Exhibit No.
|
Description
|
InflaRx N.V. Unaudited Condensed Consolidated Financial Statements as of and for the Three and Nine Months Ended September 30, 2024
|
|
InflaRx N.V. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
InflaRx N.V. Press Release dated November 8, 2024
|
INFLARX N.V.
|
|||
Date: November 8, 2024
|
By:
|
/s/ Niels Riedemann
|
|
Name:
|
Niels Riedemann
|
||
Title:
|
Chief Executive Officer
|
F-3
|
|||
F-4
|
|||
F-5
|
|||
F-6
|
|||
F-7
|
|||
1.
|
F-7
|
||
a)
|
F-7
|
||
b)
|
F-7
|
||
2.
|
F-8
|
||
3.
|
F-8
|
||
4.
|
F-8
|
||
5.
|
F-8
|
||
6.
|
F-9
|
||
7.
|
F-9
|
||
8.
|
F-10
|
||
9.
|
F-10
|
||
10.
|
F-11
|
||
11.
|
F-11
|
||
12.
|
F-11
|
||
13.
|
F-12
|
||
14.
|
F-12
|
||
15.
|
F-12
|
||
a)
|
F-12
|
||
b)
|
F-13
|
||
c)
|
F-13
|
||
16.
|
F-13
|
For the three months
ended September 30,
|
For the nine months
ended September 30
|
|||||||||||||||||||
Note
|
2024
(unaudited)
|
2023
(unaudited)
|
2024
(unaudited)
|
2023
(unaudited)
|
||||||||||||||||
(in €, except for share data)
|
||||||||||||||||||||
Revenues
|
2
|
123,819
|
60,803
|
166,212
|
60,803
|
|||||||||||||||
Cost of sales
|
3
|
72,555
|
(255,116
|
)
|
(496,119
|
)
|
(255,116
|
)
|
||||||||||||
Gross profit (loss)
|
196,374
|
(194,313
|
)
|
(329,907
|
)
|
(194,313
|
)
|
|||||||||||||
Sales and marketing expenses
|
4
|
(1,707,748
|
)
|
(1,562,473
|
)
|
(4,995,915
|
)
|
(1,838,524
|
)
|
|||||||||||
Research and development expenses
|
5
|
(11,140,152
|
)
|
(7,305,541
|
)
|
(28,458,832
|
)
|
(32,957,044
|
)
|
|||||||||||
General and administrative expenses
|
(2,809,032
|
)
|
(2,897,732
|
)
|
(9,614,281
|
)
|
(10,047,091
|
)
|
||||||||||||
Other income
|
6
|
101,108
|
808,866
|
153,839
|
13,437,963
|
|||||||||||||||
Other expenses
|
(589
|
)
|
339
|
(297
|
)
|
(2,851
|
)
|
|||||||||||||
Operating result
|
(15,360,039
|
)
|
(11,150,854
|
)
|
(43,245,392
|
)
|
(31,601,861
|
)
|
||||||||||||
Finance income
|
7
|
768,326
|
1,189,826
|
2,522,475
|
2,732,873
|
|||||||||||||||
Finance expenses
|
7
|
(5,032
|
)
|
(4,897
|
)
|
(15,876
|
)
|
(15,476
|
)
|
|||||||||||
Foreign exchange result
|
7
|
(2,847,692
|
)
|
2,292,938
|
(311,905
|
)
|
1,923,274
|
|||||||||||||
Other financial result
|
7
|
—
|
221,577
|
103,285
|
223,818
|
|||||||||||||||
Income taxes
|
(5,217
|
)
|
—
|
(5,217
|
)
|
—
|
||||||||||||||
Income (loss) for the period
|
(17,449,654
|
)
|
(7,451,410
|
)
|
(40,952,630
|
)
|
(26,737,373
|
)
|
||||||||||||
Other comprehensive income (loss) that may be reclassified to profit or loss in subsequent periods:
|
||||||||||||||||||||
Exchange differences on translation of foreign currency
|
(75,418
|
)
|
73,574
|
(72,582
|
)
|
56,459
|
||||||||||||||
Total comprehensive income (loss)
|
(17,525,072
|
)
|
(7,377,836
|
)
|
(41,025,212
|
)
|
(26,680,914
|
)
|
||||||||||||
Share information (based on income (loss) for the period)
|
||||||||||||||||||||
Weighted average number of shares outstanding
|
58,883,272
|
58,883,272
|
58,883,272
|
53,598,594
|
||||||||||||||||
Income (loss) per share (basic/diluted)
|
(0.30
|
)
|
(0.13
|
)
|
(0.70
|
)
|
(0.50
|
)
|
Note
|
September 30, 2024
(unaudited)
|
December 31, 2023
|
||||||||||
(in €)
|
||||||||||||
ASSETS
|
||||||||||||
Non-current assets
|
||||||||||||
Property and equipment
|
260,240
|
289,577
|
||||||||||
Right-of-use assets
|
850,001
|
1,071,666
|
||||||||||
Intangible assets
|
43,831
|
68,818
|
||||||||||
Other assets
|
8
|
217,491
|
257,267
|
|||||||||
Financial assets
|
11
|
4,694,199
|
9,052,741
|
|||||||||
Total non-current assets
|
6,065,762
|
10,740,069
|
||||||||||
Current assets
|
||||||||||||
Inventories
|
8
|
9,718,882
|
11,367,807
|
|||||||||
Other assets
|
9
|
3,714,912
|
4,036,650
|
|||||||||
Trade receivables
|
11
|
87,571
|
—
|
|||||||||
Tax receivables
|
10
|
2,211,455
|
3,791,564
|
|||||||||
Financial assets
|
11
|
31,683,244
|
77,504,518
|
|||||||||
Cash and cash equivalents
|
13
|
26,205,938
|
12,767,943
|
|||||||||
Total current assets
|
73,622,003
|
109,468,483
|
||||||||||
TOTAL ASSETS
|
79,687,764
|
120,208,552
|
||||||||||
EQUITY AND LIABILITIES
|
||||||||||||
Equity
|
||||||||||||
Issued capital
|
14
|
7,065,993
|
7,065,993
|
|||||||||
Share premium
|
334,211,338
|
334,211,338
|
||||||||||
Other capital reserves
|
43,775,960
|
40,050,053
|
||||||||||
Accumulated deficit
|
(327,080,450
|
)
|
(286,127,819
|
)
|
||||||||
Other components of equity
|
7,309,584
|
7,382,166
|
||||||||||
Total equity
|
65,282,425
|
102,581,730
|
||||||||||
Non-current liabilities
|
||||||||||||
Lease liabilities
|
498,928
|
745,716
|
||||||||||
Other liabilities
|
12
|
36,877
|
36,877
|
|||||||||
Total non-current liabilities
|
535,805
|
782,593
|
||||||||||
Current liabilities
|
||||||||||||
Trade and other payables
|
11
|
11,719,795
|
11,974,362
|
|||||||||
Lease liabilities
|
398,979
|
374,329
|
||||||||||
Employee benefits
|
1,514,478
|
1,609,766
|
||||||||||
Other liabilities
|
12
|
236,284
|
2,885,772
|
|||||||||
Total current liabilities
|
13,869,535
|
16,844,229
|
||||||||||
Total Liabilities
|
14,405,340
|
17,626,822
|
||||||||||
TOTAL EQUITY AND LIABILITIES
|
79,687,764
|
120,208,552
|
(in €, except for share data)
