Exhibit No.
|
Description
|
InflaRx N.V. Unaudited Condensed Consolidated Financial Statements as of and for the Three Months Ended March 31, 2025
|
|
InflaRx N.V. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
InflaRx N.V. Press Release dated May 7, 2025
|
INFLARX N.V.
|
|||
Date: May 7, 2025
|
By:
|
/s/ Niels Riedemann
|
|
Name:
|
Niels Riedemann
|
||
Title:
|
Chief Executive Officer
|
Unaudited condensed consolidated statements of operations and comprehensive loss for the three months ended March 31, 2025 and 2024
|
F-3
|
Unaudited condensed consolidated statements of financial position as of March 31, 2025 and December 31, 2024
|
F-4
|
Unaudited condensed consolidated statements of changes in shareholders’ equity for the three months ended March 31, 2025 and 2024
|
F-5
|
Unaudited condensed consolidated statements of cash flows for the three months ended March 31, 2025 and 2024
|
F-6
|
Notes to the unaudited condensed consolidated financial statements
|
F-7
|
1. Summary of significant accounting policies and other disclosures
|
F-7
|
a) Reporting entity and the Group’s structure
|
F-7
|
b) Basis of preparation
|
F-7
|
2. Revenues
|
F-8
|
3. Cost of sales
|
F-8
|
4. Sales and marketing expenses
|
F-8
|
5. Research and development expenses
|
F-8
|
6. General and administrative expenses
|
F-9
|
7. Other income
|
F-9
|
8. Net financial result
|
F-9
|
9. Inventory
|
F-9
|
10. Other assets
|
F-10
|
11. Tax receivables
|
F-10
|
12. Financial assets and financial liabilities
|
F-10
|
13. Trade and other payables
|
F-11
|
14. Cash and cash equivalents
|
F-12
|
15. Equity
|
F-12
|
16. Share-based payments
|
F-12
|
c) Equity settled share-based payment arrangements
|
F-12
|
d) Share-based payment expense recognized
|
F-13
|
e) Share options exercised
|
F-14
|
17. Protective foundation
|
F-14
|
For the three months ended
March 31,
|
||||||||||||
Note
|
2025
(unaudited)
|
2024
(unaudited)
|
||||||||||
(in €, except for share data)
|
||||||||||||
Revenues
|
2
|
—
|
36,037
|
|||||||||
Cost of sales
|
3
|
(9,291
|
)
|
(220,521
|
)
|
|||||||
Gross profit (loss)
|
(9,291
|
)
|
(184,484
|
)
|
||||||||
Sales and marketing expenses
|
4
|
(1,457,978
|
)
|
(1,459,539
|
)
|
|||||||
Research and development expenses
|
5
|
(7,016,336
|
)
|
(7,301,810
|
)
|
|||||||
General and administrative expenses
|
6
|
(5,062,605
|
)
|
(3,579,150
|
)
|
|||||||
Other income
|
7
|
541,098
|
36,323
|
|||||||||
Other expenses
|
(26
|
)
|
(30
|
)
|
||||||||
Operating result
|
(13,005,139
|
)
|
(12,488,690
|
)
|
||||||||
Finance income
|
8
|
493,764
|
908,426
|
|||||||||
Finance expenses
|
8
|
(4,086
|
)
|
(4,632
|
)
|
|||||||
Foreign exchange result
|
8
|
(1,908,829
|
)
|
1,824,375
|
||||||||
Other financial result
|
8
|
6,110,264
|
103,285
|
|||||||||
Income taxes
|
—
|
—
|
||||||||||
Income (loss) for the period
|
(8,314,027
|
)
|
(9,657,236
|
)
|
||||||||
Other comprehensive income (loss) that may be reclassified to profit or loss in subsequent periods:
|
||||||||||||
Exchange differences on translation of foreign currency
|
(150,667
|
)
|
(25,538
|
)
|
||||||||
Total comprehensive income (loss)
|
(8,464,694
|
)
|
(9,682,774
|
)
|
||||||||
Share information
|
||||||||||||
Weighted average number of shares outstanding
|
63,312,911
|
58,883,272
|
||||||||||
Income (loss) per share (basic/diluted)
|
(0.13
|
)
|
(0.17
|
)
|
Note
|
March 31,
2025
(unaudited)
|
December 31,
2024
|
||||||||||
(in €)
|
||||||||||||
ASSETS
|
||||||||||||
Non-current assets
|
||||||||||||
Property and equipment
|
246,577
|
256,280
|
||||||||||
Right-of-use assets
|
659,107
|
758,368
|
||||||||||
Intangible assets
|
54,136
|
50,781
|
||||||||||
Other assets
|
10
|
190,974
|
204,233
|
|||||||||
Financial assets
|
12
|
237,711
|
3,092,290
|
|||||||||
Total non-current assets
|
1,388,505
|
4,361,952
|
||||||||||
Current assets
