Newron ended FY25 with gross cash of €12.2m and €16.7m in other current financial
assets (including bonds and investment funds). This position was strengthened post-period
by the initial €15m tranche of a €38m equity raise completed in February 2026 (780k
shares issued at €19.24 per share). A further €11m is committed by the same investor
group by November 2026 (linked to Phase III progress), which we reflect in our forecasts
as illustrative debt for now. Assuming the issue is executed at the last closing price
of CHF14.20, we estimate that Newron will have to issue an additional c 775k shares
(c 3.7% dilution to existing shareholders). The remaining €12m is contingent on positive
ENIGMA-TRS data and is therefore excluded from our base case but represents potential
upside funding in H127.
Another post-period development was the successful renegotiation by the company with
the EIB, which extends the loan maturity to June 2028 (previously the entire loan
matured by September 2026), providing further financial flexibility to the company
to advance the Phase III studies. As a reminder, Newron had secured a €40m loan facility
from the EIB in 2018, across five tranches. We note that the first tranche (€10m plus
accrued interest), which was due in November 2025, has been repaid by the company,
and the current loan outstanding is €37.5m (including accrued interest). Based on
year-end gross cash, committed equity inflows (€26m) and revised debt terms, we estimate
Newron is funded into H127, beyond the expected top-line readouts for ENIGMA-TRS 1
and potentially ENIGMA-TRS 2.