Lytix Q2 2023: ATLAS-IT-05 Fully Recruited

Research Update

2023-09-01

07:10

Since our initiating coverage, Verrica presented promising results in BCC. Lytix has recruited the first planned 20 patients in its phase II study in melanoma, while an additional 20 may be added after an interim analysis. Furthermore, a new investigator sponsored trial, ATLAS-IT-06, in neoadjuvant melanoma is planned to start in H1 2024.

RR

Richard Ramanius

Contents

Investment thesis

Quality Rating

Outlook

Financial results

Valuation

Financials

Rating definitions

The team

Download article

Verrica, basal cell carcinoma

The phase two trial of LTX-315 in BCC sponsored by Verrica consists of two parts. In part one, four out of six patients who received the highest dose had complete tumour clearance, one a 95% reduction and one a 30% reduction. Part two is now recruiting. Based on the positive results, Verrica has decided to accelerate the trial. According to ClinicalTrials, 80 patients will be recruited across parts one and two, with results expected by H1 2024.

LTX-315, melanoma

All twenty patients in the ATLAS-IT-05 study have now been recruited across ten sites in the US, Norway, France and Spain. A decision on whether to include an additional 20 patients to arrive at a total of 40 will be based on an interim readout this year. A positive new development is the planning of a new investigator-sponsored trial (ATLAS-IT-06) in neoadjuvant melanoma with 27 patients, scheduled for H1 2024. Neoadjuvant treatment is used before resection. This is a similar setting to that of Verrica’s BCC trial, though more serious since melanoma often metastasises. The expenses for Lytix will be small, consisting among other things of clinical material (LTX-315).

Base case unchanged at NOK14

Lytix' projects are developing according to plan, with the addition of ATLAS-IT-06 being a positive surprise. The interim readout of ATLAS-IT-05 will be the next major catalyst. We recently initiated coverage with a base case of NOK14, which we restate after the Q2 report.

Key financials

NOKm2020202120222023e2024e
Revenues6.725.817.30.008.8
Revenue Growthnm.287%-33.1%-100%nm.
EBITDA-42.4-48.0-65.7-92.3-84.5
EBIT-42.4-48.0-65.7-92.3-84.5
EBIT Margin-635%-186%-380%nm.-961%
Net Income-42.1-48.0-56.0-92.3-84.5
EV/Revenue--9.6nm.42.1
EV/EBIT---2.5-2.5-4.4

Investment thesis

Case

First-in-class candidates with partnering potential

Lytix is developing unique first-in-class oncolytic molecules with little competition in its class. The molecules are designed to be injected directly into the tumour. An ongoing phase II of LTX-315 trial with melanoma patients who progressed after treatment with checkpoint inhibitors has recruited 20 patients. They are treated with LTX-315 and the checkpoint inhibitor pembrolizumab to investigate if the addition of LTX-315 can reverse resistance. Lytix believes resistance is due to a lack of T-cells inside the tumour and that treatment with LTX-315 should increase the infiltration of T-cells. An expansion cohort of around 20 additional patients will be recruited upon positive results. The company’s second candidate, LTX-401, is being prepared for a phase I trial, but additional funding is needed to finance it. The cash position of NOK100m will fund the ongoing phase II study with 20 patients and will last into 2024. The company has a class-leading international scientific advisory board including Nobel Laureate (2018) Jim Allison, which has helped Lytix design the phase II trial and provided clinical sites (MD Anderson), validating the case.

Evidence

Abscopal effects

The main candidate LTX-315 has demonstrated abscopal effects – meaning that distant non-treated tumours are reduced in size in addition to the ones injected – in a phase I/II trial with 65 patients, amounting to proof-of-principle. It also demonstrated a favourable safety profile, including with anti-PD1. Lytix has outlicensed LTX-315 to Verrica for dermatological cancer (skin cancer) (except metastatic melanoma and metastatic Merkel cell carcinoma) in a deal worth up to USD114m plus royalties, which provides external validation. In Verrica's phase II study of basal cell carcinoma at the highest dose, full tumour clerance was reported in four patients, 95% in the fifth and 30% in the sixth, which is a strong result.

Challenge

Generating phase II data in ATLAS-IT-05

A material number of patients in ATLAS-IT-05 will need to demonstrate convincing tumour shrinkage. As a historical reference, Pembrolizumab’s objective response rate was 33% in its pivotal trial (in the first line), while ipilimumab’s was 12%. The best competing projects in refractory melanoma have response rates of around 35% (including injected lesions). However, Lytix will measure response rates in non-injected lesions; therefore, a response rate above 20% would be competitive (or a response rate of around 30% including injected lesions). Stable disease figures and duration of response will also be important.

