CTRVPOTCPharmaceutical PreparationsUS GAAP · USD

Hepion Pharmaceuticals, Inc.

Hepion Pharmaceuticals, Inc. is a U.S.-based biopharmaceutical company that has historically focused on developing drug candidates and, more recently, has expanded into in-licensed diagnostic tests. The company has no approved commercial pharmaceutical products and is still in a development-stage, capital-dependent profile, with operations funded primarily through equity, warrants, and other financing instruments.

Operating profit (EBIT)-4.2m USD
+78.5 %y/y
Net income-8.3m USD
+37.3 %y/y
Free cash flow-3.3m USD
+82.1 %y/y

Fiscal year 2025 · change from previous year

Development 2020–2025

-50-40-30-20-100m USD2020: 0.00 m USD2020: EBIT -20 m USD20202021: 0.00 m USD2021: EBIT -30 m USD20212022: 0.00 m USD2022: EBIT -45 m USD20222023: 0.00 m USD2023: EBIT -48 m USD20232024: EBIT -19 m USD20242025: EBIT -4.2 m USD2025-4.2
RevenueOperating profit (EBIT)

Business

Share of revenue
Clinical-stage pharmaceutical programs0 %

Research, preclinical work, and clinical development of drug candidates and related technologies.

In-licensed diagnostics100 %

Diagnostic tests licensed from New Day Diagnostics, including celiac, respiratory multiplex, H. pylori, and HCC tests.

Regulatory and commercialization rights0 %

Rights to sell CE-marked diagnostic products in Europe and pursue regulatory, sales, and reimbursement milestones.

Customers

Hepion’s historical customer base is not a traditional recurring buyer base because the company has not generated operating revenue from its pharmaceutical programs. Its near-term commercial opportunity is tied to European buyers of CE-marked diagnostic tests, including healthcare providers, laboratories, and distributors, while future pharmaceutical customers would be patients and prescribers if a product is approved.

European diagnostic buyers

Hospitals, labs, and distributors that can purchase CE-marked celiac, respiratory multiplex, and H. pylori tests for immediate sale in Europe.

Healthcare providers and labs

Clinical end users that would adopt the tests based on workflow fit, turnaround time, and disease screening needs.

Payers and reimbursement bodies

Organizations that affect pricing, reimbursement, and scale-up of diagnostic sales in target markets.

Future pharmaceutical prescribers and patients

Potential end users of any approved drug candidate from Hepion’s development pipeline.

Strategy

Hepion’s strategy has shifted from a pure drug-development model toward strategic alternatives and in-licensed diagnostics that can be commercialized sooner. Management is focused on preserving liquidity, reducing burn, and creating a path to revenue through CE-marked products while still retaining optionality around future development assets.

Launch and monetize licensed diagnostics in EuropeShort term

These products are the only disclosed near-term revenue opportunity and can generate sales before any drug approval.

Secure additional financingShort term

The company has no operating revenue and must fund ongoing development, licensing, and commercialization activities.

Reduce operating burnShort term

Lower cash usage extends runway and supports execution while the company transitions its business model.

Retain strategic optionalityMedium term

Management continues to evaluate acquisitions, licensing, and other alternatives to rebuild the pipeline.

Geography

Hepion is headquartered in the United States, but its disclosed near-term commercialization opportunity is in Europe because three licensed diagnostic products have CE marks and are eligible for sale there. The company currently has no commercial products approved for sale in the U.S., so geography matters mainly through regulatory access, reimbursement, and the ability to build a European sales channel.

Risks

Hepion remains a high-risk, development-stage company with no approved commercial products and a history of operating losses. Its ability to continue depends on raising capital, successfully commercializing licensed diagnostics, and navigating regulatory and reimbursement hurdles in Europe and beyond.

Sorted by severity
LowMediumHighLowMediumHighImpact →Likelihood →Going-concern and liquidity risk1Regulatory approval and compliance risk2Commercialization and reimbursement risk3Dilution risk from capital raises4Development failure risk5
Impact is the risk’s severity and likelihood how probable it is over the next few years, both assessed from the company’s reports. Numbers match the list.
  1. Going-concern and liquidity riskImpact: CriticalLikelihood: High

    The company has no approved products and expects continued losses, so it may need additional capital to operate.

    Exposure: All operations

  2. Regulatory approval and compliance riskImpact: HighLikelihood: High

    Commercialization depends on meeting FDA and foreign regulatory requirements, and approvals can be delayed, limited, or withdrawn.

    Exposure: Drug candidates and diagnostics

  3. Commercialization and reimbursement riskImpact: HighLikelihood: High

    Even CE-marked products may not generate meaningful revenue if adoption, pricing, or reimbursement is weak.

    Exposure: European diagnostics

  4. Dilution risk from capital raisesImpact: HighLikelihood: High

    Funding has come from equity, warrants, and preferred stock, which can dilute existing shareholders.

    Exposure: Capital structure

  5. Development failure riskImpact: HighLikelihood: High

    Pharmaceutical candidates can fail in preclinical or clinical testing or prove unsafe or ineffective.

    Exposure: Pipeline assets

Accounting

Judgemental items
Fair value of derivative financial instruments

Warrants and other embedded features are remeasured, creating non-cash gains or losses that can dominate earnings.

Impact: Reported net loss can change materially period to period.

Contingent consideration

Milestone-based obligations tied to licensing or acquisitions require valuation estimates and periodic remeasurement.

Impact: Can increase liabilities and create volatility in other income/expense.

Asset impairment

Development assets may be written down if expected future benefits decline or programs are discontinued.

Impact: Can reduce asset values and increase operating loss.

Equity-linked financing accounting

Preferred stock, warrants, and pre-funded warrants affect share count, APIC, and dilution analysis.

Impact: Important for per-share metrics and capital structure interpretation.

Publicly listed companies with a comparable business focus.

Last updated: 24/09/2026

Hepion Pharmaceuticals, Inc. (OTC) – Pharmaceutical Preparations | Financial Analysis – Clarifo