| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 90.00 | | | | | $ | 450,000,000 | | |
Underwriting discounts(1)
|
| | | $ | 4.50 | | | | | $ | 22,500,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 85.50 | | | | | $ | 427,500,000 | | |
| BofA Securities | | |
Jefferies
|
| |
Evercore ISI
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 15 | | | |
| | | | 85 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | 89 | | | |
| | | | 90 | | | |
| | | | 91 | | | |
| | | | 92 | | | |
| | | | 94 | | | |
| | | | 121 | | | |
| | | | 238 | | | |
| | | | 253 | | | |
| | | | 255 | | | |
| | | | 260 | | | |
| | | | 269 | | | |
| | | | 282 | | | |
| | | | 284 | | | |
| | | | 300 | | | |
| | | | 307 | | | |
| | | | 308 | | | |
| | | | 308 | | | |
| | | | 308 | | | |
| | | | 309 | | | |
| | | | F-1 | | |
| | |
For the Years Ended
December 31, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands of euros, except per share amounts)
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Statement of Operations and Comprehensive Income (Loss) Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 12,871 | | | | | | 17,416 | | | | | | 10,600 | | | | | | 42,830 | | |
Cost of sales
|
| | | | (17,744) | | | | | | (27,983) | | | | | | (18,872) | | | | | | (7,049) | | |
Selling and distribution expenses
|
| | | | (1,085) | | | | | | (1,755) | | | | | | (485) | | | | | | (809) | | |
Research and development expenses
|
| | | | (41,722) | | | | | | (43,242) | | | | | | (30,665) | | | | | | (76,337) | | |
General and administrative expenses
|
| | | | (25,289) | | | | | | (48,969) | | | | | | (28,504) | | | | | | (33,147) | | |
Other operating income
|
| | | | 808 | | | | | | 5,587 | | | | | | 3,838 | | | | | | 11,695 | | |
Other operating expenses
|
| | | | (663) | | | | | | (552) | | | | | | (339) | | | | | | (357) | | |
Operating loss
|
| | | | (72,824) | | | | | | (99,498) | | | | | | (64,427) | | | | | | (63,174) | | |
Finance income
|
| | | | 1,968 | | | | | | 833 | | | | | | 3,133 | | | | | | 5,103 | | |
Finance expenses
|
| | | | (275) | | | | | | (1,460) | | | | | | (2,924) | | | | | | (14,519) | | |
Loss before income tax
|
| | | | (71,131) | | | | | | (100,125) | | | | | | (64,218) | | | | | | (72,590) | | |
Income tax benefit (expense)
|
| | | | (110) | | | | | | 252 | | | | | | 335 | | | | | | 1,615 | | |
Net loss
|
| | | | (71,241) | | | | | | (99,873) | | | | | | (63,883) | | | | | | (70,975) | | |
Other comprehensive income/loss: | | | | | | | | | | | | | | | | | | | | | | | | | |
Items that may be subsequently reclassified to profit or loss
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency adjustments
|
| | | | 66 | | | | | | 32 | | | | | | (20) | | | | | | 76 | | |
Total comprehensive loss
|
| | | | (71,175) | | | | | | (99,841) | | | | | | (63,903) | | | | | | (70,899) | | |
|
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(1)(2)
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Statement of Financial Position Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 892,399 | | | | | | 1,239,893 | | |
Total assets
|
| | | | 1,021,907 | | | | | | 1,369,401 | | |
Total liabilities
|
| | | | 260,557 | | | | | | 260,557 | | |
Total equity
|
| | | | 761,350 | | | | | | 1,108,844 | | |
| | |
Actual
|
| |
Pro Forma
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Cash and cash equivalents
|
| | | | 892,399(1) | | | | | | 1,239,893 | | |
Equity: | | | | | | | | | | | | | |
Issued capital
|
| | | | 21,560 | | | | | | 22,160 | | |
Capital reserve
|
| | | | 1,326,766 | | | | | | 1,673,660 | | |
Accumulated deficit
|
| | | | (586,922) | | | | | | (586,922) | | |
Other comprehensive income
|
| | | | (54) | | | | | | (54) | | |
Total shareholders’ equity
|
| | | | 761,350 | | | | | | 1,108,844 | | |
Total capitalization
|
| | |
|
761,350
|
| | | |
|
1,108,844
|
| |
| | |
$
|
| |
€
|
| ||||||
Public offering price per common share
|
| | | | 90.00 | | | | | | 73.34 | | |
Historical net tangible book value per common share as of September 30, 2020
|
| | | | 5.11 | | | | | | 4.16 | | |
Increase in net tangible book value per common share attributable to this
offering |
| | | | 2.16 | | | | | | 1.76 | | |
Pro forma net tangible book value per common share at September 30, 2020 after giving effect to the offering
|
| | | | 7.27 | | | | | | 5.92 | | |
Dilution per common share to new investors
|
| | | | 82.73 | | | | | | 67.42 | | |
Percentage of dilution per common share to new investors
|
| | | | 91.9% | | | | | | 91.9% | | |
| | |
For the Years Ended
December 31, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands of euros, except per share amounts)
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Statement of Operations and Comprehensive Income (Loss) Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 12,871 | | | | | | 17,416 | | | | | | 10,600 | | | | | | 42,830 | | |
Cost of sales
|
| | | | (17,744) | | | | | | (27,983) | | | | | | (18,872) | | | | | | (7,049) | | |
Selling and distribution expenses
|
| | | | (1,085) | | | | | | (1,755) | | | | | | (485) | | | | | | (809) | | |
Research and development expenses
|
| | | | (41,722) | | | | | | (43,242) | | | | | | (30,665) | | | | | | (76,337) | | |
General and administrative expenses
|
| | | | (25,289) | | | | | | (48,969) | | | | | | (28,504) | | | | | | (33,147) | | |
Other operating income
|
| | | | 808 | | | | | | 5,587 | | | | | | 3,838 | | | | | | 11,695 | | |
Other operating expenses
|
| | | | (663) | | | | | | (552) | | | | | | (339) | | | | | | (357) | | |
Operating loss
|
| | | | (72,824) | | | | | | (99,498) | | | | | | (64,427) | | | | | | (63,174) | | |
Finance income
|
| | | | 1,968 | | | | | | 833 | | | | | | 3,133 | | | | | | 5,103 | | |
Finance expenses
|
| | | | (275) | | | | | | (1,460) | | | | | | (2,924) | | | | | | (14,519) | | |
Loss before income tax
|
| | | | (71,131) | | | | | | (100,125) | | | | | | (64,218) | | | | | | (72,590) | | |
Income tax benefit (expense)
|
| | | | (110) | | | | | | 252 | | | | | | 335 | | | | | | 1,615 | | |
Net loss
|
| | | | (71,241) | | | | | | (99,873) | | | | | | (63,883) | | | | | | (70,975) | | |
Other comprehensive income/loss: | | | | | | | | | | | | | | | | | | | | | | | | | |
Items that may be subsequently reclassified to profit or loss
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency adjustments
|
| | | | 66 | | | | | | 32 | | | | | | (20) | | | | | | 76 | | |
Total comprehensive loss
|
| | | | (71,175) | | | | | | (99,841) | | | | | | (63,903) | | | | | | (70,899) | | |
|
| | |
As of December 31,
|
| |
As of
September 30, |
| ||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
| | |
(in thousands of euros)
|
| |||||||||||||||
Statement of Financial Position Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 21,380 | | | | | | 30,684 | | | | | | 892,399 | | |
Total assets
|
| | | | 125,659 | | | | | | 130,620 | | | | | | 1,021,907 | | |
Total liabilities
|
| | | | 93,576 | | | | | | 173,422 | | | | | | 260,557 | | |
Total equity
|
| | | | 32,083 | | | | | | (42,802) | | | | | | 761,350 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(unaudited)
|
| |||||||||
| | |
(in thousands of euros,
except per share data) |
| |||||||||
Statement of Operations and Comprehensive Income (Loss) Data: | | | | | | | | | | | | | |
Revenue
|
| | | | 10,600 | | | | | | 42,830 | | |
Cost of sales
|
| | | | (18,872) | | | | | | (7,049) | | |
Selling and distribution expenses
|
| | | | (485) | | | | | | (809) | | |
Research and development expenses
|
| | | | (30,665) | | | | | | (76,337) | | |
General and administrative expenses
|
| | | | (28,504) | | | | | | (33,147) | | |
Other operating income
|
| | | | 3,838 | | | | | | 11,695 | | |
Other operating expenses
|
| | | | (339) | | | | | | (357) | | |
Operating loss
|
| | | | (64,427) | | | | | | (63,174) | | |
Finance income
|
| | | | 3,133 | | | | | | 5,103 | | |
Finance expenses
|
| | | | (2,924) | | | | | | (14,519) | | |
Loss before income tax
|
| | | | (64,218) | | | | | | (72,590) | | |
Income tax benefit (expense)
|
| | | | 335 | | | | | | 1,615 | | |
Net loss
|
| | | | (63,883) | | | | | | (70,975) | | |
Other comprehensive income/loss: | | | | | | | | | | | | | |
Items that may be subsequently reclassified to profit or loss
|
| | | | | | | | | | | | |
Foreign currency adjustments
|
| | | | (20) | | | | | | 76 | | |
Total comprehensive loss
|
| | | | (63,903) | | | | | | (70,899) | | |
Net loss per share (basic and diluted)
|
| | | | (0.66) | | | | | | (0.61) | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Personnel
|
| | | | (7,249) | | | | | | (2,171) | | |
Materials
|
| | | | (4,022) | | | | | | (1,380) | | |
Third-party services
|
| | | | (5,339) | | | | | | (2,432) | | |
Maintenance and lease
|
| | | | (770) | | | | | | (752) | | |
Amortization and depreciation
|
| | | | (1,259) | | | | | | (250) | | |
Other
|
| | | | (233) | | | | | | (64) | | |
Total | | | | | (18,872) | | | | | | (7,049) | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Personnel
|
| | | | (257) | | | | | | (755) | | |
Amortization and depreciation
|
| | | | (61) | | | | | | (77) | | |
Other
|
| | | | (167) | | | | | | 23 | | |
Total | | | | | (485) | | | | | | (809) | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Materials
|
| | | | (2,605) | | | | | | (21,595) | | |
Personnel
|
| | | | (9,321) | | | | | | (16,213) | | |
Amortization and depreciation
|
| | | | (895) | | | | | | (2,589) | | |
Patents and fees to register a legal right
|
| | | | (3,143) | | | | | | (3,525) | | |
Third-party services
|
| | | | (14,426) | | | | | | (27,973) | | |
Maintenance and lease
|
| | | | (20) | | | | | | (560) | | |
Other
|
| | | | (255) | | | | | | (3,882) | | |
Total | | | | | (30,665) | | | | | | (76,337) | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Key Programs (CV8102, CV7202 and CVnCoV) | | | | | | | | | | | | | |
CV8102
|
| | | | 3,871 | | | | | | 5,443 | | |
CV7202
|
| | | | 1,374 | | | | | | 4,474 | | |
CVnCoV
|
| | | | — | | | | | | 27,504 | | |
Other Research and Development Programs
|
| | | | 10,126 | | | | | | 9,050 | | |
Unallocated costs(1)
|
| | | | 15,294 | | | | | | 30,864 | | |
Total | | | | | 30,665 | | | | | | 76,337 | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Personnel
|
| | | | (16,747) | | | | | | (15,847) | | |
Maintenance and lease costs
|
| | | | (2,138) | | | | | | (1,571) | | |
Third-party services
|
| | | | (4,203) | | | | | | (5,097) | | |
Legal and other professional services
|
| | | | (825) | | | | | | (2,276) | | |
