Exhibit 99.1
Chemomab Therapeutics Ltd. and its subsidiaries
Interim Condensed Consolidated Financial Information
As of June 30, 2026
(Unaudited) |
Chemomab Therapeutics Ltd.
and its subsidiaries
Interim Condensed Consolidated Financial Information as of June 30, 2026 (Unaudited)
Contents
Page
2
Chemomab Therapeutics Ltd.
and its subsidiaries
Interim Condensed Consolidated Balance Sheets (Unaudited)
In USD thousands (except for share amounts)
| June 30, | December 31, | |||||||
|
2026 |
2025 |
|||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | ||||||||
| Short term bank deposits | ||||||||
| Other receivables and prepaid expenses | ||||||||
| Total current assets | ||||||||
| Non-current assets | ||||||||
| Long term prepaid expenses | ||||||||
| Property and equipment, net | ||||||||
| Total non-current assets | ||||||||
| Total assets | ||||||||
| Current liabilities | ||||||||
| Trade payables | ||||||||
| Accrued expenses | ||||||||
| Employees and related expenses | ||||||||
| Total current liabilities | ||||||||
| Total liabilities | ||||||||
| Shareholders' equity (*) | ||||||||
| Ordinary shares |
||||||||
| Issued and outstanding: |
||||||||
| Additional paid in capital | ||||||||
| Accumulated deficit | ( |
) | ( |
) | ||||
| Total shareholders’ equity | ||||||||
| Total liabilities and shareholders’ equity | ||||||||
The accompanying notes are an integral part of the interim condensed consolidated financial information.
(*) 1 American Depositary Share (ADS) represents 80 Ordinary Shares.
3
Chemomab Therapeutics Ltd.
and its subsidiaries
Interim Condensed Consolidated Statements of Operations (Unaudited)
In USD thousands (except for share and per share amounts)
| Six months | Three months | Six months | Three months | |||||||||||||
| Ended | Ended | Ended | Ended | |||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2026 | 2026 | 2025 | 2025 | |||||||||||||
| Operating expenses | ||||||||||||||||
| Research and development | ||||||||||||||||
| General and administrative | ||||||||||||||||
| Total operating expenses | ||||||||||||||||
| Financing income, net | ||||||||||||||||
| Loss before taxes | ||||||||||||||||
| Taxes on income | ||||||||||||||||
| Net loss for the period | ||||||||||||||||
| Basic and diluted loss per Ordinary Share (*) | ||||||||||||||||
| Weighted average number of Ordinary Shares outstanding, basic, and diluted (*) |
The accompanying notes are an integral part of the interim condensed consolidated financial information.
(*) 1 American Depositary Share (ADS) represents 80 Ordinary Shares
4
Chemomab Therapeutics Ltd.
and its subsidiaries
Interim Condensed Consolidated Statements of Changes in Equity (Unaudited)
In USD thousands (except share amounts)
|
Ordinary Shares (*)(**) |
Additional paid in capital |
Accumulated Deficit |
Total Shareholders’ equity | |||||||||||||||||
| Number | USD | USD | USD | USD | ||||||||||||||||
| For the Six-month period ended on June 30, 2026 | ||||||||||||||||||||
| Balance as of January 1, 2026 | ( |
) | ||||||||||||||||||
| Share-based compensation | - | |||||||||||||||||||
| Exercise of RSA’s | ||||||||||||||||||||
| Net loss for the period | - | ( |
) | ( |
) | |||||||||||||||
| Balance as of March 31, 2026 | ( |
) | ||||||||||||||||||
| Share-based compensation | - | |||||||||||||||||||
| Issuance of shares | ||||||||||||||||||||
| Exercise of RSA’s | ||||||||||||||||||||
| Net loss for the period | - | ( |
) | ( |
) | |||||||||||||||
| Balance as of June 30, 2026 | ( |
) | ||||||||||||||||||
(*) Ordinary shares no par value
(**) 1 American Depositary Share (ADS) represents 80 Ordinary Shares
5
Chemomab Therapeutics Ltd.
