Last close As at 05/08/2026
USD5.00
▲ −1.80 (−26.47%)
Market capitalisation
USD62m
Research: Healthcare
Despite the active second quarter with developments across all operational fronts, OpGen’s cash concerns have increased the risk of the company as a going concern. With a cash balance of $3.2m at end Q223, OpGen has a cash runway into September 2023, meaning the need for immediate financing will be critical. Key quarterly highlights included the extension of the FIND R&D collaboration, a non-exclusive distribution agreement with Fisher Healthcare and new commercial contracts for both Unyvero and ARES services. While topline growth was a little subdued year-on-year due to one-off income in Q222, the operating loss for the period slightly improved to $5.2m (vs $5.3m in Q222), reflecting tighter cost controls and low clinical activity. If management is able to bridge the funding gap, its efforts in building the commercial groundwork could benefit the second half of the year across Unyvero, Acuitas and ARES. Due to the funding announcement, we have put our estimates and valuation on hold and will reassess as financing updates become available.
OpGen |
Cash concerns dampen active Q2 |
Q223 results |
Pharma and biotech |
14 August 2023 |
Share price performance
Business description
Next events
Analysts
OpGen is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||
Despite the active second quarter with developments across all operational fronts, OpGen’s cash concerns have increased the risk of the company as a going concern. With a cash balance of $3.2m at end Q223, OpGen has a cash runway into September 2023, meaning the need for immediate financing will be critical. Key quarterly highlights included the extension of the FIND R&D collaboration, a non-exclusive distribution agreement with Fisher Healthcare and new commercial contracts for both Unyvero and ARES services. While topline growth was a little subdued year-on-year due to one-off income in Q222, the operating loss for the period slightly improved to $5.2m (vs $5.3m in Q222), reflecting tighter cost controls and low clinical activity. If management is able to bridge the funding gap, its efforts in building the commercial groundwork could benefit the second half of the year across Unyvero, Acuitas and ARES. Due to the funding announcement, we have put our estimates and valuation on hold and will reassess as financing updates become available.
Year end |
Revenue ($m) |
EBITDA* |
PBT* |
EPS* |
P/revenue |
Net debt/(cash) ($m) |
12/21 |
4.3 |
(20.4) |
(35.7) |
(19.5) |
0.78 |
(14.4) |
12/22 |
2.6 |
(20.6) |
(25.3) |
(10.4) |
1.29 |
4.4 |
Note: *EBITDA, PBT and EPS are normalized, excluding amortization of acquired intangibles, exceptional items and share-based payments.
Cash runway into September 2023
OpGen closed Q223 with a cash balance of $3.2m, supported by $3.5m (gross proceeds) fund-raise in May 2023 through an equity issue. As per the management guidance, the company’s cash balance will not be able to fund its operations beyond September 2023, hence, OpGen will need to raise funds in September, which we anticipate is challenging in the current macro environment. As a result, we have put our valuation on hold and eagerly await updates on the funding front.
An operationally productive quarter
In Q223, OpGen reported total revenues of $736k, down 23.9% from $967k in Q222, which was mainly associated with the one-time sale of Unyvero systems to Menarini in the prior period. OpGen signed a number of new Unyvero contracts, including its initial commercial traction for Ares services and an extended FIND collaboration. If funding becomes available, this could become an additional revenue stream in the second half of the year. The operating loss slightly improved to $5.2m in Q223 (vs $5.3m in Q222), resulting from reduced R&D expenses (down by 38.9% y-o-y) driven by reduced payroll-related expenses and lower clinical activities.
Valuation
Due to the current uncertainty on funding, we have put our estimates and valuation on hold. We intend to reassess as financing updates become available.
Estimates and valuation on hold
Regarding its debt obligations, OpGen has two remaining tranches of €3m and €5m (plus accumulated interest) under European Investment Bank (EIB) debt, due for repayment in June 2023 and June 2024 respectively. The company has signed a standstill agreement with the EIB, following payment of €1m (part of the €3m tranche) in June 2023, and secured a stay on further repayment until November 2023, providing further negotiation time for the restructuring of outstanding payments.
The company closed the second quarter with a cash balance of $3.2m, supported by a $3.5m fund-raise (gross proceeds) though an equity issue in May 2023 (full details of the $3.5m fund-raise are in our prior note). With the current cash balance, the company will not be able to fund its operations beyond September 2023 as per the latest management guidance. Hence, there is a need to raise funds imminently in order to ensure continuity of the business, but raising capital may prove challenging in the current macroeconomic environment.
As we await further updates from management regarding the funding status, we have put our estimates and valuation on hold. We intend to revisit our estimates as we get further updates on funding. All potential opportunities mentioned in the note are subject to OpGen receiving new funding.