Amortization and depreciation
|
| | | | (2,709) | | | | | | (4,382) | | |
Other
|
| | | | (1,882) | | | | | | (3,974) | | |
Total | | | | | (28,504) | | | | | | (33,147) | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(in thousands of euros, except
per share data) |
| |||||||||
Statement of Operations and Comprehensive Income (Loss) Data: | | | | | | | | | | | | | |
Revenue
|
| | | | 12,871 | | | | | | 17,416 | | |
Cost of sales
|
| | | | (17,744) | | | | | | (27,983) | | |
Selling and distribution expenses
|
| | | | (1,085) | | | | | | (1,755) | | |
Research and development expenses
|
| | | | (41,722) | | | | | | (43,242) | | |
General and administrative expenses
|
| | | | (25,289) | | | | | | (48,969) | | |
Other operating income
|
| | | | 808 | | | | | | 5,587 | | |
Other operating expenses
|
| | | | (663) | | | | | | (552) | | |
Operating loss
|
| | | | (72,824) | | | | | | (99,498) | | |
Finance income
|
| | | | 1,968 | | | | | | 833 | | |
Finance expenses
|
| | | | (275) | | | | | | (1,460) | | |
Loss before income tax
|
| | | | (71,131) | | | | | | (100,125) | | |
Income tax benefit (expense)
|
| | | | (110) | | | | | | 252 | | |
Net loss for the year
|
| | | | (71,241) | | | | | | (99,873) | | |
Other comprehensive income/loss: | | | | | | | | | | | | | |
Items that may be subsequently reclassified to profit or loss
|
| | | | | | | | | | | | |
Foreign currency adjustments
|
| | | | 66 | | | | | | 32 | | |
Total comprehensive loss for the year
|
| | | | (71,175) | | | | | | (99,841) | | |
Net loss per share (basic and diluted)
|
| | | | (0.74) | | | | | | (1.03) | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(in thousands of euros)
|
| |||||||||
Personnel
|
| | | | (7,703) | | | | | | (9,855) | | |
Materials
|
| | | | (4,941) | | | | | | (7,542) | | |
Third-party services
|
| | | | (2,340) | | | | | | (7,268) | | |
Maintenance and lease
|
| | | | (1,758) | | | | | | (1,060) | | |
Amortization and depreciation
|
| | | | (893) | | | | | | (2,038) | | |
Other
|
| | | | (109) | | | | | | (220) | | |
Total | | | | | (17,744) | | | | | | (27,983) | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(in thousands of euros)
|
| |||||||||
Personnel
|
| | | | (581) | | | | | | (1,263) | | |
Maintenance and lease costs
|
| | | | (300) | | | | | | (167) | | |
Amortization and depreciation
|
| | | | (95) | | | | | | (81) | | |
Other
|
| | | | (109) | | | | | | (243) | | |
Total | | | | | (1,085) | | | | | | (1,755) | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(in thousands of euros)
|
| |||||||||
Materials
|
| | | | (5,867) | | | | | | (4,015) | | |
Personnel
|
| | | | (7,565) | | | | | | (14,385) | | |
Amortization and depreciation
|
| | | | (1,143) | | | | | | (474) | | |
Patents and fees to register a legal right
|
| | | | (4,847) | | | | | | (4,551) | | |
Third-party services
|
| | | | (19,921) | | | | | | (18,626) | | |
Maintenance and lease
|
| | | | (1,156) | | | | | | (670) | | |
Other
|
| | | | (1,223) | | | | | | (521) | | |
Total | | | | | (41,722) | | | | | | (43,242) | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(in thousands of euros)
|
| |||||||||
Key Programs (CV8102 and CV7202) | | | | | | | | | | | | | |
CV8102
|
| | | | (1,525) | | | | | | (4,511) | | |
CV7202
|
| | | | (1,987) | | | | | | (2,236) | | |
Other Research and Development Programs
|
| | | | (14,047) | | | | | | (14,271) | | |
Unallocated costs(1)
|
| | | | (24,163) | | | | | | (22,224) | | |
Total | | | | | (41,722) | | | | | | (43,242) | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(in thousands of euros)
|
| |||||||||
Personnel
|
| | | | (10,084) | | | | | | (31,645) | | |
Maintenance and lease costs
|
| | | | (3,239) | | | | | | (4,604) | | |
Third-party services
|
| | | | (4,006) | | | | | | (5,970) | | |
Legal and other professional services
|
| | | | (4,078) | | | | | | (2,110) | | |
Amortization and depreciation
|
| | | | (1,635) | | | | | | (2,182) | | |
Other
|
| | | | (2,247) | | | | | | (2,458) | | |
Total | | | | | (25,289) | | | | | | (48,969) | | |
| | |
For the nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Net cash flow from (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | | (67,979) | | | | | | 80,982 | | |
Investing activities
|
| | | | 33,047 | | | | | | (17,466) | | |
Financing activities
|
| | | | 48,669 | | | | | | 794,350 | | |
Effect of currency translation gains on cash and cash equivalents
|
| | | | (139) | | | | | | 3,849 | | |
Overall cash inflow
|
| | | | 13,598 | | | | | | 861,715 | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(in thousands of euros)
|
| |||||||||
Net cash flow from (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | | (74,110) | | | | | | (86,963) | | |
Investing activities
|
| | | | (4,264) | | | | | | 28,181 | | |
Financing activities
|
| | | | (112) | | | | | | 67,979 | | |
Effect of currency translation gains on cash and cash equivalents
|
| | | | 213 | | | | | | 107 | | |
Overall cash inflow (outflow)
|
| | | | (78,273) | | | | | | 9,304 | | |
| | |
Payment Due by Period
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Total(2)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
Thereafter
|
| |||||||||||||||||||||
| | |
(in thousands of euros)
|
| |||||||||||||||||||||||||||||||||||||||
Contractual CMO commitments(1)
|
| | | | 97,151 | | | | | | 97,151 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 30,087 | | | | | | 2,961 | | | | | | 3,074 | | | | | | 3,131 | | | | | | 3,310 | | | | | | 3,449 | | | | | | 14,161 | | |
Long-term debt obligations
|
| | | | 25,875 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,875 | | |
Total | | | | | 153,112 | | | | | | 100,112 | | | | | | 3,074 | | | | | | 3,131 | | | | | | 3,310 | | | | | | 3,449 | | | | | | 30,086 | | |
Patients with a least one event, n (%)
|
| |
Stratum 1
(n=16) |
| |
Stratum 2
(n=8) |
| |
Stratum 3
(n=2) |
| |
Overall
(n=26) |
| ||||||||||||
TEAE
|
| | | | 16 (100.0) | | | | | | 8 (100.0) | | | | | | 2 (100.0) | | | | | | 26 (100.0) | | |
BI1361849-and/or radiation-related AE
|
| | | | 16 (100.0) | | | | | | 8(100.0) | | | | | | 2(100.0) | | | | | | 26(100.0) | | |
TEAE related to BI1361849
|
| | | | 15(93.8) | | | | | | 8(100.0) | | | | | | 2(100.0) | | | | | | 26(96.2) | | |
TEAE related to radiation
|
| | | | 4(25.0) | | | | | | 1(12.5) | | | | | | 0(50.0) | | | | | | 5(19.2) | | |
Serious TEAE
|
| | | | 7(43.8) | | | | | | 3(37.5) | | | | | | 1(50.0) | | | | | | 11(42.3) | | |
Serious BI1361849-and/or radiation-related AE
|
| | | | 1(6.3) | | | | | | 0 | | | | | | 0 | | | | | | 1(3.8) | | |
Related to BI1361849
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Related to radiation
|
| | | | 1(6.3) | | | | | | 0 | | | | | | 0 | | | | | | 1(3.8) | | |
TEAE toxicity grade ≥ 3(a)
|
| | | | 9(56.3) | | | | | | 4(50.0) | | | | | | 2(100.0) | | | | | | 15(57.7) | | |
BI1361849-and/or radiation-related AE toxicity grade ≥ 3(a)
|
| | | | 2(12.5) | | | | | | 1(12.5) | | | | | | 1(50.0) | | | | | | 4(15.4) | | |
Related to BI1361849
|
| | | | 1(6.3) | | | | | | 1(12.5) | | | | | | 1(50.0) | | | | | | 3(11.5) | | |
Related to radiation
|
| | | | 1(6.3) | | | | | | 0 | | | | | | 0 | | | | | | 1(3.8) | | |
Serious BI1361849-and/or radiation-related AE toxicity grade ≥ 3(a)
|
| | | | 1(6.3) | | | | | | 0 | | | | | | 0 | | | | | | 1(3.8) | | |
Related to BI1361849
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Related to radiation
|
| | | | 1(6.3) | | | | | | 0 | | | | | | 0 | | | | | | 1(3.8) | | |
TEAE leading to discontinuation
|
| | | | 4(25.0) | | | | | | 0 | | | | | | 0 | | | | | | 4(15.4) | | |
TEAE toxicity grade ≥ 3 leading to discontinuation
|
| | | | 2(12.5) | | | | | | 0 | | | | | | 0 | | | | | | 2(7.7) | | |
TEAE leading to interruption/dose modification
|
| | | | 4(25.0) | | | | | | 0 | | | | | | 0 | | | | | | 4(15.4) | | |
TEAE leading to death
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
| | |
Patients with response, n (%) [95% confidence interval]
|
| |||||||||
Parameter
|
| |
Stratum 1
(n=16) |
| |
Stratum 2
(n=8) |
| |
Stratum 3
(n=2) |
| |
Overall
(n=26) |
|
Response (CR + PR) rate
|
| |
1 (6.3)
|
| |
0
|
| |
0
|
| |
1 (3.8)
|
|
| | |
[0.2-30.2]
|
| |
[0.0-36.9]
|
| |
[0.0-84.2]
|
| |
[0.1-19.6]
|
|
Best overall response | | | | | | | | | | | | | |
CR
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
|
| | |
[0.0-20.6]
|
| |
[0.0-36.9]
|
| |
[0.0-84.2]
|
| |
[0.0-13.2]
|
|
PR
|
| |
1 (6.3)
|
| |
0
|
| |
0
|
| |
1 (3.8)
|
|
| | |
[0.2-30.2]
|
| |
[0.0-36.9]
|
| |
[0.0-84.2]
|
| |
[0.1-19.6]
|
|
SD
|
| |
8 (50.0)
|
| |
3 (37.5)
|
| |
1 (50.0)
|
| |
12 (46.2)
|
|
| | |
[24.7-75.3]
|
| |
[8.5-75.5]
|
| |
[1.3-98.7]
|
| |
[26.6-66.6]
|
|
PD
|
| |
7 (43.8)
|
| |
4 (50.0)
|
| |
1(50.0)
|
| |
12 (46.2)
|
|
| | |
[19.8-70.1]
|
| |
[15.7-84.3]
|
| |
[1.3-98.7]
|
| |
[26.6-66.6]
|
|
NE
|
| |
0
|
| |
1 (12.5)
|
| |
0
|
| |
1 (3.8)
|
|
| | |
[0.0-20.6]
|
| |
[0.3-52.7]
|
| |
[0.0-84.2]
|
| |
[0.1-19.6]
|
|
Location
|
| |
Area
(Approximate Sq. Feet) |
| |||
Germany: | | | | | | | |
Tübingen
|
| | | | 189,000 | | |
Frankfurt am Main
|
| | | | 8,600 | | |
Total
|
| | | | 197,600 | | |
United States: | | | | | | | |
Boston
|
| | | | 12,900 | | |
Total
|
| | | | 12,900 | | |
Total
|
| | | | 210,500 | | |
Name
|
| |
Age
|
| |
Term Served
|
| |
Year in which
Term Expires |
| |
Position
|
|
Franz-Werner Haas, LLD, LLM | | | 51 | | |
6/2020 – Present
|
| | 2022 | | | Chief Executive Officer | |
Florian von der Mülbe, Ph.D., MBA
|
| | 48 | | |
9/2015 – Present
|
| | 2023 | | | Chief Production Officer | |
Mariola Fotin-Mleczek, Ph.D. | | | 53 | | |
9/2015 – Present
|
| | 2023 | | | Chief Technology Officer | |
Pierre Kemula, B.Sc. | | | 47 | | |
11/2016 – Present
|
| | 2021 | | | Chief Financial Officer | |
Antony Blanc, Ph.D.(1) | | | 52 | | |
12/2020 – Present
|
| | 2023 | | |
Chief Business Officer /
Chief Commercial Officer
|
|
Bernd Winterhalter, MD, Ph.D.(2) | | | 62 | | |
6/2018 – Present
|
| | Not Defined | | |
Chief Development Officer
(Interim)
|
|
Igor Splawski, Ph.D., MSc | | | 52 | | |
7/2020 – Present
|
| | 2023 | | | Chief Scientific Officer | |
Name
|
| |
Age
|
| |
Term Served
|
| |
Year in
which Term Expires |
| |
Functions
|
|
Baron Jean Stéphenne, MSc, MBA | | |
71
|
| |
8/2015 – Present
|
| |
2024
|
| |
Chairman and Supervisory
Director |
|
Ralf Clemens, MD, Ph.D. | | |
68
|
| |
8/2015 – Present
|
| |
2024
|
| | Supervisory Director | |
Mathias Hothum, Ph.D. | | |
53
|
| |
8/2015 – Present
|
| |
2024
|
| | Supervisory Director | |