|
Note
|
Shares
outstanding
|
Issued capital
|
Share
premium
|
Other capital
reserves
|
Accumulated deficit
|
Other compo-
nents of equity
|
Total equity
|
||||||||||||||||||||||||
Balance as of January 1, 2024
|
58,883,272
|
7,065,993
|
334,211,338
|
40,050,053
|
(286,127,819
|
)
|
7,382,166
|
102,581,730
|
||||||||||||||||||||||||
Loss for the period
|
—
|
—
|
—
|
—
|
(40,952,630
|
)
|
—
|
(40,952,630
|
)
|
|||||||||||||||||||||||
Exchange differences on
translation of foreign currency
|
—
|
—
|
—
|
—
|
—
|
(72,582
|
)
|
(72,582
|
)
|
|||||||||||||||||||||||
Total comprehensive loss
|
—
|
—
|
—
|
—
|
(40,952,630
|
)
|
(72,582
|
)
|
(41,025,212
|
)
|
||||||||||||||||||||||
Equity-settled share-based payments
|
15
|
—
|
—
|
—
|
3,725,907
|
—
|
—
|
3,725,907
|
||||||||||||||||||||||||
Balance as of September 30, 2024*
|
58,883,272
|
7,065,993
|
334,211,338
|
43,775,960
|
(327,080,450
|
)
|
7,309,584
|
65,282,425
|
||||||||||||||||||||||||
Balance as of January 1, 2023
|
44,703,763
|
5,364,452
|
282,552,633
|
36,635,564
|
(243,460,290
|
)
|
7,257,081
|
88,349,440
|
||||||||||||||||||||||||
Loss for the period
|
—
|
—
|
—
|
—
|
(26,737,373
|
)
|
—
|
(26,737,373
|
)
|
|||||||||||||||||||||||
Exchange differences on translation of foreign currency
|
—
|
—
|
—
|
—
|
—
|
56,459
|
56,459
|
|||||||||||||||||||||||||
Total comprehensive loss
|
—
|
—
|
—
|
—
|
(26,737,373
|
)
|
56,459
|
(26,680,914
|
)
|
|||||||||||||||||||||||
Issuance of common shares
|
14,059,252
|
1,687,110
|
54,796,819
|
—
|
—
|
—
|
56,483,929
|
|||||||||||||||||||||||||
Transaction costs
|
—
|
—
|
(3,360,626
|
)
|
—
|
—
|
—
|
(3,360,626
|
)
|
|||||||||||||||||||||||
Equity-settled share-based payments
|
15
|
—
|
—
|
—
|
2,961,491
|
—
|
—
|
2,961,491
|
||||||||||||||||||||||||
Share options exercised
|
120,257
|
14,431
|
222,512
|
—
|
—
|
—
|
236,943
|
|||||||||||||||||||||||||
Balance as of September 30, 2023*
|
58,883,272
|
7,065,993
|
334,211,338
|
39,597,055
|
(270,197,663
|
)
|
7,313,540
|
117,990,262
|
For the nine months ended September 30,
|
||||||||||||
Note
|
2024
(unaudited)
|
2023
(unaudited)
|
||||||||||
(in €)
|
||||||||||||
Operating activities
|
||||||||||||
Loss for the period
|
(40,952,630
|
)
|
(26,737,373
|
)
|
||||||||
Adjustments for:
|
||||||||||||
Depreciation & amortization of property and equipment, right-of-use assets and intangible assets
|
374,377
|
432,248
|
||||||||||
Net finance income
|
7
|
(2,297,978
|
)
|
(4,864,488
|
)
|
|||||||
Share-based payment expense
|
15
|
3,725,907
|
2,961,491
|
|||||||||
Net foreign exchange differences
|
7
|
10,930
|
(82,574
|
)
|
||||||||
Changes in:
|
||||||||||||
Financial assets from government grants
|
(431,246
|
)
|
||||||||||
Inventories
|
8
|
1,648,925
|
(1,639,490
|
)
|
||||||||
Trade receivables
|
(87,571
|
)
|
—
|
|||||||||
Other assets
|
9
|
1,941,622
|
4,468,239
|
|||||||||
Employee benefits
|
(95,288
|
)
|
(26,893
|
)
|
||||||||
Other liabilities
|
12
|
(2,649,488
|
)
|
2,893,461
|
||||||||
Liabilities from government grants received
|
11
|
(6,209,266
|
)
|
|||||||||
Trade and other payables
|
11
|
(254,567
|
)
|
1,011,662
|
||||||||
Income taxes paid
|
(5,217
|
)
|
—
|
|||||||||
Interest received
|
7
|
1,990,054
|
1,302,391
|
|||||||||
Interest paid
|
7
|
(16,183
|
)
|
(15,773
|
)
|
|||||||
Net cash used in operating activities
|
(36,661,890
|
)
|
(26,937,611
|
)
|
||||||||
Investing activities
|
||||||||||||
Purchase of intangible assets, property and equipment
|
(29,992
|
)
|
(45,942
|
)
|
||||||||
Purchase of current financial assets
|
(27,835,062
|
)
|
(91,590,134
|
)
|
||||||||
Proceeds from the maturity of financial assets
|
78,273,017
|
71,113,455
|
||||||||||
Net cash from / (used in) investing activities
|
50,407,963
|
(20,522,621
|
)
|
|||||||||
Financing activities
|
||||||||||||
Proceeds from issuance of common shares
|
—
|
56,483,929
|
||||||||||
Transaction costs from issuance of common shares
|
—
|
(3,360,626
|
)
|
|||||||||
Proceeds from exercise of share options
|
c
|
)
|
—
|
236,943
|
||||||||
Repayment of lease liabilities
|
(290,145
|
)
|
(279,075
|
)
|
||||||||
Net cash from / (used in) financing activities
|
(290,145
|
)
|
53,081,170
|
|||||||||
Net increase in cash and cash equivalents
|
13,455,929
|
5,620,938
|
||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(17,934
|
)
|
(190,686
|
)
|
||||||||
Cash and cash equivalents at beginning of period
|
12,767,943
|
16,265,355
|
||||||||||
Cash and cash equivalents at end of period
|
13
|
26,205,938
|
21,695,607
|
1. |
Summary of significant accounting policies and other disclosures
|
|
a) |
Reporting entity and the Group’s structure
|
|
b) |
Basis of preparation
|
|
• |
Amendments to IFRS 16 Leases: Leases on Sale and Leaseback
|
|
• |
Amendments to IAS 1 Presentation of Financial Statements: Classification of Liabilities as Current or Non-current and Non-current Liabilities with Covenants
|
|
• |
Amendments to IAS 7, Statement of Cash Flows and IFRS 7, -Supplier Finance Arrangements
|
|
• |
Amendments to IAS 21 Effects of Changes in Foreign Exchange Rates: Lack of exchangeability
|
|
• |