|
||||||||||||
Inventories
|
9
|
6,895,371
|
6,897,666
|
|||||||||
Current other assets
|
10
|
5,548,032
|
5,103,402
|
|||||||||
Other assets from government grants and research allowance
|
10
|
5,614,632
|
5,081,772
|
|||||||||
Tax receivable
|
11
|
1,693,150
|
1,735,335
|
|||||||||
Other financial assets
|
12
|
18,573,783
|
34,462,352
|
|||||||||
Cash and cash equivalents
|
14
|
47,286,630
|
18,375,979
|
|||||||||
Total current assets
|
85,611,597
|
71,656,505
|
||||||||||
TOTAL ASSETS
|
87,000,103
|
76,018,457
|
||||||||||
EQUITY AND LIABILITIES
|
||||||||||||
Equity
|
||||||||||||
Issued capital
|
15
|
8,129,656
|
7,122,205
|
|||||||||
Share premium
|
348,956,590
|
334,929,685
|
||||||||||
Other capital reserves
|
46,595,867
|
44,115,861
|
||||||||||
Accumulated deficit
|
(340,506,248
|
)
|
(332,192,221
|
)
|
||||||||
Other components of equity
|
7,289,843
|
7,440,510
|
||||||||||
Total equity
|
70,465,707
|
61,416,039
|
||||||||||
Non-current liabilities
|
||||||||||||
Lease liabilities
|
295,444
|
399,066
|
||||||||||
Other liabilities
|
13
|
36,877
|
36,877
|
|||||||||
Total non-current liabilities
|
332,321
|
435,943
|
||||||||||
Current liabilities
|
||||||||||||
Trade and other payables
|
12
|
8,366,404
|
11,394,232
|
|||||||||
Lease liabilities
|
407,184
|
406,020
|
||||||||||
Employee benefits
|
714,489
|
2,064,678
|
||||||||||
Liabilities to warrant holders
|
6,366,158
|
—
|
||||||||||
Other liabilities
|
13
|
347,839
|
301,544
|
|||||||||
Total current liabilities
|
16,202,075
|
14,166,475
|
||||||||||
Total liabilities
|
16,534,396
|
14,602,417
|
||||||||||
TOTAL EQUITY AND LIABILITIES
|
87,000,103
|
76,018,457
|
(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, 2025
|
59,351,710
|
7,122,205
|
334,929,685
|
44,115,861
|
(332,192,221
|
)
|
7,440,510
|
61,416,039
|
||||||||||||||||||||||||
Loss for the period
|
—
|
—
|
—
|
—
|
(8,314,027
|
)
|
—
|
(8,314,027
|
)
|
|||||||||||||||||||||||
Exchange differences on
translation of foreign currency
|
—
|
—
|
—
|
—
|
—
|
(150,667
|
)
|
(150,667
|
)
|
|||||||||||||||||||||||
Total comprehensive loss
|
—
|
—
|
—
|
—
|
(8,314,027
|
)
|
(150,667
|
)
|
(8,464,694
|
)
|
||||||||||||||||||||||
Issuance of ordinary shares
|
8,395,420
|
1,007,450
|
15,136,235
|
—
|
—
|
—
|
16,143,687
|
|||||||||||||||||||||||||
Transaction costs for ordinary shares
|
—
|
—
|
(1,109,330
|
)
|
—
|
—
|
—
|
(1,109,330
|
)
|
|||||||||||||||||||||||
Equity-settled share-based payments
|
16
|
—
|
—
|
—
|
2,480,006
|
—
|
—
|
2,480,006
|
||||||||||||||||||||||||
Balance as of March 31, 2025*
|
67,747,130
|
8,129,656
|
348,956,590
|
46,595,867
|
(340,506,248
|
)
|
7,289,843
|
70,465,708
|
||||||||||||||||||||||||
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
|
—
|
—
|
—
|
—
|
(9,657,236
|
)
|
—
|
(9,657,236
|
)
|
|||||||||||||||||||||||
Exchange differences on
translation of foreign currency
|
—
|
—
|
—
|
—
|
—
|
(25,538
|
)
|
(25,538
|
)
|
|||||||||||||||||||||||
Total comprehensive loss
|
—
|
—
|
—
|
—
|
(9,657,236
|
)
|
(25,538
|
)
|
(9,682,774
|
)
|
||||||||||||||||||||||
Equity-settled share-based payments
|
16
|
—
|
—
|
—
|
1,860,701
|
—
|
—
|
1,860,701
|
||||||||||||||||||||||||
Balance as of March 31, 2024
|
58,883,272
|
7,065,993
|
334,211,338
|
41,910,754
|
(295,785,055
|
)
|
7,356,629
|
94,759,658
|
For the three months
ended March 31,
|
||||||||||||
Note
|
2025
(unaudited)
|
2024
(unaudited)
|
||||||||||
(in €)
|
||||||||||||
Operating activities
|
||||||||||||
Loss for the period
|
(8,314,027
|
)
|
(9,657,236
|
)
|
||||||||
Adjustments for:
|
||||||||||||
Depreciation & amortization of property and equipment, right-of-use assets and intangible assets
|
113,801
|
123,949
|
||||||||||
Net finance income
|
8
|
(4,691,112
|
)
|
(2,831,454
|
)
|
|||||||
Share-based payment expense
|
16
|
2,480,006
|
1,860,701
|