Hans Christoph Tanner, Ph.D. | | |
69
|
| |
8/2015 – Present
|
| |
2024
|
| | Supervisory Director | |
Friedrich von Bohlen und Halbach, Ph.D. | | |
58
|
| |
8/2015 – Present
|
| |
2022
|
| |
Vice Chairman and Supervisory
Director
|
|
Timothy M. Wright, MD | | |
65
|
| |
6/2019 – Present
|
| |
2022
|
| | Supervisory Director | |
Craig A. Tooman, MBA | | |
55
|
| |
6/2019 – Present
|
| |
2022
|
| | Supervisory Director | |
Viola Bronsema, Ph.D. | | |
57
|
| |
8/2020 – Present
|
| |
2024
|
| | Supervisory Director | |
Name
|
| |
Fixed
Compensation (€) |
| |
Attendance
Fees (€) |
| |
Total
Compensation (€) |
| |||||||||
Baron Jean Stéphenne
|
| | | | 102,747 | | | | | | — | | | | | | 102,747 | | |
Ralf Clemens
|
| | | | 55,000 | | | | | | 27,500 | | | | | | 82,500 | | |
Mathias Hothum
|
| | | | 55,000 | | | | | | 27,500 | | | | | | 82,500 | | |
Hans Cristoph Tanner
|
| | | | 55,000 | | | | | | 27,500 | | | | | | 82,500 | | |
Friedrich von Bohlen und Halbach
|
| | | | 55,000 | | | | | | — | | | | | | 55,000 | | |
Ingmar Hoerr(1)
|
| | | | 21,301 | | | | | | — | | | | | | 21,301 | | |
Timothy M. Wright
|
| | | | 55,000 | | | | | | — | | | | | | 55,000 | | |
Craig A. Tooman
|
| | | | 55,000 | | | | | | — | | | | | | 55,000 | | |
Dr. Viola Bronsema(2)
|
| | | | 20,644 | | | | | | — | | | | | | 20,644 | | |
Name
|
| |
Number of
Shares |
| |
Percentage
of Shares Outstanding |
| |
Voting
Rights |
| |||||||||
Baron Jean Stéphenne
|
| | | | — | | | | | | — | | | | | | — | | |
Ralf Clemens
|
| | | | — | | | | | | — | | | | | | — | | |
Mathias Hothum
|
| | | | — | | | | | | — | | | | | | — | | |
Hans Cristoph Tanner
|
| | | | 188,172 | | | | | | 0.1% | | | | | | — | | |
Friedrich von Bohlen und Halbach
|
| | | | 241,935 | | | | | | 0.1% | | | | | | — | | |
Ingmar Hoerr(1)
|
| | | | 1,129,165 | | | | | | 0.63% | | | | | | — | | |
Timothy M. Wright
|
| | | | — | | | | | | — | | | | | | — | | |
Craig A. Tooman
|
| | | | — | | | | | | — | | | | | | — | | |
Dr. Viola Bronsema(2)
|
| | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Number
of Options |
| |
Title
|
| |
Amount
of Securities (€) |
| |
Exercise
Price (€) |
| |
Purchase
Price (€) |
| |
Expiration Date
|
| |||||||||||||||
Baron Jean Stéphenne
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ralf Clemens
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mathias Hothum
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hans Cristoph Tanner
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Friedrich von Bohlen und Halbach
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ingmar Hoerr(1)
|
| | | | 369,423 | | | |
Share Option
Awards |
| | | | 2,776 | | | | | | 0.01 | | | | | | 2,776 | | | | | | 12/31/2021 | | |
Timothy M. Wright
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Craig A. Tooman
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Viola Bronsema(2)
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name*
|
| |
Salary
(€) |
| |
Bonus(1)
(€) |
| |
All Other
Compensation(2) (€) |
| |
Total
Compensation(3) (€) |
| ||||||||||||
Daniel L. Menichella(4)(5)
|
| | | | 129,843 | | | | | | 318,218 | | | | | | 651,025(6) | | | | | | 1,099,086 | | |
Florian von der Mulbe
|
| | | | 258,533 | | | | | | 235,375 | | | | | | 25,482 | | | | | | 519,390 | | |
Mariola Fotin-Mleczek
|
| | | | 226,866 | | | | | | 221,875 | | | | | | 19,492 | | | | | | 468,233 | | |
Franz-Werner Haas
|
| | | | 264,866 | | | | | | 312,150 | | | | | | 24,865 | | | | | | 601,881 | | |
Pierre Kemula
|
| | | | 250,199 | | | | | | 235,375 | | | | | | 99,928 | | | | | | 585,502 | | |
Bernd Winterhalter(7)
|
| | | | 455,955 | | | | | | — | | | | | | — | | | | | | 455,955 | | |
Dimitris Voliotis(8)(9)
|
| | | | 11,283 | | | | | | — | | | | | | 306,935 | | | | | | 318,218 | | |
Igor Splawski(10)(11)
|
| | | | 146,883 | | | | | | — | | | | | | 74,154 | | | | | | 220,037 | | |
Name*
|
| |
Number of
Shares |
| |
Percentage
of Shares Outstanding |
| |
Voting
Rights |
| |||||||||
Daniel L. Menichella(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Florian von der Mulbe
|
| | | | 820,025 | | | | | | 0.45% | | | | | | — | | |
Mariola Fotin-Mleczek
|
| | | | — | | | | | | — | | | | | | — | | |
Franz-Werner Haas
|
| | | | — | | | | | | — | | | | | | — | | |
Name*
|
| |
Number of
Shares |
| |
Percentage
of Shares Outstanding |
| |
Voting
Rights |
| |||||||||
Pierre Kemula
|
| | | | — | | | | | | — | | | | | | — | | |
Bernd Winterhalter(2)
|
| | | | — | | | | | | — | | | | | | — | | |
Dimitris Voliotis
|
| | | | — | | | | | | — | | | | | | — | | |
Igor Splawski(3)
|
| | | | — | | | | | | — | | | | | | — | | |
Name*
|
| |
Number of
Options |
| |
Title
|
| |
Amount
of Securities (€) |
| |
Exercise
Price (€) |
| |
Purchase
Price (€) |
| |
Expiration
Date |
| |||||||||
Daniel Menichella(1)
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| |
—
|
| | | | — | | |
Florian von der Mulbe
|
| | | | 268,417 | | | |
Share Option Awards
|
| | | | 2,017 | | | |
0.01
|
| |
2,017
|
| | | | 12/31/2021 | | |
Mariola Fotin-Mleczek
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| |
—
|
| | | | — | | |
Franz-Werner Haas
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| |
—
|
| | | | — | | |
Pierre Kemula
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| |
—
|
| | | | — | | |
Bernd Winterhalter(2)
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| |
—
|
| | | | — | | |
Dimitris Voliotis
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| |
—
|
| | | | — | | |
Igor Splawski(3)(4)
|
| | | | 266,155 | | | |
LTIP Option Awards
|
| | | | 266,155 | | | |
10.04
|
| |
—
|
| | | | 7/14/2030 | | |
Name
|
| |
Program
|
| |
VS
Points Granted |
| |
Max
Vested Points |
| |
Start of
Vesting Period (Only for New Participants) |
| |
Grant date
(Date of Allocation Letter) |
| |
Vesting
Period |
| |
VSOP
Plan |
| |
Valid
until |
| |||||||||||||||||||||
Florian von der Mulbe
|
| | | | VS | | | | | | 103,534 | | | | | | 103,534 | | | | | | | | | | | | 01.01.2009 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Florian von der Mulbe
|
| | | | VS | | | | | | 463,908 | | | | | | 463,908 | | | | | | | | | | | | 01.01.2011 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Florian von der Mulbe
|
| | | | VS | | | | | | 97,944 | | | | | | 97,944 | | | | | | | | | | | | 01.01.2013 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Florian von der Mulbe
|
| | | | VS | | | | | | 202,543 | | | | | | 202,543 | | | | | | | | | | | | 01.01.2015 | | | | | | 12 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Florian von der Mulbe
|
| | | | VS | | | | | | 811,774 | | | | | | 811,774 | | | | | | | | | | | | 11.12.2015 | | | | | | 12 | | | |
Prior VSOP
IPO only
|
| | | | 31.12.2025 | | |
Mariola Fotin-Mleczek
|
| | | | VS | | | | | | 42,051 | | | | | | 42,051 | | | | | | | | | | | | 01.01.2009 | | | | | | 60 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Mariola Fotin-Mleczek
|
| | | | VS | | | | | | 33,268 | | | | | | 33,268 | | | | | | | | | | | | 01.01.2013 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Mariola Fotin-Mleczek
|
| | | | VS | | | | | | 33,268 | | | | | | 33,268 | | | | | | | | | | | | 01.01.2014 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Mariola Fotin-Mleczek
|
| | | | VS | | | | | | 33,268 | | | | | | 33,268 | | | | | | | | | | | | 01.01.2015 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Mariola Fotin-Mleczek
|
| | | | VS | | | | | | 309,671 | | | | | | 309,671 | | | | | | | | | | | | 01.01.2015 | | | | | | 12 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Ulrike Gnad-Vogt
|
| | | | VS | | | | | | 90,751 | | | | | | 90,751 | | | | | | | | | | | | 01.07.2011 | | | | | | 60 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Ulrike Gnad-Vogt
|
| | | | VS | | | | | | 33,268 | | | | | | 33,268 | | | | | | | | | | | | 01.01.2013 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Ulrike Gnad-Vogt
|
| | | | VS | | | | | | 33,268 | | | | | | 33,268 | | | | | | | | | | | | 01.01.2014 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Ulrike Gnad-Vogt
|
| | | | VS | | | | | | 33,268 | | | | | | 33,268 | | | | | | | | | | | | 01.01.2015 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Ulrike Gnad-Vogt
|
| | | | VS | | | | | | 260,964 | | | | | | 260,964 | | | | | | | | | | | | 01.01.2015 | | | | | | 12 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Franz-Werner Haas
|
| | | | VS | | | | | | 186,307 | | | | | | 186,307 | | | | | | | | | | | | 01.06.2012 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Franz-Werner Haas
|
| | | | VS | | | | | | 479,079 | | | | | | 479,079 | | | | | | | | | | | | 01.01.2013 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Franz-Werner Haas
|
| | | | VS | | | | | | 202,543 | | | | | | 202,543 | | | | | | | | | | | | 01.01.2015 | | | | | | 12 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Pierre Kemula
|
| | | | VS | | | | | | 665,388 | | | | | | 665,388 | | | | | | 01.10.2016 | | | | | | 18.04.2019 | | | | | | 36 | | | |
Prior VSOP
|
| | | | 31.12.2025 | | |
Daniel Menichella*
|
| | | | * | | | | | | 3,866,308 | | | | | | 3,866,308 | | | | | | 08.01.2017 | | | | | | 14.10.2019 | | | | | | 48 | | | | * | | | | | 08.01.2027 | | |
| | |
Shares Beneficially
Owned Before This Offering |
| |
Common Shares Beneficially
Owned After Giving Effect to This Offering |
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | |
No exercise
of underwriter’s option |
| |
Full exercise
of underwriter’s option |
| ||||||||||||
Shareholder
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
5% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dievini Hopp BioTech holding GmbH & Co. KG(1)
|
| | | | 79,775,217 | | | | | | 44.03% | | | | | | 79,775,217 | | | | | | 42.85% | | | | | | 42.68% | | |
OH Beteiligungen GmbH & Co. KG(4)
|
| | | | 79,775,217 | | | | | | 44.03% | | | | | | 79,775,217 | | | | | | 42.85% | | | | | | 42.68% | | |
DH-Capital GmbH & Co. KG(4)
|
| | | | 79,775,217 | | | | | | 44.03% | | | | | | 79,775,217 | | | | | | 42.85% | | | | | | 42.68% | | |
Kreditanstalt fur Wiederaufbau(2)
|
| | | | 29,871,441 | | | | | | 16.49% | | | | | | 29,871,441 | | | | | | 16.05% | | | | | | 15.98% | | |
Glaxo Group Limited
|
| | | | 14,935,721 | | | | | | 8.24% | | | | | | 14,935,721 | | | | | | 8.02% | | | | | | 7.99% | | |
Managing Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Florian von der Mulbe, Ph.D., MBA
|
| | | | 1,257,147 | | | | | | *% | | | | | | 1,257,147 | | | | | | *% | | | | | | *% | | |
Mariola Fotin – Mleczek, Ph.D.