IFRS 18 Presentation and Disclosure in Financial Statements
|
2. |
Revenues
|
For the three months
ended September 30,
|
For the nine months
ended September 30,
|
|||||||||||||||
2024
(unaudited)
|
2023
(unaudited)
|
2024
(unaudited)
|
2023
(unaudited)
|
|||||||||||||
(in €)
|
||||||||||||||||
Revenues
|
123,819
|
60,803
|
166,212
|
60,803
|
||||||||||||
Total
|
123,819
|
60,803
|
166,212
|
60,803
|
3. |
Cost of sales
|
For the three months
ended September 30,
|
For the nine months
ended September 30,
|
|||||||||||||||
2024
(unaudited)
|
2023
(unaudited)
|
2024
(unaudited)
|
2023
(unaudited)
|
|||||||||||||
(in €)
|
||||||||||||||||
Cost of sales
|
(72,555
|
)
|
255,116
|
496,119
|
255,116
|
|||||||||||
Total
|
(72,555
|
)
|
255,116
|
496,119
|
255,116
|
4. |
Sales and marketing expenses
|
5. |
Research and development expenses
|
6. |
Other income
|
For the three months
ended September 30,
|
For the nine months
ended September 30
|
|||||||||||||||
2024
(unaudited)
|
2023
(unaudited)
|
2024
(unaudited)
|
2023
(unaudited)
|
|||||||||||||
(in €)
|
||||||||||||||||
Other income
|
||||||||||||||||
Income from government grants
|
—
|
772,604
|
—
|
13,382,393
|
||||||||||||
Other
|
101,108
|
36,262
|
153,839
|
55,570
|
||||||||||||
Total
|
101,108
|
808,866
|
153,839
|
13,437,963
|
7. |
Net financial result
|
For the three months
ended September 30,
|
For the nine months
ended September 30
|
|||||||||||||||
2024
(unaudited)
|
2023
(unaudited)
|
2024
(unaudited)
|
2023
(unaudited)
|
|||||||||||||
(in €)
|
||||||||||||||||
Interest income
|
768,326
|
1,189,826
|
2,522,475
|
2,732,873
|
||||||||||||
Interest expenses
|
(321
|
)
|
(327
|
)
|
(297
|
)
|
(1,108
|
)
|
||||||||
Interest on lease liabilities
|
(4,711
|
)
|
(4,570
|
)
|
(15,580
|
)
|
(14,368
|
)
|
||||||||
Financial result
|
763,294
|
1,184,929
|
2,506,599
|
2,717,397
|
||||||||||||
Foreign exchange income
|
319,442
|
4,007,995
|
4,123,268
|
6,389,514
|
||||||||||||
Foreign exchange expense
|
(3,167,134
|
)
|
(1,715,057
|
)
|
(4,435,173
|
)
|
(4,466,240
|
)
|
||||||||
Foreign exchange result
|
(2,847,692
|
)
|
2,292,938
|
(311,905
|
)
|
1,923,274
|
||||||||||
Other financial result
|
—
|
221,577
|
103,285
|
223,818
|
||||||||||||
Net financial result
|
(2,084,398
|
)
|
3,699,444
|
2,297,978
|
4,864,488
|
8. |
Inventory
|
As of
September 30, 2024
(unaudited)
|
As of
December 31, 2023
|
|||||||
(in €)
|
||||||||
Raw material and supplies
|
138,414
|
423,560
|
||||||
Unfinished goods
|
9,459,267
|
10,614,159
|
||||||
Finished goods
|
121,200
|
330,087
|
||||||
Total
|
9,718,882
|
11,367,807
|
9. |
Other assets
|
As of
September 30, 2024
(unaudited)
|
As of
December 31, 2023
|
|||||||
(in €)
|
||||||||
Non-current other assets
|
||||||||
Prepaid expenses
|
217,491
|
257,267
|
||||||
Total
|
217,491
|
257,267
|
||||||
Current other assets
|
||||||||
Prepayments on research & development projects
|
2,784,071
|
3,670,167
|
||||||
Prepaid expenses
|
751,953
|
272,999
|
||||||
Others
|
178,888
|
93,482
|
||||||
Total
|
3,714,912
|
4,036,648
|
||||||
Total other assets
|
3,932,403
|
4,293,915
|
10. |
Tax receivables
|
11. |
Financial assets and financial liabilities
|
As of
September 30, 2024
(unaudited)
|
As of
December 31, 2023
|
|||||||
(in €)
|
||||||||
Financial assets at amortized cost
|
||||||||
Trade receivables
|
87,571
|
—
|
||||||
Non-current financial assets
|
4,694,199
|
9,052,741
|
||||||
Thereof marketable securities
|
4,456,632
|
8,815,120
|
||||||
Current financial assets
|
31,683,244
|
77,504,518
|
||||||
Thereof marketable securities
|
31,340,790
|
76.912,342
|
||||||
Financial liabilities at amortized cost
|
||||||||
Trade and other payables
|
11,719,583
|
14,716,441
|
12. |
Other liabilities
|
As of
September 30, 2024
(unaudited)
|
As of
December 31, 2023
|
|||||||
(in €)
|
||||||||
Liabilities to commercial partner
|
—
|
2,784,231
|
||||||
Miscellaneous other liabilities
|
236,284
|
101,542
|
||||||
Total
|
236,284
|
2,885,773
|
13. |
Cash and cash equivalents
|
As of
September 30, 2024
(unaudited)
|
As of
December 31, 2023
|
|||||||
(in €)
|
||||||||
Short-term deposits
|
||||||||
Deposits held in U.S. dollars
|
18,615,418
|
4,120,951
|
||||||
Deposits held in euros
|
2,510,000
|
1,020,000
|
||||||
Total
|
21,125,418
|
5,140,951
|
||||||
Cash at banks
|
||||||||
Cash held in U.S. dollars
|
3,360,900
|
5,041,802
|
||||||
Cash held in euros
|
1,719,620
|
2,585,190
|
||||||
Total
|
5,080,521
|
7,626,991
|
||||||
Total cash and cash equivalents
|
26,205,938
|
12,767,942
|
14. |
Equity
|
15. |
Share-based payments
|
|
a) |
Equity settled share-based payment arrangements
|
Number of share options
|
2024
|
2023
|
||||||
Outstanding as of January 1,
|
148,433
|
148,433
|
||||||
Exercised during the nine months ended September 30
|
—
|
—
|
||||||
Outstanding as of September 30,
|
148,433
|
148,433
|
||||||
thereof vested / exercisable
|
148,433
|
148,433
|
Number of share options
|
2024
|
2023
|
||||||
Outstanding as of January 1,
|
888,632
|
888,632
|
||||||
Exercised during the nine months ended September 30
|
—
|
—
|
||||||
Outstanding as of September 30,
|
888,632
|
888,632
|
||||||