|||||||||
Net foreign exchange differences and other adjustments
|
|
972,608
|
(119,126
|
)
|
||||||||
Changes in:
|
||||||||||||
Other assets from government grants and research allowances
|
(532,860
|
)
|
—
|
|||||||||
Other assets and trade receivables
|
10
|
(389,188
|
)
|
(161,789
|
)
|
|||||||
Employee benefits
|
(1,350,189
|
)
|
(972,159
|
)
|
||||||||
Other liabilities
|
13
|
46,295
|
62,417
|
|||||||||
Trade and other payables
|
13
|
(3,027,828
|
)
|
(4,366,605
|
)
|
|||||||
Inventories
|
9
|
2,295
|
319,162
|
|||||||||
Interest received
|
10
|
678,717
|
875,990
|
|||||||||
Interest paid
|
10
|
(4,191
|
)
|
(2,214
|
)
|
|||||||
Net cash used in operating activities
|
(14,015,672
|
)
|
(14,868,364
|
)
|
||||||||
Investing activities
|
||||||||||||
Purchase of intangible assets, property and equipment
|
(10,446
|
)
|
(16,069
|
)
|
||||||||
Purchase of current financial assets
|
—
|
(3,566,235
|
)
|
|||||||||
Proceeds from the maturity of financial assets
|
17,666,078
|
30,527,108
|
||||||||||
Net cash from / (used in) investing activities
|
17,655,632
|
26,944,804
|
||||||||||
Financing activities
|
||||||||||||
Proceeds from issuance of ordinary shares
|
16,143,686
|
—
|
||||||||||
Transaction costs from issuance of ordinary shares and pre-funded warrants
|
(1,949,998
|
)
|
—
|
|||||||||
Proceeds from pre-funded warrants
|
12,915,909
|
—
|
||||||||||
Repayment of lease liabilities
|
(100,097
|
)
|
(85,706
|
)
|
||||||||
Net cash from / (used in) financing activities
|
27,009,268
|
(85,706
|
)
|
|||||||||
Net in-/ decrease in cash and cash equivalents
|
30,649,459
|
11,990,733
|
||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(1,738,808
|
)
|
344,381
|
|||||||||
Cash and cash equivalents at beginning of period
|
18,375,979
|
12,767,943
|
||||||||||
Cash and cash equivalents at end of period
|
14
|
47,286,630
|
25,103,058
|
1. |
Summary of significant accounting policies and other disclosures
|
|
a) |
Reporting entity and the Group’s structure
|
|
b) |
Basis of preparation
|
|
• |
Amendments to IAS 21 Effects of Changes in Foreign Exchange Rates: Lack of exchangeability
|
|
• |
Amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures, Classification and Measurement of Financial Instruments
|
|
• |
Amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures, Contracts Referencing Nature-dependent Electricity
|
|
• |
IFRS 18 Presentation and Disclosure in Financial Statements
|
|
c) |
Pre-funded warrants issued in February 2025
|
|
2. |
Revenues
|
For the three months
ended March 31,
|
||||||||
2025
(unaudited)
|
2024
(unaudited)
|
|||||||
(in €)
|
||||||||
Revenues
|
—
|
36,037
|
||||||
Total
|
—
|
36,037
|
|
3. |
Cost of sales
|
For the three months
ended March 31,
|
||||||||
2025
(unaudited)
|
2024
(unaudited)
|
|||||||
(in €)
|
||||||||
Cost of sales
|
9,291
|
220,521
|
||||||
Total
|
9,291
|
220,521
|
|
4. |
Sales and marketing expenses
|
|
5. |
Research and development expenses
|
|
6. |
General and administrative expenses
|
|
7. |
Other income
|
|
8. |
Net financial result
|
For the three months
ended March 31,
|
||||||||
2025
(unaudited)
|
2024
(unaudited)
|
|||||||
(in €)
|
||||||||
Interest income
|
493,764
|
908,426
|
||||||
Interest expenses
|
(443
|
)
|
(439
|
)
|
||||
Interest on lease liabilities
|
(3,643
|
)
|
(4,193
|
)
|
||||
Financial result
|
489,678
|
903,794
|
||||||
Foreign exchange income
|
1,229,009
|
2,049,582
|
||||||
Foreign exchange expense
|
(3,137,838
|
)
|
(225,207
|
)
|
||||
Foreign exchange result
|
(1,908,829
|
)
|
1,824,375
|
|||||
Result of expected credit loss adjustment on marketable securities
|
—
|
103,285
|
||||||
Result from the revaluation of pre-funded warrants at fair value
|
6,110,264
|
—
|
||||||
Other financial result
|
6,110,264
|
103,285
|
||||||
Net financial result
|
4,691,112
|
2,831,454
|
|
9. |
