|
BioLineRx Ltd.
|
|
|
|
|
|
|
|
By:
|
/s/ Philip A. Serlin
|
|
|
|
Philip A. Serlin
|
|
|
|
Chief Executive Officer
|
|
|
• |
Executed license agreement with Ayrmid Pharma Ltd. to develop and commercialize APHEXDAâ (motixafortide) in all indications except solid tumors, and across all
territories except Asia
|
|
o |
License agreement included a $10 million upfront payment, up to $87 million in potential commercial milestones, and royalties on net sales ranging from 18% to 23%
|
|
• |
Announced receipt of a Notice of Allowance from the U.S. Patent & Trademark Office (USPTO) for a patent, titled "Composition of BL-8040," which strengthens BioLineRx's robust intellectual property (IP) estate and extends its patent
protection on motixafortide (BL-8040) in the U.S. through December 2041
|
|
• |
Completed two financings in past few months which raised combined gross proceeds of $19 million
|
|
• |
Reduced operating expense run rate by approximately 70% beginning January 1, 2025 through the APHEXDA program transfer to Ayrmid and the resulting shutdown of the Company’s U.S. commercial operations in Q424, as well as additional
headcount and other operating expense reductions
|
|
• |
Significantly reduced outstanding debt and restructured the remainder on favorable terms to the Company
|
|
• |
Aphexda achieved 10 percent market share of total CXCR4 inhibitor usage in the U.S., which compares APHEXDA to branded MOZOBIL and generic plerixafor in all indications
|
|
• |
BioLineRx generated more than $6 million in net product sales year-to-date through the November 2024 completion of the Ayrmid out-licensing transaction
|
|
• |
Additional trial sites activated for the CheMo4METPANC Phase 2b clinical trial being led by Columbia University. Full enrollment in the randomized trial targeting 108 patients is anticipated in 2027, with a prespecified interim futility
analysis planned when 40% of PFS events are observed
|
|
• |
First patient dosed in the multi-center Phase 1 clinical trial evaluating motixafortide for the mobilization of CD34+ hematopoietic stem cells (HSCs) used in the development of gene therapies for patients with Sickle Cell Disease (SCD).
The trial is sponsored by St. Jude Children's Research Hospital.
|
|
• |
Oral presentation delivered at the 66th American Society of Hematology (ASH) Annual Meeting & Exposition detailing initial results from a Phase 1 clinical trial evaluating motixafortide as monotherapy and in combination
with natalizumab for CD34+ hematopoietic stem cell (HSC) mobilization for gene therapies in SCD. Sponsored by investigators at Washington University in St. Louis, the findings from this proof-of-concept study suggest motixafortide alone,
and in combination with natalizumab, could support the collection of the large number of stem cells required by gene therapies for sickle cell disease within a single apheresis cycle.
|
|
• |
Revenues for the year ended December 31, 2024 were $28.9 million, an increase of $24.1 million, or 502.1%, compared to $4.8 million for the year ended December 31, 2023. The revenues in 2024 primarily reflect a portion of the up-front
payment received, and a milestone payment achieved, under the Gloria license, which collectively amounted to $15.0 million, as well as the up-front payment received under the Ayrmid license and $6.0 million of net revenues from product sales
of APHEXDA in the U.S. The revenues in 2023 (all of which were recorded in the fourth quarter of 2023) primarily reflect a portion of the up-front payment received under the Gloria license of $4.6 million, as well as $0.2 million of revenues
from product sales of APHEXDA in the U.S.
|
|
• |
Cost of revenues for the year ended December 31, 2024 were $9.3 million, an increase of $5.6, or 151.4%, compared to $3.7 million for the year ended December 31, 2023. The cost of revenues in 2024 primarily reflects amortization of
intangible assets, Biokine’s share of the up-front payment received under the Ayrmid license, sub-license fees accrued on a milestone payment recorded under the Gloria license, as well as royalties on net product sales of APHEXDA in the U.S.
