Futura Medical

Are these unprecedented results a major opportunity?

Update | 10 December 2019

Share this note

Futura Medical has reported the results of the pivotal Phase III study (FM57) for its lead compound, MED2005. Whilst all doses achieved all primary endpoints against baseline (p<0.001) at 12 weeks, there was no differentiation between any active arms and placebo. The placebo arm consisted of the DermaSys formulation and these results suggest that this proprietary gel has an effect comparable to the active arms at all three glyceryl trinitrate doses (0.2%, 0.4%, and 0.6%). This data is clinically relevant and suggests that DermaSys alone may be effective in treating Erectile Dysfunction (ED). Clearly the data needs to be digested before licensing discussions with possible partners continue. Equally, the commercial opportunity, especially the OTC potential, will need to be assessed. Until we have greater visibility, we suspend our valuation and forecasts; for context our model valued Futura Medical at £127m (62p a share).

Year-end: December 31201720182019E2020E
Sales (£m)
Adj. PBT (£m)(4.8)(7.2)(10.4)-
Net Income (£m)(3.9)(5.9)(8.6)-
Adj. EPS (p)(3.2)(4.5)(4.2)-
Cash (£m)
EBITDA (£m)(4.8)(7.2)(10.4)-
Source: Trinity Delta Note: Adjusted PBT excludes exceptionals. Cash includes short-term investments.
  • What has happened? MED2005 is a fast-acting glyceryl trinitrate (GTN) gel that was evaluated in a pivotal FM57 Phase III study. The trial had three active dose arms (0.2%, 0.4%, and 0.6%) and a DermaSys gel formulation alone arm to act as a placebo. The headline results have shown that all three active arms and the placebo arm showed highly statistically significant improvements (p<0.0001) across all three primary endpoints (IIEF-EF, SEP2 and SEP3). However, there was no differentiation between any active arm and placebo. The effect was consistent across the three patient groups of Mild-, Moderate-, and Severe-ED. Similar outcomes were seen for the secondary endpoints such as efficacy, speed of onset, and duration of action.
  • What does this mean? The data appears to show that the action of the proprietary DermaSys formulation alone has an effect comparable to all the GTN active doses studied. The results are clinically significant (FM57 was a 1,000 patient study) and Futura Medical has now filed patents to protect this use. Interestingly, this opens the path to apply for market authorisation, in both the US and Europe, using the simpler medical device routes. Some small studies may be required but these will be simpler than the previously proposed confirmatory Phase III study (FM59).
  • What are the next steps? These remarkable results have created understandable uncertainty and until we have greater visibility, we are obliged to suspend our valuation and forecasts (beyond FY19). There are clear opportunities, not least in terms of patent life and market opportunities, but equally there are potential unknowns that may unexpectedly crop up to dampen our enthusiasm. For context, our last published current valuation was £127m (equivalent to 62p/share).


10 December 2019

Market Cap£59.3m
Enterprise Value£52.7m
Shares in issue205m
12 month range5.65-49.2p
Free float70.4%
ExchangeAIM London
Company CodeFUM.L
Corporate clientYes

Company description

Futura Medical is an R&D driven small pharma company, with a novel DermaSys transdermal delivery platform. The lead programme, MED2005, is a topically applied gel that is in Phase III trials for erectile dysfunction (ED). A pain relief gel, TPR100, is awaiting UK approval.


Lala Gregorek
+44 (0) 20 3637 5043

Mick Cooper PhD
+44 (0) 20 3637 5042

Franc Gregori
+44 (0) 20 3637 5041

Exhibit 1: Summary of historic financials and our previous estimates
Source: Company, Trinity Delta Note: Adjusted numbers exclude exceptionals. The funding requirement is shown as short-term debt in FY20e, until transaction type, source and size are confirmed.


Trinity Delta Research Limited (“TDRL”; firm reference number: 725161), which trades as Trinity Delta, is an appointed representative of Equity Development Limited (“ED”). The contents of this report, which has been prepared by and is the sole responsibility of TDRL, have been reviewed, but not independently verified, by ED which is authorised and regulated by the FCA, and whose reference number is 185325.

ED is acting for TDRL and not for any other person and will not be responsible for providing the protections provided to clients of TDRL nor for advising any other person in connection with the contents of this report and, except to the extent required by applicable law, including the rules of the FCA, owes no duty of care to any other such person. No reliance may be placed on ED for advice or recommendations with respect to the contents of this report and, to the extent it may do so under applicable law, ED makes no representation or warranty to the persons reading this report with regards to the information contained in it.

In the preparation of this report TDRL has used publically available sources and taken reasonable efforts to ensure that the facts stated herein are clear, fair and not misleading, but make no guarantee or warranty as to the accuracy or completeness of the information or opinions contained herein, nor to provide updates should fresh information become available or opinions change.

Any person who is not a relevant person under section of Section 21(2) of the Financial Services & Markets Act 2000 of the United Kingdom should not act or rely on this document or any of its contents. Research on its client companies produced by TDRL is normally commissioned and paid for by those companies themselves (‘issuer financed research’) and as such is not deemed to be independent, as defined by the FCA, but is ‘objective’ in that the authors are stating their own opinions. The report should be considered a marketing communication for purposes of the FCA rules. It has not been prepared in accordance with legal requirements designed to promote the independence of investment research and it is not subject to any prohibition on dealing ahead of the dissemination of investment research. TDRL does not hold any positions in any of the companies mentioned in the report, although directors, employees or consultants of TDRL may hold positions in the companies mentioned. TDRL does impose restrictions on personal dealings. TDRL might also provide services to companies mentioned or solicit business from them.

This report is being provided to relevant persons to provide background information about the subject matter of the note. This document does not constitute, nor form part of, and should not be construed as, any offer for sale or purchase of (or solicitation of, or invitation to make any offer to buy or sell) any Securities (which may rise and fall in value). Nor shall it, or any part of it, form the basis of, or be relied on in connection with, any contract or commitment whatsoever. The information that we provide is not intended to be, and should not in any manner whatsoever be, construed as personalised advice. Self-certification by investors can be completed free of charge at www.fisma.org. TDRL, its affiliates, officers, directors and employees, and ED will not be liable for any loss or damage arising from any use of this document, to the maximum extent that the law permits.

Copyright 2019 Trinity Delta Research Limited. All rights reserved.