| KPI | [USD m] | FY 2025 | Q2 2026 E | Q3 2026 E | Q4 2026 E | FY 2026 E | FY 2027 E | FY 2028 E |
|---|---|---|---|---|---|---|---|---|
| Revuforj Net Revenue | Number of Estimates | 12 | 12 | 12 | 12 | 12 | 12 | |
| Revuforj Net Revenue | Highest | 65.9 | 76.3 | 93.8 | 283.7 | 455.0 | 620.8 | |
| Revuforj Net Revenue | Consensus (Mean) | 124.8 | 59.3 | 67.9 | 78.7 | 254.8 | 365.5 | 505.3 |
| Revuforj Net Revenue | Median | 58.8 | 66.8 | 77.1 | 250.8 | 347.9 | 496.9 | |
| Revuforj Net Revenue | Lowest | 54.0 | 59.1 | 63.0 | 225.0 | 320.0 | 426.0 | |
| Niktimvo Collaboration Revenue | Number of Estimates | 12 | 12 | 12 | 12 | 12 | 12 | |
| Niktimvo Collaboration Revenue | Highest | 23.2 | 28.1 | 33.6 | 101.2 | 190.5 | 196.0 | |
| Niktimvo Collaboration Revenue | Consensus (Mean) | 42.4 | 20.0 | 23.1 | 25.7 | 85.3 | 117.4 | 135.2 |
| Niktimvo Collaboration Revenue | Median | 19.6 | 23.1 | 26.0 | 86.7 | 114.9 | 121.3 | |
| Niktimvo Collaboration Revenue | Lowest | 18.0 | 19.0 | 12.5 | 70.7 | 85.6 | 92.5 | |
| Total Revenue | Number of Estimates | 12 | 12 | 12 | 12 | 12 | 12 | |
| Total Revenue | Highest | 88.4 | 101.8 | 124.2 | 379.3 | 643.8 | 847.4 | |
| Total Revenue | Consensus (Mean) | 172.4 | 79.3 | 91.0 | 107.1 | 342.6 | 501.6 | 662.0 |
| Total Revenue | Median | 78.9 | 90.0 | 109.5 | 341.1 | 477.2 | 662.0 | |
| Total Revenue | Lowest | 72.0 | 78.1 | 83.5 | 298.5 | 405.6 | 522.5 | |
| Total Operating Expenses | Number of Estimates | 12 | 12 | 12 | 12 | 12 | 12 | |
| Total Operating Expenses | Highest | 132.6 | 133.1 | 151.3 | 498.4 | 570.5 | 734.8 | |
| Total Operating Expenses | Consensus (Mean) | 445.4 | 113.7 | 119.5 | 133.3 | 465.2 | 509.3 | 548.4 |
| Total Operating Expenses | Median | 112.5 | 117.7 | 132.1 | 459.8 | 512.8 | 538.9 | |
| Total Operating Expenses | Lowest | 104.4 | 110.1 | 116.2 | 429.8 | 444.4 | 414.1 |
This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.
