Cantargia Q1 2024: Notable Cost Reductions
Research Update
2024-05-22
07:00
Redeye comments on Cantargia's Q1 report. The main thing that stands out is the great Q/Q cost reduction. There has also been developments in inflammatory diseases relevant for CAN10.
RR
Richard Ramanius
Contents
Investment thesis
Quality Rating
Discussion
Hidradenitis suppurativa (HS)
Financial Results
Valuation
Financials
Rating definitions
The team
Download article
External events in the first half of 2024 have highlighted the potential of CAN10 in hidradenitis suppurativa. CAN10, under development in autoimmune diseases, is shaping up to become a candidate with a market opportunity on par with nadunolimab. Oncology has become a somewhat less hot space in recent years, even if it is still by far the largest pharma market. Immunology has become more fashionable since Humira lost its patents and as rates of autoimmune diseases continue to rise. We therefore believe CAN10 can be developed as an attractive partnering asset. With phase I data at the end of the year, the path will be open for efficacy studies. The main track has been systemic sclerosis. However, hidradenitis suppurativa (HS) or psoriasis could also be interesting indications with blockbuster potential. Trials would be relatively quick compared to nadunolimab’s, as common endpoints are results after 12 or 16 weeks.
As previously communicated, costs decreased in Q1, to around SEK-40m. With a cash position of circa SEK140m, the company is funded for about another year, excluding the planned phase IIb study in pancreatic cancer, past the important H2 readouts in breast cancer (TRIFOUR) and CAN10's phase I study in H2 2024. Discussions are ongoing about funding of the phase IIb study in pancreatic cancer, which cannot begin before this is settled.
We have removed some cancer indications from the sum-of-the-parts, which has a slightly negative effect on the base case, while the increase in share price since our last update has a positive effect on the assumed funding dilution. These changes counterbalance leading to a restatement of our base case of SEK15.
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Revenues | 0.00 | 0.00 | 0.00 | 577.5 | 0.00 |
Revenue Growth | nm. | nm. | nm. | nm. | -100% |
EBITDA | -381.6 | -290.0 | -231.1 | 328.0 | -155.4 |
EBIT | -381.6 | -290.0 | -231.1 | 328.0 | -155.4 |
EBIT Margin | nm. | nm. | nm. | 56.8% | nm. |
Net Income | -371.8 | -280.0 | -226.4 | 328.0 | -155.4 |
EV/Sales | nm. | nm. | nm. | 1.2 | nm. |
EV/EBIT | -0.2 | -2.0 | -4.4 | 2.1 | -5.5 |
Case
Two studies, a phase II in breast cancer with nadunolimab and phase I with CAN10 will drive the share short-term
Evidence
Results in phase IIa CANFOUR in pancreatic and lung cancer are superior to historical controls
Challenge
Negative placebo controlled clinical outcomes are a risk
Challenge
Dilution risk
Valuation
Low valuation despite convincing results
People: 3
Cantargia is led by an experienced and focused team. CEO Göran Forsberg has been involved in licensing agreements, providing critically important experience that will benefit Cantargia’s future partner negotiations. We believe the board is solidly composed and includes members with different and complementary experience.
Business: 3
Pharmaceuticals is a high-margin industry in which there is clear product protection via patents for companies' projects. It is generally a non-cyclical industry. For research companies like Cantargia 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
The liquidity position of circa SEK140m should fund Cantargia through the readout of the phase II breast cancer study (TRIFOUR) in H2 2024 and the phase I trial of CAN10, not taking the phase IIb study in pancreatic cancer (PANFOUR) into account. We do not expect any income before a potential licensing deal, which could be possible in 2025 assuming strong TRIFOUR topline data and strong PANFOUR interim data.
The Q1 report was somewhat uneventful. The cost reduction is important, as it can allow the company to fund operations past the readout in TRIFOUR in H2 2024, the first controlled trial of nadunolimab, with potential of demonstrating better response rates and survival over the control group. This can be a huge value inflection point, as analysts, investors and pharma companies typically value biotech companies with a clear efficacy advantage over placebo higher than companies at an earlier stage, as such data de-risks a project and is easily understandable. The phase IIb results in pancreatic cancer would be an even greater catalyst, but the funding is not yet in place, so there will be some delay to the start (which was planned for mid-2024).
