NexImmune, Inc.

NASDAQ

NEXI

Stock

Yield per half year: -99.91%
Dividend yield: 0%
Sector: Healthcare

Reporting NexImmune, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $				0.0137	0.0018	0.000918		0.0055	-59.38
Чистая прибыль, млрд $	-0.0128	-0.0203	-0.0316	-0.0517	0.5142	-0.0323	-0.0323	0.0757	9.73
EV, млрд $	-0.000426	-0.0091	0.0141	-0.0267	-0.0278	-0.000804	-0.000846	-0.0101	-38.45
EBIT, млрд $	-0.0132	-0.0209	-0.0279	-0.0533	-0.0631	-0.0292	-0.0292	-0.0389	6.92
EBITDA, млрд $	-0.013	-0.0204	-0.0271	-0.0524	-0.0616	-0.0282	-0.0282	-0.0379	6.69
OIBDA, млрд $		-0.021	-0.0233	-0.0539	-0.6389	-0.025		-0.1524	3.55
Баланс стоимость, млрд $	0.0108	0.0106	-0.0158	0.0838	0.0323	0.0035	0.0035	0.0229	-19.88
FCF, млрд $	-0.0121	-0.0207	-0.0273	-0.0481	-0.0524	-0.0315	-0.0315	-0.0360	8.76
Операционный денежный поток, млрд $	-0.0111	-0.0194	-0.0264	-0.0458	-0.0512	-0.0314	-0.0314	-0.0348	10.11
Операционная прибыль, млрд $	-0.0132	-0.0209	-0.0279	-0.0533	-0.0631	-0.0292	-0.0292	-0.0389	6.92
Операционные расходы, млрд $	0.0132	0.0209	0.0279	0.0533	0.0631	0.0282	0.0282	0.0387	6.17
CAPEX, млрд $	0.000938	0.0012	0.000865	0.0024	0.0013	0.0000	0.0000	0.0013	6.75

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд $	0.0122	0.0088	0.0027	0.0023	0.0011	0.000521	0.000438	0.000359	0.00026	0.0026			0.0008	37.92
Выручка, млрд $											0.0021		0.0021	0.00
Чистая прибыль, млрд $			-0.015	-0.0158	-0.0146	-0.0163	0.2508	-0.0076	-0.0099	-0.0054	-0.0031	-0.0023	-0.0057	-21.26
EV, млрд $					-0.0276	0.1099	-0.0109	-0.0082	-0.0031		0.0026	0.0014	-0.0036	-166.33
EBIT, млрд $		-0.0155	-0.0151	-0.0159	-0.0149	-0.0172	-0.0098	-0.0078	-0.0079		-0.0028	-0.0027	-0.0062	-22.73
EBITDA, млрд $		-0.0153	-0.0148	-0.0156	-0.0145	-0.0166	-0.0096	-0.0075	-0.0076		-0.0026	-0.0027	-0.0060	-22.41
OIBDA, млрд $								-0.0075	-0.0078		-0.0023	-0.0038	-0.0053	-15.63
Баланс стоимость, млрд $			0.0704	0.0559	0.0477	0.0323	0.0236	0.017	0.0083	0.0035	0.003	0.000921	0.0065	-44.18
FCF, млрд $			-0.0168	-0.0118	-0.0124	-0.0113	-0.0123	-0.006	-0.0073	-0.0058	-0.0024	-0.0021	-0.0047	-18.94
Операционный денежный поток, млрд $			-0.0165	-0.0117	-0.0119	-0.0111	-0.0123	-0.006	-0.0073	-0.0058	-0.0024	-0.0021	-0.0047	-18.94
Операционная прибыль, млрд $			-0.0151	-0.0159	-0.0149	-0.0172	-0.0098	-0.0078	-0.01	-0.0047	-0.0028	-0.0035	-0.0058	-14.81
Операционные расходы, млрд $			0.0151	0.0159	0.0149	0.0172	0.0098	0.0078	0.01	0.0047	0.0026	0.0035	0.0057	-14.81
CAPEX, млрд $	0.0002	0.000516	0.000344	0.000124	0.000563	0.000224	0.0000	0	0		0.0487		0.0100	169.27