Inventory
|
As of
March 31, 2025
(unaudited)
|
As of
December 31, 2024
|
|||||||
(in €)
|
||||||||
Raw material and supplies
|
82,087
|
82,087
|
||||||
Unfinished goods
|
6,758,952
|
6,758,952
|
||||||
Finished goods
|
54,332
|
56,627
|
||||||
Total
|
6,895,371
|
6,897,666
|
|
10. |
Other assets
|
As of
March 31, 2025
(unaudited)
|
As of
December 31, 2024
|
|||||||
(in €)
|
||||||||
Non-current other assets
|
||||||||
Prepaid expenses
|
190,974
|
204,233
|
||||||
Total
|
190,974
|
204,233
|
||||||
Current other assets
|
||||||||
Prepayments on research & development projects
|
4,290,839
|
4,628,878
|
||||||
Prepaid expenses
|
1,162,012
|
354,948
|
||||||
Others
|
95,181
|
119,576
|
||||||
Total
|
5,548,032
|
5,103,402
|
||||||
Total other assets
|
5,739,006
|
5,307,635
|
||||||
Other assets from research allowances
|
||||||||
Current other assets from research allowances
|
5,614,632
|
5,081,772
|
||||||
Other assets from research allowances
|
5,614,632
|
5,081,772
|
|
11. |
Tax receivables
|
|
12. |
Financial assets and financial liabilities
|
As of
March 31, 2025
(unaudited)
|
As of
December 31, 2024
|
|||||||
(in €)
|
||||||||
Financial assets at amortized cost
|
||||||||
Non-current financial assets
|
237,711
|
3,092,290
|
||||||
Thereof marketable securities
|
—
|
2,854,405
|
||||||
Current financial assets
|
18,573,783
|
34,462,352
|
||||||
Thereof marketable securities
|
18,390,455
|
33,969,390
|
||||||
Financial liabilities at amortized cost
|
||||||||
Trade and other payables
|
8,538,238
|
11,549,150
|
||||||
Financial liabilities at fair value
|
||||||||
Liabilities to warrant holders
|
6,366,158
|
—
|
|
13. |
Trade and other payables
|
As of
March 31, 2025
(unaudited)
|
As of
December 31, 2024
|
|||||||
(in €)
|
||||||||
Accrued liabilities from R&D projects
|
5,486,874
|
6,609,925
|
||||||
Accrued liabilities from commercial activities
|
132,600
|
69,250
|
||||||
Accounts payable
|
1,414,098
|
3,413,064
|
||||||
Other accrued liabilities and payables
|
1,680,671
|
1,603,538
|
||||||
Total
|
8,714,243
|
11,695,777
|
|
14. |
Cash and cash equivalents
|
As of
March 31, 2025
(unaudited)
|
As of
December 31, 2024
|
|||||||
(in €)
|
||||||||
Short-term deposits
|
||||||||
Deposits held in U.S. dollars
|
39,480,125
|
13,408,478
|
||||||
Deposits held in euros
|
800,000
|
700,000
|
||||||
Total
|
40,280,125
|
14,108,478
|
||||||
Cash at banks
|
||||||||
Cash held in U.S. dollars
|
6,406,362
|
2,805,655
|
||||||
Cash held in euros
|
600,144
|
1,461,847
|
||||||
Total
|
7,006,506
|
4,267,501
|
||||||
Total cash and cash equivalents
|
47,286,630
|
18,375,979
|
|
15. |
Equity
|
|
16. |
Share-based payments
|
|
a) |
Equity settled share-based payment arrangements
|
Number of share options
|
2025
|
2024
|
||||||
Outstanding as of January 1,
|
148,433
|
148,433
|
||||||
Exercised during the three months ended March 31
|
—
|
—
|
||||||
Outstanding as of March 31,
|
148,433
|
148,433
|
||||||
thereof vested / exercisable
|
148,433
|
148,433
|
Number of share options
|
2025
|
2024
|
||||||
Outstanding as of January 1,
|
888,632
|
888,632
|
||||||
Exercised during the three months ended March 31
|
—
|
—
|
||||||
Outstanding as of March 31,
|
888,632
|
888,632
|
||||||
thereof vested / exercisable
|
888,632
|
888,632
|
Number of share options
|
2025
|
2024
|
||||||
Outstanding as of January 1,
|
8,905,446
|
6,584,946
|
||||||
Granted during the three months ended March 31,
|
2,452,000
|
2,275,000
|
||||||
Exercised during the three months ended March 31,
|
—
|
—
|
||||||
Forfeited during the three months ended March 31,
|
(110,500
|
)
|
(7,000
|
)
|
||||
Outstanding as of March 31,
|
11,246,946
|
8,852,946
|
||||||
thereof vested / exercisable
|
8,772,946
|
5,986,946
|
Share options granted
2025
|
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
(interpola
ted, U.S.
