Annexin Q4: Important year ahead

Research Update

2023-02-08

12:10

Redeye comments on Annexin’s Q4 report, which came in as expected, and largely reiterate our view of the company.

FT

Fredrik Thor

Ongoing Phase II Trial in RVO

In April 2022, it was announced that the company received approval to initiate its phase IIa trial (n=20) with ANXV in RVO (“Retinal Vein Occlusion”). We learned later in 2022 that initial recruitment had been slow, partly due to external factors. Annexin later recruited further clinics, and the company announced first-patient-in during November. In yesterday’s report, the company reiterated its goal to present efficacy data by Q2 2023, while initial safety data is expected to be presented during Q1.

New focus on oncology

In December, Annexin carried out a directed issue of SEK 7 million at SEK 0.95 per share (6% discount) to the five largest shareholders in the company, including Mikael Lönn and Arne Andersson, to finance operations within the field of cancer. Our impression is that the funds will mainly be used to expand the organization and to prepare for a future study within the area, potentially through a partnership. In January, Annexin recruited Dr Alain Thibault, an experience medical oncologist, as Therapeutic Area Head Oncology.  The initial goal is to set up a scientific advisory board and establish expertise, and initiate partnering discussions.
 
We think that the potential of ANXV in cancer is compelling. Annexin has previously in 2022 in-licensed patent rights from Stanford University for the use of Annexin A5 in cancer, specifically relating to increasing the immune response to a tumor by administering Annexin A5 protein, including using Annexin A5 as an immunomodulating anti-cancer agent acting via blocking phosphatidylserine (PS) on cancer cells. External (and independent) researchers have looked into the concept of using Annexin A5 as a checkpoint inhibitor with early positive prospects, a market currently worth double-digit billion dollars. This includes over 10 publications looking at both Annexin A5 as a monotherapy and combination therapy in tumor models.  Annexin will also explore the potential of ANXV as a drug conjugate, ie to deliver a chemotherapy agent specifically to the tumor. Overall, Annexin’s aim is to develop a platform within cancer, although we expect the company to have a targeted focus initially. We are encouraged by the potential in cancer and appreciate Annexin’s step-wise approach to the indication. At this stage, we will likely await further information from regulatory interactions and how the company will fund it before we include it in our valuation. The company hopes to conduct a phase II/proof-of-concept study directly, relying on pre-clinical data and the extensive phase I safety data. We will likely return with a more extensive review of the potential in H1.

Financing History

Annexin has a history of efficient capital injections, including smaller directed issues/loans from major shareholders before major events (so that the company can raise sufficient cash when it needs to). We think that this has contributed to a more stable share price and valuation. In our base case, we still assume that Annexin will raise some SEK 40 million during Q2/Q3 2023 - but a possible alternative is a smaller injection of roughly SEK 20 million during early 2023 followed by a more significant issue in H2

SEKm202120222023e
Revenues0.000.000.00
EBIT-51.2-40.7-43.8
Net Income-52.2-41.7-44.1

Case

Optionality in a protein

We continue to see a significant upside (80% percent) in Annexin as we argue that the share price in Annexin has failed to account for the substantial and strong pipeline progress in the lead indication RVO with drug candidate ANXV. We are also encouraged by the company’s increased ambitions in additional indications – most notably cancer. We expect 2023 to be a busy year, including trial data from the phase II study in RVO in H1, which could de-risk the asset further. We also expect further progress in the oncology expansion.

Evidence

Broad therapeutic potential and increased interest in the field

ANXV is a biologics candidate based on recombinant human Annexin A5. This is a highly conserved, endogenous protein present in all human cells but abundant in endothelial cells and thrombocytes. An investment in Annexin Pharmaceuticals is a bet on ANXVs potentially wide use as therapy; for example in vascular, cardiovascular, oncology, viral, and hematology. We see an increased body of literature highlighting its potential role as a therapeutic. Only in recent years we acknowledge external papers in different therapy areas, including oncology, where Annexin A5 has been suggested as an immune checkpoint inhibitor. Annexin's lead indication at this stage is retinal vein occlusion (RVO), a vascular disorder of the retina and a common cause of vision loss - a huge market (USD 20 billion), where no treatment today can address the disease’s underlying cause, which ANXV aims to do.

