2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $0 | $0 | $0 | $0 | $0 |
Cost of Revenue | $907K | $2K | $4K | $5K | $0 |
Gross Profit | -$907K | -$2K | -$4K | -$5K | $0 |
Gross Profit % | 0% | 0% | 0% | 0% | 0% |
R&D Expenses | $11M | $20M | $17M | $13M | $6.2M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$52M | -$93M | -$40M | -$30M | -$25M |
Dep. & Amort. | $2K | $2K | $4K | $5K | $5K |
Def. Tax | $5.7M | -$1.8M | $0 | $0 | $0 |
Stock Comp. | $730K | $7.8M | $3.6M | $387K | $486K |
Chg. in WC | $3.5M | -$4.9M | $699K | $5.2M | $5.3M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.9M | $28M | $20M | $4.6M | $1.4M |
ST Investments | $6M | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.9M | $28M | $20M | $4.6M | $1.4M |
Receivables | $831K | $0 | $0 | $6K | $0 |
Inventory | $214K | $0 | -$7K | $0 | $0 |
NRx Pharmaceuticals is transitioning from a research-focused biotech company to a healthcare company with potential revenue and profitability by the end of 2025, supported by two operating entities: NeuroRx (drug development) and Hope Therapeutics (clinical care delivery).
The company is advancing two key drug candidates: NRx100 (preservative-free intravenous ketamine) and NRx101 (oral combination for bipolar depression), with planned NDA filings and potential FDA approvals in 2025. NRx100 has a potential market value of $300M in milestones and double-digit royalties.
Hope Therapeutics is acquiring profitable interventional psychiatry clinics, targeting 15-20 facilities in Florida by 2025, with a focus on comprehensive mental health care. The clinics are expected to generate significant revenue growth and EBITDA margins of around 30%.
Financially, NRx reduced its operating loss by 33.5% in 2024, with R&D expenses down 53.6%. The company has $1.4M in cash as of year-end 2024 and anticipates sufficient resources to support operations through 2025, aided by recent financings totaling $20M.
NRx plans to spin out Hope Therapeutics as a separate entity, benefiting NRx shareholders, while continuing to focus on its core mission of treating suicidality, depression, and PTSD.