and its subsidiaries
Interim Condensed Consolidated Statements of Changes in Equity (Unaudited)
In USD thousands (except share amounts)
|
Ordinary Shares (*)(**) |
Additional paid in capital |
Accumulated Deficit |
Total Shareholders’ equity |
|||||||||||||||||
|
Number |
USD |
USD |
USD |
USD |
||||||||||||||||
| For the Six-month period ended on June 30, 2025 | ||||||||||||||||||||
| Balance as of January 1, 2025 | ( |
) | ||||||||||||||||||
| Share-based compensation | - | |||||||||||||||||||
| Issuance of shares | ||||||||||||||||||||
| Net loss for the period | - | ( |
) | ( |
) | |||||||||||||||
| Balance as of March 31, 2025 | ( |
) | ||||||||||||||||||
| Share-based compensation | - | |||||||||||||||||||
| Exercise of options | ||||||||||||||||||||
| Exercise of Prefunded warrants | ||||||||||||||||||||
| Issuance of shares, net of issuance expenses | ||||||||||||||||||||
| Net loss for the period | - | ( |
) | ( |
) | |||||||||||||||
| Balance as of June 30, 2025 | ( |
) | ||||||||||||||||||
(*) Ordinary shares no par value
(**) 1 American Depositary Share (ADS) represents 80 Ordinary Shares
The accompanying notes are an integral part of the interim condensed consolidated financial information.
6
Chemomab Therapeutics Ltd.
and its subsidiaries
Interim Condensed Consolidated Statements of Cash Flows (Unaudited)
In USD thousands
| Six months | Six months | |||||||
| ended | ended | |||||||
| June 30, | June 30, | |||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities | ||||||||
| Net loss for the period | ( |
) | ( |
) | ||||
| Adjustments for operating activities: | ||||||||
| Depreciation | ||||||||
| Share-based compensation | ||||||||
| Change in other receivables and prepaid expenses (short and long term) | ( |
) | ||||||
| Gain on lease termination | ( |
) | ||||||
| Change in trade payables | ( |
) | ( |
) | ||||
| Change in accrued expenses | ( |
) | ||||||
| Change in employees and related expenses | ( |
) | ||||||
| ( |
) | |||||||
| Net cash used in operating activities | ( |
) | ( |
) | ||||
| Cash flows from investing activities | ||||||||
| Purchase of fixed assets | ( |
) | ||||||
| Decrease in bank deposits | ||||||||
| Net cash provided by investing activities | ||||||||
| Cash flows from financing activities | ||||||||
| Exercise of Options | ||||||||
| Issuance of shares, net of issuance expenses | ||||||||
| Net cash provided by financing activities | ||||||||
| Decrease in cash, cash equivalents and restricted cash | ( |
) | ( |
) | ||||
| Cash, cash equivalents and restricted cash at beginning of period | ||||||||
| Cash, cash equivalents and restricted cash at end of period | ||||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||
| Accrued issuance expenses | ||||||||
The accompanying notes are an integral part of the interim condensed consolidated financial information.
7
CHEMOMAB THERAPEUTICS LTD AND ITS SUBSIDIARIES
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1 - General
Chemomab Therapeutics Ltd. (the “Company") is an Israeli-based company incorporated under the laws of the State of Israel in September 2011. The Company’s registered office is located in Kiryat Atidim, Tel Aviv, Israel. The Company is a clinical-stage biotech company discovering and developing innovative therapeutics for conditions with high-unmet medical need that involve inflammation and fibrosis. The wholly owned subsidiaries of the Company are: Chemomab Ltd. ("Chemomab"), Chemomab Therapeutics Israel Ltd. and Chemomab Therapeutics Inc.
The accompanying interim condensed financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities in the normal course of business; however, as of June 30, 2026, the Company has incurred recurring losses from operations of approximately $
8
CHEMOMAB THERAPEUTICS LTD AND ITS SUBSIDIARIES
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 4 - Share Capital
| A. | Right attached to shares |
Ordinary shares
All of the issued and outstanding ordinary shares of the Company are duly authorized, validly issued, fully paid and non-assessable. The ordinary shares are not redeemable, and each ordinary share is entitled to one vote. The holders of the ordinary shares have the right to vote and participate in shareholders' meetings, the right to receive profits, and the right to participate in the accumulated earnings when the Company is dissolved.
1. Voting
The holders of ordinary shares are entitled to vote on all matters submitted to shareholders for a vote.
2. Dividends
The holders of the ordinary shares are entitled to receive dividends, when and as declared by the Board of Directors, and out of funds legally available.