|
| | | | 45,887 | | | | | | *% | | | | | | 45,887 | | | | | | *% | | | | | | *% | | |
Franz – Werner Haas, LLD, LLM
|
| | | | 87,527 | | | | | | *% | | | | | | 87,527 | | | | | | *% | | | | | | *% | | |
Pierre Kemula, B.Sc.
|
| | | | 67,273 | | | | | | *% | | | | | | 67,273 | | | | | | *% | | | | | | *% | | |
Supervisory Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ralf Clemens, MD, Ph.D.
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Mathias Hothum, Ph.D.(3)
|
| | | | 79,775,217 | | | | | | 44.03% | | | | | | 79,775,217 | | | | | | 42.85% | | | | | | 42.68% | | |
Baron Jean Stephenne, MSc, MBA
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
| | |
Shares Beneficially
Owned Before This Offering |
| |
Common Shares Beneficially
Owned After Giving Effect to This Offering |
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | |
No exercise
of underwriter’s option |
| |
Full exercise
of underwriter’s option |
| ||||||||||||
Shareholder
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
Hans Cristoph Tanner, Ph.D.
|
| | | | 188,172 | | | | | | *% | | | | | | 188,172 | | | | | | *% | | | | | | *% | | |
Friedrich von Bohlen und Halbach, Ph.D.(3)
|
| | | | 80,017,152 | | | | | | 44.17% | | | | | | 80,017,152 | | | | | | 42.98% | | | | | | 42.81% | | |
Timothy M. Wright, MD
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Craig A. Tooman, MBA
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
All Managing Directors and Supervisory Directors as a Group:
|
| | | | 81,663,159 | | | | | | 45.08% | | | | | | 81,663,159 | | | | | | 43.87% | | | | | | 43.69% | | |
Underwriter
|
| |
Number
of Shares |
| |||
BofA Securities, Inc.
|
| | | | 1,854,500 | | |
Jefferies LLC
|
| | | | 1,697,000 | | |
Evercore Group L.L.C.
|
| | | | 588,500 | | |
UBS Securities LLC
|
| | | | 271,500 | | |
Guggenheim Securities, LLC
|
| | | | 271,500 | | |
Berenberg Capital Markets LLC
|
| | | | 158,500 | | |
Kempen & Co U.S.A., Inc.
|
| | | | 158,500 | | |
Total
|
| | | | 5,000,000 | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | 90.00 | | | | | $ | 450,000,000 | | | | | $ | 517,500,000 | | |
Underwriting discount
|
| | | $ | 4.50 | | | | | $ | 22,500,000 | | | | | $ | 25,875,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 85.50 | | | | | $ | 427,500,000 | | | | | $ | 491,625,000 | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | $ | 64,999 | | |
FINRA filing fee
|
| | | | 86,750 | | |
Printing and engraving expenses
|
| | | | 175,000 | | |
Legal fees and expenses
|
| | | | 490,840 | | |
Accounting fees and expenses
|
| | | | 175,000 | | |
Miscellaneous costs
|
| | | | 55,888 | | |
Total
|
| | | $ | 1,048,477 | | |
| Unaudited Interim Condensed Consolidated Financial Statements — CureVac N.V. | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| Consolidated Financial Statements — CureVac AG | | | | | | | |
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | | |
| | | | | F-22 | | |
| | | | | | | | |
Nine Months ended
September 30, |
| |||||||||
| | |
Note
|
| |
2019
|
| |
2020
|
| |||||||||
(in thousands of EUR, except per share amounts)
|
| | | | | | | |
(unaudited)
|
| |||||||||
Revenue
|
| | | | 3.1 | | | | | | 10,600 | | | | | | 42,830 | | |
Cost of sales
|
| | | | 3.2 | | | | | | (18,872) | | | | | | (7,049) | | |
Selling and distribution expenses
|
| | | | 3.3 | | | | | | (485) | | | | | | (809) | | |
Research and development expenses
|
| | | | 3.4 | | | | | | (30,665) | | | | | | (76,337) | | |
General and administrative expenses
|
| | | | 3.5 | | | | | | (28,504) | | | | | | (33,147) | | |
Other operating income
|
| | | | 3.6 | | | | | | 3,838 | | | | | | 11,695 | | |
Other operating expenses
|
| | | | | | | | | | (339) | | | | | | (357) | | |
Operating loss
|
| | | | | | | | | | (64,427) | | | | | | (63,174) | | |
Finance income
|
| | | | | | | | | | 3,133 | | | | | | 5,103 | | |
Finance expenses
|
| | | | | | | | | | (2,924) | | | | | | (14,519) | | |
Loss before income tax
|
| | | | | | | | | | (64,218) | | | | | | (72,590) | | |
Income tax benefit/(expense)
|
| | | | | | | | | | 335 | | | | | | 1,615 | | |
Net loss for the period
|
| | | | | | | | | | (63,883) | | | | | | (70,975) | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Items that may be subsequently reclassified to profit or loss | | | | | | | | | | | | | | | | | | | |
Foreign currency adjustments
|
| | | | | | | | | | (20) | | | | | | 76 | | |
Total comprehensive loss for the period
|
| | | | | | | | | | (63,903) | | | | | | (70,899) | | |
Net loss per share (basic and diluted)*
|
| | | | | | | | | | (0.66) | | | | | | (0.61) | | |
| | |
Note
|
| |
December 31,
2019 |
| |
September 30,
2020 |
| |||||||||
(in thousands of EUR)
|
| | | | | | | | | | | | | |
(unaudited)
|
| |||
Assets | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | 6.1 | | | | | | 5,698 | | | | | | 10,138 | | |
Property, plant and equipment
|
| | | | 6.2 | | | | | | 48,075 | | | | | | 59,364 | | |
Right-of-use assets
|
| | | | 6.3 | | | | | | 13,611 | | | | | | 34,693 | | |
Other assets
|
| | | | 6.4 | | | | | | 6,061 | | | | | | 2,147 | | |
Deferred tax assets
|
| | | | | | | | | | — | | | | | | 65 | | |
Total non-current assets
|
| | | | | | | | | | 73,445 | | | | | | 106,407 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 8 | | | | | | 6,197 | | | | | | 1,426 | | |
Trade receivables
|
| | | | | | | | | | 15,690 | | | | | | — | | |
Contract assets
|
| | | | | | | | | | 1,463 | | | | | | 535 | | |
Other financial assets
|
| | | | 9 | | | | | | 1,458 | | | | | | 1,129 | | |
Prepaid expenses and other assets
|
| | | | 7 | | | | | | 1,683 | | | | | | 20,011 | | |
Cash and cash equivalents
|
| | | | | | | | | | 30,684 | | | | | | 892,399 | | |
Total current assets
|
| | | | | | | | | | 57,175 | | | | | | 915,500 | | |
Total assets
|
| | | | | | | | | | 130,620 | | | | | | 1,021,907 | | |
Equity and liabilities | | | | | | | | | | | | | | | | | | | |
Equity
|
| | | | 4 | | | | | | | | | | | | | | |
Issued capital*
|
| | | | | | | | | | 11,603 | | | | | | 21,560 | | |
Capital reserve*
|
| | | | | | | | | | 461,520 | | | | | | 1,326,766 | | |
Accumulated deficit
|
| | | | | | | | | | (515,947) | | | | | | (586,922) | | |
Other comprehensive income
|
| | | | | | | | | | 22 | | | | | | (54) | | |
Total equity
|
| | | | | | | | | | (42,802) | | | | | | 761,350 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Convertible loans
|
| | | | 11 | | | | | | 65,018 | | | | | | — | | |
Lease liabilities
|
| | | | | | | | | | 12,126 | | | | | | 27,724 | | |
Contract liabilities
|
| | | | 3.1 | | | | | | 66,040 | | | | | | 121,778 | | |
Deferred tax liabilities
|
| | | | | | | | | | 1,623 | | | | | | — | | |
Other liabilities
|
| | | | | | | | | | 530 | | | | | | 530 | | |
Total non-current liabilities
|
| | | | | | | | | | 145,336 | | | | | | 150,032 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | | | | | | | 2,004 | | | | | | 2,921 | | |
Trade and other payables
|
| | | | 10 | | | | | | 6,475 | | | | | | 50,225 | | |
Other liabilities
|
| | | | | | | | | | 12,015 | | | | | | 27,052 | | |
Income taxes payable
|
| | | | | | | | | | 111 | | | | | | 130 | | |
Contract liabilities
|
| | | | 3.1 | | | | | | 7,481 | | | | | | 30,197 | | |
Total current liabilities
|
| | | | | | | | | | 28,086 | | | | | | 110,525 | | |
Total liabilities
|
| | | | | | | | | | 173,422 | | | | | | 260,557 | | |
Total equity and liabilities
|
| | | | | | | | | | 130,620 | | | | | | 1,021,907 | | |
(in thousands of EUR)
|
| |
Issued
capital* |
| |
Capital
reserve* |
| |
Accumulated
deficit |
| |
Currency
translation reserve |
| |
Total
equity |
| |||||||||||||||
Balance as of January 1, 2020
|
| | | | 11,603 | | | | | | 461,520 | | | | | | (515,947) | | | | | | 22 | | | | | | (42,802) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (70,975) | | | | | | — | | | | | | (70,975) | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (76) | | | | | | (76) | | |
Total comprehensive income (loss)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (70,975) | | | | | | (76) | | | | | | (71,051) | | |
Share-based payment expense
|
| | | | — | | | | | | 7,399 | | | | | | — | | | | | | — | | | | | | 7,399 | | |
Equity component of convertible loans (net of tax)
|
| | | | — | | | | | | 87 | | | | | | — | | | | | | — | | | | | | 87 | | |
Exercise of options
|
| | | | 288 | | | | | | (288) | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of share capital (net of transaction costs)
|
| | | | 9,669 | | | | | | 858,048 | | | | | | — | | | | | | — | | | | | | 867,717 | | |
Balance as of September 30, 2020 (unaudited)
|
| | | | 21,560 | | | | | | 1,326,766 | | | | | | (586,922) | | | | | | (54) | | | | | | 761,350 | | |
(in thousands of EUR)
|
| |
Issued
capital* |
| |
Capital
reserve* |
| |
Accumulated
deficit |
| |
Currency
translation reserve |
| |
Total
equity |
| |||||||||||||||
Balance as of January 1, 2019
|
| | | | 11,603 | | | | | | 436,564 | | | | | | (416,074) | | | | | | (10) | | | | | | 32,083 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (64,671) | | | | | | — | | | | | | (64,671) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21 | | | | | | 21 | | |
Total comprehensive income (loss)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (64,671) | | | | | | 21 | | | | | | (64,650) | | |
Share-based payment expense
|
| | | | — | | | | | | 6,073 | | | | | | — | | | | | | — | | | | | | 6,073 | | |
Equity component of convertible loans (net of tax)