thereof vested / exercisable
|
888,632
|
888,632
|
Number of share options
|
2024
|
2023
|
||||||
Outstanding as of January 1,
|
6,584,946
|
4,985,523
|
||||||
Granted during the nine months ended September 30,
|
2,275,000
|
1,735,750
|
||||||
Exercised during the nine months ended September 30,
|
-
|
(105,327
|
)
|
|||||
Forfeited during the nine months ended September 30,
|
(7,000
|
)
|
(26,000
|
)
|
||||
Outstanding as of September 30,
|
8,852,946
|
6,589,946
|
||||||
thereof vested / exercisable
|
7,196,446
|
5,170,321
|
Share options
granted 2024
|
Number
|
Fair
value
per
option
|
FX
rate as
of
grant
date
|
Fair
value
per
option
|
Share price
at grant date
/
Exercise
price
|
Expected
volatility
|
Expected
life
(midpoint
based)
|
Risk-free rate
(interpolated,
U.S. sovereign
strips curve)
|
||||||||||||||||||||||||
January 05
|
2,245,000
|
$
|
1.65
|
0.916
|
€
|
1.51
|
$
|
1.79
|
1.47
|
5.30-5.50
|
4.023%-4.025
|
%
|
||||||||||||||||||||
February 21
|
30,000
|
$
|
1.40
|
0.925
|
€
|
1.30
|
$
|
1.51
|
1.47
|
5.50
|
4.308
|
%
|
||||||||||||||||||||
2,275,000
|
|
b) |
Share-based payment expense recognized
|
|
c) |
Share options exercised
|
16. |
Protective foundation
|
|
• |
continue to develop and conduct clinical trials with respect to our lead product candidate, vilobelimab;
|
|
• |
continue research, preclinical and clinical development efforts for any future product candidates, including INF904 and IFX002;
|
|
• |
actively seek to identify additional research programs and additional product candidates;
|
|
• |
seek regulatory and marketing approvals for our product candidates that successfully complete clinical trials, if any;
|
|
• |
establish sales, marketing, distribution and other commercial infrastructure now and in the future to commercialize various products for which we may obtain marketing authorization or approval, if any;
|
|
• |
require the scale-up and validation of the manufacturing process and the manufacturing of larger quantities of product candidates for clinical development and, potentially, commercialization;
|
|
• |
collaborate with strategic partners to optimize the manufacturing process for vilobelimab, IFX002, INF904 and other pipeline products;
|
|
• |
maintain, expand and protect our intellectual property portfolio;
|
|
• |
hire and retain additional personnel, such as commercial, marketing, clinical, quality control and scientific personnel; and
|
|
• |
add operational, financial and management information systems and personnel, including personnel to support our product development as well as commercialization and help us comply with our obligations as a public
company.
|
|
• |
expenses incurred under agreements with CROs, contract manufacturing organizations, or CDMOs, consultants and independent contractors that conduct research and development, preclinical and clinical activities on our
behalf;
|
|
• |
employee-related expenses, including salaries, benefits and stock-based compensation expense based upon employees’ role within the organization; and
|
|
• |
professional fees for lawyers related to the protection and maintenance of our intellectual property.
|
|
• |
Vilobelimab. We expect our expenses associated with vilobelimab will continue to increase in 2024 compared to 2023, as we progress in the Phase 3 clinical
study in PG. In addition, we are incurring and expect to further incur expenses in conjunction with the preparation and filing of full market authorizations for vilobelimab in the United States, Europe and elsewhere. We may also consider
development of vilobelimab in additional indications. In addition, we are also incurring expenses related to the manufacturing of clinical trial material and the completion of activities towards the final establishment of commercial scale
production.
|
|
• |
INF904. We are developing INF904, a product candidate that targets C5aR. We expect to incur additional costs by advancing the clinical and non-clinical
development of INF904. Specifically, we expect to incur expenses by developing a new formulation, conducting long-term toxicological studies in several animal species and initiating Phase 2 clinical trials. We plan to study INF904 in
complement-mediated, chronic autoimmune and inflammatory conditions where an oral low molecular weight compound might have advantages or is needed for patients and where oral delivery is the medically preferred route of administration.
|
|
• |
IFX002. We are developing IFX002 for the treatment of chronic inflammatory indications. IFX002 is a highly potent anti-complement C5a antibody with a
higher humanization grade and altered PK properties compared to vilobelimab and is currently in pre-clinical development. Expenses for this program mainly consist of salaries, costs for preclinical testing conducted by CROs and costs to
produce preclinical material.
|
|
• |
Other development programs. Our other research and development expenses relate to our preclinical studies of other product candidates
and discovery activities, expenses for which mainly consist of salaries, costs for production of preclinical compounds and costs paid to CROs.