Since its inception, the Company has not declared any dividends.
| B. | Financing rounds |
As disclosed in Note 8(1) to the Company’s annual financial statements as of December 31, 2025, the Company issued warrants to purchase up to
In July 2025, the Company entered into a Sales Agreement with LifeSci Capital, LLC, pursuant to which it may offer and sell, from time to time, American Depositary Shares (“ADSs”), each representing
9
CHEMOMAB THERAPEUTICS LTD AND ITS SUBSIDIARIES
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
From August 1, 2025, through June 30, 2026, the Company issued
| C. | Share-based compensation |
The expenses that were recognized in the consolidated statements of operations for services received from employees and service providers are as follows:
| Six Months ended | Three Months ended | Six Months ended | Three Months ended | |||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2026 | 2026 | 2025 | 2025 | |||||||||||||
| USD thousands | USD thousands | USD thousands | USD thousands | |||||||||||||
| Research and development | ( |
) | ||||||||||||||
| General and administrative | ||||||||||||||||
| Total share-based compensation expenses | ||||||||||||||||
The number and weighted average exercise price of options are as follows:
|
Weighted average exercise price |
Number of options |
Weighted average remaining contractual life (in years) |
||||||||||
|
June 30, 2026 |
June 30, 2026 |
June 30, 2026 |
||||||||||
| Outstanding at January 1, 2026 | ||||||||||||
| Forfeited | ( |
) | ||||||||||
| Granted | ||||||||||||
| Outstanding at June 30, 2026 | ||||||||||||
10
CHEMOMAB THERAPEUTICS LTD AND ITS SUBSIDIARIES
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
| C. |
Share-based compensation (cont’d)
|
The number of RSAs is as follows:
| Number of RSAs | ||||
| RSA | June 30, 2026 | |||
| Unvested at beginning of the year | ||||
| Granted | ||||
| Issuance of ordinary shares upon vesting of RSAs | ( |
) | ||
| Forfeited | ||||
| Outstanding at June 30, 2026 | ||||
Note 5 - Net Loss Per Share Attributable to Ordinary Shareholders
Basic net loss per share is computed by dividing the net loss available to common stockholders by the weighted-average number of ordinary shares outstanding. Diluted net loss per share is computed similarly to basic net loss per share except that the denominator is increased to include the number of additional ordinary shares that would have been outstanding if the potential ordinary shares had been issued and if the additional ordinary shares of were dilutive. Diluted net loss per share is the same as basic net loss per share of ordinary share, as the effect of potentially dilutive securities is antidilutive.
The following table sets forth the computation of basic and diluted net loss per share attributable to ordinary shareholders for the periods presented:
|
Six Months ended June 30, |
Three Months ended June 30, |
Six Months ended June 30, |
Three Months ended June 30, |
|||||||||||||
|
2026 |
2026 |
2025 |
2025 |
|||||||||||||
| Numerator: | ||||||||||||||||
| Net loss | ||||||||||||||||
| Denominator: | ||||||||||||||||
| Weighted-average number of ordinary shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted | ||||||||||||||||
| Net loss per share attributable to ordinary shareholders, basic and diluted | ||||||||||||||||
11
CHEMOMAB THERAPEUTICS LTD AND ITS SUBSIDIARIES
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 5 - Net Loss Per Share Attributable to Ordinary Shareholders (cont’d)
The potential number of ordinary shares that were excluded from the computation of diluted net loss per share attributable to ordinary shareholders for the periods presented since including them would have been anti-dilutive are as follows:
|
Six Months ended June 30, |
Six Months ended June 30, |
|||||||
| 2026 | 2025 | |||||||
| Outstanding options to purchase ordinary shares and RSAs | ||||||||
Note 6 - Research and Development
| Six Months ended | Three Months ended | Six Months ended | Three Months ended | |||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2026 | 2026 | 2025 | 2026 | |||||||||||||
| USD thousands | USD thousands | USD thousands | USD thousands | |||||||||||||
| Consultants and subcontractors | ||||||||||||||||
| Salaries and related expenses | ||||||||||||||||
| Lease and maintenance | ||||||||||||||||
| Share-based compensation | ( |
) | ||||||||||||||
| Other expenses | ||||||||||||||||
Note 7 - General and Administrative
| Six Months ended | Three Months ended | Six Months ended | Three Months ended | |||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2026 | 2026 | 2025 | 2025 | |||||||||||||
| USD thousands | USD thousands | USD thousands | USD thousands | |||||||||||||
| Salaries, fees and related expenses | ||||||||||||||||
| Professional services | ||||||||||||||||
| Share-based compensation | ||||||||||||||||
| Fees to directors | ||||||||||||||||
| Directors' and Officers' Insurance | ||||||||||||||||
| Lease and maintenance | ||||||||||||||||
| Other expenses | ||||||||||||||||
12
CHEMOMAB THERAPEUTICS LTD AND ITS SUBSIDIARIES
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 8 - Subsequent events
On July 7, 2026, the Company, Scipher Medicine Corporation, a Delaware corporation (“Scipher”), and other parties detailed below under “Merger Agreement” entered into an Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which, among other things the parties will effect a series of transactions resulting in Chemomab redomiciling into the U.S. and Scipher becoming a wholly owned subsidiary of Chemomab following such domestication, as described below.