|
| | | | — | | | | | | 5,744 | | | | | | — | | | | | | — | | | | | | 5,744 | | |
Balance as of September 30, 2019 (unaudited)
|
| | | | 11,603 | | | | | | 448,381 | | | | | | (480,745) | | | | | | 11 | | | | | | (20,750) | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
(in thousands of EUR)
|
| |
(unaudited)
|
| |||||||||
Operating activities | | | | | | | | | | | | | |
Loss before income tax
|
| | |
|
(64,218)
|
| | | |
|
(72,590)
|
| |
Adjustments to reconcile loss before tax to net cash flows | | | | | | | | | | | | | |
Finance income
|
| | | | (3,133) | | | | | | (5,103) | | |
Finance expense
|
| | | | 2,924 | | | | | | 14,519 | | |
Depreciation and amortization
|
| | | | 4,924 | | | | | | 7,244 | | |
Loss on disposal of fixed assets
|
| | | | 46 | | | | | | 357 | | |
Share-based payment expense
|
| | | | 6,074 | | | | | | 7,399 | | |
Working capital changes | | | | | | | | | | | | | |
Decrease / (increase) in trade receivables and contract assets
|
| | | | 1,707 | | | | | | 16,662 | | |
Decrease / (increase) in inventory
|
| | | | (4,442) | | | | | | 4,775 | | |
Decrease / (increase) in prepaid expenses and other assets
|
| | | | (765) | | | | | | (19,336) | | |
Receipts from grants from government agencies and similar bodies
|
| | | | 2,178 | | | | | | 17,630 | | |
(Decrease) / increase in trade and other payables and contract liabilities
|
| | | | (11,912) | | | | | | 116,457 | | |
Decrease / (increase) in deferred taxes
|
| | | | (312) | | | | | | (65) | | |
(Decrease) / Increase in other current financial and other liabilities
|
| | | | (417) | | | | | | — | | |
Income taxes paid
|
| | | | — | | | | | | (98) | | |
Interest paid
|
| | | | (633) | | | | | | (6,869) | | |
Net cash flow provided by (used in) operating activities
|
| | | | (67,979) | | | | | | 80,982 | | |
Investing activities | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (6,629) | | | | | | (15,149) | | |
Purchase of intangible assets
|
| | | | (681) | | | | | | (5,883) | | |
Proceeds from asset-related grants
|
| | | | 1,501 | | | | | | 3,237 | | |
Proceeds from sale of other financial assets
|
| | | | 38,856 | | | | | | 329 | | |
Net cash flow provided by (used in) investing activities
|
| | | | 33,047 | | | | | | (17,466) | | |
Financing activities | | | | | | | | | | | | | |
Payments on lease obligation
|
| | | | (1,331) | | | | | | (3,478) | | |
Proceeds from the issuance of shares (net of transaction costs)
|
| | | | — | | | | | | 867,717 | | |
Proceeds from the convertible loans
|
| | | | 50,000 | | | | | | 24,860 | | |
Repayments of convertible loans
|
| | | | — | | | | | | (94,749) | | |
Net cash flow provided by financing activities
|
| | | | 48,669 | | | | | | 794,350 | | |
Currency translation gains (losses) on cash and cash equivalents
|
| | | | (139) | | | | | | 3,849 | | |
Increase in cash and cash equivalents
|
| | | | 13,737 | | | | | | 857,867 | | |
Cash and cash equivalents, beginning of period
|
| | | | 21,750 | | | | | | 30,684 | | |
Cash and cash equivalents, end of period
|
| | | | 35,348 | | | | | | 892,399 | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
United States | | | | | | | | | | | | | |
Eli Lilly and Company
|
| | | | 8,694 | | | | | | 34,854 | | |
Germany | | | | | | | | | | | | | |
Boehringer Ingelheim
|
| | | | 1,569 | | | | | | 1,418 | | |
Switzerland | | | | | | | | | | | | | |
CRISPR
|
| | | | 337 | | | | | | 618 | | |
Netherlands | | | | | | | | | | | | | |
Genmab
|
| | | | — | | | | | | 1,893 | | |
Belgium | | | | | | | | | | | | | |
GSK
|
| | | | — | | | | | | 4,047 | | |
Total | | | | | 10,600 | | | | | | 42,830 | | |
| | |
Upfront payments
September 30, 2020 |
| |
Upfront
payments included in contract liabilities at |
| |
Upfront
payments included in contract liabilities at |
| |
Revenue recognized
from upfront payments for nine months ended September 30, |
| |||||||||||||||
Customer
|
| |
September 30,
2019 |
| |
September 30,
2020 |
| |
2019
|
| |
2020
|
| |||||||||||||||
| | |
(in thousands)
|
| |
(EUR k)
|
| |
(EUR k)
|
| |
(EUR k)
|
| |||||||||||||||
Eli Lilly
|
| |
USD 50,000 (EUR 42,200)*
|
| | | | 35,733 | | | | | | — | | | | | | 2,637 | | | | | | 34,854 | | |
CRISPR
|
| | USD 3,000 (EUR 2,524)* | | | | | 1,936 | | | | | | 1,627 | | | | | | 232 | | | | | | 232 | | |
Boehringer Ingelheim
|
| | EUR 30,000 | | | | | 16,336 | | | | | | 14,469 | | | | | | 1,485 | | | | | | 1,400 | | |
Genmab
|
| |
USD 10,000 (EUR 8,937)*
|
| | | | — | | | | | | 7,597 | | | | | | — | | | | | | 1,341 | | |
GSK
|
| | EUR 120,000 | | | | | — | | | | | | 116,255 | | | | | | — | | | | | | 3,718 | | |
Total | | | | | | | | 54,006 | | | | | | 139,948 | | | | | | 4,354 | | | | | | 41,545 | | |
Contract balances:
|
| |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Trade receivables
|
| | | | 15,690 | | | | | | — | | |
Contract assets
|
| | | | 1,463 | | | | | | 535 | | |
Contract liabilities
|
| | | | 73,521 | | | | | | 151,975 | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Personnel
|
| | | | (7,249) | | | | | | (2,171) | | |
Materials
|
| | | | (4,022) | | | | | | (1,380) | | |
Third-party services
|
| | | | (5,339) | | | | | | (2,432) | | |
Maintenance and lease
|
| | | | (770) | | | | | | (752) | | |
Amortization and depreciation
|
| | | | (1,259) | | | | | | (250) | | |
Other
|
| | | | (233) | | | | | | (64) | | |
Total | | | | | (18,872) | | | | | | (7,049) | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Personnel
|
| | | | (257) | | | | | | (755) | | |
Amortization and depreciation
|
| | | | (61) | | | | | | (77) | | |
Other
|
| | | | (167) | | | | | | 23 | | |
Total | | | | | (485) | | | | | | (809) | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Materials
|
| | | | (2,605) | | | | | | (21,595) | | |
Personnel
|
| | | | (9,321) | | | | | | (16,213) | | |
Amortization and depreciation
|
| | | | (895) | | | | | | (2,589) | | |
Patents and fees to register a legal right
|
| | | | (3,143) | | | | | | (3,525) | | |
Third-party services
|
| | | | (14,426) | | | | | | (27,973) | | |
Maintenance and lease
|
| | | | (20) | | | | | | (560) | | |
Other
|
| | | | (255) | | | | | | (3,882) | | |
Total | | | | | (30,665) | | | | | | (76,337) | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Personnel
|
| | | | (16,747) | | | | | | (15,847) | | |
Maintenance and lease
|
| | | | (2,138) | | | | | | (1,571) | | |
Third-party services
|
| | | | (4,203) | | | | | | (5,097) | | |
Legal and other professional services
|
| | | | (825) | | | | | | (2,276) | | |
Amortization and depreciation
|
| | | | (2,709) | | | | | | (4,382) | | |
Other
|
| | | | (1,882) | | | | | | (3,974) | | |
Total | | | | | (28,504) | | | | | | (33,147) | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Grants and other cost reimbursements from government agencies and similar bodies
|
| | | | 3,781 | | | | | | 11,313 | | |
Other
|
| | | | 57 | | | | | | 382 | | |
Total | | | | | 3,838 | | | | | | 11,695 | | |
| | |
Nine months ended
September 30, |
| ||||||
| | |
2019
|
| |
2020
|
| |||
| | |
EUR k
|
| |
EUR k
|
| |||
Research and development expenses
|
| | | | — | | | |
2,985
|
|
Sales and marketing expenses
|
| | | | — | | | |
467
|
|
General and administrative expenses
|
| | | | 6,074 | | | |
3,947
|
|
Total | | | | | 6,074 | | | |
7,399
|
|
| | |
Nine months ended
September 30, |
| |||||||||
Program
|
| |
2019
|
| |
2020
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Former Chief Executive Officer Grant
|
| | | | — | | | | | | 2,551 | | |
New VSOP
|
| | | | — | | | | | | 1,327 | | |
Prior VSOP
|
| | | | 6,074 | | | | | | 3,521 | | |
Total | | | | | 6,074 | | | | | | 7,399 | | |
| | | | | | | | |
Years ended December 31,
|
| |||||||||
(in thousands of EUR, except per share data)
|
| |
Note
|
| |
2018
|
| |
2019
|
| |||||||||
Revenue
|
| | | | 3.1 | | | | | | 12,871 | | | | | | 17,416 | | |
Cost of sales
|
| | | | 3.2 | | | | | | (17,744) | | | | | | (27,983) | | |
Selling and distribution expenses
|
| | | | 3.3 | | | | | | (1,085) | | | | | | (1,755) | | |
Research and development expenses
|
| | | | 3.4 | | | | | | (41,722) | | | | | | (43,242) | | |
General and administrative expenses
|
| | | | 3.5 | | | | | | (25,289) | | | | | | (48,969) | | |
Other operating income
|
| | | | 3.6 | | | | | | 808 | | | | | | 5,587 | | |
Other operating expenses
|
| | | | 3.7 | | | | | | (663) | | | | | | (552) | | |
Operating loss
|
| | | | | | | | | | (72,824) | | | | | | (99,498) | | |
Finance income
|
| | | | | | | | | | 1,968 | | | | | | 833 | | |
Finance expenses
|
| | | | | | | | | | (275) | | | | | | (1,460) | | |
Loss before income tax
|
| | | | | | | | | | (71,131) | | | | | | (100,125) | | |
Income tax benefit / (expense)
|
| | | | 14 | | | | | | (110) | | | | | | 252 | | |
Net loss for the year
|
| | | | | | | | | | (71,241) | | | | | | (99,873) | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | |
Items that may be subsequently reclassified to profit or loss | | | | | | | | | | | | | | | | | | | |
Foreign currency adjustments
|
| | | | | | | | | | 66 | | | | | | 32 | | |
Total comprehensive loss for the year
|
| | | | | | | | | | (71,175) | | | | | | (99,841) | | |
Net loss per share (basic and diluted)*
|
| | | | | | | | | | (0.74) | | | | | | (1.03) | | |
| | | | | | | | |
December 31,
|
| |||||||||
(in thousands of EUR)
|
| |
Note
|
| |
2018
|
| |
2019
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | | 4 | | | | | | 6,213 | | | | | | 5,698 | | |
