Introducing electroCore $ECOR

Thank You to Saul, the Moderators and to everyone on this board for all you do.

(Oversimplified) Baseline / background information

  • The vagus nerve is the main nerve(s) of your parasympathetic nervous system.
  • " Parasympathetic" = nerves you cannot consciously control; examples include digestion, heart rate and immune system.
  • The only “FDA Approved” treatments involving Vagus Nerve Stimulation (“VNS”) are “invasive” (implanted) devices that send electrical impulses to the vagus nerve to treat epilepsy and depression, and to aid in recovery of hand/arm functionality for stroke patients.

NOTE: The vagus nerve does have a role in muscle control, but there is some nuance and complexity in the subject, and in any case it’s not really relevant to this thesis.

Thesis in a nutshell

  • Current “FDA Cleared” use of their device(s) is for the prevention and treatment of “primary headache” (including migraine, cluster headache and hemicrania ) in adults and adolescents.
  • First “FDA Cleared” NON-invasive VNS (“nVNS”) treatment
  • Variety of products, price points and business models (income streams) relevant to a variety of different end users.
  • Potential to expand into adjacent indications (more revenue streams)
  • The only nVNS provider that has established inroads into the VA system
  • They basically have a single device; it’s a hand-held device; it is held in a particular placement on the neck and activated. When activated, it emits an electrical pulse that accesses and stimulates the vagus nerve.
  • There are three versions of the same basic device; each version accommodates a different business model.

(NOTE: “FDA Cleared” is not the same thing as “FDA Approved”; for now I don’t regard that as relevant to this thesis).

Revenue (Millions)

Rev$M Q1 Q2 Q3 Q4
2021 1.20 1.27 1.49 1.49
2022 1.90 2.16 1.99 2.56
2023 2.78 3.55 4.51 5.19
2024 5.44 6.14 6.55 TBD

YOY%

Q1 Q2 Q3 Q4
2021 64 68 37 60
2022 57 69 32 71
2023 46 64 128 102
2024 95 72 43 TBD

Inside Ownership: 22%
CEO ownership: 2.7%

NOTE: Founder and Board Member, JP Errico was CEO at some point; later it was Frank Amato and now the CEO is Daniel S. Goldberger

Gross Profit Margin (TTM): 83.32%
5-year CAGR: 62%

Business model #1: gammaCore: recurring revenue
(NOTE: I’m oversimplifying here; please refer to their corporate presentation for limitations, warnings etc.)

  • gammaCore is a prescription nVNS device
  • gammaCore is FDA-Cleared for preventive and acute treatment of migraine headache, preventive and episodic treatment of cluster headache, and hemicrania.
  • (…Collectively these indications are referred to as “primary headache” in their Corporate Presentation. )
  • “gammaCore is the only FDA-cleared non-invasive VNS therapy in primary headache”
  • gammaCore is a recurring revenue model, because they basically bill on a per-use basis. Currently the prescription is $600 for about 3 months of usage.
  • gammaCore is mostly distributed via the VA system. It’s only available in a minority of VA hospitals, apparently; therefore there is a clear line of sight to expansion throughout the rest of the VA locations.

Business model #2: TAC-STIM: not recurring revenue

  • TAC-STIM is a ruggedized version of gammaCore
  • Price is $10k per device!
  • It’s being used/assessed by Air Force Special Forces for performance enhancement (concentration, alertness etc.)

Business model #3: Truvaga Plus: not recurring revenue

  • A less-powerful version of gammaCore
  • Available for purchase for $500
  • Basically a DTC “Wellness” product
  • “Truvaga are general wellness products and as such have not been evaluated by the US Food and Drug Administration.”
  • “Truvaga products are not intended to diagnose, treat, cure, or
    prevent any disease or condition.”
  • Truvaga Plus won the Men’s Health Magazine Tech Award
  • Truvaga Plus won the Woman’s World Magazine 50 over 50 award
  • It’s designed to work for 3 years or 30,000 sessions; it’s not recurring revenue per this Board’s definition.