|
|
1. |
Comparison of the three months ended September 30, 2024 and 2023
|
three months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Revenues
|
123,819
|
60,803
|
63,016
|
|||||||||
Cost of sales
|
72,555
|
(255,116
|
)
|
327,671
|
||||||||
Gross profit
|
196,374
|
(194,313
|
)
|
390,687
|
||||||||
Operating expenses
|
||||||||||||
Sales and marketing expenses
|
(1,707,748
|
)
|
(1,562,473
|
)
|
(145,275
|
)
|
||||||
Research and development expenses
|
(11,140,152
|
)
|
(7,305,541
|
)
|
(3,834,611
|
)
|
||||||
General and administrative expenses
|
(2,808,820
|
)
|
(2,897,732
|
)
|
88,912
|
|||||||
Total operating expenses
|
(15,656,720
|
)
|
(11,765,746
|
)
|
(3,890,974
|
)
|
||||||
Other income
|
101,108
|
808,866
|
(707,758
|
)
|
||||||||
Other expenses
|
(589
|
)
|
339
|
(928
|
)
|
|||||||
Operating result
|
(15,359,827
|
)
|
(11,150,854
|
)
|
(4,208,973
|
)
|
||||||
Finance income
|
768,326
|
1,189,826
|
(421,500
|
)
|
||||||||
Finance expenses
|
(5,032
|
)
|
(4,897
|
)
|
(135
|
)
|
||||||
Foreign exchange result
|
(2,847,692
|
)
|
2,292,938
|
(5,140,630
|
)
|
|||||||
Other financial result
|
—
|
221,577
|
(221,577
|
)
|
||||||||
Income taxes
|
(5,217
|
)
|
—
|
(5,217
|
)
|
|||||||
Income (loss) for the period
|
(17,449,441
|
)
|
(7,451,410
|
)
|
(9,998,031
|
)
|
||||||
Exchange differences on translation of foreign currency
|
(75,420
|
)
|
73,574
|
(148,994
|
)
|
|||||||
Total comprehensive income (loss)
|
(17,524,861
|
)
|
(7,377,836
|
)
|
(10,147,025
|
)
|
three months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Revenues
|
123,819
|
60,803
|
63,016
|
|||||||||
Total
|
123,819
|
60,803
|
63,016
|
three months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Cost of sales
|
(72,555
|
)
|
255,116
|
(327,671
|
)
|
|||||||
Total
|
(72,555
|
)
|
255,116
|
(327,671
|
)
|
three months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Third-party expenses
|
371,433
|
974,500
|
(603,067
|
)
|
||||||||
Personnel expenses
|
523,442
|
500,010
|
23,432
|
|||||||||
Legal and consulting fees
|
84,701
|
81,355
|
3,346
|
|||||||||
Other expenses
|
728,172
|
6,608
|
721,564
|
|||||||||
Total sales and marketing expenses
|
1,707,748
|
1,562,473
|
145,275
|
three months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Third-party expenses
|
8,718,231
|
4,224,874
|
4,493,357
|
|||||||||
Personnel expenses
|
1,868,749
|
1,780,148
|
88,601
|
|||||||||
Legal and consulting fees
|
361,957
|
372,788
|
(10,831
|
)
|
||||||||
Other expenses
|
191,215
|
927,730
|
(736,515
|
)
|
||||||||
Total research and development expenses
|
11,140,152
|
7,305,541
|
3,834,611
|
three months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Personnel expenses
|
1,365,179
|
1,206,958
|
158,221
|
|||||||||
Legal, consulting and audit fees
|
438,931
|
751,086
|
(312,155
|
)
|
||||||||
Other expenses
|
1,004,710
|
939,688
|
65,022
|
|||||||||
Total general and administrative expense
|
2,808,820
|
2,897,732
|
(88,912
|
)
|
three months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Income from government grants
|
—
|
772,604
|
(772,604
|
)
|
||||||||
Other
|
101,108
|
36,262
|
64,846
|
|||||||||
Total other income
|
101,108
|
808,866
|
(707,758
|
)
|
three months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Interest income
|
768,326
|
1,189,826
|
(421,500
|
)
|
||||||||
Interest expenses
|
(321
|
)
|
(327
|
)
|
6
|
|||||||
Interest on lease liabilities
|
(4,711
|
)
|
(4,570
|
)
|
(141
|
)
|
||||||
Finance result
|
763,294
|
1,184,929
|
(421,635
|
)
|
||||||||
Foreign exchange income
|
319,442
|
4,007,995
|
(3,688,553
|
)
|
||||||||
Foreign exchange expense
|
(3,167,134
|
)
|
(1,715,057
|
)
|
(1,452,077
|
)
|
||||||
Foreign exchange result
|
(2,847,692
|
)
|
2,292,938
|
(5,140,630
|
)
|
|||||||
Other financial result
|
—
|
221,577
|
(221,577
|
)
|
||||||||
Net financial result
|
(2,084,398
|
)
|
3,699,444
|
(5,783,842
|
)
|
|
2. |
Comparison of the nine months ended September 30, 2024 and 2023
|
nine months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Revenues
|
166,212
|
60,803
|
105,409
|
|||||||||
Cost of sales
|
(496,119
|
)
|
(255,116
|
)
|
(241,003
|
)
|
||||||
Gross profit
|
(329,907
|
)
|
(194,313
|
)
|
(135,594
|
)
|
||||||
Operating expenses
|
||||||||||||
Sales and marketing expenses
|
(4,995,915
|
)
|
(1,838,524
|
)
|
(3,157,391
|
)
|
||||||
Research and development expenses
|
(28,458,832
|
)
|
(32,957,044
|
)
|
4,498,212
|
|||||||
General and administrative expenses
|
(9,614,068
|
)
|
(10,047,091
|
)
|
433,023
|
|||||||
Total operating expenses
|
(43,068,815
|
)
|
(44,842,659
|
)
|
1,773,844
|
|||||||
Other income
|
153,839
|
13,437,963
|
(13,284,124
|
)
|
||||||||
Other expenses
|
(297
|
)
|
(2,851
|
)
|
2,554
|
|||||||
Operating result
|
(43,245,179
|
)
|
(31,601,861
|
)
|
(11,643,318
|
)
|
||||||
Finance income
|
2,522,475
|
2,732,873
|
(210,398
|
)
|
||||||||
Finance expenses
|
(15,876
|
)
|
(15,476
|
)
|
(400
|
)
|
||||||
Foreign exchange result
|
(311,905
|
)
|
1,923,274
|
(2,235,179
|
)
|
|||||||
Other financial result
|
103,285
|
223,818
|
(120,533
|
)
|
||||||||
Income taxes
|
(5,217
|
)
|
—
|
(5,217
|
)
|
|||||||
Income (loss) for the period
|
(40,952,418
|
)
|
(26,737,373
|
)
|
(14,215,045
|
)
|
||||||
Exchange differences on translation of foreign currency
|
(72,584
|
)
|
56,459
|
(129,043
|
)
|
|||||||
Total comprehensive income (Loss)
|
(41,025,002
|
)
|
(26,680,914
|
)
|
(14,344,088
|
)
|
nine months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Revenues
|
166,212
|
60,803
|
105,409
|
|||||||||
Total
|
166,212
|
60,803
|
105,409
|
nine months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Cost of sales
|
496,119
|
255,116
|
241,003
|
|||||||||
Total
|
496,119
|
255,116
|
241,003
|
nine months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Third-party expenses
|
1,942,332
|
1,099,430
|
842,902
|
|||||||||
Personnel expenses
|
1,178,687
|
604,894
|
573,793
|
|||||||||
Legal and consulting fees
|
571,225
|
124,247
|
446,978
|
|||||||||
Other expenses
|
1,303,671
|
9,954
|
1,293,717
|
|||||||||
Total sales and marketing expenses
|
4,995,915
|
1,838,524
|
3,157,391
|
nine months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Third-party expenses
|
19,517,620
|
24,724,877
|
(5,207,257
|
)
|
||||||||
Personnel expenses
|
6,521,819
|
5,190,156
|
1,331,663
|
|||||||||
Legal and consulting fees
|
1,053,147
|
1,459,954
|
(406,807
|
)
|
||||||||
Other expenses
|
1,366,246
|
1,582,057
|
(215,811
|
)
|
||||||||
Total research and development expenses
|
28,458,832
|
32,957,044
|
(4,498,212
|
)
|
nine months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Personnel expenses
|
5,082,285
|
4,199,908
|
882,377
|
|||||||||
Legal, consulting and audit fees
|
1,709,887
|
2,822,519
|
(1,112,632
|
)
|
||||||||
Other expenses
|
2,821,896
|
3,024,665
|
(202,769
|
)
|
||||||||
Total general and administrative expense
|
9,614,068
