image
Healthcare - Biotechnology - NASDAQ - US
$ 0.06
-15.5 %
$ 1.01 M
Market Cap
-0.01
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NRXPW stock under the worst case scenario is HIDDEN Compared to the current market price of 0.06 USD, NRx Pharmaceuticals, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NRXPW stock under the base case scenario is HIDDEN Compared to the current market price of 0.06 USD, NRx Pharmaceuticals, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NRXPW stock under the best case scenario is HIDDEN Compared to the current market price of 0.06 USD, NRx Pharmaceuticals, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NRXPW

image
$0.5$0.5$0.4$0.4$0.4$0.4$0.3$0.3$0.3$0.3$0.2$0.2$0.2$0.2$0.1$0.1$0.1$0.1$0.0$0.0Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25
FINANCIALS
0 REVENUE
0.00%
-18.5 M OPERATING INCOME
32.93%
-25.1 M NET INCOME
16.66%
-10.6 M OPERATING CASH FLOW
50.88%
0 INVESTING CASH FLOW
100.00%
7.48 M FINANCING CASH FLOW
20.71%
0 REVENUE
0.00%
-2.43 M OPERATING INCOME
19.52%
-9.08 M NET INCOME
-459.33%
-2.1 M OPERATING CASH FLOW
-5.06%
0 INVESTING CASH FLOW
0.00%
1.9 M FINANCING CASH FLOW
-7.74%
Balance Sheet NRx Pharmaceuticals, Inc.
image
Current Assets 3.3 M
Cash & Short-Term Investments 1.44 M
Receivables 0
Other Current Assets 1.86 M
Non-Current Assets 349 K
Long-Term Investments 0
PP&E 0
Other Non-Current Assets 349 K
39.52 %50.92 %9.56 %Total Assets$3.7m
Current Liabilities 21.9 M
Accounts Payable 4.13 M
Short-Term Debt 1.57 M
Other Current Liabilities 16.2 M
Non-Current Liabilities 5.01 M
Long-Term Debt 5.01 M
Other Non-Current Liabilities 0
15.37 %5.83 %60.16 %18.65 %Total Liabilities$26.9m
EFFICIENCY
Earnings Waterfall NRx Pharmaceuticals, Inc.
image
Revenue 0
Cost Of Revenue 0
Gross Profit 0
Operating Expenses 19.7 M
Operating Income -18.5 M
Other Expenses 6.62 M
Net Income -25.1 M
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)000(20m)(19m)(7m)(25m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
0.00% GROSS MARGIN
0.00%
0.00% OPERATING MARGIN
0.00%
0.00% NET MARGIN
0.00%
108.19% ROE
108.19%
-688.20% ROA
-688.20%
111.15% ROIC
111.15%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NRx Pharmaceuticals, Inc.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)(40m)(40m)2018201820192019202020202021202120222022202320232024202420252025
Net Income -25.1 M
Depreciation & Amortization 5 K
Capital Expenditures 0
Stock-Based Compensation 486 K
Change in Working Capital 5.29 M
Others 19.2 M
Free Cash Flow -10.6 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NRx Pharmaceuticals, Inc.
image
NRXPW has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership NRx Pharmaceuticals, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

NRx Pharmaceuticals, Inc. NRXPW

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 1.01 M
Dividend Yield 0.00%
Description NRX Pharmaceuticals, Inc., a clinical-stage pharmaceutical company, develops novel therapeutics for the treatment of central nervous system disorders and life-threatening pulmonary diseases. Its products include ZYESAMI, an investigational drug that has completed a Phase IIb/III clinical study for COVID-19 related respiratory failure; and NRX-100 and NRX-101 oral therapeutics for the treatment of bipolar depression in patients with acute suicidal behavior/ideation and sub-acute suicidal ideation and behavior. The company was founded in 2015 and is based in Wilmington, Delaware.
Contact 1201 Orange Street, Wilmington, DE, 19801 https://www.nrxpharma.com
IPO Date Dec. 1, 2017
Employees None
Officers Suzanne Messere Investor Relations Mr. Matthew Patrick Duffy Chief Business Officer & Co-Chief Executive Officer of Hope Therapeutics Dr. Jonathan C. Javitt M.D., M.P.H. Co-Founder, Chief Scientist Officer, Chairman & Interim Chief Executive Officer Mr. Michael S. Abrams Chief Financial Officer Dr. Philip T. Lavin Ph.D. Chief Methodologist Mr. Richard Clavano Narido Treasurer Dr. Riccardo Panicucci Ph.D. Chief Manufacturing & Technology Officer