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $	0.000426	0.0091	0.005	0.0303	0.0346	0.0032	0.0032	0.0164	-18.86
Short Term Investments $	0.0116	0.001		0.0515		0.0014	0.0014	0.0164	-41.06
Total Receivables $	0.0001	0			0.0001			0.0001	0.00
Total Current Assets $	0.0123	0.011	0.0084	0.0863	0.0374	0.0054	0.0054	0.0297	-13.26
Чистые активы, млрд $	0.0017	0.0026	0.0029	0.0044	0.0054			0.0034	26.01
Активы, млрд $	0.0141	0.0137	0.0113	0.091	0.0431	0.0086	0.0086	0.0335	-8.89
Short Term Debt $			0.0191		0.000599	0.0001	0.0001	0.0066	-82.64
Задолженность, млрд $	0.0033	0.0031	0.0271	0.0073	0.0108	0.0051	0.0051	0.0107	10.47
Чистый долг, млрд $	-0.000426	-0.0091	0.0141	-0.0303	-0.0336	-0.0031	-0.0031	-0.0124	-19.38
Долг, млрд $		0.0536	0.0191		0.001	0.0001	0.0001	0.0185	-79.22
Interest income $	0.000272	0.000247	0.0000	0.0001	0.000664	0.000973		0.0005	29.04
Расходы на обслуживание долга $		0	0.0017	0.000905	0.5767			0.1931	597.43
Чист. проц. доходы, млрд $	0.000272	0.000247	0.0000	0.0001	0.000664	0.000973	0.000973	0.0005	29.04
Амортизация, млрд $	0.000205	0.000436	0.00073	0.000861	0.0015	0.001	0.001	0.0009	18.06
Себестоимость, млрд $		0.000436	0.000619	0.00087	0.0015	0.001	0.001	0.0009	18.06
Товарно материальные запасы $		0.0001			0.0000			0.0001	0.00

	2019Q4	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд $								0.0245	0.0406	0.0459	0.0346	0.0223	0.0163	0.009	0.0032	0.0045	0.0024	0.0071	-31.83
Short Term Investments $	0.001		1.01		0.039	0.056	0.0515	0.0405	0.0125						0.0014	0.0014		0.0215	-51.37
Total Receivables $	0				0.0001	0.0015					0.0001	0.0001	0.0001	0.0000				0.0004	0.00
Total Current Assets $								0.0719	0.0596	0.052	0.0374	0.0254	0.0185	0.0103	0.0054	0.006	0.0031	0.0087	-30.04
Чистые активы, млрд $				0.0036	0.0041	0.0043	0.0044	0.0058	0.0059	0.0056	0.0054	0.0051	0.0047					0.0053	-4.45
Активы, млрд $								0.0783	0.0657	0.0577	0.0431	0.0307	0.0235	0.0146	0.0086	0.009	0.0059	0.0123	-24.15
Short Term Debt $			0.0191		0.000844			0.000586	0.00059	0.000595	0.000599	0.000588	0.000545	0.000502		0.0001		0.0005	-30.09
Long Term Debt $		0.000844																0.0008	0.00
Задолженность, млрд $								0.0079	0.0098	0.01	0.0108	0.0071	0.0065	0.0063	0.0051	0.006	0.0049	0.0058	-5.49
Чистый долг, млрд $							-0.0303	-0.0231	-0.0394	-0.0447	-0.0336	-0.0214	-0.0155	-0.0084		-0.0045	-0.0024	-0.0104	-35.44
Долг, млрд $		0.0106								0.0012	0.001	0.000888	0.000749	0.000605		0.0001		0.0007	-36.90
Interest income $						0.0000	0.0000	0.0000	0.0001	0.000227	0.00032	0.000275	0.000223	0.000155	0.0000			0.0002	-7.35
Расходы на обслуживание долга $				0.000904	0	0	0.9062	0.0000	0.0001	0.000227	0.000577	0.2603				0.2603		0.1043	382.05
Чист. проц. доходы, млрд $								0.0000	0.0001	0.000227	0.00032	0.000275	0.000223	0.000155	0.0000	0.0000	0.0000	0.0002	-7.35
Амортизация, млрд $							0.000243	0.000257	0.000308	0.000388	0.000618	0.000264	0.000267	0.000266		0.000115	0.0001	0.0002	-17.65
Себестоимость, млрд $									0.000397	0.000326	0.000423	0.000395	0.0004	0.000266		0.000115		0.0003	-22.93
Товарно материальные запасы $											0.0023	0.0027	0.0018	0.0000				0.0023	-7.85

