InDex Pharma Q4 2023: Trading below cash, but for how long…?
Research Update
2024-02-22
07:55
Redeye update its view on InDex following the year-end report and with the current circumstances we see an interesting opportunity in the share.
FE
Filip Einarsson
InDex Pharmaceuticals reported a negative EBIT of SEK107.9m, which is a higher figure compared to previous quarters. However, considering the company's earlier guidance related to the cash position and closure of CONCLUDE this comes as no surprise. As communicated previously, the cash position at the end of Q4 was SEK294.3m, and the company reaffirms its expected cash position at the end of Q1 2024 to be in the range of SEK180-190m.
The company has gathered data from the first induction study of CONCLUDE to investigate its lack of efficacy which led to the DMC advising discontinuation of the CONCLUDE program. The company will report the findings related to the in-house analysis of the data by the end of February. After that, the company is considering various strategic options including liquidation, reverse merger, and public bids.
The year-end report renders no changes to our fair value range of InDex Pharmaceuticals as our valuation approach is tied to the estimated cash position, after which the data has been analyzed in-house.
SEKm | 2019 | 2020 | 2021 | 2022 | 2023 |
Revenues | 0.00 | 0.38 | 12.7 | 47.9 | 97.5 |
EBIT | -87.9 | -57.5 | -102.9 | -103.2 | -107.4 |
EBIT Margin | nm. | nm. | nm. | nm. | nm. |
Net Income | -87.9 | -57.6 | -103.0 | -100.3 | -95.3 |
InDex Pharmaceuticals reported EBIT of negative SEK107.9m, as anticipated, marking an increase compared to previous quarters on account of costs related to the closing down of induction study 1 of the CONCLUDE program. Additionally, SEK22.2m in other operating expenses in the quarter derived from foreign exchange losses related to cash and cash equivalents in foreign currency.
As previously communicated, the company reported a cash position of SEK294.3m at the end of Q4 and reiterated an expected cash position of SEK180-190m by the end of Q1. This figure encompasses all CONCLUDE-related costs, including those anticipated beyond March 31. Following this date, the burn rate is projected to decrease significantly to SEK0.6-0.8m per month. The report specifies that only essential team members needed to finalize and report the study in compliance with regulatory requirements will remain with InDex during H1 2024 until a path forward is determined.
The company has gathered data from the study with the aim of analyzing it to gain a deeper understanding of the lack of efficacy and to assess if there are any significant differences among subgroups. The company plans to communicate the results of this analysis by the end of February. We believe it is very unlikely that the company will propose any way forward with cobitolimod. However, the company is still in the process of evaluating various potential paths forward, such as liquidation, reverse merger, and public bids, as we have previously discussed. Furthermore, it emphasizes its intention to identify an option that would provide greater value to its shareholders than simply liquidating the company.
In any of the abovementioned scenarios, the end of Q1 cash position, which amounts to ~SEK0.34-0.36 per share (InDex currently trades at SEK0.24 per share), provides an exciting play on future events in our view.
The content of the year-end report did not deviate from what we had expected and thus result in no adjustments to our valuation of InDex Pharmaceuticals. Our base case, which we would consider a relatively conservative approach given the current circumstances, remains at SEK0.27. The bull case amounts to SEK0.36, and the bear case comes in at SEK0.21. Consequently, we view the current circumstances as offering a favorable risk/reward ratio, as the share price trades substantially below the expected cash position, with the added potential for a transaction providing further optionality.
Scenario overview (SEKm) | Base case | Bull case | Bear case |
2023-12-31 cash position | 294 | 294 | 294 |
Distributable funds | 180 | 190 | 160 |
Probability adjustment | 80% | 100% | 70% |
Value | 144 | 190 | 112 |
Value per share | 0.27 | 0.36 | 0.21 |
Premium/Discount to current share price | 12% | 47% | -13% |
Case
A special situation presents an opportunity
Evidence
Cash position exceeds the market capitalization
Challenge
Uncertain future
Challenge
Cash burn
Valuation
Binary prospects, but asymmetric upside if data is good
People: 3
Business: 3
Financials: 0
Disclosures and disclaimers