sovereign
strips
curve)
|
||||||||||||||||||||||||
January 03
|
2,452,000
|
$
|
1.86
|
0.971
|
€
|
1.81
|
$
|
2.41
|
0.97
|
5.50
|
4.435
|
%
|
||||||||||||||||||||
2,452,000
|
|
b) |
Share-based payment expense recognized
|
|
c) |
Share options exercised
|
|
17. |
Protective foundation
|
|
• |
continue to develop and conduct clinical trials with respect to our lead product candidate, vilobelimab;
|
|
• |
continue research, preclinical and clinical development efforts, as applicable, 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.
|
|
• |
external services for distribution of GOHIBIC to build the necessary commercial and logistical infrastructure, including external sales professionals;
|
|
• |
marketing activities;
|
|
• |
employee-related expenses, including salaries, benefits and stock-based compensation expense based upon employees’ role within the organization; and
|
|
• |
professional services fees in conjunction with making GOHIBIC available to hospitals and patients in the U.S.
|
|
• |
expenses incurred under agreements with CROs, contract development and 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 2025 compared to 2024, as we progress in the Phase 3 clinical study in
PG. In addition, we incur and expect to continue to 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, continuing our Phase 2a trial and potentially initiating larger 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. Initially targeted indications include CSU
and HS.
|
|
• |
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.
|
|
• |
employee-related expenses, including salaries, benefits and stock-based compensation expense based upon employees’ role within the organization;
|
|
• |
insurance expenses including directors´ and officers´ liability insurance premiums;
|
|
• |
professional fees for auditors and consulting expenses not related to research and development activities;
|
|
• |
professional fees for lawyers not related to the filing, prosecution, protection and maintenance of our intellectual property; and
|
|
• |
cost of facilities, travel, communication and office expenses.
|
three months ended March 31,
|
||||||||||||
2025
|
2024
|
Change
|
||||||||||
(in €)
|
||||||||||||
Revenues
|
—
|
36,037
|
(36,037
|
)
|
||||||||
Cost of sales
|
(9,291
|
)
|
(220,521
|
)
|
211,230
|
|||||||
Gross profit
|
(9,291
|
)
|
(184,484
|
)
|
175,193
|
|||||||
Operating expenses
|
||||||||||||
Sales and marketing expenses
|
(1,457,978
|
)
|
(1,459,539
|
)
|
1,561
|
|||||||
Research and development expenses
|
(7,016,336
|
)
|
(7,301,810
|
)
|
285,473
|
|||||||
General and administrative expenses
|
(5,062,605
|
)
|
(3,579,150
|
)
|
(1,483,454
|
)
|
||||||
Total operating expenses
|
(13,536,919
|
)
|
(12,340,499
|
)
|
(1,196,420
|
)
|
||||||
Other income
|
541,098
|
36,323
|
504,774
|
|||||||||
Other expenses
|
(26
|
)
|
(30
|
)
|
4
|
|||||||
Operating result
|
(13,005,139
|
)
|
(12,488,690
|
)
|
(516,449
|
)
|
||||||
Finance income
|
493,764
|
908,426
|
(414,662
|
)
|
||||||||
Finance expenses
|
(4,086
|
)
|
(4,632
|
)
|
546
|
|||||||
Foreign exchange result
|
(1,908,829
|
)
|
1,824,376
|
(3,733,205
|
)
|
|||||||
Other financial result
|
6,110,264
|
103,285
|
6,006,978
|
|||||||||
Income taxes
|
—
|
—
|
—
|
|||||||||
Income (loss) for the period
|
(8,314,027
|
)
|
(9,657,236
|
)
|
1,343,209
|
|||||||
Exchange differences on translation of foreign currency
|
(150,667
|
)
|
(25,538
|
)
|
(125,129
|
)
|
||||||
Total comprehensive income (loss)
|
(8,464,694
|
)
|
(9,682,774
|
)
|
1,218,079
|
three months ended March 31,
|
||||||||||||
2025
|
2024
|
Change
|
||||||||||
(in €)
|
||||||||||||
Revenues
|
—
|
36,037
|
(36,037
|
)
|
||||||||
Total
|
—
|
36,037
|
(36,037
|
)
|
three months ended March 31,
|
||||||||||||
2025
|
2024
|
Change
|
||||||||||
(in €)
|
||||||||||||
Cost of sales
|
9,291
|
220,521
|
(211,230
|
)
|
||||||||
Total
|
9,291
|
220,521
|
(211,230
|
)
|
three months ended March 31,
|
||||||||||||
2025
|
2024
|
Change
|
||||||||||
(in €)
|
||||||||||||
Third-party expenses
|
207,811
|
709,763
|
(501,952
|
)
|
||||||||
Marketing expenses