Several catalysts at play amid cash deficit
Q223 was an active quarter for OpGen, with several business developments on the commercialization and collaboration fronts. With commercialization in focus, the company made progress in materializing several growth opportunities during the quarter, including a non-exclusive distribution agreement with Fisher Healthcare, an extended FIND collaboration, new Unyvero and ARES contracts and a business development campaign in China (targeting over 40 Chinese in vitro diagnostic (IVD) companies and an identified partnering opportunity to either license or monetize the A30 platform). We note that the lack of adequate funding has overshadowed OpGen’s growth initiatives at the moment. However, if the company is able to secure funds in time, these operational advancements could lead to an improved second half of FY23, with the company generating recurring revenues from the increased base of contracted commercial agreements, along with incremental revenue opportunities from potential new commercial contracts for Unyvero, ARES and Acuitas in the US and research collaborations.
Fisher agreement has potential, pending financing
During the second quarter, OpGen focused on completing the operational set up to initiate the distribution process under its agreement with Fisher Healthcare (more details on the agreement are in our prior note). The company primarily worked on completing vendor set-up on Fisher Healthcare systems, trained its sales teams across the US and developed digital marketing campaigns. As initial progress, both the companies have identified a number (in the hundreds) of high-priority leads (based on Fisher’s CRM system and customer data) and the distribution team has already started approaching them for commercial opportunities in many territories.
During the quarter, the company has signed some new contracts in the US including a global diagnostics corporate client for Unyvero pneumonia and blood culture reference testing, a multi-year contract with a western US-based hospital for Unyvero LRT BAL and a Unyvero UTI lab account and a children’s hospital for Acuitas AMR Gene panel. Additionally, the company received a contract for two Unyvero systems from its existing Acuitas customer, indicating cross-selling opportunities. To leverage this opportunity further, the Ares team is also in discussions with some Acuitas customers to pursue any potential interest in adding ARESiss and AREScloud-based services to the contracts. Given that Fisher has several target accounts and large hospital access as part of its network, it entails a potential growth opportunity, which might accelerate the company’s commercialization progress.
FIND collaboration advances to development stage
In an important development, OpGen took the next step in its R&D collaboration with FIND during the quarter. Following the successful completion of its extended feasibility study in July 2023, OpGen recently announced that Curetis (its German subsidiary) signed an extended R&D collaboration agreement with FIND. As per the revised R&D agreement, the collaboration advances from feasibility assessment to the initial phases of full IVD product development, where the objective is to develop an antimicrobial resistance (AMR) IVD assay on an Unyvero A30 cartridge, along with analytical testing and software development. In terms of preparedness, OpGen received delivery of 10 Unyvero A30 C-Series instruments, assembled by its development partner, DMTPe, in June 2023. This series of Unyvero A30 systems has lower manufacturing costs, suitable for the next phase of the FIND collaboration. The company expects to commence development work towards a first set of deliverables and milestones in Q423.
While the development phase could last for 10 months, it will trigger total payments to OpGen of $0.6m, split in the form of an upfront payment ($200k realized upon signing of agreement) and two milestone payments (expected to be delivered in two upcoming instalments upon delivery of agreed data and development packages). At present, OpGen has received a total of $0.9m under the FIND collaboration and the recent agreement increases the total collaboration value to $1.5m.
We maintain that the collaboration remains a key long-term growth opportunity for the expansion of the Unyvero franchise, with upside opportunity lying (in the long term) in the potential approval, launch and commercialization of its Unyvero A30 RQ system and the required significant investment from FIND. We believe further contract amendments or development phases may occur prior to the completion of an AMR product ready for clinical trials and regulatory submissions in relevant low-to-middle income countries.
In another development, OpGen completed two interim milestones as part of its research project (PREPLEX) in collaboration with InfectoGnostics (a research campus for diagnosis of infectious diseases and pathogens) at Jena University, Germany. The initial joint R&D project, announced in September 2020, aims to develop an AI-based assay for phenotypic carbapenemase resistance in Gram-negative bacteria. If it materializes, this opportunity may complement the company’s development plans given its current focus on building AI models to predict antibiotic susceptibility.
Clinical progress moving along the regulatory pathway
Post reporting encouraging final data from the clinical studies, OpGen filed a de novo application for the Unyvero UTI test panel in April 2023 with the US FDA, seeking marketing authorization. After the FDA's substantive review of the submission, the regulatory agency sought additional information at the end of June, with a response window of 180 days. OpGen expects that it will be able to complete the required additional data analysis and in house wet lab testing within the allocated timeframe and intends to submit a response in Q423. If approved, we anticipate OpGen would launch the UTI panel in the United States in 2024, adding another revenue stream for the business.
Regarding China National Medical Products Administration (NMPA) approval for the Unyvero A50 platform, OpGen is working with BCB (its Chinese distribution partner) to initiate clinical studies for final submission, with clearance expected to take 24–30 months.
Ares Genetics gaining initial commercial traction
In a commercial success, Ares Genetics recently signed an annual genomic surveillance contract with a large US healthcare network to sequence and analyze pathogen isolates on a twice weekly basis. Additionally, some new ARESiss contracts for isolate sequencing and new AREScloud subscriptions for web-based sequence analysis were also gained during the quarter.
