| |
Belgium
(State or Other Jurisdiction
of Incorporation or Organization) |
| |
2836
(Primary Standard Industrial
Classification Code Number) |
| |
N/A
(I.R.S. Employer
Identification Number) |
|
| |
Michael H. Bison
Marishka DeToy Stephanie Richards Goodwin Procter LLP 100 Northern Avenue Boston, Massachusetts 02210 (617) 570-1000 |
| |
Roel Meers
Baker McKenzie BV/SRL Bolwerklaan 21 Avenue du Boulevard Box 1 1210 Brussels Belgium +32 2 639 36 11 |
| |
Niek De Pauw
Clifford Chance LLP Avenue Louise 149 Box 2 1050 Brussels Belgium + 32 253 35072 |
| |
Marcel Fausten
Yasin Keshvargar Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 12 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 87 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 110 | | | |
| | | | | 187 | | | |
| | | | | 197 | | | |
| | | | | 202 | | | |
| | | | | 205 | | | |
| | | | | 221 | | | |
| | | | | 229 | | | |
| | | | | 231 | | | |
| | | | | 242 | | | |
| | | | | 250 | | | |
| | | | | 251 | | | |
| | | | | 251 | | | |
| | | | | 252 | | | |
| | | | | 254 | | | |
| | | | | F-1 | | | |
| | | |
For the nine-months
Ended September 30, |
| |
For the Year
Ended December 31, |
| ||||||||||||||||||
|
(In thousands of € except that is indicated otherwise)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Research and development expenses
|
| | | | (35,015) | | | | | | (28,582) | | | | | | (39,310) | | | | | | (26,311) | | |
|
General and administrative expenses
|
| | | | (9,620) | | | | | | (8,664) | | | | | | (10,133) | | | | | | (6,097) | | |
|
Total operating expenses
|
| | | | (44,635) | | | | | | (37,246) | | | | | | (49,443) | | | | | | (32,408) | | |
|
Other operating income
|
| | | | 1,887 | | | | | | 1,039 | | | | | | 1,422 | | | | | | 1,218 | | |
|
Operating loss
|
| | | | (42,748) | | | | | | (36,207) | | | | | | (48,021) | | | | | | (31,190) | | |
|
Changes in fair value of financial liabilities
|
| | | | (3,227) | | | | | | 1,147 | | | | | | 848 | | | | | | 18,964 | | |
|
Financial expenses
|
| | | | (199) | | | | | | (222) | | | | | | (357) | | | | | | (86) | | |
|
Financial income
|
| | | | 1,028 | | | | | | 747 | | | | | | 1,267 | | | | | | 303 | | |
|
Loss before taxes
|
| | | | (45,146) | | | | | | (34,535) | | | | | | (46,263) | | | | | | (12,009) | | |
|
Income tax (expense)/income
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | 619 | | |
|
Loss for the period*
|
| | | | (45,146) | | | | | | (34,535) | | | | | | (46,267) | | | | | | (11,390) | | |
| Items that may be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation differences
|
| | | | 64 | | | | | | 1 | | | | | | (10) | | | | | | — | | |
| Items that will not be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Remeasurement of post-employment benefit obligations
|
| | | | (3) | | | | | | (55) | | | | | | (73) | | | | | | — | | |
|
Other comprehensive loss for the period, net of tax
|
| | | | 61 | | | | | | (54) | | | | | | (83) | | | | | | — | | |
|
Total comprehensive loss for the period*
|
| | | | (45,085) | | | | | | (34,589) | | | | | | (46,350) | | | | | | (11,390) | | |
|
Weighted average number of common shares outstanding
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 25,000 | | | | | | 25,000 | | |
|
Basic and diluted loss per share
|
| | | | (2.26) | | | | | | (1.68) | | | | | | (2.31) | | | | | | (0.77) | | |
|
Supplemental pro forma basic and diluted loss per share(1)
|
| | | | (0.08) | | | | | | (0.06) | | | | | | (0.09) | | | | | | (0.02) | | |
|
Pro forma basic and diluted loss per share in euro
(unaudited)(2) |
| | | | (1.26) | | | | | | | | | | | | (1.26) | | | | | | | | |
|
Pro forma weighted average number of common shares outstanding (unaudited)(2)
|
| | | | 36,236,779 | | | | | | | | | | | | 36,236,779 | | | | | | | | |
| | | |
As of September 30, 2025
|
| |||||||||||||||
|
(In thousands of €)
|
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma,
As Adjusted(2) |
| |||||||||
| Consolidated statement of financial position: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 129,585 | | | | | | 129,585 | | | | | | 283,188 | | |
|
Total assets
|
| | | | 165,631 | | | | | | 165,631 | | | | | | 319,234 | | |
|
Total liabilities
|
| | | | 18,700 | | | | | | 18,700 | | | | | | 18,700 | | |
|
Share capital
|
| | | | 223,072 | | | | | | 224,632 | | | | | | 302,120 | | |
|
Share premium reserve
|
| | | | 76,634 | | | | | | 76,634 | | | | | | 152,749 | | |
|
Share-based payment reserves
|
| | | | 12,457 | | | | | | 10,897 | | | | | | 10,897 | | |
|
Other reserves
|
| | | | (966) | | | | | | (966) | | | | | | (966) | | |
|
Accumulated loss
|
| | | | (164,266) | | | | | | (164,266) | | | | | | (164,266) | | |
|
Equity attributable to the owners of the parent
|
| | | | 146,931 | | | | | | 146,931 | | | | | | 300,534 | | |
| | | |
As of September 30, 2025
|
| |||||||||||||||
|
(In thousands of € except for per share amounts)
|
| |
Actual
|
| |
Pro
forma(1) |
| |
Pro forma
adjusted |
| |||||||||
|
Cash and cash equivalents
|
| | | | 129,585 | | | | | | 129,585 | | | | | | 283,188 | | |
|
Shareholders’ equity:
|
| | | | | | | | | | | | | | | | | | |
|
Preferred shares, no value per share; 1,553,522 shares authorized,
1,553,522 shares issued and outstanding, actual; 1,553,522 shares authorized, 0 shares issued and outstanding, pro forma; 0 shares authorized, 0 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Common shares, no value per share; 25,000 shares authorized, 25,000
shares issued and outstanding, actual; 36,236,779 shares authorized, 36,236,779 shares issued and outstanding, pro forma; 48,736,779 shares authorized, 48,736,779 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Share capital
|
| | | | 223,072 | | | | | | 224,632 | | | | | | 302,120 | | |
|
Share premium reserve
|
| | | | 76,634 | | | | | | 76,634 | | | | | | 152,749 | | |
|
Share-based payment reserves
|
| | | | 12,457 | | | | | | 10,897 | | | | | | 10,897 | | |
|
Other reserves
|
| | | | (966) | | | | | | (966) | | | | | | (966) | | |
|
Accumulated other comprehensive loss
|
| | | | | | | | | | | | | | | | | | |
|
Accumulated loss
|
| | | | (164,266) | | | | | | (164,266) | | | | | | (164,266) | | |
|
Total shareholders’ equity
|
| | | | 146,931 | | | | | | 146,931 | | | | | | 300,534 | | |
|
Total capitalization
|
| | | | 276,516 | | | | | | 276,516 | | | | | | 583,722 | | |
| |
Assumed initial public offering price per ADS
|
| |
€13.63($16.00)
|
|
| |
Historical net tangible book value per ADS as of September 30, 2025
|
| |
€ 3.46($4.06)
|
|
| |
Decrease per ADS attributable to the pro forma adjustments described above
|
| |
€ (0.20)($0.23)
|
|
| |
Pro forma net tangible book value per ADS as of September 30, 2025
|
| |
€ 3.26($3.83)
|
|
| |
Increase in pro forma as adjusted net tangible book value attributable to new investors purchasing ADSs in this offering
|
| |
€ 2.32($2.72)
|
|
| |
Pro forma as adjusted net tangible book value per ADS after this offering
|
| |
€ 5.58($6.54)
|
|
| |
Dilution per share to new investors purchasing ADSs in this offering
|
| |
€ 8.06($9.46)
|
|
| | | |
ADSs purchased
|
| |
Total consideration
|
| |
Average price
per ADS |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Existing shareholders
|
| | | | 36,236,779 | | | | | | 74.4% | | | | | € | 300,705($330,709) | | | | | | 64.7% | | | | | € | 7.71($9.13) | | |
|
New investors
|
| | | | 12,500,000 | | | | | | 25.6% | | | | | € | 152,292($180,253) | | | | | | 35.3% | | | | | € | 12.18($14.42) | | |
|
Totals
|
| | | | 48,736,779 | | | | | | 100.0% | | | | | € | 452,997($510,962) | | | | | | 100.0% | | | | | € | 9.29($10.48) | | |
| | | |
Nine months ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | | |
(in thousands EUR)
|
| | | | | | | |||||||||||||||
|
Research and development expenses
|
| | | | (35,015) | | | | | | (28,582) | | | | | | (6,433) | | | | | | 23% | | |
|
General and administrative expenses
|
| | | | (9,620) | | | | | | (8,664) | | | | | | (956) | | | | | | 11% | | |
|
Total operating expenses
|
| | | | (44,635) | | | | | | (37,246) | | | | | | (7,389) | | | | | | 20% | | |
|
Other operating income
|
| | | | 1,887 | | | | | | 1,039 | | | | | | 848 | | | | | | 82% | | |
|
Operating loss
|
| | | | (42,748) | | | | | | (36,207) | | | | | | (6,541) | | | | | | 18% | | |
|
Changes in fair value of financial liabilities
|
| | | | (3,227) | | | | | | 1,147 | | | | | | (4,374) | | | | | | (381)% | | |
|
Financial expenses
|
| | | | (199) | | | | | | (222) | | | | | | 23 | | | | | | (10)% | | |
|
Financial income
|
| | | | 1,028 | | | | | | 747 | | | | | | 281 | | | | | | 38% | | |
|
Loss before taxes
|
| | | | (45,146) | | | | | | (34,535) | | | | | | (10,611) | | | | | | 31% | | |
|
Tax income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss for the period
|
| | | | (45,146) | | | | | | (34,535) | | | | | | (10,611) | | | | | | 31% | | |
|
Weighted average number of common shares outstanding
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
|
Basic and diluted loss per share (in thousands of €)
|
| | | | (2.26) | | | | | | (1.68) | | | | | | (0.58) | | | | | | 35% | | |
| | | |
For the nine months
ended September 30 |
| | | | | | | | | | | | | |||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | | |
(in thousands EUR)
|
| | | | | | | |||||||||||||||
|
ontunisertib
|
| | | | 17,307 | | | | | | 13,793 | | | | | | 3,514 | | | | | | 25% | | |
|
AGMB-447
|
| | | | 12,013 | | | | | | 9,221 | | | | | | 2,792 | | | | | | 30% | | |
|
Unallocated expenses on other research programs(1)
|
| | | | 5,695 | | | | | | 5,568 | | | | | | 126 | | | | | | 2% | | |
|
Total R&D expenses
|
| | | | (35,015) | | | | | | (28,582) | | | | | | (6,433) | | | | | | 23% | | |
| | | |
For the year ended
December 31 |
| | | | | | | | | | | | | |||||||||
| | | |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | | |
(in thousands EUR)
|
| | | | | | | |||||||||||||||
|
Research and development expenses
|
| | | | (39,310) | | | | | | (26,311) | | | | | | (12,999) | | | | | | 49% | | |
|
General and administrative expenses
|
| | | | (10,133) | | | | | | (6,097) | | | | | | (4,036) | | | | | | 66% | | |
|
Total operating expenses
|
| | | | (49,443) | | | | | | (32,408) | | | | | | (17,035) | | | | | | 53% | | |
|
Other operating income
|
| | | | 1,422 | | | | | | 1,218 | | | | | | 204 | | | | | | 17% | | |
|
Operating loss
|
| | | | (48,021) | | | | | | (31,190) | | | | | | (16,831) | | | | | | 54% | | |
|
Changes in fair value of financial liabilities
|
| | | | 848 | | | | | | 18,964 | | | | | | (18,116) | | | | | | (96)% | | |
|
Financial expenses
|
| | | | (357) | | | | | | (86) | | | | | | (271) | | | | | | 315% | | |
|
Financial income
|
| | | | 1,267 | | | | | | 303 | | | | | | 964 | | | | | | 318% | | |
|
Loss before taxes
|
| | | | (46,263) | | | | | | (12,009) | | | | | | (34,254) | | | | | | 285% | | |
|
Income tax (expense)/income
|
| | | | (4) | | | | | | 619 | | | | | | (623) | | | | | | (101)% | | |
|
Loss for the year
|
| | | | (46,267) | | | | | | (11,390) | | | | | | (34,877) | | | | | | 306% | | |
|
Other comprehensive loss for the period, net of tax
|
| | | | (83) | | | | | | — | | | | | | | | | | | | | | |
|
Total comprehensive loss for the year
|
| | | | (46,350) | | | | | | (11,390) | | | | | | (34,960) | | | | | | 307% | | |
| | | |
For the year ended
December 31 |
| | | | | | | | | | | | | |||||||||
| | | |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | | |
(in thousands EUR)
|
| | | | | | | |||||||||||||||
|
ontunisertib
|
| | | | 19,383 | | | | | | 10,623 | | | | | | 8,760 | | | | | | 82% | | |
|
AGMB-447
|
| | | | 12,497 | | | | | | 9,448 | | | | | | 3,049 | | | | | | 32% | | |
|
Unallocated expenses on other research programs(1)
|
| | | | 7,430 | | | | | | 6,241 | | | | | | 1,189 | | | | | | 19% | | |
|
Total R&D expenses
|
| | | | 39,310 | | | | | | 26,311 | | | | | | 12,999 | | | | | | 49% | | |
| | | |
Nine months ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | | |
(in thousands EUR)
|
| | | | | | | |||||||||||||||
|
Net cash used in operating activities
|
| | | | (38,570) | | | | | | (34,391) | | | | | | (4,179) | | | | | | 12% | | |
|
Net cash provided by (used in) investing activities
|
| | | | (3,000) | | | | | | (312) | | | | | | (2,688) | | | | | | 862% | | |
|
Net cash provided by (used in) financing activities
|
| | | | (304) | | | | | | 14,900 | | | | | | (15,204) | | | | | | (102)% | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | (41,874) | | | | | | (19,803) | | | | | | (22,071) | | | | | | 111% | | |
| | | |
For the years ended
December 31 |
| | | | | | | | | | | | | |||||||||
| | | |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | | |
(in thousands EUR)
|
| | | | | | | |||||||||||||||
|
Net cash used in operating activities
|
| | | | (46,828) | | | | | | (24,592) | | | | | | (22,236) | | | | | | 90% | | |
|
Net cash from (used in) investing activities
|
| | | | (675) | | | | | | 40,000 | | | | | | (40,675) | | | | | | (102)% | | |
|
Net cash from financing activities
|
| | | | 96,762 | | | | | | 79,324 | | | | | | 17,438 | | | | | | 22% | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 49,260 | | | | | | 94,732 | | | | | | (45,472) | | | | | | (48)% | | |
|
Preclinical findings
|
| |
Observations
|
|
|
Preclinical pharmacokinetics
Ontunisertib (AGMB-129) resulted in high exposure to the gastrointestinal tract and ileum, with minimal systemic exposure |
| |
•
In a preclinical rat model, area under the curve was 10,000-fold higher in the ileum compared to plasma
•
Ontunisertib (AGMB-129) shown to have very short half-life in vitro in human hepatocytes and in hepatocytes from several animal species