|
10,047,091
|
(433,023
|
)
|
nine months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Income from government grants
|
—
|
13,382,393
|
(13,382,393
|
)
|
||||||||
Other
|
153,839
|
55,570
|
98,269
|
|||||||||
Total other income
|
153,839
|
13,437,963
|
(13,284,124
|
)
|
nine months ended September 30,
|
||||||||||||
2024
|
2023
|
Change
|
||||||||||
(in €)
|
||||||||||||
Interest income
|
2,522,475
|
2,732,873
|
(210,398
|
)
|
||||||||
Interest expenses
|
(297
|
)
|
(1,108
|
)
|
811
|
|||||||
Interest on lease liabilities
|
(15,580
|
)
|
(14,368
|
)
|
(1,212
|
)
|
||||||
Finance Result
|
2,506,599
|
2,717,397
|
(210,798
|
)
|
||||||||
Foreign exchange income
|
4,123,268
|
6,389,514
|
(2,266,246
|
)
|
||||||||
Foreign exchange expense
|
(4,435,173
|
)
|
(4,466,240
|
)
|
31,067
|
|||||||
Foreign exchange result
|
(311,905
|
)
|
1,923,274
|
(2,235,179
|
)
|
|||||||
Other financial result
|
103,285
|
223,818
|
(120,533
|
)
|
||||||||
Net financial result
|
2,297,978
|
4,864,488
|
(2,566,510
|
)
|
nine months ended September 30,
|
||||||||
2024
|
2023
|
|||||||
(in €)
|
||||||||
Net cash used in operating activities
|
(36,661,890
|
)
|
(26,937,611
|
)
|
||||
Net cash from/ (used in) investing activities
|
50,407,963
|
(20,522,621
|
)
|
|||||
Net cash from/ (used in) financing activities
|
(290,145
|
)
|
53,081,170
|
|||||
Cash and cash equivalents at the beginning of the period
|
12,767,943
|
16,265,355
|
||||||
Exchange gains/ (losses) on cash and cash equivalents
|
(17,934
|
)
|
(190,686
|
)
|
||||
Cash and cash equivalents at the end of the period
|
26,205,938
|
21,695,607
|
|
1. |
Net cash from/used in operating activities
|
|
2. |
Net cash from/used in investing activities
|
|
3. |
Net cash from/used in financing activities
|
|
• |
our ability to successfully commercialize and the receptiveness of GOHIBIC (vilobelimab) as a treatment for COVID-19 patients by U.S. hospitals, our ability to positively influence treatment recommendations by
medical/healthcare institutes, guideline bodies and other third-party organizations;
|
|
• |
our expectations regarding the size of the patient populations for, market opportunity for, coverage and reimbursement for, estimated returns and return accruals for, and clinical utility of GOHIBIC (vilobelimab) in
its approved or authorized indication or for vilobelimab and any other product candidates, under the EUA, and in the future if approved for commercial use in the United States or elsewhere;
|
|
• |
our ability to successfully implement The InflaRx Commitment Program and estimate future write-downs due to expiry and costs in the event of the price refunds, the success of our future clinical trials for vilobelimab's treatment of other
debilitating or life-threatening inflammatory indications, including ARDS, PG, and any other product candidates, including INF904, and whether such clinical results will reflect results seen in previously conducted pre-clinical studies and
clinical trials;
|
|
• |
the timing, progress and results of preclinical studies and clinical trials of vilobelimab, INF904 and any other product candidates, including for the development of vilobelimab in several indications, including to
treat PG, HS and CSU and statements regarding the timing of initiation and completion of studies or trials and related preparatory work, the period during which the results of the trials will become available, the costs of such trials and our
research and development programs generally;
|
|
• |
our interactions with and the receptiveness and approval by regulators regarding the results of clinical trials and potential regulatory approval or authorization pathways including related to our MAA submission for
vilobelimab and our BLA for GOHIBIC (vilobelimab); the timing and outcome of any discussions or submission of filings for regulatory approval or authorization of vilobelimab, INF904 or any other product candidate, and the timing of and our
ability to obtain and maintain full regulatory approval or the EUA, of vilobelimab or GOHIBIC (vilobelimab) for any indication;
|
|
• |
our ability to leverage our proprietary anti-C5a and anti-C5aR technologies to discover and develop therapies to treat complement-mediated autoimmune and inflammatory diseases;
|
|
• |
our ability to protect, maintain and enforce our intellectual property protection for vilobelimab, INF904 and any other product candidates, and the scope of such protection;
|
|
• |
whether the FDA, or the EMA or any comparable foreign regulatory authority will accept or agree with the number, design, size, conduct or implementation of our clinical trials, including any proposed primary or
secondary endpoints for such trials;
|
|
• |
the success of our future clinical trials for vilobelimab, INF904 and any other product candidates and whether such clinical results will reflect results seen in previously conducted preclinical studies and clinical
trials;
|
|
• |
our expectations regarding the size of the patient populations for, the market opportunity for, the medical need for and clinical utility of vilobelimab, INF904 or any other product candidates, if approved or
authorized for commercial use;
|
|
• |
our manufacturing capabilities and strategy, including the scalability and cost of our manufacturing methods and processes and the optimization of our manufacturing methods and processes, and our ability to continue
to rely on our existing third-party manufacturers and our ability to engage additional third-party manufacturers for our planned future clinical trials and for commercial supply of vilobelimab and for the finished product GOHIBIC
(vilobelimab);
|
|
• |
our estimates of our expenses, ongoing losses, future revenue, capital requirements and our needs for or ability to obtain additional financing;
|
|
• |
our expectations regarding the scope of any approved indication for vilobelimab;
|
|
• |
our ability to defend against liability claims resulting from the testing of our product candidates in the clinic or, if, approved or authorized, any commercial sales;
|
|
• |
if any of our product candidates obtain regulatory approval or authorization, our ability to comply with and satisfy ongoing drug regulatory obligations and continued regulatory overview;
|
|
• |
our ability to comply with enacted and future legislation in seeking marketing approval or authorization and commercialization;
|
|
• |
our future growth and ability to compete, which depends on our retaining key personnel and recruiting additional qualified personnel; and
|
|
• |
our competitive position and the development of and projections relating to our competitors in the development of C5a and C5aR inhibitors and other therapeutic products being developed in similar medical conditions
in which vilobelimab, INF904 or any other of our product candidates is being developed or our industry.
