Exhibit 99.2

 

Purple Biotech Ltd.

 

Condensed Consolidated

 

Unaudited Interim Financial Statements

 

As of June 30, 2025

 

 

 

 

Condensed Consolidated Unaudited Interim Financial Statements as of June 30, 2025

 

Contents

 

  Page
   
Condensed Consolidated Unaudited Interim Financial Statements as of June 30, 2025 1
   
Condensed Consolidated Unaudited Interim Statements of Financial Position 2
   
Condensed Consolidated Unaudited Interim Statements of Operations and Other Comprehensive Income 3
   
Condensed Consolidated Unaudited Interim Statements of Changes in Equity 4
   
Condensed Consolidated Unaudited Interim Statements of Cash Flows 6
   
Notes to the Condensed Consolidated Unaudited Interim Financial Statements 7

 

1

 

 

Purple Biotech Ltd.
 
Condensed Consolidated Unaudited Interim Statements of Financial Position

 

      June 30,   December 31, 
      2025   2024 
   Note  USD
thousand
   USD
thousand
 
Assets           
Cash and cash equivalents          4,736    7,401 
Short term deposits      857    848 
Other investments  5   326    275 
Other current assets      394    384 
              
Total current assets      6,313    8,908 
Non-current assets             
Right of use assets      88    164 
Fixed assets, net      135    124 
Intangible assets      27,842    27,842 
              
Total non–current assets      28,065    28,130 
              
Total assets      34,378    37,038 
              
Liabilities             
Lease liability - short term      103    183 
Trade payable      669    1,455 
Warrants  5   267    1,149 
Other payables      1,150    1,200 
              
Total current liabilities      2,189    3,987 
              
Non-current liabilities             
Post-employment benefit liabilities      140    140 
              
Total non-current liabilities      140    140 
Equity             
Share capital, no par value      -    - 
Share premium      149,823    147,631 
Receipts on account of warrants      21,145    21,145 
Capital reserve for share-based payments  6   7,366    8,875 
Capital reserve from transactions with related parties      761    761 
Capital reserve from transactions with non-controlling interest      (859)   (859)
Accumulated loss      (146,231)   (144,693)
              
Equity attributable to owners of the Company      32,005    32,860 
Non-controlling interests      44    51 
              
Total equity      32,049    32,911 
              
Total liabilities and equity      34,378    37,038 

 

2

 

 

Purple Biotech Ltd.

 

Condensed Consolidated Unaudited Interim Statements of Operations and Other Comprehensive Income

 

 

   For the six months ended
June 30,
   For the three months ended
June 30,
 
   2025   2024   2025   2024 
   USD thousand   USD thousand   USD thousand   USD thousand 
                 
Research and development expenses   1,312    5,814    553    2,391 
Sales, general and administrative expenses   1,329    1,840    683    865 
Impairment loss   -    202    -    202 
                     
Operating loss   2,641    7,856    1,236    3,458 
                     
Finance income from financial instruments   (1,005)   (1,419)   (74)   (946)
Finance expense   15    41    -    24 
Finance income   (106)   (282)   (73)   (121)
                     
Finance expense (income), net   (1,096)   (1,660)   (147)   (1,043)
                     
Loss for the period   1,545    6,196    1,089    2,415 
                     
Other Comprehensive Profit:                    
Items that will be transferred to profit or loss:                    
Loss (profit) on cash flow hedges   -    21    -    6 
                     
Total comprehensive loss for the period   1,545    6,217    1,089    2,421 
                     
Loss attributable to:                    
Owners of the Company   1,538    6,167    1,085    2,405 
Non-controlling interests   7    29    4    10 
                     
    1,545    6,196    1,089    2,415 
                     
Total comprehensive loss attributable to                    
Owners of the Company   1,538    6,188    1,085    2,411 
Non-controlling interests   7    29    4    10 
                     
    1,545    6,217    1,089    2,421 
                     
Loss per share information                    
Basic and diluted loss per Share – USD   0.003    0.023    0.002    0.009 
Number of Shares used in calculation   536,905,219    267,722,200    547,243,964    275,320,200 
Loss per ADS information (where 1 ADS represents 200 shares)                    
Basic and diluted loss per ADS – USD   0.57    4.6    0.40    1.80 
Number of ADSs used in calculation   2,684,526    1,338,611    2,736,220    1,376,601 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

3

 

 

Purple Biotech Ltd.
 