|
|
|
Activity in in vivo DSS mouse model
Ontunisertib (AGMB-129) showed the ability to prevent and treat fibrosis in dextran sodium sulfate, or DSS, mouse model with evidence of potential impact on inflammation |
| |
•
DSS model is one of the most widely used preclinical models of IBD*
•
Preventive setting: ontunisertib (AGMB-129) prevented an increase in both collagen staining and histological score compared to control
•
Therapeutic setting: ontunisertib (AGMB-129) led to decreases in both collagen staining and histological score compared to control
•
Significant change in histological score observed at highest dose largely due to a reduction in immune infiltration
|
|
|
Activity in ex vivo IBD biopsies
Ontunisertib (AGMB-129) led to downregulation of expression of both fibrotic and inflammatory genes in a preclinical study |
| |
•
Patient-derived gastrointestinal biopsies from IBD patients were treated ex vivo
•
Ontunisertib (AGMB-129) led to significant reductions in fibrotic genes, as well as in certain inflammatory genes
•
RNA sequencing of IBD biopsies showed a high proportion of genes related to fibrosis were downregulated by ontunisertib (AGMB-129)
|
|
|
Preclinical findings
|
| |
Observations
|
|
|
Activity in primary cell cultures
Ontunisertib (AGMB-129) showed in vitro inhibition of TGFβ pathway activation and expression of collagen |
| |
•
Primary intestinal fibroblast cells isolated from ileal resections from stricture surgery of CD patients were analyzed in vitro
•
Ontunisertib (AGMB-129) demonstrated significant inhibition of both (a) TGFβ-induced phosphorylation of SMAD2-3, a downstream biomarker of TGFβ pathway activation; and (b) expression of collagen A1, or ColA1, a key fibrotic protein
|
|
|
Toxicology studies
No cardiac valve lesions observed with ontunisertib (AGMB-129) |
| |
•
No cardiac valve lesions have been observed in good laboratory practice, or GLP, toxicology studies of AGMB-129 to date, including chronic toxicology studies in rodents and non-rodents
|
|
|
Clinical findings
|
| |
Observations
|
|
|
Orally administered single-and
multiple-dose ontunisertib was observed to be generally well tolerated, with no dose limiting toxicities |
| |
•
A total of 125 healthy participants received oral ontunisertib as part of
the Phase 1 trial
•
No safety signals were observed and there were no dose limiting
toxicities in this Phase 1 trial with ontunisertib
|
|
|
Clinical findings
|
| |
Observations
|
|
| Ontunisertib observed to have a short half-life leading to very low systemic exposure | | |
•
Single ascending-dose (SAD) and multiple ascending-dose (MAD) trials confirmed that ontunisertib has a short half-life in plasma leading to very low systemic exposure to the active parent compound
•
Plasma levels of the main human metabolite of ontunisertib were found to be thousands of times higher than levels of ontunisertib, indicating efficient absorption and metabolization of ontunisertib
•
Repeat exposure to ontunisertib in the MAD trial showed that systemic levels of ontunisertib remained low with no relevant accumulation, while the inactive metabolite MET-158, which is produced in the liver, was identified as the most predominant human metabolite
|
|
| Main human ontunisertib metabolites are functionally inactive | | |
•
Main human metabolites of ontunisertib identified by metabolite profiling of clinical samples were found to be inactive against ALK5
•
The ALK5 IC50 was 75nM with ontunisertib. By contrast, the IC50 of MET-158, the major metabolite observed in the Phase 1 trial, was too high to be determined in the assays
|
|
| High exposure of ontunisertib demonstrated in the ileal mucosa | | |
•
Local drug levels were measured in the ileal mucosa of nine healthy participants receiving oral ontunisertib at 200mg BID for ten days, and three healthy subjects receiving matching placebo
•
The concentration of ontunisertib in these tissue samples was at micromolar level for all participants, well above the 75nM IC50 for ALK5 inhibition determined in cellular assays and consistent with concentrations achieved in the ileum at pharmacological doses in mice
|
|
| Food effect analysis suggests ontunisertib can be administered with food | | |
•
Ontunisertib was administered as a single 400mg dose in fasted or fed conditions to evaluate the effect of food intake on the pharmacokinetics of ontunisertib
•
In the presence of food, ontunisertib absorption is higher, less variable and delayed compared to fasted conditions
•
We believe ontunisertib can be taken with meals, which may result in more thorough and consistent absorption and greater convenience for the patient
|
|
| Lack of drug-drug interaction suggests potential for ontunisertib as an add-on treatment | | |
•
A total of 14 healthy participants were included in a dedicated drug-drug interaction trial to evaluate the potential of ontunisertib to cause drug-drug interactions through CYP3A4, a metabolizing enzyme involved in the degradation of many drugs
•
The trial indicated that ontunisertib is a weak inhibitor of CYP3A4 in humans and therefore does not require specific precautions when used with drugs known to be metabolized by CYP3A4
|
|
|
Clinical findings
|
| |
Observations
|
|
| An oral bioavailability study did not reveal a benefit of a new tablet formulation compared to the capsule formulation used to date | | |
•
A total of 25 healthy participants received single-dose ontunisertib 200mg in the reference capsule formulation in the fed state, as well as a new tablet formulation in the fed and fasted states, in a sequential design
•
No safety signals were observed for single-dose ontunisertib administered in either capsule or tablet formulation, consistent with prior single dose trials
•
The relative oral bioavailability of AGMB-129 was higher in terms of Cmax (1.70-fold) and AUC0-t (1.25-fold) when AGMB-129 200mg was administered as a tablet formulation compared to a capsule formulation (both administered following a high-fat breakfast)
|
|
| | | |
Stage A
|
| | |
Stage B
|
| ||||||||||||
| | | |
AGMB-129
(N=24) n (%) E |
| |
Placebo
(N=8) n (%) E |
| |
Overall
(N=32) n (%) E |
| | |
AGMB-129
(N=18) n (%) E |
| |
Placebo
(N=6) n (%) E |
| |
Overall
(N=24) n (%) E |
|
|
Any TEAE
|
| |
5 (20.8) 11
|
| |
2 (25.0) 5
|
| |
7 (21.9) 16
|
| | |
8 (44.4) 15
|
| |
2 (33.3) 8
|
| |
10 (41.7) 23
|
|
|
Mild
|
| |
5 (20.8) 11
|
| |
2 (25.0) 5
|
| |
7 (21.9) 16
|
| | |
6 (33.3) 11
|
| |
2 (33.3) 8
|
| |
8 (33.3) 19
|
|
|
Moderate
|
| |
0
|
| |
0
|
| |
0
|
| | |
2 (11.1) 4
|
| |
0
|
| |
2 (8.3) 4
|
|
|
Severe
|
| |
0
|
| |
0
|
| |
0
|
| | |
0
|
| |
0
|
| |
0
|
|
|
Related TEAEs
|
| |
4 (16.7) 4
|
| |
2 (25.0) 5
|
| |
6 (18.8) 9
|
| | |
8 (44.4) 14
|
| |
2 (33.3) 7
|
| |
10 (41.7) 21
|
|
|
Serious TEAEs
|
| |
0
|
| |
0
|
| |
0
|
| | |
0
|
| |
0
|
| |
0
|
|
|
TEAEs leading to study discontinuation
|
| |
0
|
| |
0
|
| |
0
|
| | |
0
|
| |
0
|
| |
0
|
|
| | | |
Stage C
|
| | |
Stage D
|
| ||||||||||||
| | | |
AGMB-129
(N=11) n (%) E |
| |
Placebo
(N=2) n (%) E |
| |
Overall
(N=13) n (%) E |
| | |
AGMB-129
(N=9) n (%) E |
| |
Placebo
(N=4) n (%) E |
| |
Overall
(N=13) n (%) E |
|
|
Any TEAE
|
| |
9 (81.8) 20
|
| |
1 (50.0) 2
|
| |
10 (76.9) 22
|
| | |
2 (22.2) 3
|
| |
1 (25.0) 6
|
| |
3 (23.1) 9
|
|
|
Mild
|
| |
6 (54.5) 17
|
| |
0
|
| |
6 (46.2) 18
|
| | |
1 (11.1) 2
|
| |
0
|
| |
1 (7.7) 2
|
|
|
Moderate
|
| |
3 (27.3) 3
|
| |
1 (50.0) 1
|
| |
4 (30.8) 4
|
| | |
1 (11.1) 1
|
| |
1 (25.0) 6
|
| |
2 (15.4) 7
|
|
|
Severe
|
| |
0
|
| |
0
|
| |
0
|
| | |
0
|
| |
0
|
| |
0
|
|
|
Related TEAEs
|
| |
7 (63.6) 17
|
| |
1 (50.0) 1
|
| |
8 (61.5) 18
|
| | |
1 (11.1) 2
|
| |
0
|
| |
1 (7.7) 2
|
|
|
Serious TEAEs
|
| |
0
|
| |
0
|
| |
0
|
| | |
0
|
| |
0
|
| |
0
|
|
|
TEAEs leading to study discontinuation
|
| |
1 (9.1) 1
|
| |
0
|
| |
1 (7.7) 1
|
| | |
0
|
| |
1 (25.0) 5
|
| |
1 (7.7) 5
|
|
|
Clinical findings
|
| |
Observations
|
|
| Orally administered 200mg BID and 100mg QD of ontunisertib was observed to be generally well tolerated, with no safety signal in FSCD patients | | |
•
A total of 103 participants were included in the Phase 2a trial, with 34 receiving ontunisertib 200mg BID, 34 receiving 100mg QD, and 35 receiving matching placebo
•
Severity and incidence of adverse events were balanced across treatment arms, including placebo
•
No safety signals were detected in the Phase 2a trial with ontunisertib
•
No safety signals of cardiac toxicity, no pro-inflammatory effects, and no other safety signals in any safety labs, vital signs, physical exams or ECGs
|
|
| High local exposure to ontunisertib in the GI tract, with minimal systemic exposure | | |
•
The PK profile indicates high local exposure to ontunisertib in the GI tract, with minimal systemic exposure as measured in plasma. These results support the GI-restricted profile of ontunisertib in FSCD patients
|
|
| Main human ontunisertib metabolite is functionally inactive | | |
•
Main human metabolite of ontunisertib measured in plasma confirmed to be MET-158, a metabolite previously found to be inactive against ALK5
|
|
| Consistent trends across several clinical exploratory endpoints observed for 200mg BID vs placebo | | |
•
For participants receiving ontunisertib 200mg BID, we observed a greater reduction in the total Simple Endoscopic Score for Crohn’s Disease (SES-CD) and a greater proportion of these participants achieved endoscopic response and endoscopic remission compared to participants receiving placebo at Week 12
•
In participants with non-passable strictures at baseline, a greater proportion of participants had strictures that became passable at Week 12 in the 200mg BID dose of ontunisertib, compared to participants receiving placebo
•
Similarly, participants receiving ontunisertib 200mg BID tended to show reduced progression in stricture length, compared to those receiving placebo, as measured by magnetic resonance enterography, or MRE
|
|
|
n (%)
|
| |
AGMB-129
200 mg BID (N=34) |
| |
AGMB-129
100 mg QD (N=34) |
| |
Placebo
(N=35) |
| |
All Subjects
(N=103) |
| ||||||||||||
| Treatment disposition | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Completed
|
| | | | 29 (85.3) | | | | | | 32 (94.1) | | | | | | 31 (88.6) | | | | | | 92 (89.3) | | |
|
Discontinued
|
| | | | 5 (14.7) | | | | | | 2 (5.9) | | | | | | 4 (11.4) | | | | | | 11 (10.7) | | |
|
Adverse event
|
| | | | 5 (14.7) | | | | | | 0 | | | | | | 2 (5.7) | | | | | | 7 (6.8) | | |
|
Non-compliance with study schedule
|
| | | | 0 | | | | | | 0 | | | | | | 1 (2.9) | | | | | | 1 (1.0) | | |
|
Withdrawal by subject
|
| | | | 0 | | | | | | 2 (5.9) | | | | | | 1 (2.9) | | | | | | 3 (2.9) | | |
|
Parameter
|
| |
AGMB-129
200 mg BID (N=34) |
| |
AGMB-129
100 mg QD (N=34) |
| |
Placebo
(N=35) |
| |
All Subjects
(N=103) |
| ||||||||||||
|
Age (years), mean (SD)
|
| | | | 44.2 (12.6) | | | | | | 41.0 (13.5) | | | | | | 42.8 (15.3) | | | | | | 42.7 (13.8) | | |
|
Female, n (%)
|
| | | | 9 (26.5) | | | | | | 9 (26.5) | | | | | | 12 (34.3) | | | | | | 30 (29.1) | | |
|
White, n (%)
|
| | | | 32 (94.1) | | | | | | 31 (91.2) | | | | | | 30 (85.7) | | | | | | 93 (90.3) | | |
|
BMI (kg/m2), mean (SD)
|
| | | | 25.9 (5.5) | | | | | | 26.6 (5.3) | | | | | | 26.7 (5.5) | | | | | | 26.4 (5.4) | | |
|
Disease duration (years), mean (SD)
|
| | | | 17.0 (10.4) | | | | | | 15.6 (10.4) | | | | | | 17.8 (13.9) | | | | | | 16.8 (11.6) | | |
|
Ileocolonic disease, n (%)
|
| | | | 15 (45.5) | | | | | | 19 (55.9) | | | | | | 25 (71.4) | | | | | | 59 (57.8) | | |
|
Intestinal resection, n (%)
|
| | | | 15 (44.1) | | | | | | 17 (50.0) | | | | | | 16 (45.7) | | | | | | 48 (46.6) | | |
|
CDAI, mean (SD)
|
| | | | 144.1 (94.6) | | | | | | 166.0 (74.4) | | | | | | 152.0 (80.6) | | | | | | 154.1 (83.1) | | |
|
S-PRO severity, mean (SD)
|
| | | | 6.5 (3.8) | | | | | | 7.1 (3.5) | | | | | | 6.5 (2.8) | | | | | | 6.7 (3.4) | | |
|
CRP (mg/L), mean (SD)
|
| | | | 3.80 (5.28) | | | | | | 4.20 (4.45) | | | | | | 4.23 (7.21) | | | | | | 4.07 (5.73) | | |
|
FCP (mg/kg), mean (SD)
|
| | | | 344.8 (445.5) | | | | | | 460.0 (696.2) | | | | | | 522.9 (588.5) | | | | | | 442.6 (583.9) | | |
|
SES-CD, mean (SD)
|
| | | | 6.9 (4.0) | | | | | | 7.5 (5.0) | | | | | | 7.9 (4.1) | | | | | | 7.4 (4.4) | | |
|
Prior biologics, n (%)
|
| | | | 30 (88.2) | | | | | | 29 (85.3) | | | | | | 29 (82.9) | | | | | | 88 (85.4) | | |
|
Concomitant biologics, n (%)
|
| | | | 26 (76.5) | | | | | | 25 (73.5) | | | | | | 27 (77.1) | | | | | | 78 (75.7) | | |
|
Concomitant thiopurine, n (%)
|
| | | | 3 (8.8) | | | | | | 3 (8.8) | | | | | | 4 (11.4) | | | | | | 10 (9.7) | | |
|
Concomitant methotrexate, n (%)
|
| | | | 1 (2.9) | | | | | | 3 (8.8) | | | | | | 0 | | | | | | 4 (3.9) | | |
| | |||||||||||||||||||||||||
|
Concomitant Biologic, n (%)
|
| |
AGMB-129
200 mg BID (N=34) |
| |
AGMB-129
100 mg QD (N=34) |
| |
Placebo
(N=35) |
| |
All Subjects
(N=103) |
| ||||||||||||
|
ADALIMUMAB
|
| | | | 6 (17.6) | | | | | | 7 (20.6) | | | | | | 7 (20.0) | | | | | | 20 (19.4) | | |
|
INFLIXIMAB
|
| | | | 4 (11.8) | | | | | | 4 (11.8) | | | | | | 3 (8.6) | | | | | | 11 (10.7) | | |
|
RISANKIZUMAB
|
| | | | 6 (17.6) | | | | | | 5 (14.7) | | | | | | 6 (17.1) | | | | | | 17 (16.5) | | |
|
USTEKINUMAB
|
| | | | 10 (29.4) | | | | | | 8 (23.5) | | | | | | 11 (31.4) | | | | | | 29 (28.2) | | |
|
VEDOLIZUMAB
|
| | | | 0 | | | | | | 1 (2.9) | | | | | | 0 | | | | | | 1 (1.0) | | |
| | |||||||||||||||||||||||||
|
Subjects with any, n (%)
|
| |
AGMIB-129
200 mg BID (N=34) |
| |
AGMB-129
100 mg QD (N=34) |
| |
Placebo
(N=35) |
| |||||||||
|
TEAE
|