Merger Agreement
The parties to the Merger Agreement are the Company, Snowdrift Parent Corporation, a Delaware corporation (“Chemomab Parent”), Snowdrift Sub Corp., a Delaware corporation and a wholly owned subsidiary of Chemomab Parent (the “Merger Sub”), Elderwood Ltd., an Israeli company and a wholly owned subsidiary of Chemomab Parent (the “Domestication Merger Sub”), and Scipher. Pursuant to the Merger Agreement, following the merger of the Domestication Merger Sub with and into the Company, with the Company being the surviving entity and a wholly owned subsidiary of Chemomab Parent (the “Domestication Merger”), and upon satisfaction of additional closing conditions, the Merger Sub will merge with and into Scipher, with Scipher being the surviving entity (the “Surviving Corporation”) and a wholly owned subsidiary of Chemomab Parent (the “Merger”, and the time at which the Merger becomes effective, the “Effective Time”).
The Merger Agreement and the consummation of the transactions contemplated thereby, including the Merger (collectively, the “Transactions”), have been unanimously approved by each of the Company’s board of directors and Scipher’s board of directors, and the Company’s board of directors has resolved to recommend that the Company’s shareholders approve the Merger Agreement and the Transactions, including the Merger.
Once the Merger is completed, the business of Scipher will combine with the business of the Company in Chemomab Parent (collectively, the “Combined Company”), and the parties expect the common stock of the Combined Company to be listed on the Nasdaq Capital Market under the ticker symbol “SCIP.”
In support of the Merger, a syndicate of current Scipher investors has committed to a new financing to Scipher, Chemomab and the Combined Company for aggregate gross cash proceeds of not less than $
Immediately following the closing of the Merger (the “Closing”), certain former Scipher securityholders immediately before the Merger are expected to own approximately
13
CHEMOMAB THERAPEUTICS LTD AND ITS SUBSIDIARIES
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 8 - Subsequent events (cont’d)
Domestication
Prior to the Effective Time, the Company will effect a domestication transaction (the “Domestication”) pursuant to which the Company will become a wholly owned, direct subsidiary of Chemomab Parent. The Domestication will be effected through the Domestication Merger. As a result of the Domestication, the holders of the Company’s outstanding securities immediately prior to the Domestication Merger (including holders of Company options) will by virtue of the Domestication become security holders of Chemomab Parent in the same holding proportions as immediately prior to the Domestication.
As a condition to Closing, the Company must obtain certain tax rulings from the Israel Tax Authority relating to the Domestication, including rulings regarding the treatment of Company options and shares issued under the Company’s stock plans, and rulings for non-Israeli resident shareholders exempting Chemomab Parent, the Company and their agents from withholding obligations on consideration payable pursuant to the Domestication Merger and the CVRs.
Contingent Value Rights
Holders of the Company’s ordinary shares represented by ADSs and vested options to acquire ordinary shares represented by ADSs as of immediately prior to the Domestication will be entitled to receive one CVR for each share of Chemomab Parent common stock or vested option to acquire a share of Chemomab Parent common stock held immediately following the Domestication Merger, subject to and in accordance with the terms and conditions of a contingent value rights agreement (the “CVR Agreement”) to be entered into at or prior to the Effective Time. The CVRs represent the right to receive contingent cash payments upon the achievement of certain specified milestones related to the Company’s legacy asset, nebokitug, subject to the terms and conditions of the CVR Agreement.
The CVRs will not be registered under the Securities Act of 1933, as amended (the “Securities Act”), and will not be listed for trading on any securities exchange. The CVRs will not be transferable, except in limited circumstances as set forth in the CVR Agreement. The CVR Agreement must be fully executed and in full force and effect as a condition to the obligations of the Company to effect the Merger.