Top Dog, First Mover

  • gammaCore was the first nVNS device on the market (July 2017)
  • First “FDA Cleared” nVNS device
  • Inroads into the VA system that competitors do not have

Opportunity to expand revenue: gammaCore: VA

  • Currently in the VA system they have 6.5K gammaCore subscriptions
  • …out of about 800K current headache patients in the VA system
  • Currently the device is available from only 160 out of 1300 VA facilities

Opportunity to expand revenue: gammaCore: Joerns Healthcare

  • 12.5 million covered lives
  • Partnership is similar to their VA partnership
  • …e.g.: Joerns handles the administrative stuff and electroCore ships product to patients and provides patient support

Opportunity to expand revenue: gammaCore: Specialty Pharmacies

  • This was their first sales channel
  • The Pharmacy writes a prescription for gammaCore
  • Patients then purchase directly from electroCore

Opportunity to expand revenue: gammaCore: International Sales

  • electroCore ALREADY has some International sales, mainly with NHS in the UK
  • electroCore has clearances in EU/EFTA/EEA, UK, Canada and Australia for various conditions; please refer to their Corporate Presentation.

Opportunity to expand revenue: gammaCore: they are gunning for Additional Indications:

  • PTSD: “gammaCore nVNS was granted Breakthrough Device Designation for PTSD by the US Food and Drug Administration in January 2022”
  • Opioid Use Disorder
  • Traumatic Brain Injury
  • Parkinson’s Disease
  • Acute Stroke
  • Gastroparesis

Opportunity to expand revenue: ** NeuroMetrix acquisition**

  • They bought a company called NeuroMetrix which has products in the same ballpark that are potentially quite complementary to $ECOR’s products
  • This post is too long already so I’ll discuss more later

My thoughts on this, in a nutshell

  • Check out how public interest in VNS is increasing since 2004: https://trends.google.com/trends/explore?date=all&geo=US&q=vagus%20nerve%20stimulation&hl=en-US
  • Looks to me like they are Top Dog, First Mover in an Important/Emerging Industry
  • Rate of revenue growth is slowing recently but still clipping along at a good rate
  • Potential for top-line revenue to re-accelerate via expanding existing sales channels, adding new sales channels (…they are going after Influencer/Social etc.), international expansion and by getting FDA Clearance and/or Approval for more indications
  • Because they don’t need full-on FDA “Approval” to add new indications, the potential exists for tremendous operating leverage as they add new revenue streams without the expense of Phase 1-2-3 trials etc.

Here is a good article on Seeking Alpha:
https://seekingalpha.com/article/4746977-electrocore-has-only-just-begun-to-scratch-the-surface-of-its-huge-tam

I’m long $ECOR; 2.5%-ish position while I learn more; I still have a lot of work to do on this.

29 Likes

Just be careful, They have a Market Cap of 110 million and while their sales are good they do not have any earnings. They have about 12 million cash and their Cash flow is negative last quarter at about 6 million.

19 Likes

What is the TAM for the current products of the company?

2 Likes

@buynholdisdead thanks Andy for the guidance, I do appreciate it.

Per 2024 q3 CC I think they are making good progress towards profitability:

  • Net loss narrowed by 38% in Q3 2024 vs. 2023
  • Gross Margins are steady at 84%
  • Total operating expenses are steady: 2024 q3 of $8.1M vs. $8.0M in 2023 q3.
  • Gross profit increased by $1.6 million q3 2024 vs. 2023.
  • R/D expenses 0.5M in 2024 q3 vs. 1.2M in 2023 q3; “We expect R&D expense to remain steady for the foreseeable future.”
  • Sales expenses are up and they have higher costs from expanding an office facility, so SGA is up 13% YOY from 6.7M to 7.6M
  • "We expect fixed G&A expenses to remain relatively flat and sales and marketing expenses to scale with revenue in the near term. Therefore, we anticipate progress towards positive adjusted EBITDA and GAAP profitability. GAAP net loss for the third quarter of 2024 was $2.5 million or $0.31 per share as compared to the $4 million net loss or $0.68 per share for the third quarter of 2023. This significant improvement was primarily due to the increase in net sales to $6.6 million for the third quarter of 2024 and our ability to drop incremental revenue to the bottom line. "
  • “we expect that our cash used in operations and adjusted EBITDA loss will continue to decline sequentially as revenue increases.”
  • "I remain confident that we can generate positive cash flow from operations early next year "

IMO, they seem to be executing well on a reasonable plan for profitability. It mostly just comes down to whether or not their revenue increases enough. IMO VA expansion and DTC sales are their most likely irons in the fire, in the short term.