Condensed Consolidated Unaudited Interim Statements of Operations and Other Comprehensive Income 

Consolidated Statements of Changes in Equity

 

   Share
Capital
   Share
premium
   Receipts on
account of
warrants
   Capital
reserve
for
share-
based
payments
   Capital
reserve
from
transactions
with
related
parties
   Capital
reserve
from
transactions
with
Non-
controlling
interest
   Accumulated
loss
   Total   Non-
controlling
interests
   Total
equity
 
Balance as of January 1, 2025   -    147,631    21,145    8,875    761    (859)   (144,693)   32,860    51    32,911 
Transactions with owners of the Company:                                                  
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs   -    531    -         -    -    -    531    -    531 
Share-based payments   -    1,661    -    (1,509)   -    -    -    152    -    152 
Loss for the period   -    -         -    -    -    (1,538)   (1,538)   (7)   (1,545)
Balance as of June 30, 2025   -    149,823    21,145    7,366    761    (859)   (146,231)   32,005    44    32,049 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

4

 

 

Purple Biotech Ltd.
 
Condensed Consolidated Unaudited Interim Statements of Operations and Other Comprehensive Income 

 

           Receipts on   Capital
reserve
For share
       Capital
reserve
from
transactions
   Capital
reserve
from
transactions
with non-
           Non-     
   Share   Share   account of   based   Hedging   with related   controlling   Accumulated       controlling   Total 
   capital   premium   warrants   payments   reserve   parties   interest   loss   Total   interests   equity 
   USD thousand 
                                             
Balance as of January 1, 2024 (audited)       -    133,184    28,467    10,088    19    761    (859)   (137,453)   34,207    90    34,297 
Transactions with owners of the Company:                                                       
Issuance of American Depository Shares (ADSs), net of issuance costs   -    813    -    -    -    -    -    -    813    -    813 
Share-based payments   -    1,600    -    (1,116)   -    -    -    -    484    -    484 
Loss for the period   -    -    -    -    -    -    -    (6,167)   (6,167)   (29)   (6,196)
                                                        
Other comprehensive loss for the period   -    -    -    -    (21)   -    -    -    (21)   -    (21)
Balance as of June 30, 2024   -    135,597    28,467    8,972    (2)   761    (859)   (143,620)   29,316    61    29,377 

 

The accompanying notes are integral part of these condensed consolidated interim financial statements.

 

5

 

 

Purple Biotech Ltd.

 

Condensed Consolidated Unaudited Interim Statements of Cash Flows

 

 

   For the six months ended
June 30,
 
   2025   2024 
   USD thousand   USD thousand 
Cash flows from operating activities:        
Loss for the period   (1,545)   (6,196)
Adjustments:          
Depreciation   92    97 
Impairment loss   -    202 
Finance expenses (income), net   (1,096)   (1,660)
Share-based payments   152    484 
           
    (2,397)   (7,073)
           
Changes in assets and liabilities:          
Changes in other investments and other current assets   (206)   (162)
Changes in trade payables   (821)   (490)
Changes in other payables   (98)   (1,333)
    (1,125)   (1,985)
           
Net cash used in operating activities   (3,522)   (9,058)
           
Cash flows from investing activities:          
Proceed from other investments   290    187 
Interest received   85    207 
Decrease (increase) in short-term deposits   (9)   5 
Acquisition of fixed assets   (2)   - 
           
Net cash provided by investing activities   364    399 
           
Cash flows from financing activities:          
Proceeds from issuance ADSs   664    938 
ADS issuance expenses paid   (80)   (125)
Repayment of lease liability   (92)   (91)
Interest paid   (23)   (21)
           
Net cash provided by financing activities   469    701 
           
Net decrease in cash and cash equivalents   (2,689)   (7,958)
Cash and cash equivalents at the beginning of the period   7,401    14,489 
Effect of translation adjustments on cash and cash equivalents   24    (7)
           
Cash and cash equivalents at the end of the period   4,736    6,524 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

6

 

 

Purple Biotech Ltd.
 