|
• |
Achieved 30-patient recruitment milestone in Phase 3 vilobelimab trial in pyoderma gangrenosum (PG) to enable interim analysis, with guidance for trial size adaptation or futility expected by the end of 2Q 2025
|
• |
InflaRx pipeline highlighted at multiple medical congresses, including vilobelimab in COVID-19 and hidradenitis suppurativa (HS) and INF904
|
• |
Phase 2a trial for INF904 expected to initiate by year-end 2024, with first data readout expected in summer 2025
|
• |
European Committee for Medicinal Products for Human Use (CHMP) review of vilobelimab continues, with discussions ongoing and a CHMP opinion anticipated around mid-November
|
• |
Cash, cash equivalents and marketable securities of €62.0 million, expected to fund operations into 2026
|
|
For the three months
ended September 30,
|
For the nine months
ended September 30
|
||||||||||||||
2024
(unaudited)
|
2023
(unaudited)
|
2024
(unaudited)
|
2023
(unaudited)
|
|||||||||||||
(in €, except for share data)
|
||||||||||||||||
Revenues
|
123,819
|
60,803
|
166,212
|
60,803
|
||||||||||||
Cost of sales
|
72,555
|
(255,116
|
)
|
(496,119
|
)
|
(255,116
|
)
|
|||||||||
Gross profit (loss)
|
196,374
|
(194,313
|
)
|
(329,907
|
)
|
(194,313
|
)
|
|||||||||
Sales and marketing expenses
|
(1,707,748
|
)
|
(1,562,473
|
)
|
(4,995,915
|
)
|
(1,838,524
|
)
|
||||||||
Research and development expenses
|
(11,140,152
|
)
|
(7,305,541
|
)
|
(28,458,832
|
)
|
(32,957,044
|
)
|
||||||||
General and administrative expenses
|
(2,809,032
|
)
|
(2,897,732
|
)
|
(9,614,281
|
)
|
(10,047,091
|
)
|
||||||||
Other income
|
101,108
|
808,866
|
153,839
|
13,437,963
|
||||||||||||
Other expenses
|
(589
|
)
|
339
|
(297
|
)
|
(2,851
|
)
|
|||||||||
Operating result
|
(15,360,039
|
)
|
(11,150,854
|
)
|
(43,245,392
|
)
|
(31,601,861
|
)
|
||||||||
Finance income
|
768,326
|
1,189,826
|
2,522,475
|
2,732,873
|
||||||||||||
Finance expenses
|
(5,032
|
)
|
(4,897
|
)
|
(15,876
|
)
|
(15,476
|
)
|
||||||||
Foreign exchange result
|
(2,847,692
|
)
|
2,292,938
|
(311,905
|
)
|
1,923,274
|
||||||||||
Other financial result
|
—
|
221,577
|
103,285
|
223,818
|
||||||||||||
Income taxes
|
(5,217
|
)
|
—
|
(5,217
|
)
|
—
|
||||||||||
Income (loss) for the period
|
(17,449,654
|
)
|
(7,451,410
|
)
|
(40,952,630
|
)
|
(26,737,373
|
)
|
||||||||
Other comprehensive income (loss) that may be reclassified to profit or loss in subsequent periods:
|
||||||||||||||||
Exchange differences on translation of foreign currency
|
(75,418
|
)
|
73,574
|
(72,582
|
)
|
56,459
|
||||||||||
Total comprehensive income (loss)
|
(17,525,072
|
)
|
(7,377,836
|
)
|
(41,025,212
|
)
|
(26,680,914
|
)
|
||||||||
Share information (based on income (loss) for the period)
|
||||||||||||||||
Weighted average number of shares outstanding
|
58,883,272
|
58,883,272
|
58,883,272
|
53,598,594
|
||||||||||||
Income (loss) per share (basic/diluted)
|
(0.30
|
)
|
(0.13
|
)
|
(0.70
|
)
|
(0.50
|
)
|
September 30, 2024
(unaudited)
|
December 31, 2023
|
|||||||
(in €)
|
||||||||
ASSETS
|
||||||||
Non-current assets
|
||||||||
Property and equipment
|
260,240
|
289,577
|
||||||
Right-of-use assets
|
850,001
|
1,071,666
|
||||||
Intangible assets
|
43,831
|
68,818
|
||||||
Other assets
|
217,491
|
257,267
|
||||||
Financial assets
|
4,694,199
|
9,052,741
|
||||||
Total non-current assets
|
6,065,762
|
10,740,069
|
||||||
Current assets
|
||||||||
Inventories
|
9,718,882
|
11,367,807
|
||||||
Other assets
|
3,714,912
|
4,036,650
|
||||||
Trade receivables
|
87,571
|
—
|
||||||
Tax receivables
|
2,211,455
|
3,791,564
|
||||||
Financial assets
|
31,683,244
|
77,504,518
|
||||||
Cash and cash equivalents
|
26,205,938
|
12,767,943
|
||||||
Total current assets
|
73,622,003
|
109,468,483
|
||||||
TOTAL ASSETS
|
79,687,764
|
120,208,552
|
||||||
EQUITY AND LIABILITIES
|
||||||||
Equity
|
||||||||
Issued capital
|
7,065,993
|
7,065,993
|
||||||
Share premium
|
334,211,338
|
334,211,338
|
||||||
Other capital reserves
|
43,775,960
|
40,050,053
|
||||||
Accumulated deficit
|
(327,080,450
|
)
|
(286,127,819
|
)
|
||||
Other components of equity
|
7,309,584
|
7,382,166
|
||||||
Total equity
|
65,282,425
|
102,581,730
|
||||||
Non-current liabilities
|
||||||||
Lease liabilities
|
498,928
|
745,716
|
||||||
Other liabilities
|
36,877
|
36,877
|
||||||
Total non-current liabilities
|
535,805
|
782,593
|
||||||
Current liabilities
|
||||||||
Trade and other payables
|
11,719,795
|
11,974,362
|
||||||
Lease liabilities
|
398,979
|
374,329
|
||||||
Employee benefits
|
1,514,478
|