Supportive Analysis

In the apoptosis process, Annexin A5 has demonstrated unique characteristics: • Immediate ability to repair cell rupture • Anti-thrombotic and acts as a protective shield • Long-term acts anti-inflammatory Annexin A5 has been widely used in the clinic as a diagnostic biomarker. Thanks to its strong affinity for PS (“phosphatidylserine”), researchers have better understand apoptosis at a molecular level when Annexin A5 has been attached to a radionuclide or a fluorescent dye. In the last 10-15 years, we also acknowledge an increasing appreciation for Annexin A5’s therapeutic properties. In this context, the co-founders of Annexin Pharmaceuticals have had an incremental role, and it’s their research that Annexin Pharmaceuticals stem from. The company develops ANXV to assess its therapeutic properties, with the hypothesis to supplement ANXV in subacute stages by acting as a missile to its disease target. By September 2021, Annexin reported its anticipated phase I results. The successful study assessed safety and tolerability through intravenous administration and single- and multiple ascending doses (SAD/MAD). This important milestone was in our view overlooked by the market and opens up for phase II studies in other indications.

Challenge

Strategy decisions on indications

Considering the broad potential with ANXV, the other side of the coin is that there is no clear path (and possibly many of them) to success. It will require both skillfulness and timing to bring this asset to market, including balancing the financial constraints with taking advantage of the potential in multiple indications.

Challenge

Additional funding required

We estimate that Annexin needs additional funding to take lead project ANXV in RVO beyond the ongoing phase IIa trial, although the amount also depends on whether Annexin will outlicense ANXV or continue further with the in-house development. Annexin likely has funding through H1 2023, but we assume the company will potentially raise cash earlier in 2023. Annexin has a history of efficient capital injections, including smaller directed issues/loans from major shareholders before major events (so that the company can raise sufficient cash when it needs to). We think that this has contributed to a more stable share price and valuation.

Valuation

SOTP Suggests Upside

Our Base Case for Annexin is SEK 2 per share. We value Annexin using a risk-adjusted sum-of-the-parts (SOTP) analysis. At current levels, we argue that the market severely underestimates recent data that de-risk ANXV as a drug, including in lead indication RVO (“Retinal Vein Occlusion”). We think that the gap between our base case and today’s levels will be closed once we get further information on financing and receive top-line data from the ongoing phase II trial.

Share price development

We conclude that Annexin's share price has outperformed the market lately, but we note that liquidity remains low and that Annexin has appreciated from low levels.

Valuation

We reiterate our valuation, although we make some marginal adjustments and lower our WACC to 14.5% (15.5%) due to a change in our Redeye rating. We also push the timeline of ANXV in RVO somewhat, as we expect the "next step", i.e., after the ongoing phase II trial, to initiate in 2024 at the earliest. We still assume a capital injection of SEK 40 million during H1 2023 in our base case.

Income statement
SEKm202120222023e
Revenues0.000.000.00
Cost of Revenue-2.30.000.00
Operating Expenses53.540.743.8
EBITDA-51.2-40.7-43.8
Depreciation0.000.000.00
Amortizations0.000.000.00
EBIT-51.2-40.7-43.8
Shares in Associates0.000.000.00
Interest Expenses1.91.91.5
Net Financial Items-0.94-0.94-0.30
EBT-52.2-41.7-44.1
Income Tax Expenses0.000.000.00
Net Income-52.2-41.7-44.1
Balance sheet
Assets
Non-current assets
SEKm202120222023e
Property, Plant and Equipment (Net)1.41.31.3
Goodwill0.000.000.00
Intangible Assets0.580.470.47
Right-of-Use Assets0.000.000.00
Other Non-Current Assets0.151.31.3
Total Non-Current Assets2.13.03.0
Current assets
SEKm202120222023e
Inventories0.000.000.00
Accounts Receivable1.00.570.57
Other Current Assets0.221.91.9
Cash Equivalents49.531.120.7
Total Current Assets50.733.623.1
Total Assets52.836.626.1
Equity and Liabilities
Equity
SEKm202120222023e
Non Controlling Interest0.000.000.00
Shareholder's Equity46.730.222.1
Non-current liabilities
SEKm202120222023e
Long Term Debt0.000.000.00
Long Term Lease Liabilities0.000.000.00
Other Long Term Liabilities0.000.000.00
Total Non-Current Liabilities0.000.000.00
Current liabilities
SEKm202120222023e
Short Term Debt0.000.770.77
Short Term Lease Liabilities0.000.000.00
Accounts Payable3.53.33.3
Other Current Liabilities2.62.40.00
Total Current Liabilities6.16.54.1
Total Liabilities and Equity52.836.726.2

People: 3

Business: 3

Financials: 0

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.