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-1.31	-39.26	-40.01	-64.09	534.29	-30.82			-30.82	72.02	-4.73
Цена акции ао				14.97	6.08	2.22	0.1151	0.0001	0.0001	4.68	-90.78
Число акций ао, млн	9.77	0.5171	0.7907	0.8074	0.9624	1.05			1.05	0.8255	15.22
FCF/акцию	-1.23	-39.96	-34.49	-59.61	-54.5	-30			-29.99	-43.7120	-5.57

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS			-0.66	-0.69	-0.5982	-0.6253	240.4	-7.25	-9.4	-5.03	-2.46	-1.69			-5.1660	-25.27
Цена акции ао			2.94	2.48	1.17	0.499	0.4201	0.3446	0.2483	2.41			0.0001	0.0001	0.6006	-80.39
Число акций ао, млн	0.9084	0.9132	0.9135	0.9149	0.9764	1.04	1.04	1.04	1.05	1.07					1.05	0.57
FCF/акцию			-18.41	-12.95	-0.5092	-0.4349	-11.82	-5.78	-6.95	-5.47	-1.93	-1.5			-4.3260	-23.65

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-118.72	-189.53	1230.36	-152.18	886.06	-180.64			-921.57	17.60	318.81	-0.96
ROA, %	-90.75	-145.73	-252.92	-101.13	766.91	-125.24			-376.36	5.71	28.38	-2.99
ROIC, %			-929.43							17.65	-929.4300	0.00
ROS, %						0	0	0	0	13.36
ROCE, %	-118.88	-195.32	177.11	-63.54	-192.76	-831.76		-831.76	-831.76	29.73	-348.5420	-236.25
Ebit margin, %								0	0	18.53
Рентаб EBITDA, %								0	0	26.10
Operation Margin, %						0	0	0	0	16.64
Доходность FCF, %				-352.15	-2854.35	-3430.46					-2212.3200	113.57

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %			-21.3	-28.28	-20.68	-28.13	548.56	-21.62	-39.08	-32.12	-29.28	-39.28			17.60	-32.2760	12.68
ROA, %			-19.14	-24.05	-23.68	-32.4	680.29	-27.95	-51.82	-46.28	-35	-31.33			5.71	-38.4760	2.31
ROS, %											-145.12				13.36	-145.1200	0.00
ROCE, %				-28.51	-22.87	-33.04	-24.34	-25.5	-38.41		-32.99	-62.94	-831.76	-831.76	29.73	-359.5720	84.97
Ebit margin, %											-130.03				18.53	-130.0300	0.00
Рентаб EBITDA, %											-124.62				26.10	-124.6200	0.00
Чистая рентаб, %											-145.12				13.36	-145.1200	0.00
Operation Margin, %											-130.04				16.64	-130.0400	0.00
Доходность FCF, %	-80.23	-136.21	-626.93	-522.9	-1085.45	-2180.29	-2812.89	-1678.89	-2800.19	-226.58						-1939.7680	-36.42