Challenge

Delays

Lytix has had challenges recruiting enough patients to fill the trial, in part because of the COVID-19 pandemic, but since new sites have been opened in Europe and the US, this should be less of an issue now. Although the phase II trial is financed, overhead costs are not financed indefinitely. Further delays could mean that more money has to be raised before important results or partnering.

Valuation

Sum of LTX-315, Verrica deal and LTX-401

We value LTX-315 in the main indication of metastatic melanoma and in three sub-indications. We include a licensing agreement worth USD500m (USD40m upfront and 13.5% in royalties). For LTX-401, we include a licensing agreement worth USD300m (USD9m upfront and 12% in royalties). We value the deal with Verrica separately. Assuming some dilution due to NOK80m being raised in 2024, our base case is NOK14.

Quality Rating

People: 3

Lytix has a management team that has been working together for a long time and a long experience of its technology platform. Inside ownership from management is limited, however. The shareholder structure provides solidity to operations, as two major shareholder are represented on the board (33%) and there is a sizeable group of long-term oriented owners.

Business: 3

Pharmaceuticals is a high-margin industry in which there is clear product protection for companies' projects through patents. It is generally a non-cyclical industry. For research companies like Lytix, the situation is different, with risks associated not just with clinical development but also with the (cyclical) stock market, where capital requirements are large and often handled via new issues. 

Financials: 0

As of Q2 2023, Lytix had a cash position of NOK100m, which will finance the phase IIa study of LTX-315 and other operations well into 2024. Being a research company, it will likely take some time before becoming cash flow neutral.

Outlook

ATLAS-IT-05 has now recruited 20 patients and results from all patients should be available soon. Most patients have received two to three lines of prior treatment, including several with two different checkpoint therapies, so the expected response rate from treatment with pembrolizumab alone would be low (see our discussion of this and comparison benchmarks in the initiation coverage).

The first data to be available is typically objective response rates. Two scans are necessary to confirm a response, with at least four weeks between them. In this case, the first scan after trial initiation will be after six weeks, then every nine weeks, so there is potential to measure a first confirmed response from all patients within the year. However, often a longer period of treatment is necessary to achieve a response, with the tumours shrinking until the 30% threshold is achieved. Median progression-free survival figures in second-line melanoma are usually short (2.7 months for ipilimumab alone in SWOG S1616), which might also be available this year, though the later the better. An interim readout from a smaller number of patients will be presented at ESMO in October. A decision on whether to include an additional 20 patients to arrive at a total of 40 will be based on an interim readout from slightly more than 10 patients. We believe this expansion will be necessary to draw firmer conclusions about efficacy.

The new trial in adjuvant melanoma will be called ATLAS-IT-06. It will be conducted in Norway at Oslo University Hospital, Radiumhospitalet. As it is a sponsor investigated trial, the costs for Lytix are low. The setting is similar to that of Verrica's study in basal cell carcinoma, as the object is to shrink the tumour size before surgery. It is not yet metastatic. However, often there are undetected micrometastases, leading to recurrence for many patients even though the main tumour was removed. A potential effect of LT-315 in this setting is the removal of residual cancer cells, such as micrometastates, which could prolong the life of the patients (recurrence-free survival is a typical endpoint here). Checkpoint inhibitors are used in this setting for this reason. In ATLAS-IT-06, LTX-315 will be combined with pembrolizumab (which Lytix will not have to pay for as it is an investigator sponsored trial).

LTX-401 is ready for a phase I study, but the application is on hold as the company’s cash position does not admit two simultaneous studies. Rather, Lytix focuses on LTX-315 and will continue with LTX-401 when the financial situation admits it. As financing is challenging for biotech companies right now, this is clearly the correct prioritisation.  

There has been a recent decline in the interest in oncolytic viruses among larger pharmaceutical companies, due to a history of failures. One would therefore be interested to know what the sentiment is concerning oncolytic molecules. In the conference call, the management of Lytix stated that they do not experience this lack of interest in their programs. Although Lytix’ molecules are also called oncolytic, they are in fact a different class of drugs. They are small molecules or peptides, while viruses are living organisms cultured in cells and dependent on replication in cancer tissue as their mode of action. This means their mode of action and production are quite distinct from oncolytic molecules. The administration of oncolytic molecules is also much less problematic, as there can be immune reactions against viruses but not oncolytic molecules. We agree with Lytix that their candidates represent a distinct class of drugs. However, it is important that potential partners also appreciate this.