Property, plant and equipment
|
| | | | 4 | | | | | | 40,472 | | | | | | 48,075 | | |
Other assets
|
| | | | 4 | | | | | | 5,771 | | | | | | 6,061 | | |
Right-of-use assets
|
| | | | 2 | | | | | | — | | | | | | 13,611 | | |
Deferred tax assets
|
| | | | 14 | | | | | | 133 | | | | | | — | | |
Total non-current assets
|
| | | | | | | | | | 52,589 | | | | | | 73,445 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 5 | | | | | | 2,951 | | | | | | 6,197 | | |
Trade receivables
|
| | | | 3 | | | | | | 5,476 | | | | | | 15,690 | | |
Contract assets
|
| | | | 3 | | | | | | 1,382 | | | | | | 1,463 | | |
Other financial assets
|
| | | | 6 | | | | | | 39,253 | | | | | | 1,458 | | |
Prepaid expenses and other assets
|
| | | | 7 | | | | | | 2,628 | | | | | | 1,683 | | |
Cash and cash equivalents
|
| | | | | | | | | | 21,380 | | | | | | 30,684 | | |
Total current assets
|
| | | | | | | | | | 73,070 | | | | | | 57,175 | | |
Total assets
|
| | | | | | | | | | 125,659 | | | | | | 130,620 | | |
Equity and liabilities | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | |
Issued capital*
|
| | | | | | | | | | 11,610 | | | | | | 11,610 | | |
Capital reserve*
|
| | | | | | | | | | 436,557 | | | | | | 461,513 | | |
Accumulated deficit
|
| | | | | | | | | | (416,074) | | | | | | (515,947) | | |
Other comprehensive income
|
| | | | | | | | | | (10) | | | | | | 22 | | |
Total equity
|
| | | | 8 | | | | | | 32,083 | | | | | | (42,802) | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Convertible loans
|
| | | | 12 | | | | | | — | | | | | | 65,018 | | |
Lease liabilities
|
| | | | 2 | | | | | | — | | | | | | 12,126 | | |
Contract liabilities
|
| | | | 3 | | | | | | 64,583 | | | | | | 66,040 | | |
Deferred tax liabilities
|
| | | | 13 | | | | | | — | | | | | | 1,623 | | |
Other liabilities
|
| | | | | | | | | | 863 | | | | | | 529 | | |
Total non-current liabilities
|
| | | | | | | | | | 65,446 | | | | | | 145,336 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Other financial liabilities
|
| | | | | | | | | | 77 | | | | | | — | | |
Lease liabilities
|
| | | | 2 | | | | | | — | | | | | | 2,004 | | |
Trade and other payables
|
| | | | 11 | | | | | | 10,913 | | | | | | 6,475 | | |
Other liabilities
|
| | | | 12 | | | | | | 11,146 | | | | | | 12,015 | | |
Income Taxes payable
|
| | | | 13 | | | | | | 217 | | | | | | 111 | | |
Contract liabilities
|
| | | | 3 | | | | | | 5,777 | | | | | | 7,481 | | |
Total current liabilities
|
| | | | | | | | | | 28,130 | | | | | | 28,086 | | |
Total liabilities
|
| | | | | | | | | | 93,576 | | | | | | 173,422 | | |
Total equity and liabilities
|
| | | | | | | | | | 125,659 | | | | | | 130,620 | | |
(in thousands of EUR)
|
| |
Issued
capital* |
| |
Capital
reserve* |
| |
Accumulated
deficit |
| |
Currency
translation reserve |
| |
Total equity
|
| |||||||||||||||
Balance as of January 1, 2018
|
| | | | 11,610 | | | | | | 436,555 | | | | | | (345,320) | | | | | | (76) | | | | | | 102,769 | | |
Effects from the first-time adoption of IFRS 9
|
| | | | — | | | | | | — | | | | | | (183) | | | | | | — | | | | | | (183) | | |
Effects from the first-time adoption of IFRS 15
|
| | | | — | | | | | | — | | | | | | 670 | | | | | | — | | | | | | 670 | | |
Adjusted balance as of January 1, 2018
|
| | | | 11,610 | | | | | | 436,555 | | | | | | (344,833) | | | | | | (76) | | | | | | 103,256 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (71,241) | | | | | | — | | | | | | (71,241) | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 66 | | | | | | 66 | | |
Total comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | (71,241) | | | | | | 66 | | | | | | (71,175) | | |
Expenses from share-based payment plan
|
| | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 2 | | |
Balance as of December 31, 2018
|
| | | | 11,610 | | | | | | 436,557 | | | | | | (416,074) | | | | | | (10) | | | | | | 32,083 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (99,873) | | | | | | — | | | | | | (99,873) | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32 | | | | | | 32 | | |
Total comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | (99,873) | | | | | | 32 | | | | | | (99,841) | | |
Equity component of convertible loans
|
| | | | — | | | | | | 7,604 | | | | | | — | | | | | | — | | | | | | 7,604 | | |
Deferred taxes on convertible loans
|
| | | | — | | | | | | (2,212) | | | | | | — | | | | | | — | | | | | | (2,212) | | |
Expenses from share-based payment plan
|
| | | | — | | | | | | 19,564 | | | | | | — | | | | | | — | | | | | | 19,564 | | |
Balance as of December 31, 2019
|
| | | | 11,610 | | | | | | 461,513 | | | | | | (515,947) | | | | | | 22 | | | | | | (42,802) | | |
| | |
Years ended December 31,
|
| |||||||||
(in thousands of EUR)
|
| |
2018
|
| |
2019
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Loss before income tax
|
| | | | (71,131) | | | | | | (100,125) | | |
Adjustments to reconcile loss before tax to net cash flows | | | | | | | | | | | | | |
Finance income
|
| | | | (1,968) | | | | | | (833) | | |
Finance expense
|
| | | | 275 | | | | | | 1,460 | | |
Depreciation and amortization
|
| | | | 3,781 | | | | | | 7,164 | | |
Loss on disposal of fixed assets
|
| | | | 52 | | | | | | 241 | | |
Share-based payment expense
|
| | | | (4,248) | | | | | | 19,564 | | |
Working capital changes | | | | | | | | | | | | | |
Decrease / (increase) in trade receivables and contract assets
|
| | | | (5,595) | | | | | | (10,117) | | |
Decrease / (increase) in inventory
|
| | | | 878 | | | | | | (3,246) | | |
Decrease / (increase) in other assets
|
| | | | (6,106) | | | | | | 630 | | |
Receipts from grants from government agencies and similar bodies
|
| | | | 214 | | | | | | 9,304 | | |
(Decrease) / increase in trade and other payables and contract liabilities
|
| | | | 9,402 | | | | | | (9,584) | | |
(Decrease) / Increase in other current financial and other liabilities
|
| | | | 336 | | | | | | (334) | | |
Income taxes paid
|
| | | | (26) | | | | | | (345) | | |
Interest received
|
| | | | 15 | | | | | | 81 | | |
Interest paid
|
| | | | 11 | | | | | | (824) | | |
Net cash flow (used in) operating activities
|
| | | | (74,110) | | | | | | (86,963) | | |
Investing activities | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (9,406) | | | | | | (11,172) | | |
Purchase of intangible assets
|
| | | | (5,317) | | | | | | (1,052) | | |
Proceeds from asset-related grants
|
| | | | — | | | | | | 2,325 | | |
Proceeds from other financial assets
|
| | | | 10,459 | | | | | | 38,080 | | |
Net cash flow from (used in) investing activities
|
| | | | (4,264) | | | | | | 28,181 | | |
Financing activities | | | | | | | | | | | | | |
Payments on lease obligation
|
| | | | (112) | | | | | | (1,910) | | |
Proceeds from the convertible loans
|
| | | | — | | | | | | 69,889 | | |
Net cash flow from (used in) financing activities
|
| | | | (112) | | | | | | 67,979 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (78,486) | | | | | | 9,197 | | |
Effect of currency translation gains on cash and cash equivalents
|
| | | | 213 | | | | | | 107 | | |
Cash and cash equivalents, beginning of period
|
| | | | 99,653 | | | | | | 21,380 | | |
Cash and cash equivalents, end of period
|
| | | | 21,380 | | | | | | 30,684 | | |
|
Software and Licenses
|
| |
3 to 8 years
|
|
|
Buildings:
|
| |
1 to 10 years
|
|
|
Technical equipment and machines:
|
| |
3 to 14 years
|
|
|
Other equipment, furniture and fixtures:
|
| |
3 to 14 years
|
|
| | |
EUR k
|
| |||
Existing commitments as at December 31, 2018 | | | | | | | |
Operating lease commitments
|
| | | | 48,008 | | |
Minimum lease payments (notional amount) on finance lease liabilities
|
| | | | 78 | | |
Relief option for short-term leases
|
| | | | (110) | | |
Leases with commencement date after January 1, 2019 in the amounts included above as existing commitments as at December 31, 2018
|
| | | | (28,557) | | |
Other
|
| | | | 123 | | |
Gross lease liabilities as at January 1, 2019
|
| | | | 19,542 | | |
Effect of discounting
|
| | | | (3,655) | | |
Lease liabilities as at January 1, 2019
|
| | | | 15,887 | | |
Present value of finance lease liabilities as at December 31, 2018
|
| | | | (77) | | |
Lease liabilities upon initial application of IFRS 16 as at January 1, 2019
|
| | | | 15,810 | | |
Weighted average incremental borrowing rate as at January 1, 2019
|
| | | | 5.64% | | |
|
Land and Buildings:
|
| |
1 to 15 years
|
|
|
Vehicles:
|
| |
3 to 4 years
|
|
|
Other equipment:
|
| |
2 to 5 years
|
|
| | |
Right-of-use assets
|
| |||||||||||||||||||||
| | |
Land and
Buildings |
| |
Vehicles
|
| |
Other
equipment |
| |
Total
|
| ||||||||||||
| | |
EURk
|
| |
EURk
|
| |
EURk
|
| |
EURk
|
| ||||||||||||
As at January 1, 2019
|
| | | | 15,536 | | | | | | 132 | | | | | | 239 | | | | | | 15,907 | | |
Additions
|
| | | | 82 | | | | | | 59 | | | | | | 13 | | | | | | 154 | | |
Depreciation expense
|
| | | | (2,322) | | | | | | (65) | | | | | | (142) | | | | | | (2,529) | | |
Foreign currency translation
|
| | | | 79 | | | | | | — | | | | | | — | | | | | | 79 | | |
As at December 31, 2019
|
| | | | 13,375 | | | | | | 126 | | | | | | 110 | | | | | | 13,611 | | |
| | |
EUR k
|
| |||
As at January 1, 2019
|
| | |
|
15,887
|
| |
Additions
|
| | | | 153 | | |
Accretion of interest
|
| | | | 824 | | |
Payments
|
| | | | (2,812) | | |
Foreign currency translation
|
| | | | 78 | | |
As at December 31, 2019
|
| | | | 14,130 | | |