and cost of goods sold on product sales. The cost of revenues in 2023 primarily reflects Biokine’s share of the up-front payment received under the Gloria license and of the net sales.
|
|
• |
Research and development expenses for the year ended December 31, 2024 were $9.2 million, a decrease of $3.3 million, or 26.4%, compared to $12.5 million for the year ended December 31, 2023. The decrease resulted primarily from lower
expenses related to motixafortide NDA supporting activities, termination of the development of AGI-134 and a decrease in payroll and share-based compensation.
|
|
• |
Sales and marketing expenses for the year ended December 31, 2024 were $23.6 million, a decrease of $1.7 million, or 6.7%, compared to $25.3 million for the year ended December 31, 2023. The decrease resulted primarily from the shutdown of
U.S. commercial operations in the fourth quarter of 2024 following the Ayrmid license.
|
|
• |
General and administrative expenses for the year ended December 31, 2024 were $6.3 million, similar to the year ended December 31, 2023.
|
|
• |
Net non-operating income amounted to $18.4 million for the year ended December 31, 2024, compared to net non-operating expenses of $10.8 million for the year ended December 31, 2023. Non-operating income for the year ended December 31,
2024 primarily relates to non-cash, fair-value adjustments of warrant liabilities on the Company’s balance sheet, as a result of changes in the Company’s share price, offset by warrant offering expenses. Non-operating expenses for the year
ended December 31, 2023 primarily relate to non-cash, fair-value adjustments of warrant liabilities on the Company’s balance sheet.
|
|
• |
Net financial expenses amounted to $7.3 million for the year ended December 31, 2024, compared to net financial expenses of $0.1 million for the year ended December 31, 2023. Net financial expenses for both periods primarily relate to
interest paid on loans, which increased in 2024 due to a one-time $4.0 million charge to interest expense in connection with the November 2024 amendment to the loan agreement with BlackRock, partially offset by investment income earned on
bank deposits.
|
|
• |
Net loss for the year ended December 31, 2024 was $9.2 million, compared to $60.6 million for the year ended December 31, 2023.
|
|
• |
As of December 31, 2024, the Company had cash, cash equivalents, and short-term bank deposits of $19.6 million (approximately $29.0 million on a pro-forma basis, following the financing completed at the beginning of January 2025).
|
December 31,
|
||||||||
2023
|
2024
|
|||||||
in USD thousands
|
||||||||
Assets
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
4,255
|
10,436
|
||||||
Short-term bank deposits
|
38,739
|
9,126
|
||||||
Trade receivables
|
358
|
2,476
|
||||||
Prepaid expenses
|
1,048
|
443
|
||||||
Other receivables
|
830
|
1,478
|
||||||
Inventory
|
1,953
|
3,145
|
||||||
Total current assets
|
47,183
|
27,104
|
||||||
NON-CURRENT ASSETS