| | | | 21 (61.8) | | | | | | 22 (64.7) | | | | | | 25 (71.4) | | |
|
Serious TEAE
|
| | | | 4 (11.8) | | | | | | 0 | | | | | | 4 (11.4) | | |
| Worst-case: | | | | | | | | | | | | | | | | | | | |
|
Moderate TEAE
|
| | | | 5 (14.7) | | | | | | 9 (26.5) | | | | | | 5 (14.3) | | |
|
Severe TEAE
|
| | | | 4 (11.8) | | | | | | 1 (2.9) | | | | | | 4 (11.4) | | |
|
Life-threatening TEAE
|
| | | | 0 | | | | | | 0 | | | | | | 1 (2.9) | | |
|
Fatal TEAE
|
| | | | 1 (2.9) | | | | | | 0 | | | | | | 0 | | |
|
Related TEAE
|
| | | | 8 (23.5) | | | | | | 2 (5.9) | | | | | | 4 (11.4) | | |
|
Temporary treatment interruption due to TEAE
|
| | | | 1 (2.9) | | | | | | 3 (8.8) | | | | | | 3 (8.6) | | |
|
Permanent treatment interruption due to TEAE
|
| | | | 5 (14.7) | | | | | | 0 | | | | | | 2 (5.7) | | |
|
Study discontinuation due to TEAE
|
| | | | 0 | | | | | | 0 | | | | | | 1 (2.9) | | |
| | |||||||||||||||||||
| |
200mg BID: 4 patients with SAEs
•
Atrial fibrillation and lacunar infarct in a 75y-old male with Type 2 diabetes mellitus, hypertension, obesity, history of deep venous thrombosis, hypercholesterolemia; new fatal SAE — Failure to thrive — not related
•
Deep venous thrombosis and pulmonary embolism in a 49y-old male, underweight, non-smoker, no thrombosis history, history of hypoalbuminemia — Both events resolved — possibly related
•
Subileus in a 54y-old female, smoker, with prior GI resection — Recovered with steroid course — not related
•
Intestinal fistula (sinus tract near ileocolonic anastomosis) — Recovered after surgery — not related
|
| |
Placebo: 4 patients with SAEs
•
2 cases of Ileus:
•
35y-old male with prior GI surgery and endoscopic balloon dilations (EBD) — Recovered (after EBD) — not related
•
30y-old male with prior GI resection — Recovered with IV steroid — not related
•
Small intestinal obstruction due to adhesions from prior urological surgery; IMP interruption; life-threatening — Resolved — not related
•
Herpetic radiculopathy — Recovered — not related
|
|
|
Baseline score group
Week 12 change, n (%) |
| |
AGMB-129 200 mg BID
(N=34) |
| |
AGMB-129 100 mg QD
(N=34) |
| |
Placebo
(N=35) |
| | |||||||||||
|
Ileal narrowing score < 3 at baseline
|
| | | | 10 (29.4) | | | | | | 7 (20.6) | | | | | | 4 (11.4) | | | | | |
|
Improved
|
| | | | 0 | | | | | | 0 | | | | | | 1 (25.0) | | | | | |
|
No change
|
| | | | 4 (40.0) | | | | | | 4 (57.1) | | | | | | 0 | | | | | |
|
Worsened
|
| | | | 5 (50.0) | | | | | | 3 (42.9) | | | | | | 3 (75.0) | | | | | |
|
Missing
|
| | | | 1 (10.0) | | | | | | 0 | | | | | | 0 | | | | | |
|
Ileal narrowing score = 3 at baseline
|
| | | | 22 (64.7) | | | | | | 26 (76.5) | | | | | | 31 (88.6) | | | | | |
|
Improved
|
| | | | 7 (31.8) | | | | | | 2 (7.7) | | | | | | 2 (6.5) | | | | | |
|
No change
|
| | | | 11 (50.0) | | | | | | 23 (88.5) | | | | | | 25 (80.6) | | | | | |
|
Missing
|
| | | | 4 (18.2) | | | | | | 1 (3.8) | | | | | | 4 (12.9) | | | | | |
|
Ileal narrowing score missing at baseline
|
| | | | 2 (5.9) | | | | | | 1 (2.9) | | | | | | 0 | | | | | |
|
Unknown
|
| | | | 0 | | | | | | 1 (100) | | | | | | 0 | | | | | |
|
Missing
|
| | | | 2 (100) | | | | | | 0 | | | | | | 0 | | | | ||
| | | |
AGMB-129
200 mg BID (N=16) |
| |
AGMB-129
200 mg BID after 100 mg QD (N=19) |
| |
AGMB-129
200 mg BID after Placebo (N=14) |
| |
All subjects
(N=49) |
| ||||||||||||
| Treatment disposition | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ongoing
|
| | | | 15 (93.8) | | | | | | 17 (89.5) | | | | | | 12 (85.7) | | | | | | 44 (89.8) | | |
|
Discontinued
|
| | | | 1 (6.3) | | | | | | 2 (10.5) | | | | | | 2 (14.3) | | | | | | 5 (10.2) | | |
|
Adverse event
|
| | | | 0 | | | | | | 1 (5.3) | | | | | | 0 | | | | | | 1 (2.0) | | |
|
Lack of efficacy
|
| | | | 0 | | | | | | 0 | | | | | | 2 (14.3) | | | | | | 2 (4.1) | | |
|
Non-compliance with study drug
|
| | | | 1 (6.3) | | | | | | 0 | | | | | | 0 | | | | | | 1 (2.0) | | |
|
Withdrawal by subject
|
| | | | 0 | | | | | | 1 (5.3) | | | | | | 0 | | | | | | 1 (2.0) | | |
|
Subjects with any, n (%)
|
| |
AGMB-129
200 mg BID (N=16) |
| |
AGMB-129
200 mg BID after 100 mg QD (N=19) |
| |
AGMB-129
200 mg BID after Placebo (N=14) |
| |||||||||
|
TEAE
|
| | | | 4 (25.0) | | | | | | 12 (63.2) | | | | | | 7 (50.0) | | |
|
Serious TEAE
|
| | | | 1 (6.3) | | | | | | 2 (10.5) | | | | | | 1 (7.1) | | |
| Worst-case: | | | | | | | | | | | | | | | | | | | |
|
Moderate TEAE
|
| | | | 2 (12.5) | | | | | | 6 (31.6) | | | | | | 2 (14.3) | | |
|
Severe TEAE
|
| | | | 1 (6.3) | | | | | | 2 (10.5) | | | | | | 1 (7.1) | | |
|
Life-threatening TEAE
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Fatal TEAE
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Related TEAE
|
| | | | 1 (6.3) | | | | | | 0 | | | | | | 1 (7.1) | | |
|
Treatment interruption due to TEAE
|
| | | | 1 (6.3) | | | | | | 2 (10.5) | | | | | | 2 (14.3) | | |
|
Treatment withdrawal due to TEAE
|
| | | | 0 | | | | | | 1 (5.3) | | | | | | 0 | | |
|
Study discontinuation due to TEAE
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Preclinical findings
|
| |
Observations
|
|
|
Preclinical pharmacokinetics
AGMB-447 resulted in high exposure to the lung with fast hydrolysis in plasma |
| |
•
Exposure to AGMB-447 after intratracheal administration in rodents was approximately 800 to 1,000-fold higher in the lung than in plasma
•
The major metabolite of AGMB-447 in plasma, MET-093, has shown no meaningful ALK5 inhibitory activity in cellular experiments
|
|
|
Activity in in vivo bleomycin mouse model
AGMB-447 led to dose-dependent reductions in the bleomycin model across a number of fibrosis and inflammation readouts |
| |
•
Bleomycin model is the most widely used preclinical model for IPF due to its ability to reproduce many aspects of the disease
•
The Ashcroft score, a histological method of quantifying fibrosis, was significantly reduced with 1 mg/kg dose of AGMB-447. AGMB-447 also led to significant reductions in inflammation as measured by immune infiltration into the tissue (assessed by histopathology scores) and the number of leukocytes in bronchoalveolar lavage fluid
|
|
|
Activity in ex vivo human lung fibroblasts
AGMB-447 led to dose-dependent decreases in the release of COL1A1 protein |
| |
•
Dose-dependent decreases in the release of COL1A1 protein were observed in fibroblasts from non-IPF and IPF patients
•
Similar results were seen with other pro-fibrotic markers such as plasminogen activator inhibitor-1 (PAI-1) and fibronectin 1 (FN1)
|
|
|
Preclinical findings
|
| |
Observations
|
|
|
Activity in ex vivo human precision cut lung slices
AGMB-447 led to dose-dependent decreases in profibrotic genes |
| |
•
Precision-cut lung slices are increasingly recognized and employed as an ex vivo organotypic model
•
Expression of COL1A1 was decreased in a dose-dependent manner in hPCLs from non-IPF and IPF patients
•
Similar effects were observed for other profibrotic genes such as SERPINE-1 (coding for PAI-1), fibronectin (FN1) and integrin beta 6 (ITGB6)
|
|
|
Toxicology studies
No cardiac valve lesions observed with AGMB-447 |
| |
•
No cardiac valve lesions have been observed in GLP toxicology studies, including chronic toxicology studies of AGMB-447 in rodents and toxicology studies in non-rodents
|
|
|
Clinical findings
|
| |
Observations
|
|
|
Safety and tolerability
AGMB-447 showed no systemic safety signal and a generally favorable tolerability profile |
| |
•
No systemic safety signal observed at different dose levels tested
•
Most common tolerability signals were cough, wheezing and throat irritation, in line with other inhaled therapies
•
Bronchospasm was observed in 6 healthy participants treated with AGMB-447
|
|
|
PK profile in healthy participants
AGMB-447 resulted in high exposure to the lung with low systemic exposure |
| |
•
Observed low systemic exposure of AGMB-447 across cohorts
•
Rapid and higher exposure of inactive MET-093 confirms absorption, tissue penetration and efficient hydrolysis
|
|
|
Target Engagement
Dose-dependent inhibition of ALK5 in BAL cells |
| |
•
The 20mg SAD cohort and the 4.5mg BID and 9mg QD
MAD cohorts achieved robust target engagement
|
|
|
Subjects with n (%)
|
| |
AGMB-447
|
| |
Pooled
placebo (N=18) |
| |||||||||||||||
| | | |
MAD B1
1 mg QD (N=9) |
| |
MAD B2
3 mg QD (N=10) |
| |
MAD B3
9 mg QD (N=9) |
| |
MAD B4
4.5 mg BID (N=10) |
| |
MAD B5
4.5 mg BID (N=9) |
| |
MAD B6
9 mg QD (N=10) |
| |||
|
TEAE
|
| |
6 (66.7)
|
| |
10 (100)
|
| |
9 (100)
|
| |
10 (100)
|
| |
9 (100)
|
| |
10 (100)
|
| |
14 (77.8)
|
|
|
Serious TEAE
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
|
|
Worst-case moderate TEAE
|
| |
2 (22.2)
|
| |
4 (40.0)
|
| |
6 (66.7)
|
| |
7 (70.0)
|
| |
1 (11.1)
|
| |
6 (60.0)
|
| |
6 (33.3)
|
|
|
Worst-case severe TEAE
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
|
|
Related TEAE
|
| |
5 (55.6)
|
| |
9 (90.0)
|
| |
9 (100)
|
| |
10 (100)
|
| |
9 (100)
|
| |
10 (100)
|
| |
4 (22.2)
|
|
|
TEAE leading to study drug discontinuation
|
| |
0
|
| |
1 (10.0)*
|
| |
0
|
| |
1 (10.0)
|
| |
0
|
| |
2 (20.0)
|
| |
0
|
|
|
TEAE leading to study discontinuation
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
|
|
Name
|
| |
Age
|
| |
Position(s)
|
| |||
| Executive Committee: | | | | | | | | | | |
|
Tim Knotnerus
|
| | | | 43 | | | |
Chief Executive Officer and Executive Director
|
|
|
Philippe Wiesel
|
| | | | 59 | | | | Chief Medical Officer | |
|
Andrea Sáez
|
| | | | 45 | | | | Chief Development Officer | |
|
Pierre Kemula
|
| | | | 52 | | | | Chief Financial Officer | |
|
Paul van der Horst
|
| | | | 38 | | | | Chief Business Officer | |
|
Ellen Lefever
|
| | | | 41 | | | | General Counsel | |
| Non-Executive Directors: | | | | | | | | | | |
|
David Epstein
|
| | | | 64 | | | | Chairman of the Board of Directors | |
|
Angelika Jahreis(2)
|
| | | | 59 | | | | Non-Executive Director | |
|
Colin Bond(1)(2)
|
| | | | 66 | | | | Non-Executive Director | |
|
Felice Verduyn—van Weegen(1)(2)
|
| | | | 39 | | | | Non-Executive Director | |
|
Ohad Hammer(1)
|
| | | | 45 | | | | Non-Executive Director | |
|
Warrant Plan
|
| |
Offer date
|
| |
Exercise
price (€) |
| |
Number of
warrants granted |
| |
Number of
warrants exercised |
| |
Number of
warrants still outstanding |
| |
Expiration
date |
| |
Number of
shares issuable upon exercise of outstanding warrants |
| ||||||||||||||||||
|
Employee Stock
Option Plan, dated March 2019 |
| |
April 2019
|
| | | € | 21.25 | | | | | | 7,971 | | | | | | — | | | | | | 7,971 | | | | | | 03/14/2029 | | | | | | 172,533 | | |
| | | |
January 2021
|
| | | € | 21.25 | | | | | | 1,752 | | | | | | — | | | | | | 1,627 | | | | | | 03/14/2029 | | | | | | 35,217 | | |
|
Employee Stock
Option Plan, dated September 2019 |
| |
October 2019
|
| | | € | 21.25 | | | | | | 5,933 | | | | | | — | | | | | | 5,933 | | | | | | 10/09/2029 | | | | | | 128,420 | | |
| | | |
January 2021
|
| | | € | 21.25 | | | | | | 1,304 | | | | | | — | | | | | | 1,292 | | | | | | 10/09/2029 | | | | | | 27,966 | | |
|
Employee Stock
Option Plan, dated March 2020 |
| |
May 2020
|
| | | € | 21.25 | | | | | | 4,546 | | | | | | — | | | | | | 4,546 | | | | | | 04/17/2030 | | | | | | 98.399 | | |
| | | |
January 2021
|
| | | € | 21.25 | | | | | | 997 | | | | | | — | | | | | | 997 | | | | | | 04/17/2030 | | | | | | 21,581 | | |
|
Employee Stock
Option Plan, dated October 2020 |
| |
January 2021
|
| | | € | 21.25 | | | | | | 11,082 | | | | | | — | | | | | | 10,620 | | | | | | 10/30/2030 | | | | | | 229,871 | | |
|
Global Stock Option Plan, dated March 2021
|
| |
June 2021
|
| | | € | 0.01–52.13 | | | | | | 33,519 | | | | | | — | | | | | | 33,242 | | | | | | 03/05/2031 | | | | | | 719,524 | | |
| | | |
July 2021
|
| | | € | 0.01–52.13 | | | | | | 16,162 | | | | | | — | | | | | | 13,746 | | | | | | 03/05/2031 | | | | | | 297,533 | | |
| | | |
December 2021
|
| | | € | 52.13 | | | | | | 1,406 | | | | | | — | | | | | | 1,406 | | | | | | 03/05/2031 | | | | | | 30,433 | | |
| | | |
March 2022
|
| | | € | 52.13 | | | | | | 11,209 | | | | | | — | | | | | | 8,944 | | | | | | 03/05/2031 | | | | | | 193,594 | | |
|
2022 Global Stock
Option Plan, dated June 2022 |
| |
July 2022
|
| | | € | 55.66 | | | | | | 1,695 | | | | | | — | | | | | | 423 | | | | | | 06/28/2032 | | | | | | 9,156 | | |
|
Warrant Plan
|
| |
Offer date
|
| |
Exercise
price (€) |
| |
Number of
warrants granted |
| |
Number of
warrants exercised |
| |
Number of
warrants still outstanding |
| |
Expiration
date |
| |
Number of
shares issuable upon exercise of outstanding warrants |
| ||||||||||||||||||
| | | |
September 2022
|
| | | € | 0.01–52.13 | | | | | | 18,847 | | | | | | — | | | | | | 16,689 | | | | | | 06/28/2032 | | | | | | 361,234 | | |
| | | |
November 2022
|
| | | € | 0.01 | | | | | | 1,300 | | | | | | — | | | | | | 1,300 | | | | | | 06/28/2032 | | | | | | 28,139 | | |
| | | |
February 2023
|
| | | € | 0.01–52.13 | | | | | | 1,982 | | | | | | — | | | | | | 1,928 | | | | | | 06/28/2032 | | | | | | 41,732 | | |
| | | |
June 2023
|
| | | € | 0.01–52.13 | | | | | | 1,472 | | | | | | — | | | | | | 1,136 | | | | | | 06/28/2032 | | | | | | 24,589 | | |
|
2023 Global Stock
Option Plan, dated October 2023 |
| |
January 2024
|
| | | € | 0.01–58.52 | | | | | | 58,541 | | | | | | — | | | | | | 51,267 | | | | | | 10/10/2033 | | | | | | 1,109,675 | | |
|
2024 Global Stock
Option Plan, dated July 2024 |
| |
July 2024
|
| | | € | 0.01–52.93 | | | | | | 40,592 | | | | | | — | | | | | | 40,100 | | | | | | 07/08/2034 | | | | | | 867,966 | | |
| | | |
August 2024
|
| | | € | 52.13 | | | | | | 75 | | | | | | — | | | | | | 0 | | | | | | 07/08/2034 | | | | | | 0 | | |
