RE: Thermo-Fisher valued $200B+ behind VRCI. Mcap should be £60-100m21 Jan 2026 17:15
B_Positive - feel free to use the actual numbers in your updates.
H1 2025 / Q1+ Q2 = 591 Tutivia™ tests ordered with about 10-15 transplant centres onboarded.
591 tests x $2650 = $1,566,150 (INCORRECT: H1 actual revenue was $1.16m = $1962 average revenue per test).
H1 2025 licencing revenue = $750,000 (CORRECT)
Q3 2025 286 tests ordered, as per investor presentation, with about 10-15 transplant centre onboarded. (Test numbers CORRECT. Centres INCORRECT - there were 21 onboarded at time of results).
286 x $2,650 = $757,900 (Likely INCORRECT based on average revenue per test of $1962 achieved in H1 2025 - likely revenue $560K).
Q4 2025, 20 centres onboarded and let's be conservative and say 300 tests. (INCORRECT. There are now 30 centres onboarded. Company is targeting in the region of 750 tests in Q4 in order to meet its Q4 revenue target of c.$1.5m)
300 x $2,650 = $795,000 revenue (We will find out in due course what was achieved in terms of test numbers and average revenue per test)
H2 2025 licensing revenue, let's be conservative and say $500,000. (INCORRECT. No licencing revenue will come from Thermo in H2)
Combine all of that above and you get = $4.3mil or £3.2m. (H1 revenue was $1.9m/ Q3 likely $560K. Q4 not yet reported. Company is targeting total FY 2025 revenue of $3.95m, comprising $3.2 Tutivia tests and $750K licencing revenue)
Still nothing in the way of a trading update from the team at vrci. SB