1,609,766
|
||||||
Other liabilities
|
236,284
|
2,885,772
|
||||||
Total current liabilities
|
13,869,535
|
16,844,229
|
||||||
Total Liabilities
|
14,405,340
|
17,626,822
|
||||||
TOTAL EQUITY AND LIABILITIES
|
79,687,764
|
120,208,552
|
(in €)
|
Issued
capital
|
Share
premium
|
Other
capital
reserves
|
Accumulated
deficit
|
Other
components
of equity
|
Total equity
|
||||||||||||||||||
Balance as of January 1, 2024
|
7,065,993
|
334,211,338
|
40,050,053
|
(286,127,819
|
)
|
7,382,166
|
102,581,730
|
|||||||||||||||||
Loss for the period
|
—
|
—
|
—
|
(40,952,630
|
)
|
—
|
(40,952,630
|
)
|
||||||||||||||||
Exchange differences on
translation of foreign currency
|
—
|
—
|
—
|
—
|
(72,582
|
)
|
(72,582
|
)
|
||||||||||||||||
Total comprehensive loss
|
—
|
—
|
—
|
(40,952,630
|
)
|
(72,582
|
)
|
(41,025,212
|
)
|
|||||||||||||||
Equity-settled share-based payments
|
—
|
—
|
3,725,907
|
—
|
—
|
3,725,907
|
||||||||||||||||||
Balance as of September 30, 2024
|
7,065,993
|
334,211,338
|
43,775,960
|
(327,080,450
|
)
|
7,309,584
|
65,282,425
|
|||||||||||||||||
Balance as of January 1, 2023
|
5,364,452
|
282,552,633
|
36,635,564
|
(243,460,290
|
)
|
7,257,081
|
88,349,440
|
|||||||||||||||||
Loss for the period
|
—
|
—
|
—
|
(26,737,373
|
)
|
—
|
(26,737,373
|
)
|
||||||||||||||||
Exchange differences on
translation of foreign currency
|
—
|
—
|
—
|
—
|
56,459
|
56,459
|
||||||||||||||||||
Total comprehensive loss
|
—
|
—
|
—
|
(26,737,373
|
)
|
56,459
|
(26,680,914
|
)
|
||||||||||||||||
Issuance of common shares
|
1,687,110
|
54,796,819
|
—
|
—
|
—
|
56,483,929
|
||||||||||||||||||
Transaction costs
|
—
|
(3,360,626
|
)
|
—
|
—
|
—
|
(3,360,626
|
)
|
||||||||||||||||
Equity-settled share-based payments
|
—
|
—
|
2,961,491
|
—
|
—
|
2,961,491
|
||||||||||||||||||
Share options exercised
|
14,431
|
222,512
|
—
|
—
|
—
|
236,943
|
||||||||||||||||||
Balance as of September 30, 2023
|
7,065,993
|
334,211,338
|
39,597,055
|
(270,197,663
|
)
|
7,313,540
|
117,990,262
|
For the nine months ended September 30,
|
||||||||
2024
(unaudited)
|
2023
(unaudited)
|
|||||||
(in €)
|
||||||||
Operating activities
|
||||||||
Loss for the period
|
(40,952,630
|
)
|
(26,737,373
|
)
|
||||
Adjustments for:
|
||||||||
Depreciation & amortization of property and equipment, right-of-use assets and intangible assets
|
374,377
|
432,248
|
||||||
Net finance income
|
(2,297,978
|
)
|
(4,864,488
|
)
|
||||
Share-based payment expense
|
3,725,907
|
2,961,491
|
||||||
Net foreign exchange differences
|
10,930
|
(82,574
|
)
|
|||||
Changes in:
|
||||||||
Financial assets from government grants
|
(431,246
|
)
|
||||||
Inventories
|
1,648,925
|
(1,639,490
|
)
|
|||||
Trade receivables
|
(87,571
|
)
|
—
|
|||||
Other assets
|
1,941,622
|
4,468,239
|
||||||
Employee benefits
|
(95,288
|
)
|
(26,893
|
)
|
||||
Other liabilities
|
(2,649,488
|
)
|
2,893,461
|
|||||
Liabilities from government grants received
|
(6,209,266
|
)
|
||||||
Trade and other payables
|
(254,567
|
)
|
1,011,662
|
|||||
Income taxes paid
|
(5,217
|
)
|
—
|
|||||
Interest received
|
1,990,054
|
1,302,391
|
||||||
Interest paid
|
(16,183
|
)
|
(15,773
|
)
|
||||
Net cash used in operating activities
|
(36,661,890
|
)
|
(26,937,611
|
)
|
||||
Investing activities
|
||||||||
Purchase of intangible assets, property and equipment
|
(29,992
|
)
|
(45,942
|
)
|
||||
Purchase of current financial assets
|
(27,835,062
|
)
|
(91,590,134
|
)
|
||||
Proceeds from the maturity of financial assets
|
78,273,017
|
71,113,455
|
||||||
Net cash from / (used in) investing activities
|
50,407,963
|
(20,522,621
|
)
|
|||||
Financing activities
|
||||||||
Proceeds from issuance of common shares
|
—
|
56,483,929
|
||||||
Transaction costs from issuance of common shares
|
—
|
(3,360,626
|
)
|
|||||
Proceeds from exercise of share options
|
—
|
236,943
|
||||||
Repayment of lease liabilities
|
(290,145
|
)
|
(279,075
|
)
|
||||
Net cash from / (used in) financing activities
|
(290,145
|
)
|
53,081,170
|
|||||
Net increase in cash and cash equivalents
|
13,455,929
|
5,620,938
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
(17,934
|
)
|
(190,686
|
)
|
||||
Cash and cash equivalents at beginning of period
|
12,767,943
|
16,265,355
|
||||||
Cash and cash equivalents at end of period
|
26,205,938
|
21,695,607
|
InflaRx N.V.
|
MC Services AG
|
Jan Medina, CFA
Vice President, Head of Investor Relations
Email: IR@inflarx.de
|
Katja Arnold, Laurie Doyle, Dr. Regina Lutz
Email: inflarx@mc-services.eu
Europe: +49 89-210 2280
U.S.: +1-339-832-0752
|