| | | |
September 2024
|
| | | € | 52.13–52.93 | | | | | | 14,852 | | | | | | — | | | | | | 14,852 | | | | | | 07/08/2034 | | | | | | 321,472 | | |
|
2024(B) Global Stock
Option Plan, dated November 2024 |
| |
November 2024
|
| | | € | 0.01–64.40 | | | | | | 58,065 | | | | | | — | | | | | | 57,990 | | | | | | 11/04/2034 | | | | | | 1,255,195 | | |
| | | |
October 2025
|
| | | € | 0.01 | | | | | | 9,709 | | | | | | — | | | | | | 9,709 | | | | | | 11/04/2034 | | | | | | 210,152 | | |
| | | |
November 2025
|
| | | € | 99.17 | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | 11/04/2034 | | | | | | 21,646 | | |
|
Grand Total
|
| | | | | | | | | | | | | 304,011 | | | | |
|
—
|
| | | | | 286,718 | | | | | | | | | | | | 6,206,018 | | |
|
Name
|
| |
June
2022 |
| |
Aggregate
purchase price paid |
| ||||||
|
Biodiscovery 5 FPCI(1)
|
| | | | 11,990 | | | | | € | 2,499,969.34 | | |
|
Entities affiliated with Cormorant Asset Management(2)
|
| | | | 8,345 | | | | | € | 1,739,970.32 | | |
|
Pfizer Inc.(3)
|
| | | | 95,921 | | | | | € | 19,999,963.20 | | |
|
Entities affiliated with Pontifax(4)
|
| | | | 10,935 | | | | | € | 2,279,997.06 | | |
|
Redmile Biopharma Investments III, L.P.(5)
|
| | | | 9,832 | | | | | € | 2,050,016.56 | | |
|
Entities affiliated with Omnes Capital(6)
|
| | | | 5,084 | | | | | € | 1,060,037.04 | | |
|
Name
|
| |
October
2023 |
| |
Aggregate
purchase price paid |
| ||||||
|
Biodiscovery 5 FPCI(1)
|
| | | | 7,194 | | | | | € | 1,499,981.61 | | |
|
Canaan XII L.P.(2)
|
| | | | 73,000 | | | | | € | 15,220,830.83 | | |
|
Entities affiliated with Cormorant Asset Management(3)
|
| | | | 11,510 | | | | | € | 2,399,887.18 | | |
|
Entities affiliated with Fidelity Management & Research Company(4)
|
| | | | 123,500 | | | | | € | 25,750,309.69 | | |
|
LSP 7 Coöperatief U.A.(5)
|
| | | | 143,881 | | | | | € | 29,999,840.56 | | |
|
Entities affiliated with Pontifax(6)
|
| | | | 15,347 | | | | | € | 3,199,919.06 | | |
|
Redmile Biopharma Investments III, L.P.(7)
|
| | | | 13,428 | | | | | € | 2,799,798.86 | | |
|
AFB Seed Fund I(8)
|
| | | | 7,194 | | | | | € | 1,499,981.61 | | |
|
Name
|
| |
November
2024 |
| |
Aggregate
purchase price paid |
| ||||||
|
Canaan XII L.P.(1)
|
| | | | 19,008 | | | | | € | 4,557,742.26 | | |
|
Entities affiliated with Cormorant Asset Management(2)
|
| | | | 12,511 | | | | | € | 2,999,890.23 | | |
|
Entities affiliated with Fidelity Management & Research Company(3)
|
| | | | 34,273 | | | | | € | 8,217,987.20 | | |
|
LSP 7 Coöperatief U.A.(4)
|
| | | | 41,704 | | | | | € | 9,999,793.95 | | |
|
Entities affiliated with Pontifax(5)
|
| | | | 8,340 | | | | | € | 1,999,766.97 | | |
|
Sanofi Foreign Participations B.V.(6)
|
| | | | 125,114 | | | | | € | 29,999,861.41 | | |
|
Biodiscovery 5 FPCI(7)
|
| | | | 4,170 | | | | | € | 999,883.48 | | |
| | | |
Before offering
|
| |
After offering
|
| ||||||||||||||||||
|
Name of beneficial owner
|
| |
Number of
common shares beneficially owned |
| |
Percentage of
common shares beneficially owned |
| |
Number of
common shares beneficially owned |
| |
Percentage
of common shares beneficially owned |
| ||||||||||||
| 5% or Greater Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
LSP 7 Coöperatief U.A.(1)
|
| | | | 4,016,992 | | | | | | 11.09% | | | | | | 4,016,992 | | | | | | 7.94% | | |
|
Entities affiliated with Fidelity Management & Research Company(2)
|
| | | | 3,415,003 | | | | | | 9.42% | | | | | | 3,415,003 | | | | | | 6.75% | | |
|
Entities affiliated with Pontifax(3)
|
| | | | 3,055,846 | | | | | | 8.43% | | | | | | 3,055,846 | | | | | | 6.04% | | |
|
Sanofi Foreign Participations B.V.(4)
|
| | | | 2,708,096 | | | | | | 7.47% | | | | | | 2,708,096 | | | | | | 5.35% | | |
|
Redmile Biopharma Investments III, L.P.(5)
|
| | | | 2,579,676 | | | | | | 7.12% | | | | | | 2,579,676 | | | | | | 5.10% | | |
|
Entities affiliated with Cormorant Asset Management(6)
|
| | | | 2,465,348 | | | | | | 6.80% | | | | | | 2,465,348 | | | | | | 4.87% | | |
|
Pfizer Inc.(7)
|
| | | | 2,076,213 | | | | | | 5.73% | | | | | | 2,076,213 | | | | | | 4.10% | | |
|
Canaan XII L.P.(8)
|
| | | | 1,991,516 | | | | | | 5.50% | | | | | | 1,991,516 | | | | | | 3.93% | | |
| Members of Executive Committee and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tim Knotnerus(9)
|
| | | | 668,855 | | | | | | 1.81% | | | | | | 668,855 | | | | | | 1.30% | | |
|
David Epstein
|
| | | | * | | | | | | * | | | | | | * | | | | | | | | |
|
Angelika Jahreis
|
| | | | * | | | | | | * | | | | | | * | | | | | | | | |
|
Colin Bond
|
| | | | * | | | | | | * | | | | | | * | | | | | | | | |
|
Felice Verduyn—van Weegen(10)
|
| | | | 4,016,992 | | | | | | 11.09% | | | | | | 4,016,992 | | | | | | 7.94% | | |
|
Ming Fang(11)
|
| | | | 2,579,676 | | | | | | 7.12% | | | | | | 2,579,676 | | | | | | 5.10% | | |
|
Ohad Hammer(12)
|
| | | | 3,055,846 | | | | | | 8.43% | | | | | | 3,055,846 | | | | | | 6.04% | | |
|
Members of our executive committee (excluding our
chief executive officer)(13) |
| | | | 657,469 | | | | | | 1.81% | | | | | | 657,469 | | | | | | 1.29% | | |
|
All members of our executive committee and directors as a group (12 persons)(14)
|
| | | | 10,978,838 | | | | | | 29.26% | | | | | | 10,978,838 | | | | | | 21.16% | | |
|
Holders or persons depositing or withdrawing shares,
surrendering ADSs, or to whom or from whom ADSs are delivered or cancelled, must pay: |
| |
For:
|
|
| $10.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | |
Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property or in relation to a change in the number of shares represented by ADSs
Surrender of ADSs for the purpose of withdrawal or cancellation of ADSs, including if the deposit agreement terminates or in relation to a change in the number of shares represented by ADSs
|
|
| $.10 (or less) per ADS | | | Any cash distribution to ADS holders | |
| A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs | | | Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders | |
| Fees assessed from time to time, but not exceeding $.10 per ADS during any calendar year | | | Depositary services | |
| Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
| Expenses of the depositary | | |
Cable (including SWIFT) and facsimile transmissions (when expressly provided in the deposit agreement)
Converting foreign currency to U.S. dollars
|
|
| Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
| Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
|
Name
|
| |
Number of
ADSs |
| |||
|
J.P. Morgan Securities LLC
|
| | | | | | |
|
Morgan Stanley & Co. LLC
|
| | | | | | |
|
Leerink Partners LLC
|
| | | | | | |
|
Van Lanschot Kempen (USA) Inc.
|
| | | | | | |
|
Total
|
| | | | 12,500,000 | | |
| | | |
Without
option to purchase additional ADSs exercise |
| |
With full
option to purchase additional ADSs exercise |
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | ||
|
Expense
|
| |
Amount
|
|
|
SEC registration fee
|
| |
$27,620
|
|
|
Nasdaq initial listing fee
|
| |
295,000
|
|
|
FINRA filing fee
|
| |
30,500
|
|
|
Printing and engraving expenses
|
| |
172,240
|
|
|
Legal fees and expenses
|
| |
2,153,601
|
|
|
Accounting fees and expenses
|
| |
1,201,202
|
|
|
Miscellaneous costs
|
| |
315,519
|
|
|
Total
|
| |
$4,195,683
|
|
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | |
| | | | | | F-45 | | | |
| | | | | | F-46 | | | |
| | | | | | F-47 | | | |
| | | | | | F-48 | | | |
| | | | | | F-49 | | | |
| | | | | | F-50 | | |
| | | | | | |
For the year ended December 31
|
| |||||||||
|
(in thousands of €)
|
| |
Notes
|
| |
2024
|
| |
2023
|
| ||||||
|
Research and development expenses
|
| |
7.1
|
| | | | (39,310) | | | | | | (26,311) | | |
|
General and administrative expenses
|
| |
7.1
|
| | | | (10,133) | | | | | | (6,097) | | |
|
Total operating expenses
|
| | | | | | | (49,443) | | | | | | (32,408) | | |
|
Other operating income
|
| |
7.4
|
| | | | 1,422 | | | | | | 1,218 | | |
|
Operating loss
|
| | | | | | | (48,021) | | | | | | (31,190) | | |
|
Changes in fair value of financial liabilities
|
| |
23.1
|
| | | | 848 | | | | | | 18,964 | | |
|
Financial expenses
|
| |
7.3
|
| | | | (357) | | | | | | (86) | | |
|
Financial income
|
| |
7.3
|
| | | | 1,267 | | | | | | 303 | | |
|
Loss before taxes
|
| | | | | | | (46,263) | | | | | | (12,009) | | |
|
Income tax (expense)/income
|
| |
8
|
| | | | (4) | | | | | | 619 | | |
|
Loss for the year
|
| | | | | | | (46,267) | | | | | | (11,390) | | |
|
Weighted average number of common shares outstanding
|
| |
9
|
| | | | 25,000 | | | | | | 25,000 | | |
|
Basic and diluted loss per share (in thousands of €)
|
| |
9
|
| | | | (2.31) | | | | | | (0.77) | | |
| | | | | | |
For the year ended December 31
|
| |||||||||
|
(in thousands of €)
|
| |
Notes
|
| |
2024
|
| |
2023
|
| ||||||
|
Loss for the year*
|
| | | | | | | (46,267) | | | | | | (11,390) | | |
| Items that may be reclassified to profit or loss | | | | | ||||||||||||
|
Foreign currency translation differences
|
| | | | | | | (10) | | | | | | — | | |
| Items that will not be reclassified to profit or loss | | | | | ||||||||||||
|
Remeasurement of post-employment benefit obligations
|
| |
21
|
| | | | (73) | | | | | | — | | |
|
Other comprehensive loss for the period, net of tax
|
| | | | | | | (83) | | | | | | — | | |
|
Total comprehensive loss for the year*
|
| | | | | | | (46,350) | | | | | | (11,390) | | |
| | | | | | | | | |
For the year ended per
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
Notes
|
| |
2024
|
| |
2023
|
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| | | | 11 | | | | | | 20,110 | | | | | | 20,110 | | |
|
Goodwill
|
| | | | 10 | | | | | | 8,612 | | | | | | 8,612 | | |
|
Property, plant and equipment
|
| | | | 13 | | | | | | 619 | | | | | | — | | |
|
Right-of-use assets
|
| | | | 12 | | | | | | 1,373 | | | | | | 1,606 | | |
|
Other financial assets
|
| | | | | | | | | | 12 | | | | | | 14 | | |
|
Other non-current assets
|
| | | | 14 | | | | | | 1,787 | | | | | | 1,444 | | |
|
Total non-current assets
|
| | | | | | | | | | 32,513 | | | | | | 31,785 | | |
| Current assets | | | | | | | | | | | | | | | | | | | |
|
Other current assets
|
| | | | 15 | | | | | | 2,386 | | | | | | 17,071 | | |
|
Cash and cash equivalents
|
| | | | 16 | | | | | | 171,459 | | | | | | 122,402 | | |
|
Total current assets
|
| | | | | | | | | | 173,845 | | | | | | 139,474 | | |
|
Total assets
|
| | | | | | | | | | 206,358 | | | | | | 171,259 | | |
| Equity | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 17 | | | | | | 223,072 | | | | | | 174,711 | | |
|
Share premium reserve
|
| | | | 17 | | | | | | 76,634 | | | | | | 42,939 | | |
|
Accumulated loss
|
| | | | 17 | | | | | | (119,181) | | | | | | (72,831) | | |
|
Share-based payment reserves
|
| | | | 19 | | | | | | 8,522 | | | | | | 7,452 | | |
|
Other reserves
|
| | | | 17 | | | | | | (966) | | | | | | (837) | | |
|
Equity attributable to the owners of the parent
|
| | | | | | | | | | 188,081 | | | | | | 151,435 | | |
|
Total equity
|
| | | | | | | | | | 188,081 | | | | | | 151,435 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
| Non-current liabilities | | | | | | | | | | | | | | | | | | | |
|
Non-current lease liabilities
|
| | | | 12 | | | | | | 1,272 | | | | | | 1,439 | | |
|
Contingent consideration
|
| | | | 22 | | | | | | 7,879 | | | | | | 7,500 | | |
|
Total non-current liabilities
|
| | | | | | | | | | 9,151 | | | | | | 8,939 | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | |
|
Current lease liabilities
|
| | | | 12 | | | | | | 273 | | | | | | 181 | | |
|
Anti-dilutive warrants
|
| | | | 18 | | | | | | — | | | | | | 1,226 | | |
|
Trade and other payables
|
| | | | 20 | | | | | | 8,052 | | | | | | 8,282 | | |
|
Deferred income and accrued charges
|
| | | | 20 | | | | | | 801 | | | | | | 1,196 | | |
|
Total current liabilities
|
| | | | | | | | | | 9,126 | | | | | | 10,885 | | |
|
Total liabilities
|
| | | | | | | | | | 18,277 | | | | | | 19,824 | | |
|
Total equity and liabilities
|
| | | | | | | | | | 206,358 | | | | | | 171,259 | | |
|
(In thousands of €)
|
| |
Share
capital |
| |
Share
premium reserve |
| |
Accumulated
loss |
| |
Translation
reserve |
| |
Actuarial
losses |
| |
Share-based
payment reserve |
| |
Other
reserves |
| |
Equity
attributable to owners of the Company |
| |
Total
equity |
| |||||||||||||||||||||||||||
|
Balance at January 1,
2023 |
| | | | 110,412 | | | | | | 12,368 | | | | | | (61,440) | | | | | | — | | | | | | — | | | | | | 5,293 | | | | | | (385) | | | | | | 66,248 | | | | | | 66,248 | | |
|
Loss for the year
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (11,390) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (11,390) | | | | | | (11,390) | | |
|
Other comprehensive income
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
|
Total comprehensive loss for the year
|
| | | | — | | | | | | — | | | | | | (11,390) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,390) | | | | | | (11,390) | | |
|
Increase of capital
|
| | | | 64,300 | | | | | | 30,571 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 94,871 | | | | | | 94,871 | | |
|
Share-based payments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 2,159 | | | | |
|
—
|
| | | | | 2,159 | | | | | | 2,159 | | |
|
Transaction costs to be deducted from equity (IAS 32)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (453) | | | | | | (453) | | | | | | (453) | | |
|
Balance at December 31, 2023
|
| | | | 174,712 | | | | | | 42,939 | | | | | | (72,831) | | | | | | — | | | | | | — | | | | | | 7,452 | | | | | | (837) | | | | | | 151,435 | | | | | | 151,435 | | |
|
Loss for the year