|
205,078
|
84,803
|
120,274
|
|||||||||
Personnel expenses
|
644,216
|
323,573
|
320,643
|
|||||||||
Legal and consulting fees
|
261,332
|
315,243
|
(53,911
|
)
|
||||||||
Other expenses
|
139,541
|
26,156
|
113,384
|
|||||||||
Total sales and marketing expenses
|
1,457,978
|
1,459,539
|
(1,561
|
)
|
three months ended March 31,
|
||||||||||||
2025
|
2024
|
Change
|
||||||||||
(in €)
|
||||||||||||
Third-party expenses
|
3,969,044
|
4,116,271
|
(147,226
|
)
|
||||||||
Personnel expenses
|
2,678,658
|
2,446,620
|
232,038
|
|||||||||
Legal and consulting fees
|
223,113
|
387,052
|
(163,939
|
)
|
||||||||
Other expenses
|
145,520
|
351,867
|
(206,347
|
)
|
||||||||
Total research and development expenses
|
7,016,336
|
7,301,810
|
(285,474
|
)
|
three months ended March 31,
|
||||||||||||
2025
|
2024
|
Change
|
||||||||||
(in €)
|
||||||||||||
Personnel expenses
|
2,628,711
|
2,020,375
|
608,336
|
|||||||||
Legal, consulting and audit fees
|
969,883
|
570,126
|
399,757
|
|||||||||
Other expenses
|
1,464,011
|
988,650
|
475,361
|
|||||||||
Total general and administrative expenses
|
5,062,605
|
3,579,150
|
1,483,454
|
three months ended March 31,
|
||||||||||||
2025
|
2024
|
Change
|
||||||||||
(in €)
|
||||||||||||
Other income from government grants and research allowances
|
532,860
|
—
|
532,860
|
|||||||||
Further other income
|
8,238
|
36,323
|
(28,086
|
)
|
||||||||
Total other income
|
541,098
|
36,323
|
504,774
|
three months ended March 31,
|
||||||||||||
2025
|
2024
|
Change
|
||||||||||
(in €)
|
||||||||||||
Interest income
|
493,764
|
908,426
|
(414,662
|
)
|
||||||||
Interest expenses
|
(443
|
)
|
(439
|
)
|
(4
|
)
|
||||||
Interest on lease liabilities
|
(3,643
|
)
|
(4,193
|
)
|
550
|
|||||||
Financial result
|
489,678
|
903,794
|
(414,117
|
)
|
||||||||
Foreign exchange income
|
1,229,009
|
2,049,582
|
(820,574
|
)
|
||||||||
Foreign exchange expense
|
(3,137,838
|
)
|
(225,207
|
)
|
(2,912,631
|
)
|
||||||
Foreign exchange result
|
(1,908,829
|
)
|
1,824,375
|
(3,733,205
|
)
|
|||||||
Result of expected credit loss adjustment on marketable securities
|
—
|
103,285
|
(103,285
|
)
|
||||||||
Result from the revaluation of pre-funded warrants at fair value
|
6,110,264
|
—
|
6,110,264
|
|||||||||
Other financial result
|
6,110,264
|
103,285
|
6,006,979
|
|||||||||
Net financial result
|
4,691,112
|
2,831,454
|
1,859,658
|
three months ended March 31,
|
||||||||
2025
|
2024
|
|||||||
(in €)
|
||||||||
Net cash used in operating activities
|
(14,015,672
|
)
|
(14,868,364
|
)
|
||||
Net cash from/ (used in) investing activities
|
17,655,632
|
26,944,804
|
||||||
Net cash from/ (used in) financing activities
|
27,009,268
|
(85,706
|
)
|
|||||
Cash and cash equivalents at the beginning of the period
|
18,375,979
|
12,767,943
|
||||||
Exchange gains/ (losses) on cash and cash equivalents
|
(1,738,808
|
)
|
344,381
|
|||||
Cash and cash equivalents at the end of the period
|
47,286,630
|
25,103,058
|
|
• |
our ability to successfully secure distribution channels and commercialize GOHIBIC (vilobelimab) as a treatment for COVID-19 patients and the receptiveness of our ability to positively influence treatment
recommendations by U.S. and European hospitals, 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, Europe or elsewhere;
|
|
• |
our ability to successfully implement The InflaRx Commitment Program, 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 obtain full approval of GOHIBIC (vilobelimab) for COVID-19 and other virally induced ARDS, 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 our BLA submission 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, the EUA and/or market authorization 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, 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) in the U.S. and Europe;
|
|
• |
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;
|
|
• |
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; and
|
|
• |
other risk factors discussed under the “ITEM 3. Key information––Risk factors” section of our Annual Report on Form 20-F
|
|
• |