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				-0.2642	0.0114	-0.0284				69.28	-0.0937	-52.45
P/BV				0.0435	0.181	0.6638			0.6519	8.88	0.2961	148.04
P/FCF				-0.284	-0.035	0	0	0	0	8.97	-0.1595	-64.89
E/P				-3.79	279.84	-35.25	0	0	0	0.03	80.27	110.30
EV/EBIT		-2.13	-0.5078	0.492	0.4402	0.0275	0.029	0.029	0.029	88.62	0.2035	-43.23
EV/EBITDA	0.0327	0.4464	-0.5194	0.5093	0.4509	0.0285			0.03	53.93	0.1831	-42.32
EV/S						0	0	0	0	8.39
EV/FCF		-2.15	-0.5166	0.5445	0.5295	0.0255	0.0269	0.0269	0.0269	21.66	0.2307	-45.20
Debt/EBITDA		-2.62	-0.7049		-0.0166	-0.0024	-0.0024	-0.0024	-0.0024	2.61	-0.1457	-67.91
Netdebt/Ebitda	0.0327	-2.18	-0.5194	0.5788	0.5458	0.1113	0.1113	0.1113	0.1113	0.49	0.2917	-28.09
Debt/Ratio		3.91	1.69		0.0238	0.008	0.008	0.008	0.008	0.24	0.3476	-65.72
Debt/Equity		5.05	-1.21		0.0317	0.0196	0	1.45	1.45	2.82	1.07	-22.09
Debt/Net Income		-2.64	-0.6042		0.002	-0.0021	-0.0021	-0.0021	-0.0021	10.75	-0.1217	-67.77
PEG								0	0	-67.62
Бета						-3.29	-7.24	-3.27	-3.27	-0.68	-4.6000	-0.20
Индекс Альтмана						0	-13.12	-13.12	-13.12	12.59	-13.1200	0.00

	2020Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E		-0.832	-0.5653	-0.1789	-0.1434	-0.0784	-0.0319	0.0482	-0.0475	-0.0264	-0.4804						69.28	-0.1076	72.01
P/BV				0.0381	0.0406	0.3581	4.44	0.4457	0.4295	0.6411	0.6745	2.4	4.2				8.88	1.67	57.78
P/S												3.36					8.07	3.36	0.00
P/FCF		-1.25	-0.7341	-0.1595	-0.1912	-0.0921	-0.0459	-0.0356	-0.0596	-0.0357	-0.4413						8.97	-0.1236	57.25
E/P		-1.2	-1.77	-5.59	-6.97	-12.75	-31.35	572.22	-21.05	-37.88	-2.08						0.03	95.97	-41.87
EV/EBIT									1.06	0.3934		-0.9582	-0.5279		0.029	0.029	88.62	-0.2069	-40.64
EV/EBITDA						0.459	-1.79	0.194	0.1708	0.0751		-0.1509	-0.1115				53.93	0.0355	-189.51
EV/S												1.25					8.39	1.25	0.00
EV/FCF									1.36	0.4261		-1.09	-0.6953		0.0269	0.0269	21.66	-0.2611	-42.45
Debt/EBITDA	-1.41								-0.0997	-0.0793		-0.026			-0.0024	-0.0024	2.61	-0.0420	-52.54
Netdebt/Ebitda					2.52	3.09	2.02	2.24	2.07	1.1		1.69	0.9132		0.1113	0.1113	0.49	0.7852	-36.76
Debt/Ratio	1.58								0.0319	0.0415		0.0077			0.008	0.008	0.24	0.0194	-24.17
Debt/Equity	-1.15								0.0441	0.0733		0.0232			1.45	1.45	2.82	0.6081	101.09
Debt/Net Income	-1.23								-0.099	-0.0614		-0.0224			-0.0021	-0.0021	10.75	-0.0374	-53.73
Бета														8.82	-3.27		-0.68	2.78	-160.89
Индекс Альтмана														-13.12	-13.12	-13.12	12.59	-13.1200	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2020	2021	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.000378	0.000378			0.0004	0.00
Дивиденд			0
Див доход, ао, %			0	1.71
Дивиденды / прибыль, %	-1.19	-0.7297		155.02	-0.9598	-21.69

	2021Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.000378		0.0004	0.00
Дивиденды / прибыль, %	-2.43	155.02	-2.4300	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	22	22	0.00

	CAGR 5

	CAGR 5