Financial results

Total operating expenses were NOK-34m in Q2, a sequential increase from Q1 (NOK-25m). This is the highest quarterly expense since 2021 as all sites are now open and a large number of new patients have been recruited. If the expansion cohort with 20 new patients is recruited, costs will likely remain high; otherwise, they should drop off as patients progress or die. The cash burn in the quarter was NOK-26m with positive working capital effects of NOK4m resulting in a cash position of NOK100m (NOK126m) that will last well into 2024.

Chart 2

Valuation

The interest from investigators demonstrates that LTX-315 has potential in more settings than just advanced melanoma. We have included sarcoma, head & neck cancer and triple negative breast cancer in our valuation of LTX-315 to capture this potential. We therefore do not include adjuvant melanoma as an indication yet, since we believe this would overstate the potential and valuation of LTX-315. As new data is generated, we will reconsider this.

AssetIndicationLoARoyaltiesPeak SalesEst. launchDeal SizerNPV
(USDm)(USDm)(NOKm)
LTX-315Melanoma13%14%7612029500395
Subindication 1Sarcoma8%14%437203245
Subindication 2Head & Neck8%14%623203264
Subindication 3TNBC8%14%535203255
VerricaBCC20%12%3702027114243
LTX-401HCC4%12%7762034300136
Project value (NOKm)938
Net cash100
Shared costs incl. tax (NOKm)-329
Fair value (NOKm)709
Shares outstanding (2022)40
Value per share (NOK)18
Fully diluted14
Source: Redeye Research

Financials

Income statement
NOKm2020202120222023e2024e
Revenues6.725.817.30.008.8
Cost of Revenue0.000.000.00-7.00.00
Operating Expenses49.173.882.999.393.3
EBITDA-42.4-48.0-65.7-92.3-84.5
Depreciation0.000.000.000.000.00
Amortizations0.000.000.000.000.00
EBIT-42.4-48.0-65.7-92.3-84.5
Shares in Associates0.000.000.000.000.00
Interest Expenses0.330.420.000.000.00
Net Financial Items0.28-0.039.70.000.00
EBT-42.1-48.0-56.0-92.3-84.5
Income Tax Expenses0.000.000.000.000.00
Net Income-42.1-48.0-56.0-92.3-84.5
Balance sheet
Assets
Non-current assets
NOKm2020202120222023e2024e
Property, Plant and Equipment (Net)0.000.000.120.130.13
Goodwill0.000.000.000.000.00
Intangible Assets0.000.000.000.000.00
Right-of-Use Assets0.000.000.000.000.00
Other Non-Current Assets0.000.000.000.000.00
Total Non-Current Assets0.000.000.120.130.13
Current assets
NOKm2020202120222023e2024e
Inventories0.000.000.000.006.0
Accounts Receivable4.25.76.710.11.4
Other Current Assets0.000.000.000.000.70
Cash Equivalents28.5197.3145.249.632.7
Total Current Assets32.6203.0151.959.740.9
Total Assets32.6203.0152.059.941.0
Equity and Liabilities
Equity
NOKm2020202120222023e2024e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity19.9189.6135.142.830.3
Non-current liabilities
NOKm2020202120222023e2024e
Long Term Debt0.000.000.000.000.00
Long Term Lease Liabilities0.000.000.000.000.00
Other Non-Current Lease Liabilities0.000.000.000.000.00
Total Non-Current Liabilities0.000.000.000.000.00
Current liabilities
NOKm2020202120222023e2024e
Short Term Debt0.000.000.000.000.00
Short Term Lease Liabilities0.000.000.000.007.0
Accounts Payable3.31.57.07.12.9
Other Current Liabilities9.411.99.910.00.88
Total Current Liabilities12.713.316.917.110.8
Total Liabilities and Equity32.6203.0152.059.941.0
Cash flow
NOKm2020202120222023e2024e
Operating Cash Flow-24.3-44.9-52.1-95.5-88.9
Investing Cash Flow0.000.00-0.150.000.00
Financing Cash Flow40.0213.70.130.0072.0

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Investment thesis

Quality Rating

Outlook

Financial results

Valuation

Financials

Rating definitions

The team

Download article