Announces successful completion of sub-chronic and chronic toxicology studies for INF904, supporting long-term dosing in future clinical trials
|
|
• |
Multiple near-term catalysts anticipated with the potential to substantially de-risk the Company's pipeline addressing multiple sizable markets
|
|
• |
Interim analysis for vilobelimab Phase 3 trial in pyoderma gangrenosum (PG), to determine trial size adaptation or futility, remains on schedule with a recommendation expected to be announced at the end of May to early June
|
|
• |
Topline data for INF904 Phase 2a trial in chronic spontaneous urticaria (CSU) and hidradenitis suppurativa (HS) expected in summer 2025
|
|
• |
Cash, cash equivalents and marketable securities totaled €65.7 million on March 31, 2025, including proceeds from our underwritten public offering completed in February
|
|
• |
Company estimates it has sufficient funds for currently planned operations into 2027
|
For the three months ended
March 31,
|
||||||||
2025
(unaudited)
|
2024
(unaudited)
|
|||||||
(in €, except for share data)
|
||||||||
Revenues
|
—
|
36,037
|
||||||
Cost of sales
|
(9,291
|
)
|
(220,521
|
)
|
||||
Gross profit (loss)
|
(9,291
|
)
|
(184,484
|
)
|
||||
Sales and marketing expenses
|
(1,457,978
|
)
|
(1,459,539
|
)
|
||||
Research and development expenses
|
(7,016,336
|
)
|
(7,301,810
|
)
|
||||
General and administrative expenses
|
(5,062,605
|
)
|
(3,579,150
|
)
|
||||
Other income
|
541,098
|
36,323
|
||||||
Other expenses
|
(26
|
)
|
(30
|
)
|
||||
Operating result
|
(13,005,139
|
)
|
(12,488,690
|
)
|
||||
Finance income
|
493,764
|
908,426
|
||||||
Finance expenses
|
(4,086
|
)
|
(4,632
|
)
|
||||
Foreign exchange result
|
(1,908,829
|
)
|
1,824,375
|
|||||
Other financial result
|
6,110,264
|
103,285
|
||||||
Income taxes
|
—
|
—
|
||||||
Income (loss) for the period
|
(8,314,027
|
)
|
(9,657,236
|
)
|
||||
Other comprehensive income (loss) that may be reclassified to profit or loss in subsequent periods:
|
||||||||
Exchange differences on translation of foreign currency
|
(150,667
|
)
|
(25,538
|
)
|
||||
Total comprehensive income (loss)
|
(8,464,694
|
)
|
(9,682,774
|
)
|
||||
Share information
|
||||||||
Weighted average number of shares outstanding
|
63,312,911
|
58,883,272
|
||||||
Income (loss) per share (basic/diluted)
|
(0.13
|
)
|
(0.17
|
)
|
March 31,
2025
(unaudited)
|
December 31,
2024
|
|||||||
(in €)
|
||||||||
ASSETS
|
||||||||
Non-current assets
|
||||||||
Property and equipment
|
246,577
|
256,280
|
||||||
Right-of-use assets
|
659,107
|
758,368
|
||||||
Intangible assets
|
54,136
|
50,781
|
||||||
Other assets
|
190,974
|
204,233
|
||||||
Financial assets
|
237,711
|
3,092,290
|
||||||
Total non-current assets
|
1,388,505
|
4,361,952
|
||||||
Current assets
|
||||||||
Inventories
|
6,895,371
|
6,897,666
|
||||||
Current other assets
|
5,548,032
|
5,103,402
|
||||||
Other assets from government grants and research allowance
|
5,614,632
|
5,081,772
|
||||||
Tax receivable
|
1,693,150
|
1,735,335
|
||||||
Other financial assets
|
18,573,783
|
34,462,352
|
||||||
Cash and cash equivalents
|
47,286,630
|
18,375,979
|
||||||
Total current assets
|
85,611,597
|
71,656,505
|
||||||
TOTAL ASSETS
|
87,000,103
|
76,018,457
|
||||||
EQUITY AND LIABILITIES
|
||||||||
Equity
|
||||||||
Issued capital
|
8,129,656
|
7,122,205
|
||||||
Share premium
|
348,956,590
|
334,929,685
|
||||||
Other capital reserves
|
46,595,867
|
44,115,861
|
||||||
Accumulated deficit
|
(340,506,248
|
)
|
(332,192,221
|
)
|
||||
Other components of equity
|
7,289,843
|
7,440,510
|
||||||
Total equity
|
70,465,707
|
61,416,039
|
||||||
Non-current liabilities
|
||||||||
Lease liabilities
|
295,444
|
399,066
|
||||||
Other liabilities
|
36,877
|
36,877
|
||||||
Total non-current liabilities
|
332,321
|
435,943
|
||||||
Current liabilities
|
||||||||
Trade and other payables
|
8,366,404
|
11,394,232
|
||||||
Lease liabilities
|
407,184
|
406,020
|
||||||
Employee benefits
|
714,489
|
2,064,678
|
||||||
Liabilities to warrant holders
|
6,366,158
|
—
|
||||||
Other liabilities
|
347,839
|
301,544
|
||||||