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (46,267) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (46,267) | | | | | | (46,267) | | |
|
Other comprehensive income
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (10) | | | | | | (73) | | | | | | | | | | | | | | | | | | (83) | | | | | | (83) | | |
|
Total comprehensive loss for the year
|
| | | | — | | | | | | — | | | | | | (46,267) | | | | | | (10) | | | | | | (73) | | | | | | — | | | | | | — | | | | | | (46,350) | | | | | | (46,350) | | |
|
Increase of capital
|
| | | | 48,360 | | | | | | 33,695 | | | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | |
|
—
|
| | | | | — | | | | | | 82,055 | | | | | | 82,055 | | |
|
Share-based payments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | 1,070 | | | | | | — | | | | | | 1,070 | | | | | | 1,070 | | |
|
Transaction costs to be deducted from equity (IAS 32)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | |
|
—
|
| | | | | (129) | | | | | | (129) | | | | | | (129) | | |
|
Balance at December 31, 2024
|
| | | | 223,072 | | | | | | 76,634 | | | | | | (119,098) | | | | | | (10) | | | | | | (73) | | | | | | 8,522 | | | | | | (966) | | | | | | 188,081 | | | | | | 188,081 | | |
| | | |
For the year ended per December 31
|
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Net income/(loss) for the year
|
| | | | (46,267) | | | | | | (11,390) | | |
| Adjustments for non-cash items: | | | | | | | | | | | | | |
|
Current Income tax expense (income)
|
| | | | 4 | | | | | | 3 | | |
|
Deferred income tax expense (income)
|
| | | | — | | | | | | (622) | | |
|
Fair value (gain) loss on financial liabilities
|
| | | | (848) | | | | | | (18,964) | | |
|
Depreciation & amortization
|
| | | | 311 | | | | | | 99 | | |
|
Share-based payment expenses
|
| | | | 1,071 | | | | | | 2,159 | | |
|
Net foreign exchange losses (gains)
|
| | | | 231 | | | | | | — | | |
|
Interest expense
|
| | | | 77 | | | | | | 86 | | |
|
Interest income
|
| | | | (1,218) | | | | | | (303) | | |
|
Operating cash flows before movements in working capital
|
| | | | (46,640) | | | | | | (28,932) | | |
| movements in working capital: | | | | | | | | | | | | | |
|
Decrease/(increase) in other current assets
|
| | | | (315) | | | | | | 1,343 | | |
|
Decrease/(increase) in other non-current assets
|
| | | | (342) | | | | | | (331) | | |
|
Increase/(decrease) in trade and other payables
|
| | | | (230) | | | | | | 3,686 | | |
|
Increase/(decrease) in deferred income
|
| | | | (395) | | | | | | (580) | | |
|
Income taxes paid
|
| | | | (4) | | | | | | (3) | | |
|
Interest paid
|
| | | | (10) | | | | | | (20) | | |
|
Interest received
|
| | | | 1,106 | | | | | | 245 | | |
|
Net cash flow from /(used in) operating activities
|
| | | | (46,828) | | | | | | (24,592) | | |
|
Purchases of property, plant and equipment
|
| | | | (675) | | | | | | — | | |
|
Purchase of investments – term account
|
| | | | — | | | | | | 40,000 | | |
|
Net cash flow from /(used in) investing activities
|
| | | | (675) | | | | | | 40,000 | | |
|
Repayment of lease liabilities
|
| | | | (163) | | | | | | (100) | | |
|
Proceeds from capital increase
|
| | | | 97,055 | | | | | | 79,871 | | |
|
Share issue costs
|
| | | | (129) | | | | | | (453) | | |
|
Other financial expense, net
|
| | | | — | | | | | | 6 | | |
|
Net cash flow from /(used in) financing activities
|
| | | | 96,762 | | | | | | 79,324 | | |
|
Net increase/(decrease) in cash and cash equivalents
|
| | | | 49,260 | | | | | | 94,732 | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 122,402 | | | | | | 27,670 | | |
|
Effect of foreign exchange rate changes
|
| | | | (204) | | | | | | — | | |
|
Cash and cash equivalents at end of year
|
| | | | 171,459 | | | | | | 122,402 | | |
|
Asset class
|
| |
Useful life in years
|
| |||
|
Leasehold improvements
|
| | | | 9 | | |
|
IT equipment
|
| | | | 3 | | |
|
Furniture and fixtures and other equipment
|
| | | | 5 | | |
| | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Agomab Belgium
|
| | | | 5,364 | | | | | | 4,550 | | |
|
Agomab Spain
|
| | | | 27,204 | | | | | | 27,235 | | |
|
Total non-current assets
|
| | | | 32,568 | | | | | | 31,785 | | |
|
Company name
|
| |
Registration number
|
| |
Location
|
| |
Financial interest (%)
|
|
| AgomAb Therapeutics NV | | | 674527310 | | | Antwerp, Belgium | | | Parent | |
| AgomAb Spain S.L.U. | | | B32478414 | | |
Fonte Díaz-A Coruña, Spain
|
| | 100% | |
| Agomab US Inc. | | | 99-332612 | | | Delaware, USA | | | 100% | |
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Clinical trial expenses
|
| | | | 30,057 | | | | | | 19,131 | | |
|
Employee benefits
|
| | | | 5,557 | | | | | | 3,290 | | |
|
R&D consulting
|
| | | | 2,121 | | | | | | 1,786 | | |
|
Share-based payments
|
| | | | 143 | | | | | | 1,009 | | |
|
Chemicals and small materials
|
| | | | 1,001 | | | | | | 191 | | |
|
Patent related charges
|
| | | | 431 | | | | | | 891 | | |
|
Regulatory
|
| | | | — | | | | | | 14 | | |
|
Total research and development expenses
|
| | | | 39,310 | | | | | | 26,311 | | |
|
Employee benefits
|
| | | | 3,868 | | | | | | 2,243 | | |
|
Share-based payments
|
| | | | 928 | | | | | | 1,150 | | |
|
Professional service fees
|
| | | | 3,183 | | | | | | 1,185 | | |
|
Office materials and services
|
| | | | 627 | | | | | | 549 | | |
|
Travel and meeting expenses
|
| | | | 561 | | | | | | 483 | | |
|
Facility rent and expenses
|
| | | | 137 | | | | | | 178 | | |
|
Board fees
|
| | | | 63 | | | | | | 67 | | |
|
Depreciation and amortization
|
| | | | 311 | | | | | | 99 | | |
|
Recruitment
|
| | | | 245 | | | | | | 20 | | |
|
Other G&A expenses
|
| | | | 210 | | | | | | 122 | | |
|
Total general and administrative expenses
|
| | | | 10,133 | | | | | | 6,097 | | |
|
Total operating expenses
|
| | | | 49,443 | | | | | | 32,408 | | |
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Employee salaries and wages – R&D
|
| | | | 3,800 | | | | | | 2,337 | | |
|
Employee salaries and wages – G&A
|
| | | | 2,739 | | | | | | 1,684 | | |
|
Social security contributions
|
| | | | 1,521 | | | | | | 782 | | |
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Employee provisions
|
| | | | 763 | | | | | | 560 | | |
|
Other employee benefits
|
| | | | 602 | | | | | | 170 | | |
|
Total employee benefit expenses(1)
|
| | | | 9,425 | | | | | | 5,533 | | |
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Interest expenses
|
| | | | (67) | | | | | | (31) | | |
|
Exchange rate losses
|
| | | | (280) | | | | | | (51) | | |
|
Bank charges
|
| | | | (10) | | | | | | (4) | | |
|
Total financial expenses
|
| | | | (357) | | | | | | (86) | | |
|
Interest income
|
| | | | 1,218 | | | | | | 245 | | |
|
Exchange rate gains
|
| | | | 49 | | | | | | 58 | | |
|
Other financial income
|
| | | | — | | | | | | — | | |
|
Total financial income
|
| | | | 1,267 | | | | | | 303 | | |
|
Net financial (expenses) income
|
| | | | 910 | | | | | | 217 | | |
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Grants received
|
| | | | 380 | | | | | | 595 | | |
|
R&D tax credit
|
| | | | 398 | | | | | | 331 | | |
|
R&D personnel credit
|
| | | | 607 | | | | | | 291 | | |
|
Other income
|
| | | | 37 | | | | | | — | | |
|
Other operating income
|
| | | | 1,422 | | | | | | 1,218 | | |
|
(in thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Current income tax expense
|
| | | | (4) | | | | | | (3) | | |
|
Deferred tax income
|
| | | | — | | | | | | 622 | | |
|
Income tax (expense) income
|
| | | | (4) | | | | | | 619 | | |
| | | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||||||||||||||
|
(in thousands of €)
|
| |
Assets
|
| |
Liabilities
|
| |
Net
|
| |
Assets
|
| |
Liabilities
|
| |
Net
|
| ||||||||||||||||||
|
Intangible assets
|
| | | | — | | | | | | (4,637) | | | | | | (4,637) | | | | | | — | | | | | | (4,637) | | | | | | (4,637) | | |
|
Property, plant and equipment
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | 1 | | |
|
Right of use asset
|
| | | | — | | | | | | (343) | | | | | | (343) | | | | | | | | | | | | (402) | | | | | | (402) | | |
|
Lease liabilities
|
| | | | 386 | | | | | | — | | | | | | 386 | | | | | | 405 | | | | | | — | | | | | | 405 | | |
|
Other current assets & other liabilities
|
| | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | (35) | | | | | | (35) | | |
|
Deferred tax assets and liabilities related to temporary differences
|
| | | | 389 | | | | | | (4,981) | | | | | | (4,592) | | | | | | 406 | | | | | | (5,073) | | | | | | (4,667) | | |
|
Deferred tax assets related to unused tax losses
|
| | | | 4,592 | | | | | | — | | | | | | 4,592 | | | | | | 4,667 | | | | | | — | | | | | | 4,667 | | |
|
Set off of tax
|
| | | | (4,981) | | | | | | 4,981 | | | | | | — | | | | | | (5,073) | | | | | | 5,073 | | | | | | — | | |
|
Net deferred tax assets/liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
(in thousands of €)
|
| |
December 31,
2023 |
| |
Recognized in
profit or loss |
| |
December 31,
2024 |
| |||||||||
|
Intangible assets
|
| | | | (4,637) | | | | | | — | | | | | | (4,637) | | |
|
Property, plant and equipment
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
|
RoU assets
|
| | | | (402) | | | | | | 58 | | | | | | (343) | | |
|
Lease liabilities
|
| | | | 405 | | | | | | (19) | | | | | | 386 | | |
|
Other current assets & other liabilities
|
| | | | (35) | | | | | | 36 | | | | | | 2 | | |
|
Deferred tax assets and liabilities related to temporary differences
|
| | | | (4,667) | | | | | | 75 | | | | | | (4,592) | | |
|
Tax loss carry-forwards
|
| | | | 4,667 | | | | | | (75) | | | | | | 4,592 | | |
|
Deferred tax assets/liabilities
|
| | | | — | | | | | | — | | | | | | — | | |
|
(in thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
IFRS profit/(loss) before income taxes
|
| | | | (46,264) | | | | | | (12,009) | | |
|
Theoretical income tax (expense)/income
|
| | | | 11,568 | | | | | | 3,002 | | |
|
Theoretical tax rate(1)
|
| | | | 25% | | | | | | 25% | | |
|
Non-deductible expenses
|
| | | | (569) | | | | | | (1,409) | | |
|
Non-taxable income
|
| | | | 339 | | | | | | 5,636 | | |
|
Tax losses of the year for which no deferred tax asset has been recognized
|
| | | | (11,341) | | | | | | (6,610) | | |
|
Income tax (expense)/income
|
| | | | (4) | | | | | | 619 | | |
|
Effective tax rate
|
| | | | (0)% | | | | | | (5)% | | |
|
(in thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
| Basic loss | | | | | | | | | | | | | |
|
Loss for the year
|
| | | | (46,267) | | | | | | (11,390) | | |
|
Loss attributable to the holder of the profit share certificate(1)
|
| | | | 2,239 | | | | | | 752 | | |
|
Cumulative dividend on preferred shares (Series A, B, C and D)(2)
|
| | | | (13,823) | | | | | | (8,644) | | |
|
Loss attributable to common shareholders
|
| | | | (57,851) | | | | | | (19,282) | | |
| Diluted loss | | | | | | | | | | | | | |
|
Dilution effect of ESOP warrants, preferred shares, anti-dilutive warrants
and profit share certificate |
| | | | — | | | | | | — | | |
|
Loss attributable to common shareholders, after dilution effect
|
| | | | (57,851) | | | | | | (19,282) | | |
|
Number of shares
|
| |
2024
|
| |
2023
|
| ||||||
|
Weighted average number of common shares outstanding during the period for basic and diluted EPS
|
| | | | 25,000 | | | | | | 25,000 | | |
|
Total weighted average number of common shares outstanding during the period
|
| | | | 25,000 | | | | | | 25,000 | | |
|
(in thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Basic loss per share
|
| | | | (2.31) | | | | | | (0.77) | | |
|
Diluted loss per share
|
| | | | (2.31) | | | | | | (0.77) | | |
|
(In thousands of €)
|
| |
Goodwill
|
| |
Total
|
| ||||||
|
As at January 1, 2024
|
| | | | 8,612 | | | | | | 8,612 | | |
|
Impairment loss
|
| | |
|
—
|
| | | | | — | | |
|
Carrying amount as at December 31, 2024
|
| | | | 8,612 | | | | | | 8,612 | | |
|
As at January 1, 2023
|
| | | | 8,612 | | | | | | 8,612 | | |
|
Impairment loss
|
| | |
|
—
|
| | | | | — | | |
|
Carrying amount as at December 31, 2023
|
| | | | 8,612 | | | | | | 8,612 | | |
|
(In thousands of €)
|
| |
In-process R&D
|
| |
Research and
commercialization license |
| |
Total
|
| |||||||||
| Acquisition cost | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2024
|
| | | | 18,550 | | | | | | 1,560 | | | | | | 20,110 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | |
|
As at December 31, 2024
|
| | | | 18,550 | | | | | | 1,560 | | | | | | 20,110 | | |
| Accumulated Amortization and impairment losses | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2024
|
| | | | — | | | | | | — | | | | | | — | | |
|
Amortization
|
| | | | — | | | | | | — | | | | | | — | | |
|
Impairment losses
|
| | | | — | | | | | | — | | | | | | — | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | |
|
As at December 31, 2024
|
| | | | — | | | | | | — | | | | | | — | | |
|
Carrying amount as at December 31, 2024
|
| | | | 18,550 | | | | | | 1,560 | | | | | | 20,110 | | |
| Acquisition cost | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2023
|
| | | | 18,550 | | | | | | 1,560 | | | | | | 20,110 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | |
|
As at December 31, 2023
|
| | | | 18,550 | | | | | | 1,560 | | | | | | 20,110 | | |
| Accumulated Amortization and impairment losses | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2023
|
| | | | — | | | | | | — | | | | | | — | | |
|
Amortization
|
| | | | — | | | | | | — | | | | | | — | | |
|
Impairment losses
|
| | | | — | | | | | | — | | | | | | — | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | |
|
As at December 31, 2023
|
| | | | — | | | | | | — | | | | | | — | | |