|
||||||||
Property and equipment, net
|
473
|
386
|
||||||
Right-of-use assets, net
|
1,415
|
967
|
||||||
Intangible assets, net
|
14,854
|
10,449
|
||||||
Total non-current assets
|
16,742
|
11,802
|
||||||
Total assets
|
63,925
|
38,906
|
||||||
Liabilities and equity
|
||||||||
CURRENT LIABILITIES
|
||||||||
Current maturities of long-term loan
|
3,145
|
4,479
|
||||||
Contract liabilities
|
12,957
|
-
|
||||||
Accounts payable and accruals:
|
||||||||
Trade
|
10,869
|
5,583
|
||||||
Other
|
3,353
|
3,131
|
||||||
Current maturities of lease liabilities
|
528
|
522
|
||||||
Warrants
|
11,932
|
1,691
|
||||||
Total current liabilities
|
42,784
|
15,406
|
||||||
NON-CURRENT LIABILITIES
|
||||||||
Long-term loan, net of current maturities
|
6,628
|
8,958
|
||||||
Lease liabilities
|
1,290
|
1,081
|
||||||
Total non-current liabilities
|
7,918
|
10,039
|
||||||
COMMITMENTS AND CONTINGENT LIABILITIES
|
||||||||
Total liabilities
|
50,702
|
25,445
|
||||||
EQUITY
|
||||||||
Ordinary shares
|
31,355
|
38,097
|
||||||
Share premium
|
355,482
|
353,693
|
||||||
Warrants
|
1,408
|
5,367
|
||||||
Capital reserve
|
17,000
|
17,547
|
||||||
Other comprehensive loss
|
(1,416
|
)
|
(1,416
|
)
|
||||
Accumulated deficit
|
(390,606
|
)
|
(399,827
|
)
|
||||
Total equity
|
13,223
|
13,461
|
||||||
Total liabilities and equity
|
63,925
|
38,906
|
Year ended December 31,
|
||||||||||||
2022
|
2023
|
2024
|
||||||||||
in USD thousands
|
||||||||||||
REVENUES:
|
||||||||||||
License revenues
|
-
|
4,610
|
22,917
|
|||||||||
Product sales, net
|
-
|
190
|
6,023
|
|||||||||
Total revenues
|
-
|
4,800
|
28,940
|
|||||||||
COST OF REVENUES
|
-
|
(3,692
|
)
|
(9,263
|
)
|
|||||||
GROSS PROFIT
|
-
|
1,108
|
19,677
|
|||||||||
RESEARCH AND DEVELOPMENT EXPENSES
|
(17,629
|
)
|
(12,519
|
)
|
(9,149
|
)
|
||||||
SALES AND MARKETING EXPENSES
|
(6,462
|
)
|
(25,270
|
)
|
(23,605
|
)
|
||||||
GENERAL AND ADMINISTRATIVE EXPENSES
|
(5,066
|
)
|
(6,310
|
)
|
(6,321
|
)
|
||||||
IMPAIRMENT OF INTANGIBLE ASSETS
|
-
|
(6,703
|
)
|
(1,010
|
)
|
|||||||
OPERATING LOSS
|
(29,157
|
)
|
(49,694
|
)
|
(20,408
|
)
|
||||||
NON-OPERATING INCOME (EXPENSES), NET
|
5,670
|
(10,819
|
)
|
18,435
|
||||||||
FINANCIAL INCOME
|
694
|
2,068
|
1,871
|
|||||||||
FINANCIAL EXPENSES
|
(2,158
|
)
|
(2,169
|
)
|
(9,119
|
)
|
||||||
LOSS AND COMPREHENSIVE LOSS
|
(24,951
|
)
|
(60,614
|
)
|
(9,221
|
)
|
in USD
|
||||||||||||
LOSS PER ORDINARY SHARE – BASIC AND DILUTED
|
(0.03
|
)
|
(0.06
|
)
|
(0.01
|
)
|
||||||
WEIGHTED AVERAGE NUMBER OF SHARES USED IN CALCULATION OF LOSS PER ORDINARY SHARE
|
773,956,973
|
963,365,525
|
1,198,107,761
|
Ordinary shares
|
Share premium
|
Warrants
|
Capital reserve
|
Other comprehensive
loss |
Accumulated deficit
|
Total
|
||||||||||||||||||||||
in USD thousands
|
||||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2022
|
21,066
|
339,346
|
975
|
13,157
|
(1,416
|
)
|
(305,041
|
)
|
68,087
|
|||||||||||||||||||
CHANGES IN 2022:
|
||||||||||||||||||||||||||||
