Page |
||||
| Unaudited Condensed Consolidated Interim Statements of Profit or Loss and Other Comprehensive Income / (Loss) for the Three and Six Months Ended June 30, 2021 and 2020 |
2 | |||
| Unaudited Condensed Consolidated Interim Statements of Financial Position as of June 30, 2021 and December 31, 2020 |
3 | |||
| Unaudited Condensed Consolidated Interim Statements of Changes in Equity at June 30, 2021 and 2020 |
4 | |||
| Unaudited Condensed Consolidated Interim Cash Flow Statements for the Six Months Ended June 30, 2021 and 2020 |
5 | |||
| Notes to the Unaudited Condensed Consolidated Interim Financial Statements |
6 | |||
Three Months Ended June 30 |
Six Months Ended June 30 |
|||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Notes |
2021 |
2020 |
2021 |
2020 |
||||||||||||||||
(EUR’000) |
(EUR’000) |
|||||||||||||||||||
| Consolidated Interim Statement of Profit or Loss |
||||||||||||||||||||
| Revenue |
5 |
|||||||||||||||||||
| Research and development costs |
7 |
( |
) | ( |
) | ( |
) | ( |
) | |||||||||||
| Selling, general and administrative expenses |
7 |
( |
) | ( |
) | ( |
) | ( |
) | |||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Operating profit / (loss) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||
| Share of profit / (loss) of associate |
( |
) | ( |
) | ( |
) | ||||||||||||||
| Finance income |
||||||||||||||||||||
| Finance expenses |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Profit / (loss) before tax |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||
| Tax on profit / (loss) for the period |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Net profit / (loss) for the period |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Attributable to owners of the Company |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Basic and diluted earnings / (loss) per share |
€( |
) | €( |
) | €( |
) | €( |
) | ||||||||||||
| Number of shares used for calculation (basic and diluted) (1) |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
(EUR’000) |
(EUR’000) |
|||||||||||||||||||
| Consolidated Interim Statement of Comprehensive Income |
||||||||||||||||||||
| Net profit / (loss) for the period |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||
| Other comprehensive income / (loss) |
||||||||||||||||||||
| Items that may be reclassified subsequently to profit or loss: |
||||||||||||||||||||
| Exchange differences on translating foreign operations |
( |
) | ( |
) | ||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Other comprehensive income / (loss) for the period, net of tax |
( |
) |
( |
) | ||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Total comprehensive income / (loss) for the period, net of tax |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Attributable to owners of the Company |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| (1) | A total of |
Notes |
June 30, 2021 |
December 31, 2020 |
||||||||||
(EUR’000) |
||||||||||||
| Assets |
||||||||||||
| Non-current assets |
||||||||||||
| Intangible assets |
||||||||||||
| Property, plant and equipment |
||||||||||||
| Investment in associate |
||||||||||||
| Deposits |
||||||||||||
| Marketable securities |
8 |
|||||||||||
| |
|
|
|
|||||||||
| |
|
|
|
|||||||||
| Current assets |
||||||||||||
| Trade receivables |
||||||||||||
| Other receivables |
||||||||||||
| Prepayments |
||||||||||||
| Marketable securities |
8 |
|||||||||||
| Cash and cash equivalents |
||||||||||||
| |
|
|
|
|||||||||
| |
|
|
|
|||||||||
| Total assets |
||||||||||||
| |
|
|
|
|||||||||
| Equity and liabilities |
||||||||||||
| Equity |
||||||||||||
| Share capital |
9 |
|||||||||||
| Distributable equity |
||||||||||||
| |
|
|
|
|||||||||
| |
|
|
|
|||||||||
| Non-current liabilities |
||||||||||||
| Lease liabilities |
10 |
|||||||||||
| Other payables |
— | |||||||||||
| |
|
|
|
|||||||||
| |
|
|
|
|||||||||