Current
|
| | | | 2,004 | | |
Non-current
|
| | | | 12,126 | | |
| | |
EUR k
|
| |||
Depreciation expense of right-of-use assets
|
| | | | (2,529) | | |
Interest expense on lease liabilities
|
| | | | (824) | | |
Expense relating to short-term leases (included in cost of sales)
|
| | | | (167) | | |
Expense relating to leases of low-value assets (included in administrative expenses)
|
| | | | (94) | | |
Total amount recognized in profit or loss
|
| | | | (3,614) | | |
| | |
December 31,
2018 |
| |
December 31,
2019 |
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
United States | | | | | | | | | | | | | |
Eli Lilly and Company
|
| | | | 8,927 | | | | | | 14,319 | | |
Germany | | | | | | | | | | | | | |
Boehringer Ingelheim
|
| | | | 3,337 | | | | | | 2,474 | | |
Others
|
| | | | 5 | | | | | | 104 | | |
Switzerland | | | | | | | | | | | | | |
CRISPR
|
| | | | 602 | | | | | | 519 | | |
Total
|
| | | | 12,871 | | | | | | 17,416 | | |
Customer
|
| |
Upfront payments
received or receivable at December 31, 2019 (in thousands) |
| |
Upfront payments
included in contract liabilities at December 31, 2019 (in EUR k) |
| |
Revenue recognized
from upfront payments (in EUR k) |
| ||||||||||||
|
2018
|
| |
2019
|
| |||||||||||||||||
Eli Lilly and Company
|
| |
USD 50,000 (EUR 42,200)
|
| | | | 34,854 | | | | | | 3,516 | | | | | | 3,516 | | |
CRISPR
|
| | USD 3,000 (EUR 2,524) | | | | | 1,859 | | | | | | 310 | | | | | | 310 | | |
Boehringer Ingelheim
|
| | EUR 30,000 | | | | | 15,870 | | | | | | 2,035 | | | | | | 1,951 | | |
Genmab
|
| | USD 10,000 (EUR 8,937) | | | | | 8,937 | | | | | | — | | | | | | — | | |
Total | | | | | 61,520 | | | | | | 5,861 | | | | | | 5,777 | | |
| | |
January 1,
2018 |
| |
December 31,
2018 |
| |
December 31,
2019 |
| |||||||||
| | |
EUR k
|
| |
EUR k
|
| |
EUR k
|
| |||||||||
Trade receivables
|
| | | | 463 | | | | | | 5,476 | | | | | | 15,690 | | |
Contract assets
|
| | | | — | | | | | | 1,382 | | | | | | 1,463 | | |
Contract liabilities
|
| | | | 69,220 | | | | | | 70,360 | | | | | | 73,521 | | |
| | |
Year ended
|
| |||||||||
| | |
2018
EUR k |
| |
2019
EUR k |
| ||||||
Within one year
|
| | | | 5,777 | | | | | | 7,481 | | |
More than one year
|
| | | | 64,583 | | | | | | 66,040 | | |
Total | | | | | 70,360 | | | | | | 73,521 | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Personnel
|
| | | | (7,703) | | | | | | (9,855) | | |
Materials
|
| | | | (4,941) | | | | | | (7,542) | | |
Third-party services
|
| | | | (2,340) | | | | | | (7,268) | | |
Maintenance and lease
|
| | | | (1,758) | | | | | | (1,060) | | |
Amortization and depreciation
|
| | | | (893) | | | | | | (2,038) | | |
Other
|
| | | | (109) | | | | | | (220) | | |
Total
|
| | | | (17,744) | | | | | | (27,983) | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Personnel
|
| | | | (581) | | | | | | (1,263) | | |
Maintenance and lease costs
|
| | | | (300) | | | | | | (167) | | |
Amortization and depreciation
|
| | | | (95) | | | | | | (81) | | |
Other
|
| | | | (109) | | | | | | (243) | | |
Total | | | | | (1,085) | | | | | | (1,755) | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Materials
|
| | | | (5,867) | | | | | | (4,015) | | |
Personnel
|
| | | | (7,565) | | | | | | (14,385) | | |
Amortization and depreciation
|
| | | | (1,143) | | | | | | (474) | | |
Patents and fees to register a legal right
|
| | | | (4,847) | | | | | | (4,551) | | |
Third-party services
|
| | | | (19,921) | | | | | | (18,626) | | |
Maintenance and lease
|
| | | | (1,156) | | | | | | (670) | | |
Other
|
| | | | (1,223) | | | | | | (521) | | |
Total | | | | | (41,722) | | | | | | (43,242) | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Personnel
|
| | | | (10,084) | | | | | | (31,645) | | |
Maintenance and lease costs
|
| | | | (3,239) | | | | | | (4,604) | | |
Third-party services
|
| | | | (4,006) | | | | | | (5,970) | | |
Legal and other professional services
|
| | | | (4,078) | | | | | | (2,110) | | |
Amortization and depreciation
|
| | | | (1,635) | | | | | | (2,182) | | |
Other
|
| | | | (2,247) | | | | | | (2,458) | | |
Total | | | | | (25,289) | | | | | | (48,969) | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Grants and other cost reimbursements from government agencies and similar bodies
|
| | | | 808 | | | | | | 5,385 | | |
Other
|
| | | | — | | | | | | 202 | | |
Total
|
| | | | 808 | | | | | | 5,587 | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Renumeration of supervisory board
|
| | | | (343) | | | | | | (521) | | |
Other
|
| | | | (320) | | | | | | (30) | | |
Total
|
| | | | (663) | | | | | | (552) | | |
(in thousands of EUR)
|
| |
Software and
licenses |
| |
Advance
payments |
| |
Total
|
| |||||||||
Acquisition costs | | | | | | | | | | | | | | | | | | | |
As of January 1, 2018
|
| | | | 3,402 | | | | | | 235 | | | | | | 3,638 | | |
Additions
|
| | | | 5,314 | | | | | | 2 | | | | | | 5,317 | | |
As of December 31, 2018
|
| | | | 8,717 | | | | | | 238 | | | | | | 8,954 | | |
Cumulative amortization and impairment charges | | | | | | | | | | | | | | | | | | | |
As of January 1, 2018
|
| | | | 1,545 | | | | | | — | | | | | | 1,545 | | |
Amortization
|
| | | | 1,197 | | | | | | — | | | | | | 1,197 | | |
As of December 31, 2018
|
| | | | 2,742 | | | | | | — | | | | | | 2,742 | | |
|
(in thousands of EUR)
|
| |
Software and
licenses |
| |
Advance
payments |
| |
Total
|
| |||||||||
Acquisition costs | | | | | | | | | | | | | | | | | | | |
As of January 1, 2019
|
| | | | 8,717 | | | | | | 238 | | | | | | 8,954 | | |
Additions
|
| | | | 738 | | | | | | 44 | | | | | | 782 | | |
Disposals
|
| | | | (6) | | | | | | — | | | | | | (6) | | |
As of December 31, 2019
|
| | | | 9,449 | | | | | | 282 | | | | | | 9,731 | | |
Cumulative amortization and impairment charges | | | | | | | | | | | | | | | | | | | |
As of January 1, 2019
|
| | | | 2,742 | | | | | | — | | | | | | 2,742 | | |
Amortization
|
| | | | 1,295 | | | | | | — | | | | | | 1,295 | | |
Disposals
|
| | | | (4) | | | | | | — | | | | | | (4) | | |
As of December 31, 2019
|
| | | | 4,033 | | | | | | — | | | | | | 4,033 | | |
Carrying amount | | | | | | | | | | | | | | | | | | | |
As of January 1, 2018
|
| | | | 1,858 | | | | | | 235 | | | | | | 2,093 | | |
As of December 31, 2018
|
| | | | 5,975 | | | | | | 238 | | | | | | 6,213 | | |
As of December 31, 2019
|
| | | | 5,416 | | | | | | 282 | | | | | | 5,698 | | |
(in thousands of EUR)
|
| |
Buildings
|
| |
Technical
equipment and machines |
| |
Other
equipment, furniture and fixtures |
| |
Assets
under construction |
| |
Total
|
| |||||||||||||||
Acquisition costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2018
|
| | | | 5,398 | | | | | | 12,230 | | | | | | 4,665 | | | | | | 27,103 | | | | | | 49,397 | | |
Additions
|
| | | | 490 | | | | | | 953 | | | | | | 719 | | | | | | 7,244 | | | | | | 9,406 | | |
Disposals
|
| | | | — | | | | | | (150) | | | | | | (157) | | | | | | — | | | | | | (307) | | |
Reclassifications
|
| | | | — | | | | | | 1,303 | | | | | | 19 | | | | | | (1,323) | | | | | | — | | |
Currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | |
As of December 31, 2018
|
| | | | 5,888 | | | | | | 14,336 | | | | | | 5,247 | | | | | | 33,025 | | | | | | 58,497 | | |
Cumulative depreciation and impairment charges | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2018
|
| | | | 1,337 | | | | | | 4,610 | | | | | | 2,654 | | | | | | 7,120 | | | | | | 15,721 | | |
Depreciation
|
| | | | 371 | | | | | | 1,299 | | | | | | 890 | | | | | | — | | | | | | 2,559 | | |
Disposals
|
| | | | — | | | | | | (99) | | | | | | (157) | | | | | | — | | | | | | (255) | | |
As of December 31, 2018
|
| | | | 1,708 | | | | | | 5,810 | | | | | | 3,387 | | | | | | 7,120 | | | | | | 18,025 | | |
|
(in thousands of EUR)
|
| |
Buildings
|
| |
Technical
equipment and machines |
| |
Other
equipment, furniture and fixtures |
| |
Assets
under construction |
| |
Total
|
| |||||||||||||||
Acquisition costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2019
|
| | | | 5,888 | | | | | | 14,336 | | | | | | 5,247 | | | | | | 33,025 | | | | | | 58,497 | | |
Additions
|
| | | | 854 | | | | | | 2,152 | | | | | | 712 | | | | | | 7,435 | | | | | | 11,152 | | |
Disposals
|
| | | | (65) | | | | | | (319) | | | | | | (248) | | | | | | — | | | | | | (632) | | |
Reclassifications
|
| | | | 167 | | | | | | 883 | | | | | | 187 | | | | | | (1,237) | | | | | | — | | |
Currency translation
|
| | | | — | | | | | | — | | | | | | 3 | | | | | | 4 | | | | | | 6 | | |
As of December 31, 2019
|
| | | | 6,844 | | | | | | 17,051 | | | | | | 5,902 | | | | | | 39,226 | | | | | | 69,023 | | |
Cumulative depreciation and impairment charges | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2019
|
| | | | 1,708 | | | | | | 5,810 | | | | | | 3,388 | | | | | | 7,120 | | | | | | 18,026 | | |
Depreciation
|
| | | | 779 | | | | | | 1,637 | | | | | | 899 | | | | | | — | | | | | | 3,315 | | |
Disposals
|
| | | | (37) | | | | | | (190) | | | | | | (164) | | | | | | — | | | | | | (392) | | |
Currency translation
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
As of December 31, 2019
|
| | | | 2,449 | | | | | | 7,257 | | | | | | 4,123 | | | | | | 7,120 | | | | | | 20,949 | | |
Carrying amount | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2018
|
| | | | 4,061 | | | | | | 7,621 | | | | | | 2,011 | | | | | | 19,982 | | | | | | 33,675 | | |
As of December 31, 2018
|
| | | | 4,181 | | | | | | 8,526 | | | | | | 1,860 | | | | | | 25,904 | | | | | | 40,472 | | |