Total current liabilities
|
16,202,075
|
14,166,475
|
||||||
Total liabilities
|
16,534,396
|
14,602,417
|
||||||
TOTAL EQUITY AND LIABILITIES
|
87,000,103
|
76,018,457
|
(in €, except for share data)
|
Issued capital
|
Share
premium
|
Other
capital
reserves
|
Accumulated
deficit
|
Other
components
of equity
|
Total equity
|
||||||||||||||||||
|
||||||||||||||||||||||||
Balance as of January 1, 2025
|
7,122,205
|
334,929,685
|
44,115,861
|
(332,192,221
|
)
|
7,440,510
|
61,416,039
|
|||||||||||||||||
Loss for the period
|
—
|
—
|
—
|
(8,314,027
|
)
|
—
|
(8,314,027
|
)
|
||||||||||||||||
Exchange differences on
translation of foreign currency
|
—
|
—
|
—
|
—
|
(150,667
|
)
|
(150,667
|
)
|
||||||||||||||||
Total comprehensive loss
|
—
|
—
|
—
|
(8,314,027
|
)
|
(150,667
|
)
|
(8,464,694
|
)
|
|||||||||||||||
Issuance of ordinary shares
|
1,007,450
|
15,136,235
|
—
|
—
|
—
|
16,143,687
|
||||||||||||||||||
Transaction costs for ordinary shares
|
—
|
(1,109,330
|
)
|
—
|
—
|
—
|
(1,109,330
|
)
|
||||||||||||||||
Equity-settled share-based payments
|
—
|
—
|
2,480,006
|
—
|
—
|
2,480,006
|
||||||||||||||||||
Balance as of March 31, 2025
|
8,129,656
|
348,956,590
|
46,595,867
|
(340,506,248
|
)
|
7,289,843
|
70,465,708
|
|||||||||||||||||
|
||||||||||||||||||||||||
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
|
—
|
—
|
—
|
(9,657,236
|
)
|
—
|
(9,657,236
|
)
|
||||||||||||||||
Exchange differences on
translation of foreign currency
|
—
|
—
|
—
|
—
|
(25,538
|
)
|
(25,538
|
)
|
||||||||||||||||
Total comprehensive loss
|
—
|
—
|
—
|
(9,657,236
|
)
|
(25,538
|
)
|
(9,682,774
|
)
|
|||||||||||||||
Equity-settled share-based payments
|
—
|
—
|
1,860,701
|
—
|
—
|
1,860,701
|
||||||||||||||||||
Balance as of March 31, 2024
|
7,065,993
|
334,211,338
|
41,910,754
|
(295,785,055
|
)
|
7,356,629
|
94,759,658
|
For the three months
ended March 31,
|
||||||||
2025
(unaudited)
|
2024
(unaudited)
|
|||||||
(in €)
|
||||||||
Operating activities
|
||||||||
Loss for the period
|
(8,314,027
|
)
|
(9,657,236
|
)
|
||||
Adjustments for:
|
||||||||
Depreciation & amortization of property and equipment, right-of-use assets and intangible assets
|
113,801
|
123,949
|
||||||
Net finance income
|
(4,691,112
|
)
|
(2,831,454
|
)
|
||||
Share-based payment expense
|
2,480,006
|
1,860,701
|
||||||
Net foreign exchange differences and other adjustments
|
972,608
|
(119,126
|
)
|
|||||
Changes in:
|
||||||||
Other assets from government grants and research allowances
|
(532,860
|
)
|
—
|
|||||
Other assets and trade receivables
|
(389,188
|
)
|
(161,789
|
)
|
||||
Employee benefits
|
(1,350,189
|
)
|
(972,159
|
)
|
||||
Other liabilities
|
46,295
|
62,417
|
||||||
Trade and other payables
|
(3,027,828
|
)
|
(4,366,605
|
)
|
||||
Inventories
|
2,295
|
319,162
|
||||||
Interest received
|
678,717
|
875,990
|
||||||
Interest paid
|
(4,191
|
)
|
(2,214
|
)
|
||||
Net cash used in operating activities
|
(14,015,672
|
)
|
(14,868,364
|
)
|
||||
Investing activities
|
||||||||
Purchase of intangible assets, property and equipment
|
(10,446
|
)
|
(16,069
|
)
|
||||
Purchase of current financial assets
|
—
|
(3,566,235
|
)
|
|||||
Proceeds from the maturity of financial assets
|
17,666,078
|
30,527,108
|
||||||
Net cash from / (used in) investing activities
|
17,655,632
|
26,944,804
|
||||||
Financing activities
|
||||||||
Proceeds from issuance of ordinary shares
|
16,143,686
|
—
|
||||||
Transaction costs from issuance of ordinary shares and pre-funded warrants
|
(1,949,998
|
)
|
—
|
|||||
Proceeds from pre-funded warrants
|
12,915,909
|
—
|
||||||
Repayment of lease liabilities
|
(100,097
|
)
|
(85,706
|
)
|
||||
Net cash from / (used in) financing activities
|
27,009,268
|
(85,706
|
)
|
|||||
Net in-/ decrease in cash and cash equivalents
|
30,649,459
|
11,990,733
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
(1,738,808
|
)
|
344,381
|
|||||
Cash and cash equivalents at beginning of period
|
18,375,979
|
12,767,943
|
||||||
Cash and cash equivalents at end of period
|
47,286,630
|
25,103,058
|
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
|