| Current liabilities |
||||||||||||
| Lease liabilities |
10 |
|||||||||||
| Contract liabilities |
||||||||||||
| Trade payables and accrued expenses |
||||||||||||
| Other payables |
||||||||||||
| Income taxes payable |
||||||||||||
| |
|
|
|
|||||||||
| |
|
|
|
|||||||||
| Total liabilities |
||||||||||||
| |
|
|
|
|||||||||
| Total equity and liabilities |
||||||||||||
| |
|
|
|
|||||||||
Distributable Equity |
||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Share Capital |
Share Premium |
Foreign Currency Translation Reserve |
Share-based Payment Reserve |
Accumulated Deficit |
Total |
|||||||||||||||||||
| |
|
|
| |||||||||||||||||||||
(EUR’000) |
||||||||||||||||||||||||
| Equity at January 1, 2021 |
( |
) |
( |
) |
||||||||||||||||||||
| Loss for the period |
— | — | — | — | ( |
) | ( |
) | ||||||||||||||||
| Other comprehensive income / (loss), net of tax |
— | — | — | — | ||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total comprehensive income / (loss) |
— |
— |
— |
( |
) |
( |
) | |||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Transactions with Owners |
||||||||||||||||||||||||
| Share-based payment (Note 7) |
— |
— |
— |
— | ||||||||||||||||||||
| Capital increase |
— | — | — | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Equity at June 30, 2021 |
( |
) |
||||||||||||||||||||||
Distributable Equity |
||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Share Capital |
Share Premium |
Foreign Currency Translation Reserve |
Share-based Payment Reserve |
Accumulated Deficit |
Total |
|||||||||||||||||||
| |
|
|
| |||||||||||||||||||||
(EUR’000) |
||||||||||||||||||||||||
| Equity at January 1, 2020 |
( |
) |
( |
) |
||||||||||||||||||||
| Loss for the period |
— | — | — | — | ( |
) | ( |
) | ||||||||||||||||
| Other comprehensive income / (loss), net of tax |
— | — | ( |
) | — | — | ( |
) | ||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total comprehensive income / (loss) |
— | — | ( |
) |
— | ( |
) |
( |
) | |||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Transactions with Owners |
||||||||||||||||||||||||
| Share-based payment (Note 7) |
— | — | — | — | ||||||||||||||||||||
| Capital increase |
— | — | — | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Equity at June 30, 2020 |
( |
) |
( |
) |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
(EUR’000) |
||||||||
| Operating activities |
||||||||
| Net profit / (loss) for the period |
( |
) |
( |
) | ||||
| Reversal of finance income |
( |
) | ( |
) | ||||
| Reversal of finance expenses |
||||||||
| Reversal of tax charge |
( |
) | ( |
) | ||||
| Adjustments for non-cash items: |
||||||||
| Reversal of non-cash consideration relating to revenue |
( |
) | ( |
) | ||||
| Reversal of share of profit / (loss) of associate |
( |
) | ||||||
| Share-based payment |
||||||||
| Depreciation |
||||||||
| Amortization |
— | |||||||
| Changes in working capital: |
||||||||
| Receivables |
( |
) | ( |
) | ||||
| Prepayments |
( |
) | ( |
) | ||||
| Contract liabilities (deferred income) |
( |
) | ( |
) | ||||
| Trade payables and other payables |
||||||||
| |
|
|
|
|||||
| Cash flows generated from / (used in) operations |
( |
) |
( |
) | ||||
| Finance income received |
||||||||
| Finance expenses paid |
( |
) | ( |
) | ||||
| Income taxes re c eived / (paid) |
( |
) | ||||||
| |
|
|
|
|||||
| Cash flows from / (used in) operating activities |
( |
) |
( |
) | ||||
| |
|
|
|
|||||
| Investing activities |
||||||||
| Investment in associate |
( |
) | — | |||||
| Acquisition of property, plant and equipment |
( |
) | ( |
) | ||||
| Development expenditures (software) |
( |
) | ( |
) | ||||
| Purchase of marketable securities |
( |
) | ( |
) | ||||
| Settlement of marketable securities |
— | |||||||
| |
|
|
|
|||||
| Cash flows from / (used in) investing activities |
( |
) |
( |
) | ||||
| |
|
|
|
|||||
| Financing activities |
||||||||