Indicating the potential of commercial contracts for Ares services, management indicated that it anticipates annual testing volumes in the range of 1,000–2,000 samples per year under a commercial contract with a health care network, with further upside potential in medium term. One of its new agreements contained a purchase order worth six-figures of revenue in the first year, signifying major revenue potential. Though the company has made initial strides in generating revenue out of its ARES services, we intend to review the revenue potential as we get more updates from management.
Exhibit 1: Financial summary
$'000s |
2021 |
2022 |
||
Year end 31 December |
GAAP |
GAAP |
||
PROFIT & LOSS |
|
|||
Revenue |
|
|
4,306 |
2,607 |
Cost of Sales |
(2,848) |
(3,424) |
||
Gross Profit |
1,458 |
(817) |
||
Sales, General and Administrative Expenses |
(13,649) |
(13,229) |
||
Research and Development Expense |
(10,911) |
(8,173) |
||
EBITDA |
|
|
(20,388) |
(20,576) |
Operating profit (before amort. and excepts.) |
|
|
(23,102) |
(22,219) |
Intangible Amortization |
0 |
0 |
||
Other |
0 |
0 |
||
Exceptionals |
(171) |
(12,348) |
||
Operating Profit |
(23,273) |
(34,567) |
||
Net Interest |
(4,754) |
(3,209) |
||
Other |
(6,735) |
493 |
||
Profit Before Tax (norm) |
|
|
(35,742) |
(25,315) |
Profit Before Tax (reported) |
|
|
(34,762) |
(37,283) |
Tax |
(44) |
0 |
||
Deferred tax |
0 |
0 |
||
Profit After Tax (norm) |
(35,786) |
(25,315) |
||
Profit After Tax (reported) |
(34,806) |
(37,283) |
||
Average Number of Shares Outstanding (m) |
1.8 |
2.4 |
||
EPS - normalized (c) |
|
|
(1,946.77) |
(1,036.81) |
EPS - Reported ($) |
|
|
(22.89) |
(15.27) |
Dividend per share (c) |
0.0 |
0.0 |
||
Gross Margin (%) |
34 |
-31 |
||
EBITDA Margin (%) |
-473 |
-789 |
||
Operating Margin (before GW and except.) (%) |
-537 |
-852 |
||
BALANCE SHEET |
||||
Fixed Assets |
|
|
31,924 |
15,158 |
Intangible Assets |
21,983 |
7,441 |
||
Tangible Assets |
5,917 |
4,920 |
||
Other |
4,024 |
2,796 |
||
Current Assets |
|
|
39,743 |
10,655 |
Stocks |
1,239 |
1,345 |
||
Debtors |
1,172 |
514 |
||
Cash |
36,080 |
7,440 |
||
Other |
1,250 |
1,356 |
||
Current Liabilities |
|
|
19,874 |
10,588 |
Creditors |
1,307 |
421 |
||
Short term borrowings |
14,519 |
7,024 |
||
Current lease liabilities |
460 |
378 |
||
Others |
3,588 |
2,766 |
||
Long Term Liabilities |
|
|
10,533 |
7,646 |
Long term borrowings |
7,176 |
4,851 |
||
Non-current lease liabilities |
2,981 |
2,566 |
||
Other long term liabilities |
375 |
229 |
||
Net Assets |
|
|
41,260 |
7,579 |
CASH FLOW |
||||
Operating Cash Flow |
|
|
(21,479) |
(20,450) |
Net Interest |
0 |
0 |
||
Tax |
0 |
0 |
||
Capex |
(1,984) |
(591) |
||
Acquisitions/disposals |
0 |
0 |
||
Equity Financing |
48,159 |
4,072 |
||
Dividends |
0 |
0 |
||
Other |
(266) |
0 |
||
Net Cash Flow |
24,430 |
(16,968) |
||
Opening net debt/(cash) |
|
|
6,717 |
(14,385) |
HP finance leases initiated |
0 |
0 |
||
Exchange rate movements |
(5) |
(13) |
||
Other |
(3,322) |
(1,838) |
||
Closing net debt/(cash) |
|
|
(14,385) |
4,435 |
Source: Company reports
|
|
Research: Financials
S&U held a cautious approach to new lending in H124, emphasising higher-quality customers and avoiding competition directly on price. Consequently, net receivables were 5% below our expectations in H124. Encouragingly, S&U has experienced a rise in transactions and new customer pipeline in the past two months in the Advantage motor business, but weakening consumer confidence, higher interest rates and paydowns are likely to curtail the usual rate of growth in Aspen for FY24. Despite this, impairments and arrears are below budget, which should provide some resilience to the net interest margin. We have marginally lowered our estimates for FY24 and FY25 but still expect EBITDA growth of 16% and 15%, respectively.