Notes to Condensed Consolidated Unaudited Interim Financial Statements as of June 30, 2025

 

Note 1 - General

Reporting entity

 

A. Purple Biotech Ltd. (hereinafter: the “Company” or “Purple”) is a clinical-stage Company developing first-in-class, effective and durable therapies by overcoming tumor immune evasion and drug resistance. The Company’s oncology pipeline includes CM24, NT219, and CAPTN-3. CM24 is a humanized monoclonal antibody that blocks CEACAM1, which supports tumor immune evasion and survival through multiple pathways. CEACAM1 on tumor cells, immune cells and neutrophils extracellular traps is a novel target for the treatment of multiple cancer indications. NT219 is a dual inhibitor, novel small molecule that simultaneously targets IRS1/2 and STAT3. CAPTN-3 is a preclinical platform of conditionally-activated tri-specific antibody that engages both T cells and NK cells to induce a strong, localized immune response within the tumor microenvironment. The cleavable capping technology confines the compound’s therapeutic activity to the local tumor microenvironment. The third arm specifically targets the Tumor Associated Antigen (TAA). IM1240 is the first tri-specific antibody in development that targets 5T4 expressed in a variety of solid tumors and is correlated with advanced disease, increased invasiveness, and poor clinical outcomes.

 

The Company was incorporated in Israel as a private Company in August 1968, and has been listed for trading on the Tel Aviv Stock Exchange since September 1978. In October 2012, the Company disposed of all of its previous operations, and in July 2013, the Company acquired shares of Kitov Pharma Ltd. from its shareholders, in exchange for the Company’s shares. In December 2020 the Company changed its name from Kitov Pharma Ltd. to Purple Biotech Ltd.

 

B. The Company’s securities (American Depository Shares (“ADS”)) were listed for trading on the NASDAQ in November 2015. Each ADS represents 200 ordinary shares with no par value following a reverse split on August 23, 2020 and  September 17, 2024. Each 200 warrants enable the purchase of 1 ADS.

 

The Company’s address is 4 Oppenheimer St., Science Park Rehovot 7670104 Israel.

 

C. In January 2017, the Company acquired the majority of shares of TyrNovo Ltd. (hereinafter: “TyrNovo”). During 2018, the Company acquired additional shares of TyrNovo from various minority shareholders.

 

In January 2020, the Company acquired 100% of FameWave Ltd. (hereinafter “FameWave”).

 

On October 28, 2021, the Company established a fully owned subsidiary Purple Biotech GmbH (hereinafter “Purple GmbH”) which is currently in dissolving process following the termination of its activities in Switzerland.

 

In February 2023, the Company acquired 100% of Immunorizon Ltd. (hereinafter “Immunorizon”).

 

The Company together with TyrNovo, FameWave, Immunorizon and Purple GmbH are referred to, in these consolidated financial statements, as “the Group”.

 

D.Since incorporation through June 30, 2025, the Group has incurred losses and negative cash flows from operations mainly attributed to its development efforts and has an accumulated loss of USD 146.2 million. The Group has financed its operations mainly through private and public financing rounds. Through June 30, 2025, the Company raised a total of USD 109.2 million net of issuance expenses.

 

7

 

 

Purple Biotech Ltd.
 
Notes to Condensed Consolidated Unaudited Interim Financial Statements as of June 30, 2025

 

Based on the projected cash flows and current cash balances, management currently is of the opinion that its existing cash will be sufficient to fund operations for at least the next 12 months. Subsequently, management’s plans include pursuing out licensing, alternative financing arrangements, or reducing expenditures as necessary to meet the Company’s future cash requirements.

 

However, there is no assurance that, if required, the Company will be able to raise additional capital when needed, on favourable terms, or at all or reduce discretionary spending to provide the required liquidity.

 

E.Following the brutal attacks on Israel, the mobilization of army reserves and the Government declaring a state of war (“Iron Swords” war) in October 2023, there was a decrease in Israel’s economic and business activity. The security situation has led, inter alia, to a disruption in the chain of supply and production, a decrease in the volume of national transportation, a shortage in manpower as well as a decrease in the value of financial assets and a rise in the exchange rate of foreign currencies in relation to the shekel.