| Payment of principal portion of lease liabilities |
( |
) | ( |
) | ||||
| Proceeds from exercise of warrants |
||||||||
| |
|
|
|
|||||
| Cash flows from / (used in) financing activities |
||||||||
| |
|
|
|
|||||
| Increase / (decrease) in cash and cash equivalents |
( |
) |
( |
) | ||||
| |
|
|
|
|||||
| Cash and cash equivalents at January 1 |
||||||||
| Effect of exchange rate changes on balances held in foreign currencies |
||||||||
| |
|
|
|
|||||
| Cash and cash equivalents at June 30 |
||||||||
| |
|
|
|
|||||
| Cash and cash equivalents include: |
||||||||
| Bank deposits |
||||||||
| Short-term marketable securities |
||||||||
| |
|
|
|
|||||
| Cash and cash equivalents at June 30 |
||||||||
| |
|
|
|
|||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
(EUR’000) |
(EUR’000) |
|||||||||||||||
| Revenue from external customers |
||||||||||||||||
| Revenue from the rendering of services (recognized over time) |
||||||||||||||||
| Sale of clinical supply (recognized at a point in time) |
— | |||||||||||||||
| “Right-to-use” |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total revenue (1) |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Attributable to |
||||||||||||||||
| VISEN Pharmaceuticals |
||||||||||||||||
| Other collaboration partners |
— | — | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total revenue |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Revenue by geographical location |
||||||||||||||||
| North America |
||||||||||||||||
| China |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total revenue |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
(1) |
For the three months ended June 30, 2021 and 2020, and for the six months ended June 30, 2021 and 2020, “Total revenue” includes recognition of previously deferred revenue/internal profit from associate of € |
Total Warrants |
Weighted Average Exercise Price EUR |
|||||||
| Outstanding at January 1, 2021 |
||||||||
| |
|
|
|
|||||
| Granted during the period |
||||||||
| Exercised during the period |
( |
) | ||||||
| Forfeited during the period |
( |
) | ||||||
| |
|
|
|
|||||
| Outstanding at June 30, 2021 |
||||||||
| |
|
|
|
|||||
| Vested at June 30, 2021 |
||||||||
| |
|
|
|
|||||
June 30, 2021 |
December 31, 2020 |
|||||||||||||||
Carrying amount |
Fair value |
Carrying amount |
Fair value |
|||||||||||||
(EUR’000) |
||||||||||||||||
| Marketable securities |
||||||||||||||||
| U.S. Treasury bills |
||||||||||||||||
| U.S. Government bonds |
||||||||||||||||
| Commercial papers |
||||||||||||||||
| Corporate bonds |
||||||||||||||||
| Agency bonds |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total marketable securities |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Classified based on maturity profiles |
||||||||||||||||
| Non-current assets |
||||||||||||||||
| Current assets |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total marketable securities |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Specified by rate structure |
||||||||||||||||
| Fixed rate |
||||||||||||||||
| Floating rate |
||||||||||||||||
| Zero-coupon |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total marketable securities |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Specified by investment grade credit rating |
||||||||||||||||
| Prime |
||||||||||||||||
| High grade |
||||||||||||||||
| Upper medium grade |
||||||||||||||||
| Lower medium grade |
— | — | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total marketable securities |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
< 1 year |
1-5 years |
>5 years |
Total contractual cash-flows |
Carrying amount |
||||||||||||||||
(EUR’000) |
||||||||||||||||||||
| June 30, 2021 |
||||||||||||||||||||
| Lease liabilities |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total lease liabilities |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||