|
Carrying amount as at December 31, 2023
|
| | | | 18,550 | | | | | | 1,560 | | | | | | 20,110 | | |
|
(In thousands of €)
|
| |
Office leases
|
| |
Car leases
|
| |
Total
|
| |||||||||
| Acquisition cost | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2024
|
| | | | 1,407 | | | | | | 321 | | | | | | 1,728 | | |
|
Additions
|
| | | | 11 | | | | | | 120 | | | | | | 131 | | |
|
Disposals
|
| | | | (21) | | | | | | (17) | | | | | | (38) | | |
|
Lease remeasurement
|
| | | | (78) | | | | | | — | | | | | | (78) | | |
|
As at December 31, 2024
|
| | | | 1,319 | | | | | | 424 | | | | | | 1,743 | | |
| Accumulated depreciation and impairment | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2024
|
| | | | (71) | | | | | | (51) | | | | | | (122) | | |
|
Depreciation
|
| | | | (168) | | | | | | (87) | | | | | | (255) | | |
|
Disposals
|
| | | | 33 | | | | | | 4 | | | | | | 7 | | |
|
As at December 31, 2024
|
| | | | (236) | | | | | | (134) | | | | | | (370) | | |
|
Carrying amount as at December 31, 2024
|
| | | | 1,083 | | | | | | 290 | | | | | | 1,373 | | |
| Acquisition cost | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2023
|
| | | | 58 | | | | | | 26 | | | | | | 85 | | |
|
Additions
|
| | | | 1,349 | | | | | | 295 | | | | | | 1,643 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | |
|
As at December 31, 2023
|
| | | | 1,407 | | | | | | 321 | | | | | | 1,728 | | |
| Accumulated depreciation and impairment | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2023
|
| | | | (18) | | | | | | (5) | | | | | | (23) | | |
|
Depreciation
|
| | | | (53) | | | | | | (46) | | | | | | (99) | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | |
|
As at December 31, 2023
|
| | | | (71) | | | | | | (51) | | | | | | (122) | | |
|
Carrying amount as at December 31, 2023
|
| | | | 1,336 | | | | | | 270 | | | | | | 1,606 | | |
|
(In thousands of €)
|
| |
Office leases
|
| |
Car leases
|
| |
Total
|
| |||||||||
|
As at January 1, 2024
|
| | | | 1,350 | | | | | | 270 | | | | | | 1,619 | | |
|
Additions
|
| | | | 11 | | | | | | 120 | | | | | | 131 | | |
|
Lease payments
|
| | | | (62) | | | | | | (101) | | | | | | (163) | | |
|
Derecognition of lease liability due to termination
|
| | | | (18) | | | | | | (13) | | | | | | (31) | | |
|
Interest expenses
|
| | | | 57 | | | | | | 10 | | | | | | 66 | | |
|
Lease remeasurement
|
| | | | (78) | | | | | | — | | | | | | (78) | | |
|
As at December 31, 2024
|
| | | | 1,259 | | | | | | 286 | | | | | | 1,545 | | |
|
As at January 1, 2023
|
| | | | 41 | | | | | | 21 | | | | | | 62 | | |
|
Additions
|
| | | | 1,349 | | | | | | 295 | | | | | | 1,643 | | |
|
Lease payments
|
| | | | (48) | | | | | | (52) | | | | | | (100) | | |
|
Interest expenses
|
| | | | 8 | | | | | | 6 | | | | | | 14 | | |
|
As at December 31, 2023
|
| | | | 1,350 | | | | | | 270 | | | | | | 1,619 | | |
| | | |
For the year ended December 31
|
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Current
|
| | | | 273 | | | | | | 181 | | |
|
Non-current
|
| | | | 1,272 | | | | | | 1,439 | | |
|
Total Lease liabilities
|
| | | | 1,545 | | | | | | 1,620 | | |
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Expenses short term office leases
|
| | | | 62 | | | | | | 127 | | |
|
Expenses short term car leases
|
| | | | 45 | | | | | | 19 | | |
|
Total short term lease expenses
|
| | | | 108 | | | | | | 146 | | |
|
(In thousands of €)
|
| |
Leasehold
improvements |
| |
IT
equipment |
| |
Furniture
and fixtures |
| |
Other
equipment |
| |
Total
|
| |||||||||||||||
| Acquisition cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2024
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Additions
|
| | | | 359 | | | | | | 127 | | | | | | 179 | | | | | | 10 | | | | | | 675 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
As of December 31, 2024
|
| | | | 359 | | | | | | 127 | | | | | | 179 | | | | | | 10 | | | | | | 675 | | |
|
Accumulated amortization and impairment losses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
As at January 1, 2024
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Amortization
|
| | | | (13) | | | | | | (26) | | | | | | (16) | | | | | | (1) | | | | | | (56) | | |
|
Impairment losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
As of December 31, 2024
|
| | | | (13) | | | | | | (26) | | | | | | (16) | | | | | | (1) | | | | | | (56) | | |
|
Carrying amount as of December 31, 2024
|
| | | | 345 | | | | | | 101 | | | | | | 163 | | | | | | 10 | | | | | | 619 | | |
| | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
R&D tax credit receivables
|
| | | | 1,787 | | | | | | 1,444 | | |
|
Total non-current assets
|
| | | | 1,787 | | | | | | 1,444 | | |
| | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Grant receivables
|
| | | | 446 | | | | | | 1,040 | | |
|
Supplier credit notes received
|
| | | | 55 | | | | | | 154 | | |
|
VAT receivables
|
| | | | 381 | | | | | | 147 | | |
|
Other receivables
|
| | | | 1,126 | | | | | | 15,610 | | |
|
Total trade and other receivables
|
| | | | 2,008 | | | | | | 16,951 | | |
| | |||||||||||||
| | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Deferred charges
|
| | | | 267 | | | | | | 120 | | |
|
Accrued Income
|
| | | | 111 | | | | | | — | | |
|
Total deferred charges and accrued income
|
| | | | 378 | | | | | | 120 | | |
|
Total other current assets
|
| | | | 2,386 | | | | | | 17,071 | | |
| | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Cash at bank and in hand
|
| | | | 26,459 | | | | | | 122,402 | | |
|
Term deposit
|
| | | | 145,000 | | | | | | — | | |
|
Total cash and cash equivalents
|
| | | | 171,459 | | | | | | 122,402 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
common shares |
| |
Total
preferred A shares |
| |
Total
preferred B shares |
| |
Total
preferred C shares |
| |
Total
preferred D shares |
| |
Total share
capital and share premium |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands of €,
except as indicated otherwise) |
| |
Number of
common shares |
| |
Number of
preferred A shares |
| |
Number of
preferred B shares |
| |
Number of
preferred C shares |
| |
Number of
preferred D shares |
| |
Share
capital |
| |
Share
premium |
| |
Share
capital |
| |
Share
premium |
| |
Share
capital |
| |
Share
premium |
| |
Share
capital |
| |
Share
premium |
| |
Share
capital |
| |
Share
premium |
| |
Share
capital |
| |
Share
premium |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Outstanding at December 31,
2023 |
| | | | 25,000 | | | | | | 277,272 | | | | | | 479,040 | | | | | | 455,004 | | | | | | 0 | | | | | | 25 | | | | | | — | | | | | | 22,873 | | | | | | — | | | | | | 87,514 | | | | | | 12,368 | | | | | | 64,300 | | | | | | 30,571 | | | | | | — | | | | | | — | | | | | | 174,712 | | | | | | 42,939 | | |
|
November 4, 2024 – Series D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 342,206 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,360 | | | | | | 33,695 | | | | | | 48,360 | | | | | | 33,695 | | |
|
Outstanding at December 31,
2024 |
| | | | 25,000 | | | | | | 277,272 | | | | | | 479,040 | | | | | | 455,004 | | | | | | 342,206 | | | | | | 25 | | | | | | — | | | | | | 22,873 | | | | | | — | | | | | | 87,514 | | | | | | 12,368 | | | | | | 64,300 | | | | | | 30,571 | | | | | | 48,360 | | | | | | 33,695 | | | | | | 223,072 | | | | | | 76,634 | | |
| | | |
Weighted average
issue price per common share in € per share(1) |
| |
Weighted average
issue price per pref. A share in € per share(1) |
| |
Weighted average
issue price per pref. B and C shares in € per share(1) |
| |
Weighted average
issue price per pref. D share in € per share(1) |
| ||||||||||||
|
Outstanding at December 31, 2023
|
| | | | 1.00 | | | | | | 82.49 | | | | | | 208.50 | | | | | | — | | |
|
November 4, 2024—Series D
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 239.78 | | |
|
Outstanding at December 31, 2024
|
| | | | 1.00 | | | | | | 82.49 | | | | | | 208.50 | | | | | | 239.78 | | |
|
(in thousands of €)
Fair Value |
| |
31/12/2024
|
| |
Issue date
2024 ADW warrants 4/11/2024(1) |
| |
31/12/2023
|
| |||||||||
|
Series A
|
| | | | — | | | | | | — | | | | | | 16 | | |
|
Series B
|
| | | | — | | | | | | — | | | | | | 610 | | |
|
Series C
|
| | | | — | | | | | | — | | | | | | 600 | | |
|
Series D
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total Anti-dilutive warrants
|
| | | | — | | | | | | — | | | | | | 1,225 | | |
|
Exit probabilities without
intermediate funding round |
| |
31/12/2024
|
| |
31/12/2023
|
| ||||||
|
Series A, Series B, Series C and Series D
|
| | | | 100% | | | | | | 90% | | |
|
Volatility
|
| |
31/12/2024
|
| |
31/12/2023
|
| |
01/01/2022
|
| |||||||||
|
Series A, Series B and Series C
|
| | | | 57.89% | | | | | | 73.70% | | | | | | 90.38% | | |
|
(in thousands of €)
Sensitivity analysis |
| | | | |
31/12/2024
|
| |
12/31/2023
|
| ||||||
|
Series A
|
| |
Base value
|
| | | | — | | | | | | 16 | | |
| | volatility +10% | | | | | — | | | | | | 35 | | | ||
| | volatility -10% | | | | | — | | | | | | 5 | | | ||
| |
Exit probabilities +5%
|
| | | | — | | | | | | 8 | | | ||
| |
Exit probabilities -5%
|
| | | | 30 | | | | | | 24 | | | ||
|
Series B
|
| |
Base value
|
| | | | — | | | | | | 610 | | |
| | volatility +10% | | | | | — | | | | | | 720 | | | ||
| | volatility -10% | | | | | — | | | | | | 500 | | | ||
| |
Exit probabilities +5%
|
| | | | — | | | | | | 305 | | | ||
| |
Exit probabilities -5%
|
| | | | 456 | | | | | | 916 | | | ||
|
Series C
|
| |
Base value
|
| | | | — | | | | | | 600 | | |
| | volatility +10% | | | | | — | | | | | | 708 | | | ||
| | volatility -10% | | | | | — | | | | | | 491 | | | ||
| |
Exit probabilities +5%
|
| | | | — | | | | | | 300 | | | ||
| |
Exit probabilities -5%
|
| | | | 446 | | | | | | 900 | | | ||
|
Series D
|
| |
Base value
|
| | | | — | | | | | | 600 | | |
| | volatility +10% | | | | | — | | | | | | 708 | | | ||
| | volatility -10% | | | | | — | | | | | | 491 | | | ||
| |
Exit probabilities +5%
|
| | | | — | | | | | | 300 | | | ||
| |
Exit probabilities -5%
|
| | | | 521 | | | | | | 900 | | | ||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
Number of
ESOP warrants |
| |
Weighted
average exercise price (EUR) |
| |
Number of
ESOP warrants |
| |
Weighted
average exercise price (EUR) |
| ||||||||||||
|
Outstanding at January 1st
|
| | | | 119,851 | | | | | | 14.52 | | | | | | 116,423 | | | | | | 14.83 | | |
|
Granted
|
| | | | 114,975 | | | | | | 30.97 | | | | | | 4,754 | | | | | | 17.70 | | |
|
Forfeited
|
| | | | 14,385 | | | | | | 2.11 | | | | | | 1,326 | | | | | | 53.39 | | |
|
Outstanding at December 31st
|
| | | | 220,441 | | | | | | 23.91 | | | | | | 119,851 | | | | | | 14.52 | | |
|
Exercisable at December 31st
|
| | | | 18,450 | | | | | | 21.25 | | | | | | 13,904 | | | | | | 21.25 | | |
|
ESOP warrants granted in
|
| |
November 2024
|
| |
October 2024
|
| |
September 2024
|
| |||||||||
|
Number of ESOP warrants granted
|
| | | | 14,267 | | | | | | 2,378 | | | | | | 39,789 | | |
|
Fair value (€)
|
| | | | 6.44 | | | | | | 6.57 | | | | | | 6.49–9.19 | | |
|
Share price (€)
|
| | | | 9.20 | | | | | | 9.20 | | | | | | 9.20 | | |
|
Exercise price (€)
|
| | | | 59.95 | | | | | | 52.13 | | | | | | 0.01–52.93 | | |
|
Expected volatility (%)
|
| | | | 92.07 | | | | | | 93.22 | | | | | | 91.80–91.86 | | |
|
Expected life time of a warrant (years)
|
| | | | 10.00 | | | | | | 9.72 | | | | | | 9.83–9.85 | | |
|
Risk-free rate (%)
|
| | | | 2.24 | | | | | | 0.02 | | | | | | 0.02 | | |
|
Expected dividends (%)
|
| | | | — | | | | | | — | | | | | | — | | |
|
ESOP warrants granted in
|
| |
March 2024
|
| |
February 2024
|
| |
July 2023
|
| |
March 2023
|
| ||||||||||||
|
Number of ESOP warrants granted
|
| | | | 43,361 | | | | | | 8,480 | | | | | | 1,472 | | | | | | 1,632 | | |
|
Fair value (€)
|
| | | | 21.54–27.79 | | | | | | 22.03 | | | | | | 71.67–79.79 | | | | | | 72.20–79.79 | | |
|
Share price (€)
|
| | | | 27.80 | | | | | | 27.8 | | | | | | 79.8 | | | | | | 79.8 | | |
|
Exercise price (€)
|
| | | | 0.01–58.52 | | | | | | 52.13 | | | | | | 0.01–52.13 | | | | | | 0.01–52.13 | | |
|
Expected volatility (%)
|
| | | | 87.29–87.51 | | | | | | 87.77 | | | | | | 92.04 | | | | | | 94.88 | | |
|
Expected life time of a warrant (years)
|
| | | | 9.56–9.59 | | | | | | 9.66 | | | | | | 9.87 | | | | | | 9.86 | | |
|
Risk-free rate (%)
|
| | | | 2.45–2.59 | | | | | | 2.58 | | | | | | 2.935 | | | | | | 2.66 | | |
|
Expected dividends (%)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
ESOP warrants granted in
|
| |
January 2023
|
| |
October 2022
|
| |
July 2022
|
| |
April 2022
|
| ||||||||||||
|
Number of ESOP warrants granted
|
| | | | 1,300 | | | | | | 18,847 | | | | | | 423 | | | | | | 8,959 | | |
|
Fair value (€)
|
| | | | 79.79 | | | | | | 71.26–79.79 | | | | | | 70.64 | | | | | | 64.69 | | |
|
Share price (€)
|
| | | | 79.80 | | | | | | 79.80 | | | | | | 79.80 | | | | | | 64.70 | | |
|
Exercise price (€)
|
| | | | 0.01 | | | | | | 0.01–52.13 | | | | | | 55.66 | | | | | | 0.01 | | |
|
Expected volatility (%)
|
| | | | 95.54 | | | | | | 89.82–89.76 | | | | | | 90.93 | | | | | | 88.72 | | |
|
Expected life time of a warrant (years)
|
| | | | 9.83 | | | | | | 9.92–9.94 | | | | | | 9.98 | | | | | | 8.93 | | |
|
Risk-free rate (%)
|
| | | | 2.37 | | | | | | 2,705–3.032 | | | | | | 1.67 | | | | | | 0.90 | | |
|
Expected dividends (%)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |||||||||||||||||||||||||
|
ESOP warrants granted in
|
| |
March 2022
|
| |
January 2022
|
| |
July 2021
|
| |
February 2021
|
| ||||||||||||
|
Number of ESOP warrants granted
|
| | | | 2,250 | | | | | | 1,406 | | | | | | 49,681 | | | | | | 11,082 | | |