As of December 31, 2019
|
| | | | 4,395 | | | | | | 9,795 | | | | | | 1,779 | | | | | | 32,105 | | | | | | 48,075 | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Raw materials
|
| | | | 2,742 | | | | | | 6,177 | | |
Finished goods
|
| | | | — | | | | | | 14 | | |
Other
|
| | | | 209 | | | | | | 6 | | |
Total
|
| | | | 2,951 | | | | | | 6,197 | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Short-term investments
|
| | | | 39,024 | | | | | | 430 | | |
Other
|
| | | | 229 | | | | | | 1,028 | | |
Total | | | | | 39,253 | | | | | | 1,458 | | |
|
Series
|
| |
Shares
|
| |||
A
|
| | | | 3,114,021 | | |
B
|
| | | | 91,649,616 | | |
C
|
| | | | 1,929,628 | | |
Total
|
| | | | 96,693,265 | | |
| | |
2018
|
| |
2019
|
| ||||||
Outstanding at the beginning of the period
|
| | | | 7,972,425 | | | | | | 6,640,449 | | |
Granted during the period
|
| | | | — | | | | | | 665,389 | | |
Expired during the period
|
| | | | (1,331,976) | | | | | | — | | |
Outstanding at the end of the period
|
| | | | 6,640,449 | | | | | | 7,305,838 | | |
Thereof vested (and expensed)
|
| | | | 6,640,449 | | | | | | 7,305,838 | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Research and development expenses
|
| | | | 4,229 | | | | | | — | | |
General and administrative expenses
|
| | | | 21 | | | | | | (6,074) | | |
Total | | | | | 4,250 | | | | | | (6,074) | | |
|
Weighted average fair value
|
| | | | EUR3.80 | | |
|
Weighted average share price
|
| | | | EUR9.19 | | |
|
Exercise price (USD 6.21)
|
| | | | EUR5.64 | | |
|
Expected volatility (%)
|
| | | | 50.0% | | |
|
Expected life (years)
|
| | | | 1.16 | | |
|
Risk-free interest rate (%)
|
| | | | 1.77% | | |
|
Outstanding at the beginning of the period
|
| | | | — | | |
|
Granted during the period
|
| | | | 745,236 | | |
|
Outstanding at the end of the period
|
| | | | 745,236 | | |
|
Thereof vested
|
| | | | 175,397 | | |
|
Thereof expensed
|
| | | | 284,387 | | |
| | |
2019
|
| |||
| | |
EUR k
|
| |||
Research and development expenses
|
| | | | (258) | | |
Selling and distribution expenses
|
| | | | (743) | | |
General and administrative expenses
|
| | | | (79) | | |
Total | | | | | (1,080) | | |
|
Weighted average fair value
|
| | | | EUR3.87 | | |
|
Weighted average share price
|
| | | | EUR9.19 | | |
|
Exercise price (USD 8.27)
|
| | | | EUR7.50 | | |
|
Expected volatility (%)
|
| | | | 50.0% | | |
|
Expected life (years)
|
| | | | 4.77 | | |
|
Risk-free interest rate (%)
|
| | | | 1.71% | | |
|
Outstanding at the beginning of the period
|
| | | | — | | |
|
Granted during the period
|
| | | | 3,866,309 | | |
|
Outstanding at the end of the period
|
| | | | 3,866,309 | | |
|
Thereof vested
|
| | | | 2,819,120 | | |
|
Thereof expensed
|
| | | | 3,207,042 | | |
| | |
2019
|
| |||
| | |
EUR k
|
| |||
General and administrative expenses
|
| | | | (12,409) | | |
Total | | | | | (12,409) | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Trade payables
|
| | | | (9,029) | | | | | | (5,331) | | |
License fees payable
|
| | | | (501) | | | | | | (537) | | |
Miscellaneous liabilities
|
| | | | (1,383) | | | | | | (607) | | |
Total | | | | | (10,913) | | | | | | (6,475) | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Accrued bonuses
|
| | | | 1,903 | | | | | | 2,477 | | |
Accrued vacation
|
| | | | 682 | | | | | | 780 | | |
Outstanding invoices
|
| | | | 6,812 | | | | | | 3,478 | | |
Professional fees
|
| | | | 292 | | | | | | 578 | | |
Grants from government agencies and similar bodies
|
| | | | 1,186 | | | | | | 4,148 | | |
Other
|
| | | | 271 | | | | | | 554 | | |
Total | | | | | 11,146 | | | | | | 12,015 | | |
| | |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Loss before tax
|
| | | | (71,131) | | | | | | (100,125) | | |
Expected tax benefit (based on statutory tax rate of 29.13% in 2019 and 2018)
|
| | | | 20,744 | | | | | | 29,162 | | |
Adjustments in respect of current income tax of previous years
|
| | | | 42 | | | | | | — | | |
Effects from differences between Group and local tax rates
|
| | | | 10 | | | | | | 8 | | |
Effects resulting from non-recognition of tax loss carryforwards
|
| | | | (22,428) | | | | | | (22,836) | | |
Effects resulting from non-recognition of DTA/DTL
|
| | | | — | | | | | | — | | |
First-time-recognition of tax loss carryforwards
|
| | | | 430 | | | | | | — | | |
Non-deductible expenses for tax purposes
|
| | | | | | | | | | | | |
− Effects from non-deductible share-based-payments
|
| | | | 1,209 | | | | | | (5,698) | | |
− Effects from (additions/ deductions) for local trade taxes
|
| | | | (65) | | | | | | (191) | | |
− Other non-deductible expenses
|
| | | | (53) | | | | | | (78) | | |
Other effects
|
| | | | — | | | | | | (114) | | |
Effective tax benefit/ (expense)
|
| | | | (110) | | | | | | 252 | | |
Tax loss carryforwards
|
| |
2018
|
| |
2019
|
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Unused tax losses for corporate income tax
|
| | | | 330,753 | | | | | | 407,434 | | |
Unused tax losses for trade tax
|
| | | | 329,210 | | | | | | 405,123 | | |
2019
|
| |
less than
3 months EURk |
| |
3 to 12 months
EURk |
| |
1 to 5 years
EURk |
| |
> 5 years
EURk |
| |
Total
EURk |
| |||||||||||||||
Convertible loans
|
| | | | — | | | | | | — | | | | | | (83,940) | | | | | | — | | | | | | (83,940) | | |
Lease liabilities (Note 2)
|
| | | | (732) | | | | | | (1,985) | | | | | | (9,192) | | | | | | (5,086) | | | | | | (16,995) | | |
Other liabilities
|
| | | | — | | | | | | (12,015) | | | | | | (362) | | | | | | (167) | | | | | | (12,544) | | |
Trade and other payables
|
| | | | (5,938) | | | | | | (537) | | | | | | — | | | | | | — | | | | | | (6,475) | | |
Total | | | | | (6,670) | | | | | | (14,537) | | | | | | (93,494) | | | | | | (5,253) | | | | | | (119,954) | | |
|
2018
|
| |
less than
3 months EURk |
| |
3 to 12 months
EURk |
| |
1 to 5 years
EURk |
| |
> 5 years
EURk |
| |
Total EURk
|
| |||||||||||||||
Finance lease liabilities
|
| | | | (29) | | | | | | (48) | | | | | | — | | | | | | — | | | | | | (77) | | |
Other liabilities
|
| | | | — | | | | | | (11,146) | | | | | | (688) | | | | | | (175) | | | | | | (12,009) | | |
Trade and other payables
|
| | | | (10,378) | | | | | | (535) | | | | | | — | | | | | | — | | | | | | (10,913) | | |
Total | | | | | (10,407) | | | | | | (11,729) | | | | | | (688) | | | | | | (175) | | | | | | (22,999) | | |
2018
|
| |
less than
3 months EURk |
| |
3 to 12 months
EURk |
| |
1 to 5 years
EURk |
| |
> 5 years
EURk |
| |
Total EURk
|
| |||||||||||||||
Operating lease commitments
|
| | | | — | | | | | | (84) | | | | | | (91) | | | | | | — | | | | | | (175) | | |
Rental agreements
|
| | | | (683) | | | | | | (2,576) | | | | | | (21,160) | | | | | | (23,589) | | | | | | (48,008) | | |
Total | | | | | (683) | | | | | | (2,660) | | | | | | (21,251) | | | | | | (23,589) | | | | | | (48,183) | | |
| | |
2019
(in thousands) |
| |||
Cash and cash equivalents
|
| |
22,608 EUR
|
| |
25,398 USD
|
|
Trade and other receivables
|
| |
9,458 EUR
|
| |
10,585 USD
|
|
Other receivables
|
| |
105 EUR
|
| |
93 GBP
|
|
| | |
84 EUR
|
| |
92 CHF
|
|
| | |
81 EUR
|
| |
91 USD
|
|
Monetary assets in foreign currency
|
| |
32,336 EUR
|
| | | |
Trade and other payables
|
| |
505 EUR
|
| |
567 USD
|
|
| | |
219 EUR
|
| |
186 GBP
|
|
| | |
10 EUR
|
| |
11 CHF
|
|
Monetary liabilities in foreign currency
|
| |
734 EUR
|
| | | |
| | |
2018
(in thousands) |
| |||
Cash and cash equivalents
|
| |
16,941 EUR
|
| |
19,398 USD
|
|
Trade and other receivables
|
| |
2,059 EUR
|
| |
3,374 USD
|
|
Monetary assets in foreign currency
|
| |
19,000 EUR
|
| |
22,772 USD
|
|
Trade and other payables
|
| |
8,002 EUR
|
| |
9,162 USD
|
|
| | |
132 EUR
|
| |
118 GBP
|
|
| | |
46 EUR
|
| |
51 CHF
|
|
Monetary liabilities in Foreign Currency
|
| |
8,180 EUR
|
| | | |
| 2018 (1 EUR= 1.1450 USD) | | | 2019 (1 EUR = 1.1234 USD) | |
| EUR 10,544k from USD 13,090k | | | EUR 30,656k from USD 34,400k | |
in thousands of EUR
|
| |
January 1,
2019 |
| |
Cash
flows |
| |
Reclassification
|
| |
New
leases |
| |
Accrued
interest |
| |
Foreign
Exchange Movements |
| |
December 31,
2019 |
| |||||||||||||||||||||
Convertible loans
|
| | | | — | | | | | | 69,889 | | | | | | (7,604) | | | | | | — | | | | | | 2,733 | | | | | | — | | | | | | 65,018 | | |
Lease liabilities
|
| | | | 15,810 | | | | | | (1,910) | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 77 | | | | | | 14,130 | | |
Total liabilities from financing
activities |
| | | | 15,810 | | | | | | 67,979 | | | | | | (7,604) | | | | | | 153 | | | | | | 2,733 | | | | | | 77 | | | | | | 79,148 | | |
in thousands of EUR
|
| |
January 1,
2018 |
| |
Changes from
financing cash flows |
| |
December 31,
2018 |
| |||||||||
Lease liabilities
|
| | | | 188 | | | | | | (112) | | | | | | 77 | | |
Total liabilities from financing activities
|
| | | | 188 | | | | | | (112) | | | | | | 77 | | |
Remuneration of key management in 2019
|
| |
Management
Board |
| |
Supervisory
Board |
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Short-term benefits
|
| | | | 3,166 | | | | | | 521 | | |
Share-based payments
|
| | | | 18,483 | | | | | | — | | |
Total | | | | | 21,649 | | | | | | 521 | | |
Remuneration of key management in 2018
|
| |
Management
Board |
| |
Supervisory
Board |
| ||||||
| | |
EUR k
|
| |
EUR k
|
| ||||||
Short-term benefits
|
| | | | 2,195 | | | | | | 343 | | |
Total | | | | | 2,195 | | | | | | 343 | | |