6 Likes

@monkeydluffy it’s an interesting question and difficult to answer imo.

According to nih.gov, 15.9% of the 331 million adults in the U.S. suffer from “migraine and severe headache”. At $499 for a Truvaga Plus, a trivial analysis is the TAM is therefore about $26B. However that’s probably not a great way to analyze the TAM.

Their Corporate Presentation provides their estimated TAM for VA, U.S. Commercial, Truvaga (DTC) and TAC-STIM: 2.9B, 101M, 33B and 9.7B, respectively, with caveats/notations for each. That adds up to about $46B. If anything, I’d give less credence to their TAM estimate than mine! :stuck_out_tongue:

I think about their likely revenue growth as the sum of, multiplied b7 the likelihood, of:

  1. Near-term greenfield
  2. Mid-term potential adjacent revenue
  3. Long-term potential adjacent revenue

Near-Term Greenfield

  • Expansion into existing VA channel
  • Expansion into existing DTC channel, plus their impending launch on Amazon
  • NOTE: IMO: TAC-STIM, cash-pay-RX and International aren’t really worth considering for the purposes of my investment thesis. They are small sources of revenue, relatively speaking, and right now there is no evidence they will accelerate materially any time soon.

Mid-term potential adjacent revenue

  • Expansion into U.S. healthcare beyond the VA system. NOTE: They already do have green shoots here; via their partnership with Joerns Healthcare they have some access to lives covered under Kaiser Permanente.

Long-term potential adjacent revenue

  • Additional “FDA-Cleared” indications: PTSD, Opioid Use Disorder, Traumatic Brain Injury, Parkinson’s, Stoke, Gastroparesis. NOTE: They have a FDA “Breakthrough designation” for PTSD

I’m not sure if there is any way to come up with a potential TAM for each of the above possibilities. However imo we probably won’t know for several years if/whether/when they might make any progress on any of the items in the long-term bucket.

So right now what I’m watching most closely is:
A. Revenue in their VA channel
B. Revenue in their DTC channel
C. Progress establishing foothold(s) into additional U.S. healthcare systems beyond the VA.

IMO in the short/medium term, B) and C) above are where they have upside potential that the market may not have already priced in.

8 Likes

Just for fun:

VA:

  • Sales in VA channel grew 75% in 2024 Q3 from $2.7 to $4.8
  • 141 VA hospitals onboarded in q3 2023 and 166 in 2024
  • 600,000 in VA system being treated for headache
  • 6700 gammaCore devices so far dispensed to VA beneficiaries which is 1% of VA TAM

DTC: Truvaga and Truvaga Plus

  • Truvaga is just the device; Truvaga Plus is App-enabled
  • Truvaga: q3 2023 $266K vs q4 is $657: 147% YOY
  • Advertising: ROA is 2.53! $2.53 return for $1 spent on advertising.
  • Return rate of 11% (…is that high?) holding steady QoQ
  • They are now live on “Perks at Work”: 30 million people across 90K companies
  • Truvaga Plus is launching soon on Amazon
  • “We haven’t been reporting on it, but the Truvaga Plus that we launched in April has been outselling the Truvaga 350, even though it’s at a higher price point. The Truvaga Plus, as you know, is mobile app enabled, and in the future is going to give us an opportunity to enter into the much larger digital health opportunities, so sky’s really the limit. We’re just really getting started in that whole category.”

Long-term / Additional Indications

  • Outside organizations are funding studies of the impact of their devices. So, they get the benefit of positive findings from the studies, without having to pay for the studies!
  • Sep 2024: A study funded by the Department of the Air Force suggested that learning rate was higher in the active nVNS group over TAC-STIM.
  • Aug 2024: significant positive effect of nVNS on language recall demonstrated in study conducted at the Defense Language Institute.
14 Likes