|
Fair value (€)
|
| | | | 54.7 | | | | | | 55.4 | | | | | | 57.52–64.69 | | | | | | 7.8 | | |
|
Share price (€)
|
| | | | 64.7 | | | | | | 64.7 | | | | | | 64.7 | | | | | | 10.7 | | |
|
Exercise price (€)
|
| | | | 52.1 | | | | | | 52.1 | | | | | | 0.01–52.13 | | | | | | 21.3 | | |
|
Expected volatility (%)
|
| | | | 89.8 | | | | | | 92.4 | | | | | | 99.8 | | | | | | 83.3 | | |
|
Expected life time of a warrant (years)
|
| | | | 9.0 | | | | | | 9.2 | | | | | | 9.6 | | | | | | 9.7 | | |
|
Risk-free rate (%)
|
| | | | 0.8 | | | | | | 0.1 | | | | | | (0.255) | | | | | | (0.217) | | |
|
Expected dividends (%)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |||||||||||||||||||||||||
|
ESOP warrants granted in
|
| |
January 2021
|
| |
June 2020
|
| |
November 2019
|
| |
June 2019
|
| |||||||||
|
Number of ESOP warrrants granted
|
| |
4,053
|
| | | | 4,546 | | | | | | 5,933 | | | | | | 7,971 | | |
|
Fair value (€)
|
| |
7.06–7.49
|
| | | | 8.4 | | | | | | 8.5 | | | | | | 7.3 | | |
|
Share price (€)
|
| |
10.7
|
| | | | 10.7 | | | | | | 10.7 | | | | | | 10.7 | | |
|
Exercise price (€)
|
| |
21.3
|
| | | | 21.3 | | | | | | 21.3 | | | | | | 21.3 | | |
|
Expected volatility (%)
|
| |
81.7
|
| | | | 91.2 | | | | | | 91.7 | | | | | | 76.6 | | |
|
Expected life time of a warrant (years)
|
| |
8.12–9.21
|
| | | | 9.8 | | | | | | 9.9 | | | | | | 9.8 | | |
|
Risk-free rate (%)
|
| |
(0.405)–(0.350)
|
| | | | (0.392) | | | | | | (0.196) | | | | | | — | | |
|
Expected dividends (%)
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | |
|
Expiry date
|
| |
Exercise price per
ESOP warrants (in €) |
| |
December 31, 2024
|
| |
December 31, 2023
|
| |||||||||
|
2029
|
| | | | 21.25 | | | | | | 16,823 | | | | | | 16,960 | | |
|
2030
|
| | | | 21.25 | | | | | | 16,163 | | | | | | 16,625 | | |
|
2031
|
| | | | 52.13 | | | | | | 13,345 | | | | | | 13,345 | | |
|
2031
|
| | | | 0.01 | | | | | | 44,169 | | | | | | 48,907 | | |
|
2032
|
| | | | 52.13 | | | | | | 5,547 | | | | | | 5,883 | | |
|
2032
|
| | | | 55.66 | | | | | | 423 | | | | | | 423 | | |
|
2032
|
| | | | 0.01 | | | | | | 15,696 | | | | | | 17,708 | | |
| 2033 | | | | | 58.52 | | | | | | 4,363 | | | | | | — | | |
| 2033 | | | | | 0.01 | | | | | | 38,943 | | | | | | — | | |
| 2033 | | | | | 52.13 | | | | | | 8,535 | | | | | | — | | |
| 2034 | | | | | 52.93 | | | | | | 37,512 | | | | | | — | | |
| 2034 | | | | | 52.13 | | | | | | 15,730 | | | | | | — | | |
| 2034 | | | | | 0.01 | | | | | | 2,277 | | | | | | — | | |
| 2034 | | | | | 59.95 | | | | | | 915 | | | | | | — | | |
| Total | | | | | | | | | | | 220,441 | | | | | | 119,851 | | |
| | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Trade payables
|
| | | | 5,952 | | | | | | 6,830 | | |
|
Payroll-related liabilities
|
| | | | 1,923 | | | | | | 1,249 | | |
|
Social tax payables
|
| | | | 177 | | | | | | 202 | | |
|
Other current liabilities
|
| | | | — | | | | | | 1 | | |
|
Total trade and other payables
|
| | | | 8,052 | | | | | | 8,282 | | |
|
Deferred income
|
| | | | 801 | | | | | | 1,181 | | |
|
Accrued charges
|
| | | | — | | | | | | 15 | | |
|
Total deferred income and accrued charges
|
| | | | 801 | | | | | | 1,196 | | |
|
Total other current liabilities
|
| | | | 8,853 | | | | | | 9,478 | | |
|
Assumptions
|
| |
2024
|
|
|
Discount rate
|
| |
3.40%
|
|
|
Salary increase (incl. inflation)
|
| |
4.00%
|
|
|
Legal minimum rate of return
|
| |
2.50%
|
|
|
Turnover rate
|
| |
5% until age 55; 0% thereafter
|
|
|
Mortality table (pre-retirement)
|
| |
MR-5 / FR-5
|
|
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Present value of defined benefit obligation (DBO)
|
| | | | 255 | | | | | | 113 | | |
|
Fair value of plan assets (FVPA)
|
| | | | (255) | | | | | | (113) | | |
|
Net defined benefit liability/(asset)
|
| | | | — | | | | | | — | | |
|
(In thousands of €)
|
| |
2024
|
| |||
|
Net defined benefit liability at January 1
|
| | | | — | | |
|
Current service cost
|
| | | | 104 | | |
|
Net interest cost
|
| | | | (2) | | |
|
Employer contributions
|
| | | | (175) | | |
|
Remeasurements (OCI)
|
| | | | 73 | | |
|
Net defined benefit liability at December 31
|
| | | | — | | |
|
(In thousands of €)
|
| |
2024
|
| |||
|
Current service cost
|
| | | | 104 | | |
|
Net interest (expense)/income
|
| | | | (2) | | |
|
Total pension costs
|
| | | | 103 | | |
|
(In thousands of €)
|
| |
2024
|
| |||
|
Actuarial loss–experience adjustment
|
| | | | 73 | | |
|
Total recognized in OCI
|
| | | | 73 | | |
| | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Probability weighted average of different scenarios
|
| | | | 8,800 | | | | | | 8,800 | | |
|
WACC (%)
|
| | | | 16.60 | | | | | | 16.80 | | |
|
Contingent consideration
|
| | | | 7,879 | | | | | | 7,500 | | |
| | | | | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
Category
|
| |
2024
|
| |
2023
|
| ||||||
| Financial assets | | | | | | | | | | | | | | | | |
|
Other non-current assets
|
| | FAAC* | | | | | 13 | | | | | | 14 | | |
|
Cash and cash equivalents
|
| | FAAC* | | | | | 171,459 | | | | | | 122,402 | | |
| Total | | | | | | | | 171,472 | | | | | | 122,416 | | |
| | | | | | |
For the year ended
December 31 |
| |||||||||
|
(In thousands of €)
|
| |
Category
|
| |
2024
|
| |
2023
|
| ||||||
| Financial liabilities | | | | | | | | | | | | | | | | |
|
Contingent considerations - earn out (level 3)
|
| | FLAFVTPL*** | | | | | 7,879 | | | | | | 7,500 | | |
|
Anti-dilution warrants (level 3)
|
| | FLAFVTPL*** | | | | | — | | | | | | 1,226 | | |
|
Trade and other payables
|
| | FLAC** | | | | | 8,052 | | | | | | 8,282 | | |
| Total | | | | | | | | 15,931 | | | | | | 17,008 | | |
|
(in thousands of €)
|
| |
Contingent
considerations– earn out |
| |
Anti-dilution
warrants |
| ||||||
|
As at January 1, 2023
|
| | | | (4,373) | | | | | | (23,318) | | |
| Total gains or losses for the period | | | | | | | | | | | | | |
|
included in profit or loss
|
| | | | (3,127) | | | | | | 22,092 | | |
|
include in OCI
|
| | | | — | | | | | | — | | |
|
As at December 31, 2023
|
| | | | (7,500) | | | | | | (1,226) | | |
| Total gains or losses for the period | | | | | | | | | | | | | |
|
included in profit or loss
|
| | | | (379) | | | | | | 1,226 | | |
|
include in OCI
|
| | | | — | | | | | | — | | |
|
As at December 31, 2024
|
| | | | (7,879) | | | | | | — | | |
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Number of management members and Executive Directors
|
| | | | 6 | | | | | | 6 | | |
|
Short-term employee benefits
|
| | | | 2,224 | | | | | | 2,022 | | |
|
Post employment benefits
|
| | | | | | | | | | — | | |
|
Other long-term benefits
|
| | | | | | | | | | — | | |
|
Termination benefits
|
| | | | | | | | | | — | | |
|
Share-based payments
|
| | | | 171 | | | | | | 822 | | |
| Total | | | | | 2,401 | | | | | | 2,844 | | |
|
Of which outstanding at year-end
|
| | | | 573 | | | | | | 1,465 | | |
|
ESOP warrants granted during the year
|
| | | | 49,324 | | | | | | — | | |
|
ESOP warrants outstanding
|
| | | | 109,993 | | | | | | 72,619 | | |
|
(In thousands of €)
|
| |
2024
|
| |
2023
|
| ||||||
|
Audit fees
|
| | | | 67 | | | | | | 33 | | |
|
Audit related fees
|
| | | | 635 | | | | | | 164 | | |
|
Other non-audit services
|
| | | | 9 | | | | | | 13 | | |
|
Total Audit fees
|
| | | | 711 | | | | | | 210 | | |
| | | | | | |
For the nine months ended September 30,
|
| |||||||||
|
(in thousands of €)
|
| |
Notes
|
| |
2025
|
| |
2024
|
| ||||||
|
Research and development expenses
|
| |
5.1
|
| | | | (35,015) | | | | | | (28,582) | | |
|
General and administrative expenses
|
| |
5.1
|
| | | | (9,620) | | | | | | (8,664) | | |
|
Total operating expenses
|
| | | | | | | (44,635) | | | | | | (37,246) | | |
|
Other operating income
|
| |
5.2
|
| | | | 1,887 | | | | | | 1,039 | | |
|
Operating loss
|
| | | | | | | (42,748) | | | | | | (36,207) | | |
|
Changes in fair value of financial liabilities
|
| |
11
|
| | | | (3,227) | | | | | | 1,147 | | |
|
Financial expenses
|
| | | | | | | (199) | | | | | | (222) | | |
|
Financial income
|
| | | | | | | 1,028 | | | | | | 747 | | |
|
Loss before taxes
|
| | | | | | | (45,146) | | | | | | (34,535) | | |
|
Income tax (expenses)/income
|
| | | | | | | — | | | | | | — | | |
|
Loss for the period
|
| | | | | | | (45,146) | | | | | | (34,535) | | |
|
Weighted average number of common shares outstanding
|
| |
6
|
| | | | 25,000 | | | | | | 25,000 | | |
|
Basic and diluted loss per share (in thousands of €)
|
| |
6
|
| | | | (2.26) | | | | | | (1.68) | | |
| | | | | | |
For the nine months ended September 30,
|
| |||||||||
|
(in thousands of €)
|
| |
Notes
|
| |
2025
|
| |
2024
|
| ||||||
|
Loss for the period*
|
| | | | | | | (45,146) | | | | | | (34,535) | | |
| Items that may be reclassified to profit or loss | | | | | | | | | | | | | | | | |
|
Foreign currency translation differences
|
| | | | | | | 64 | | | | | | 1 | | |
| Items that will not be reclassified to profit or loss | | | | | | | | | | | | | | | | |
|
Remeasurement of post-employment benefit obligations
|
| | | | | | | (3) | | | | | | (55) | | |
|
Other comprehensive income (loss) for the period, net of tax
|
| | | | | | | 61 | | | | | | (54) | | |
|
Total comprehensive loss for the period*
|
| | | | | | | (45,085) | | | | | | (34,589) | | |
|
(In thousands of €)
|
| |
Notes
|
| |
As of September 30,
2025 |
| |
As of December 31,
2024 |
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| | | | | | | | | | 20,110 | | | | | | 20,110 | | |
|
Goodwill
|
| | | | | | | | | | 8,612 | | | | | | 8,612 | | |
|
Property, plant and equipment
|
| | | | | | | | | | 529 | | | | | | 619 | | |
|
Right-of-use assets
|
| | | | | | | | | | 1,146 | | | | | | 1,373 | | |
|
Other financial assets
|
| | | | 11 | | | | | | 11 | | | | | | 12 | | |
|
Other non-current assets
|
| | | | | | | | | | 2,210 | | | | | | 1,787 | | |
|
Total non-current assets
|
| | | | | | | | | | 32,618 | | | | | | 32,513 | | |
| Current assets | | | | | | | | | | | | | | | | | | | |
|
Other current assets
|
| | | | 5.2 | | | | | | 3,428 | | | | | | 2,386 | | |
|
Cash and cash equivalents
|
| | | | 7 | | | | | | 129,585 | | | | | | 171,459 | | |
|
Total current assets
|
| | | | | | | | | | 133,013 | | | | | | 173,845 | | |
|
Total assets
|
| | | | | | | | | | 165,631 | | | | | | 206,358 | | |
| Equity | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | | | | | | | 223,072 | | | | | | 223,072 | | |
|
Share premium reserve
|
| | | | | | | | | | 76,634 | | | | | | 76,634 | | |
|
Accumulated loss
|
| | | | | | | | | | (164,266) | | | | | | (119,181) | | |
|
Share-based payment reserves
|
| | | | 9 | | | | | | 12,457 | | | | | | 8,522 | | |
|
Other reserves
|
| | | | | | | | | | (966) | | | | | | (966) | | |
|
Equity attributable to the owners of the parent
|
| | | | | | | | | | 146,931 | | | | | | 188,081 | | |
|
Total equity
|
| | | | | | | | | | 146,931 | | | | | | 188,081 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
| Non-current liabilities | | | | | | | | | | | | | | | | | | | |
|
Non-current lease liabilities
|
| | | | | | | | | | 1,085 | | | | | | 1,272 | | |
|
Contingent consideration
|
| | | | 10;11 | | | | | | 8,106 | | | | | | 7,879 | | |
|
Total non-current liabilities
|
| | | | | | | | | | 9,191 | | | | | | 9,151 | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | |
|
Current lease liabilities
|
| | | | | | | | | | 242 | | | | | | 273 | | |
|
Anti-dilutive warrants
|
| | | | 8 | | | | | | — | | | | | | — | | |
|
Trade and other payables
|
| | | | | | | | | | 7,581 | | | | | | 8,052 | | |
|
Deferred income and accrued charges
|
| | | | 5.2 | | | | | | 1,686 | | | | | | 801 | | |
|
Total current liabilities
|
| | | | | | | | | | 9,509 | | | | | | 9,126 | | |
|
Total liabilities
|
| | | | | | | | | | 18,700 | | | | | | 18,277 | | |
|
Total equity and liabilities
|
| | | | | | | | | | 165,631 | | | | | | 206,358 | | |
|
(In thousands of €)
|
| |
Share
capital |
| |
Share
premium reserve |
| |
Accumulated
loss |
| |
Translation
reserve |
| |
Actuarial
losses |
| |
Share-based
payment reserve |
| |
Other
reserves |
| |
Equity
attributable to owners of the Company |
| |
Total
equity |
| |||||||||||||||||||||||||||
|
Balance at January 1, 2024
|
| | | | 174,712 | | | | | | 42,939 | | | | | | (72,831) | | | | | | — | | | | | | — | | | | | | 7,452 | | | | | | (837) | | | | | | 151,435 | | | | | | 151,435 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | (34,535) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (34,535) | | | | | | (34,535) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | (55) | | | | | | — | | | | | | — | | | | | | (54) | | | | | | (54) | | |
|
Total comprehensive loss for the year
|
| | | | — | | | | | | — | | | | | | (34,535) | | | | | | 1 | | | | | | (55) | | | | | | — | | | | | | — | | | | | | (34,589) | | | | | | (34,589) | | |
|
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 572 | | | | | | — | | | | | | 572 | | | | | | 572 | | |
|
Transaction costs to be deducted from equity
(IAS 32) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 2 | | | | | | 2 | | |
|
Balance at September 30, 2024
|
| | | | 174,712 | | | | | | 42,939 | | | | | | (107,366) | | | | | | 1 | | | | | | (55) | | | | | | 8,024 | | | | | | (835) | | | | | | 117,420 | | | | | | 117,420 | | |
|
Balance at January 1, 2025
|
| | | | 223,072 | | | | | | 76,634 | | | | | | (119,098) | | | | | | (10) | | | | | | (73) | | | | | | 8,522 | | | | | | (966) | | | | | | 188,081 | | | | | | 188,081 | | |