 

Any hostilities involving Israel, or the interruption or curtailment of trade within Israel or between Israel and its trading partners could adversely affect the Company’s operations and results of operations and could make it more difficult for the Company to raise capital. Both CM24 and NT219 are manufactured by service providers outside of Israel. Most of the research and development work is being conducted by third-party entities outside of Israel. However, a prolonged war can cause disruptions or delays to activities performed in Israel, as the result of shortage of staff, resulting in an adverse effect on the Company’s business, financial condition and results of operation.

 

It is currently not possible to predict the duration or severity of the ongoing conflict or its effects on Company’s business, operations and financial conditions. The ongoing conflict is rapidly evolving and developing, and could disrupt Company’s business and operations, interrupt the sources and availability of supply and hamper the ability to raise additional funds or sell Company’s securities, among others.

 

Note 2 - Basis of Preparation

 

A.Statement of compliance with International Financial Reporting Standards

 

These consolidated financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting and do not include all of the information required for full annual financial statements. They should be read in conjunction with the financial statements as at and for the year ended December 31, 2024 (hereinafter - “the Annual Financial Statements”). However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group’s financial position and performance since the last Annual Financial Statements.

 

These condensed consolidated interim financial statements were approved for issue by the Group’s Board of Directors on August 5, 2025.

 

8

 

 

Purple Biotech Ltd.
 
Notes to Condensed Consolidated Unaudited Interim Financial Statements as of June 30, 2025

 

B.Use of judgments and estimates

 

The preparation of financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.

 

The significant judgments made by management in applying the Group’s accounting policies and the principal assumptions used in the estimation of uncertainty were the same as those that applied to the Annual Financial Statements.

 

Note 3 - Material Accounting Policies

 

The accounting policies applied by the Group in these condensed consolidated interim financial statements are the same as those applied by the Group in its Annual Financial Statements.

 

Note 4 - Capital and reserves

 

During the reported periods, the following shares were issued:

 

   For the six months ended 
   June 30,
2025
   June 30,
2024
 
   Number of ADS in thousands 
Opening balance   2,586    1,261 
Issuance of ADSs (1)   248    180 
Vesting of RSUs   5    9 
           
    2,839    1,450 

 

(1)During the period of January until June 2025, the Company issued under the ATM program 248 thousand ADSs.

 

During the six months period ended June 30, 2025, the total gross proceeds from ADS issuance were 664 thousand USD (936 thousand USD for the six months period ended June 30, 2024). The issuance costs for the period were 27 thousand USD (2024 - 37 thousand USD).

 

9

 

 

Purple Biotech Ltd.
 
Notes to Condensed Consolidated Unaudited Interim Financial Statements as of June 30, 2025

 

Note 5 - Financial Instruments

 

Financial instruments measured at fair value

 

Fair value hierarchy of financial instruments measured at fair value:

 

   June 30, 2025 
   Level 1   Level 2   Level 3   Total 
   USD thousands 
Financial asset and liabilities                    
Securities      -          -    326    326 
Financial liability of the July 2024 warrants, net   -    -    267    267 

 

   Financial liability-
warrant
 
     
Balance as of January 1, 2025   1,149 
Revaluation   (882)
Balance as of June 30, 2025   267 

 

Financial instrument  Valuation
method
determining
fair value
  Significant
unobservable
inputs
    
           
For the period ended June 30, 2025           
Warrant  Black - Scholes  expected term   1.01, 4.01 years 
      expected volatility   154.03%-99.15%
      annual risk free interest   3.96%-3.84%
      dividend yield   0%
            
For the period ended June 30, 2024           
Warrant  Black - Scholes  expected term   4.8 years 
      expected volatility   94.53%
      annual risk free interest   4.44%
      dividend yield   0 
            
Convertible debt instrument     DLOM   11.7%

 

Note 6 - Share-based payments

 

During the three-months period ended on June 30, 2025, share-based payments amounting to a total value of 26 thousands USD were granted.

 

During the six and three-month period ended on June 30, 2025 the Company recorded gross expenses of USD 152 thousand and USD 59 thousand, net of expenses forfeited for employees who left amounting to USD 12 thousand and USD 0 thousand, respectively.

 

 

10