Issuance of share capital and warrants, net
|
6,029
|
(1,007
|
)
|
433
|
-
|
-
|
-
|
5,455
|
||||||||||||||||||||
Employee stock options exercised
|
5
|
14
|
-
|
(14
|
)
|
-
|
-
|
5
|
||||||||||||||||||||
Employee stock options expired
|
-
|
623
|
-
|
(623
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Share-based compensation
|
-
|
-
|
-
|
2,245
|
-
|
-
|
2,245
|
|||||||||||||||||||||
Comprehensive loss for the year
|
-
|
-
|
-
|
-
|
(24,951
|
)
|
(24,951
|
)
|
||||||||||||||||||||
BALANCE AT DECEMBER 31, 2022
|
27,100
|
338,976
|
1,408
|
14,765
|
(1,416
|
)
|
(329,992
|
)
|
50,841
|
|||||||||||||||||||
CHANGES IN 2023:
|
||||||||||||||||||||||||||||
Issuance of share capital, net
|
3,242
|
10,847
|
-
|
-
|
-
|
-
|
14,089
|
|||||||||||||||||||||
Warrants exercised
|
1,000
|
5,559
|
-
|
-
|
-
|
-
|
6,559
|
|||||||||||||||||||||
Employee stock options exercised
|
13
|
45
|
-
|
(31
|
)
|
-
|
-
|
27
|
||||||||||||||||||||
Employee stock options expired
|
-
|
55
|
-
|
(55
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Share-based compensation
|
-
|
-
|
-
|
2,321
|
-
|
-
|
2,321
|
|||||||||||||||||||||
Comprehensive loss for the year
|
-
|
-
|
-
|
-
|
-
|
(60,614
|
)
|
(60,614
|
)
|
|||||||||||||||||||
BALANCE AT DECEMBER 31, 2023
|
31,355
|
355,482
|
1,408
|
17,000
|
(1,416
|
)
|
(390,606
|
)
|
13,223
|
|||||||||||||||||||
CHANGES IN 2024:
|
||||||||||||||||||||||||||||
Issuance of share capital and warrants, net
|
4,712
|
(3,060
|
)
|
6,650
|
-
|
-
|
-
|
8,302
|
||||||||||||||||||||
Pre-funded warrants exercised
|
2,009
|
682
|
(2,691
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Employee stock options exercised
|
21
|
50
|
-
|
(49
|
)
|
-
|
-
|
22
|
||||||||||||||||||||
Employee stock options expired
|
-
|
539
|
-
|
(539
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
Share-based compensation
|
-
|
-
|
-
|
1,135
|
-
|
-
|
1,135
|
|||||||||||||||||||||
Comprehensive loss for the year
|
-
|
-
|
-
|
-
|
-
|
(9,221
|
)
|
(9,221
|
)
|
|||||||||||||||||||
BALANCE AT DECEMBER 31, 2024
|
38,097
|
353,693
|
5,367
|
17,547
|
(1,416
|
)
|
(399,827
|
)
|
13,461
|
Year ended December 31,
|
||||||||||||
2022
|
2023
|
2024
|
||||||||||
in USD thousands
|
||||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Loss
|
(24,951
|
)
|
(60,614
|
)
|
(9,221
|
)
|
||||||
Adjustments required to reflect net cash used in operating
activities (see appendix below)
|
(1,289
|
)
|
38,006
|
(34,652
|
)
|
|||||||
Net cash used in operating activities
|
(26,240
|
)
|
(22,608
|
)
|
(43,873
|
)
|
||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in short-term deposits
|
(44,000
|
)
|
(47,588
|
)
|
(26,350
|
)
|
||||||
Maturities of short-term deposits
|
48,322
|
49,329
|
55,778
|
|||||||||
Purchase of property and equipment
|
(131
|
)
|
(116
|
)
|
(53
|
)
|
||||||
Purchase of intangible assets
|
(185
|
)
|
(181
|
)
|
(1
|
)
|
||||||
Net cash provided by investing activities
|
4,006
|
1,444
|
29,374
|