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | (45,146) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (45,146) | | | | | | (45,146) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 64 | | | | | | (3) | | | | | | — | | | | | | — | | | | | | 61 | | | | | | 61 | | |
|
Total comprehensive loss for the period
|
| | | | — | | | | | | — | | | | | | (45,146) | | | | | | 64 | | | | | | (3) | | | | | | — | | | | | | — | | | | | | (45,085) | | | | | | (45,085) | | |
|
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,935 | | | | | | — | | | | | | 3,935 | | | | | | 3,935 | | |
|
Transaction costs to be deducted from equity
(IAS 32) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance at September 30, 2025
|
| | | | 223,072 | | | | | | 76,634 | | | | | | (164,244) | | | | | | 54 | | | | | | (76) | | | | | | 12,457 | | | | | | (966) | | | | | | 146,931 | | | | | | 146,931 | | |
| | | |
For the nine months ended September 30,
|
| |||||||||
|
(In thousands of €)
|
| |
2025
|
| |
2024
|
| ||||||
|
Net income/(loss) for the period
|
| | | | (45,146) | | | | | | (34.535) | | |
| Adjustments for non-cash items: | | | | | | | | | | | | | |
|
Fair value gain (loss) on financial liabilities
|
| | | | 3,227 | | | | | | (1,147) | | |
|
Depreciation & amortization
|
| | | | 302 | | | | | | 226 | | |
|
Share-based payment expenses
|
| | | | 3,935 | | | | | | 572 | | |
|
Net foreign exchange losses (gains)
|
| | | | 31 | | | | | | 102 | | |
|
Interest expenses
|
| | | | 47 | | | | | | 59 | | |
|
Interest income
|
| | | | (908) | | | | | | (687) | | |
|
Operating cash flows before movements in working capital
|
| | | | (38,512) | | | | | | (35,410) | | |
| Movements in working capital: | | | | | | | | | | | | | |
|
Decrease/(increase) in other current assets
|
| | | | (955) | | | | | | (152) | | |
|
Decrease/(increase) in other non-current assets
|
| | | | (423) | | | | | | (317) | | |
|
Increase/(decrease) in trade and other payables
|
| | | | (471) | | | | | | 1,084 | | |
|
Increase/(decrease) in deferred income
|
| | | | 885 | | | | | | (275) | | |
|
Interest paid
|
| | | | (6) | | | | | | (8) | | |
|
Interest received
|
| | | | 912 | | | | | | 687 | | |
|
Net cash flows from/(used in) operating activities
|
| | | | (38,570) | | | | | | (34,391) | | |
|
Purchase of property, plant and equipment
|
| | | | — | | | | | | (312) | | |
|
Payment of contingent consideration from previous acquisition
|
| | | | (3,000) | | | | | | — | | |
|
Net cash flows from/(used in) investing activities
|
| | | | (3,000) | | | | | | (312) | | |
|
Repayment of lease liabilities
|
| | | | (304) | | | | | | (100) | | |
|
Proceeds from capital increase
|
| | | | — | | | | | | 15,000 | | |
|
Net cash flows from/(used in) financing activities
|
| | | | (304) | | | | | | 14,900 | | |
|
Net increase/(decrease) in cash and cash equivalents
|
| | | | (41,874) | | | | | | (19,803) | | |
|
Cash and cash equivalents at beginning of the period
|
| | | | 171,459 | | | | | | 122,402 | | |
|
Cash and cash equivalents at end of the period
|
| | | | 129,585 | | | | | | 102,599 | | |
|
Company name
|
| |
Registration number
|
| |
Location
|
| |
Financial interest (%)
|
|
| Agomab Therapeutics NV | | | 674527310 | | | Antwerp, Belgium | | | Parent | |
| Agomab Spain S.L.U. | | | B32478414 | | |
Fonte Díaz-A Coruña, Spain
|
| | 100% | |
| Agomab US Inc. | | | 99-3323612 | | | Delaware, USA | | | 100% | |
|
(In thousands of €)
|
| |
As of September 30,
2025 |
| |
As of December 31,
2024 |
| ||||||
|
Agomab Belgium
|
| | | | 5,440 | | | | | | 5,309 | | |
|
Agomab Spain
|
| | | | 27,178 | | | | | | 27,204 | | |
|
Agomab US
|
| | | | — | | | | | | — | | |
|
Total non-current assets
|
| | | | 32,618 | | | | | | 32,513 | | |
| | | |
Nine months ended
September 30, |
| |||||||||
|
(In thousands of €)
|
| |
2025
|
| |
2024
|
| ||||||
|
Clinical trial expenses
|
| | | | 26,443 | | | | | | 22,707 | | |
|
Employee benefits
|
| | | | 5,314 | | | | | | 3,037 | | |
|
R&D consulting
|
| | | | 1,662 | | | | | | 1,572 | | |
|
Share-based payments
|
| | | | 1,067 | | | | | | (26) | | |
|
Chemicals and small materials
|
| | | | 218 | | | | | | 922 | | |
|
Patent related charges
|
| | | | 311 | | | | | | 370 | | |
|
Total research and development expenses
|
| | | | 35,015 | | | | | | 28,582 | | |
|
Employee benefits
|
| | | | 3,847 | | | | | | 3,328 | | |
|
Share-based payments
|
| | | | 2,867 | | | | | | 598 | | |
|
Professional service fees
|
| | | | 760 | | | | | | 2,923 | | |
|
Office materials and services
|
| | | | 997 | | | | | | 481 | | |
|
Travel and meeting expenses
|
| | | | 520 | | | | | | 450 | | |
|
Facility rent and expenses
|
| | | | 105 | | | | | | 235 | | |
|
Board fees
|
| | | | 43 | | | | | | 52 | | |
|
Depreciation and amortization
|
| | | | 302 | | | | | | 226 | | |
|
Recruitment
|
| | | | 80 | | | | | | 204 | | |
|
Other G&A expenses
|
| | | | 99 | | | | | | 167 | | |
|
Total general and administrative expenses
|
| | | | 9,620 | | | | | | 8,664 | | |
|
Total operating expenses
|
| | | | 44,635 | | | | | | 37,246 | | |
| | | |
Nine months ended
September 30, |
| |||||||||
|
(In thousands of €)
|
| |
2025
|
| |
2024
|
| ||||||
|
Grants received
|
| | | | 886 | | | | | | 254 | | |
|
R&D tax credit
|
| | | | 422 | | | | | | 317 | | |
|
R&D personnel credit
|
| | | | 543 | | | | | | 432 | | |
|
Other Income
|
| | | | 36 | | | | | | 36 | | |
|
Total other operating income
|
| | | | 1,887 | | | | | | 1,039 | | |
| | | |
Nine months ended
September 30, |
| |||||||||
|
(in thousands of €)
|
| |
2025
|
| |
2024
|
| ||||||
| Basic loss | | | | | | | | | | | | | |
|
Loss for the period
|
| | | | (45,146) | | | | | | (34,535) | | |
|
Loss attributable to the holder of the profit share certificate(1)
|
| | | | 2,185 | | | | | | 2,295 | | |
|
Cumulative dividend on preferred shares (Series A, B, C and D)(2)
|
| | | | (13,486) | | | | | | (9,793) | | |
|
Loss attributable to the common shareholders
|
| | | | (56,447) | | | | | | (42,033) | | |
| Diluted loss | | | | | | | | | | | | | |
|
Dilution effect of ESOP warrants, preferred shares, anti-dilutive warrants
and profit share certificate |
| | | | — | | | | | | — | | |
|
Loss attributable to common shareholders, after dilution effect
|
| | | | (56,447) | | | | | | (42,033) | | |
| | | |
Nine months ended
September 30, |
| |||||||||
|
Number of shares
|
| |
2025
|
| |
2025
|
| ||||||
|
Weighted average number of common shares outstanding during the period for basic and diluted EPS
|
| | | | 25,000 | | | | | | 25,000 | | |
|
Total weighted average number of common shares outstanding during the period for basic and diluted EPS
|
| | | | 25,000 | | | | | | 25,000 | | |
| | | |
Nine months ended
September 30, |
| |||||||||
|
(in thousands of €)
|
| |
2025
|
| |
2025
|
| ||||||
|
Basic loss per share
|
| | | | (2.26) | | | | | | (1.68) | | |
|
Diluted loss per share
|
| | | | (2.26) | | | | | | (1.68) | | |
|
(In thousands of €)
|
| |
As of September 30,
2025 |
| |
As of December 31,
2024 |
| ||||||
|
Term deposits
|
| | | | 75,000 | | | | | | 145,000 | | |
|
Cash at bank and in hand
|
| | | | 54,585 | | | | | | 26,459 | | |
|
Total cash and cash equivalents
|
| | | | 129,585 | | | | | | 171,459 | | |
|
(in thousands of €)
Fair Value |
| |
09/30/2025
|
| |
12/31/2024
|
| ||||||
|
Series A
|
| | | | — | | | | | | — | | |
|
Series B
|
| | | | — | | | | | | — | | |
|
Series C
|
| | | | — | | | | | | — | | |
|
Series D
|
| | | | — | | | | | | — | | |
|
Total Anti-dilutive warrants
|
| | | | — | | | | | | — | | |
|
Exit probabilities without intermediate funding round
|
| |
09/30/2025
|
| |
12/31/2024
|
| ||||||
|
Series A, Series B, Series C and Series D
|
| | | | 100% | | | | | | 100% | | |
|
Volatility
|
| |
09/30/2025
|
| |
12/31/2024
|
| ||||||
|
Series A, Series B, Series C and Series D
|
| | | | 77.59% | | | | | | 57.89% | | |
|
(in thousands of €)
Sensitivity analysis |
| | | | |
09/30/2025
|
| |
12/31/2024
|
| ||||||
|
Series A
|
| |
Exit probabilities -5%
|
| | | | 26 | | | | | | 30 | | |
|
Series B
|
| |
Exit probabilities -5%
|
| | | | 499 | | | | | | 456 | | |
|
Series C
|
| |
Exit probabilities -5%
|
| | | | 486 | | | | | | 446 | | |
|
Series D
|
| |
Exit probabilities -5%
|
| | | | 572 | | | | | | 521 | | |
|
Stock options granted in
|
| |
January 6, 2025
|
|
|
Number of options granted
|
| |
57,150
|
|
|
Fair value (€)
|
| |
97.45 / 87.24 / 86.83
|
|
|
Share price (€)
|
| |
97.46
|
|
|
Exercise price (€)
|
| |
0.01 / 59.95 / 64.40
|
|
|
Expected volatility (%)
|
| |
91.22
|
|
|
Expected lifetime of a warrant (years)
|
| |
9.83
|
|
|
Risk-free rate (%)
|
| |
2.316
|
|
|
Expected dividends (%)
|
| |
—
|
|
| | | |
exercise price per
warrants (in €) |
| |
Outstanding stock options on
|
| ||||||||||||
|
Expiry date
|
| |
September 30, 2025
|
| |
December 31, 2024
|
| ||||||||||||
|
2029
|
| | | | 21.25 | | | | | | 16,823 | | | | | | 16,823 | | |
|
2030
|
| | | | 21.25 | | | | | | 16,163 | | | | | | 16,163 | | |
|
2031
|
| | | | 52.13 | | | | | | 13,345 | | | | | | 13,345 | | |
|
2031
|
| | | | 0.01 | | | | | | 44,169 | | | | | | 44,169 | | |
|
2032
|
| | | | 52.13 | | | | | | 5,493 | | | | | | 5,547 | | |
|
2032
|
| | | | 55.66 | | | | | | 423 | | | | | | 423 | | |
|
2032
|
| | | | 0.01 | | | | | | 15,696 | | | | | | 15,696 | | |
|
2033
|
| | | | 58.52 | | | | | | 4,363 | | | | | | 4,363 | | |
|
2033
|
| | | | 0.01 | | | | | | 38,943 | | | | | | 38,943 | | |
|
2033
|
| | | | 52.13 | | | | | | 8,475 | | | | | | 8,535 | | |
|
2034
|
| | | | 52.93 | | | | | | 37,512 | | | | | | 37,512 | | |
|
2034
|
| | | | 52.13 | | | | | | 15,655 | | | | | | 15,730 | | |
|
2034
|
| | | | 0.01 | | | | | | 36,930 | | | | | | 2,277 | | |
|
2034
|
| | | | 59.95 | | | | | | 16,834 | | | | | | 915 | | |
|
2034
|
| | | | 64.40 | | | | | | 6,503 | | | | | | — | | |
| Total | | | | | | | | | | | 277,327 | | | | | | 220,441 | | |
|
(In thousands of €)
|
| |
As of September 30,
2025 |
| |
As of September 30,
2024 |
| ||||||
|
Probability weighted average of different scenarios
|
| | | | 10,500 | | | | | | 8,800 | | |
|
WACC
|
| | | | 16.5% | | | | | | 16.7% | | |
|
Contingent consideration
|
| | | | 8,105 | | | | | | 7,579 | | |
|
(In thousands of €)
|
| |
Category
|
| |
As of
September 30, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| Financial assets | | | | | | | | | | | | | | | | |
|
Other financial assets
|
| | FAAC* | | | | | 11 | | | | | | 12 | | |
|
Cash and cash equivalents
|
| | FAAC* | | | | | 129,585 | | | | | | 171,459 | | |
| Total | | | | | | | | 129,596 | | | | | | 171,471 | | |
|
(In thousands of €)
|
| |
Category
|
| |
As of
September 30, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| Financial liabilities | | | | | | | | | | | | | | | | |
|
Contingent considerations - earn out (level 3)
|
| | FLAFVTPL** | | | | | 8,106 | | | | | | 7,879 | | |
|
Anti-dilution warrants (level 3)
|
| | FLAFVTPL** | | | | | — | | | | | | — | | |
|
Trade and other payables
|
| | FLAC* | | | | | 7,581 | | | | | | 8,052 | | |
| Total | | | | | | | | 15,687 | | | | | | 15,931 | | |
|
(in thousands of €)
|
| |
Contingent
considerations– earn out |
| |
Anti-dilution
warrants |
| ||||||
|
As at December 31, 2023
|
| | | | (7,500) | | | | | | (1,226) | | |
| Total gains or (losses) for the period | | | | | | | | | | | | | |
|
included in profit or loss
|
| | | | 79 | | | | | | 1,226 | | |
|
include in OCI
|
| | | | — | | | | | | — | | |
|
As at September 30, 2024
|
| | | | (7,421) | | | | | | — | | |
|
As at December 31, 2024
|
| | |
|
(7,879)
|
| | | |
|
—
|
| |
| Total gains or (losses) for the period | | | | | | | | | | | | | |
|
included in profit or loss
|
| | | | (3,227) | | | | | | — | | |
|
include in OCI
|
| | | | — | | | | | | — | | |
|
Settlements
|
| | | | 3,000 | | | | | | — | | |
|
As at September 30, 2025
|
| | | | (8,106) | | | | | | — | | |
| |
J.P. Morgan
|
|
| |
Morgan Stanley
|
|
| |
Leerink Partners
|
|
| |
Van Lanschot Kempen
|
|
| |
Exhibit
Number |
| |
Description of Exhibit
|
|
| | *1.1 | | | | |
| | **2.1†+ | | | | |
| | **2.2† | | | | |
| | **3.1 | | | | |
| | **3.2 | | | | |
| | **4.1†+ | | | | |
| | *4.2 | | | | |
| | *4.3 | | | | |
| | *5.1 | | | | |
| | **10.1# | | | | |
| | **10.2# | | | | |
| | **10.3# | | | | |
| | **10.4# | | | | |
| | **10.5# | | | | |
| | **10.6# | | | | |
| | **10.7# | | | | |
| | **10.8# | | | | |
| | **10.9# | | | | |
| | **10.10 | | | | |
| | **10.11 | | | Lease Agreement by and between Galchimia, S.A. and AgomAb Spain S.L.U., dated as of October 26, 2021, as amended by the First Amendment to the Lease Agreement, dated as of July 15, 2022, Second Amendment to the Lease Agreement, dated as of March 27, 2023, the Third Amendment to the Lease Agreement, dated as of April 18, 2024 and the Fourth Amended to the Lease Agreement, dated as of February 6, 2025. | |
| | **10.12# | | | | |
| | **21.1 | | | | |
| | *23.1 | | | | |
| | *23.2 | | | | |
| | **24.1 | | | | |
| | **99.1 | | | | |
| | *107 | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Tim Knotnerus
Tim Knotnerus
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
January 29, 2026
|
|
| |
/s/ Pierre Kemula
Pierre Kemula
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
January 29, 2026
|
|
| |
*
David Epstein
|
| |
Chairman of the Board
|
| |
January 29, 2026
|
|
| |
*
Angelika Jahreis
|
| |
Director
|
| |
January 29, 2026
|
|
| |
*
Felice Verduyn—van Weegen
|
| |
Director
|
| |
January 29, 2026
|
|
| |
*
Ohad Hammer
|
| |
Director
|
| |
January 29, 2026
|
|
| |
*
Colin Bond
|
| |
Director
|
| |
January 29, 2026
|
|
| | | | | Authorized Representative in the United States | | |||
| | | | | By: | | |
/s/ Colleen A. De Vries
Name: Colleen A. De Vries
Title: Senior Vice-President on behalf of Cogency Global Inc. |
|