|||||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Issuance of share capital and warrants, net of issuance costs
|
14,359
|
14,089
|
16,357
|
|||||||||
Exercise of warrants
|
-
|
2,928
|
-
|
|||||||||
Employee stock options exercised
|
5
|
27
|
22
|
|||||||||
Proceeds from long-term loan, net of issuance costs
|
9,126
|
-
|
19,223
|
|||||||||
Repayments of loan
|
(2,832
|
)
|
(1,543
|
)
|
(14,433
|
)
|
||||||
Repayments of lease liabilities
|
(220
|
)
|
(445
|
)
|
(511
|
)
|
||||||
Net cash provided by financing activities
|
20,438
|
15,056
|
20,658
|
|||||||||
INCREASE )DECREASE( IN CASH AND CASH
EQUIVALENTS
|
(1,796
|
)
|
(6,108
|
)
|
6,159
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING
OF YEAR
|
12,990
|
10,587
|
4,255
|
|||||||||
EXCHANGE DIFFERENCES ON CASH AND CASH EQUIVALENTS
|
(607
|
)
|
(224
|
)
|
22
|
|||||||
CASH AND CASH EQUIVALENTS - END OF YEAR
|
10,587
|
4,255
|
10,436
|
Year ended December 31,
|
||||||||||||
2022
|
2023
|
2024
|
||||||||||
in USD thousands
|
||||||||||||
APPENDIX
|
||||||||||||
Adjustments required to reflect net cash used in operating activities:
|
||||||||||||
Income and expenses not involving cash flows:
|
||||||||||||
Depreciation and amortization
|
654
|
1,384
|
4,065
|
|||||||||
Exchange differences on cash and cash equivalents
|
607
|
224
|
(22
|
)
|
||||||||
Fair value adjustments of warrants
|
(6,425
|
)
|
11,054
|
(18,965
|
)
|
|||||||
Share-based compensation
|
2,245
|
2,321
|
1,135
|
|||||||||
Interest and exchange differences on short-term deposits
|
(672
|
)
|
15
|
185
|
||||||||
Interest on loan
|
1,117
|
1,148
|
(1,126
|
)
|
||||||||
Warrant issuance costs
|
171
|
-
|
669
|
|||||||||
Exchange differences on lease liabilities
|
(224
|
)
|
(42
|
)
|
(31
|
)
|
||||||
Intangible assets impairment
|
-
|
6,703
|
1,010
|
|||||||||
Loss on abandonment of right-of-use asset
|
-
|
-
|
246
|
|||||||||
(2,527
|
)
|
22,807
|
(12,834
|
)
|
||||||||
Changes in operating asset and liability items:
|
||||||||||||
Increase in trade receivables
|
-
|
(358
|
)
|
(2,118
|
)
|
|||||||
Increase in inventory
|
-
|
(1,953
|
)
|
(1,192
|
)
|
|||||||
Increase in prepaid expenses and other receivables
|
(650
|
)
|
(959
|
)
|
(43
|
)
|
||||||
Increase (decrease) in accounts payable and accruals
|
1,888
|
5,512
|
(5,508
|
)
|
||||||||
Increase (decrease) in contract liabilities
|
-
|
12,957
|
(12,957
|
)
|
||||||||
1,238
|
15,199
|
(21,818
|
)
|
|||||||||
(1,289
|
)
|
38,006
|
(34,652
|
)
|
||||||||
Supplemental information on interest received in cash
|
342
|
2,020
|
1,992
|
|||||||||
Supplemental information on interest paid in cash
|
593
|
1,111
|
10,387
|
|||||||||
Supplemental information on non-cash transactions:
|
||||||||||||
Changes in right-of-use asset and lease liabilities
|
706
|
149
|
327
|
|||||||||
Warrant issuance costs
|
262
|
-
|
-
|
|||||||||
Purchase of property and equipment
|
28
|
-
|
-
|
|||||||||
Fair value of exercised warrants (portion related to accumulated fair value adjustments)
|
-
|
3,631
|
-
|