CAN10 approaches a safety phase I readout in 2024. The single ascending and multiple ascending dose parts is recruiting 64 healthy volunteers treated with the IV version. The treatment of the 16 psoriasis patients will begin in Q3 2024 with safety data available within the year from the subcutaneous formulation, which is very useful for further development in autoimmune diseases. Biomarker data will also be communicated, potentially in 2024. We believe there is an opportunity in HS, a disease that has figured in Cantargia's news flow recently and which looks like it could be the next major autoimmune indication.
We believe it could make sense to position CAN10 for HS. There is limited competition as of now.There are only two approved drugs, the main one being Humira, versus 12 for psoriasis, which has a similar prevalence. There is probably space for many more drugs. The disease is likely severely underdiagnosed with an estimated 2% global prevalence, with 2 million treated patients in the US. MoonLake (which develops sonelokimab) sees a USD10bn+ market opportunity by 2035.
Several recent developments have occurred in this indication. MoonLake’s sonelokimab and Incyte’s povorcitininb have shown superiority over placebo in phase II studies in 2023-2024, while bimekizumab is on the path towards an FDA approval in 2024 after positive phase III data in 2023. These are IL-17 or JAK1 inhibitors. There has also been recent news in the IL-1 space.
Abbvie’s lutikizumab reported promising results compared to placebo in a phase IIb trial in early 2024. Lutikizumab is a dual variable domain antibody that neutralises both IL-1α and IL-1β . In March, Avalo Therapeutics acquired AVTX-009 for USD15m in stock, USD7.5m in cash, and milestones of up to USD22.5m. The candidate, which neutralises IL-1β, is phase II ready, with topline results from a planned phase II trial in HS expected by 2026. CAN10 (which blocks IL-1, IL-33 and IL-36) should most likely give at least as good results as these in HS, and could consequently be worth more in a deal, assuming the ongoing phase I study concludes successfully.
HS is clearly an up-and-coming indication in which several companies are positioning themselves. It would likely be an attractive space for CAN10, even if it comes some years late to the scene. CAN10 also has potential in psoriasis, systemic sclerosis, atherosclerosis, myocarditis, and many more diseases, too many for Cantargia to develop on its own. This leads us to believe that a licensing deal would have to reflect this potential with large milestones.
Cantargia had no income except financial income of SEK5m. Costs were much lower than the previous quarter at SEK-42m (SEK-71m in Q4), as previously communicated by management. This is due to the closing of previously open studies with nadunuolimab, leaving mainly TRIFOUR and CAN10's phase I as cost drivers. The operating cash flower was somewhat lower at SEK-55m due to a negative effect from changes in working capital. The liquidity position is SEK143m (SEK195m). The report mentions good prospects of securing financing through e.g. a licensing deal or a share issue.
Cantargia: Operating costs
We have removed two indications/programmes from the valuation – CAPAFOUR (FOLFIRINOX in PDAC) and CESTAFOUR (chemotherapy in various indications). Cantargia will prioritise pancreatic cancer, so the further development of these programmes is unlikely in the medium term. They might still provide valuable readouts this year, but we believe it will make sense to let these readouts reflect on the likelihood of approval or peak sales in the main indications (pancreas, lung and breast) rather than maintaining these small indications with an uncertain future. However, we do not change the total assumed deal value (USD1000m). We have also made some changes to cost forecasts, including lower taxes due to lower peak sales, with a positive result on the base case. Our bull case is SEK27 while our bear case is SEK6.
Cantargia sum-of-the-parts valuation | ||||||||||
Programme | Clinical Trial | Combination | Indication | LOA | Phase | Royalty | Peak sales | Launch | NPV | NPV |
(USDm) | / share | |||||||||
CAN04/ | Phase IIb trial | Gemcitabin/nab-paclitaxel | Pancreas | 36% | II | 17% | 1600 | 2029 | 13 | |
nadunolimab | CIRIFOUR | PD-1 inhibitors | NSCLC | 18% | II | 17% | 1200 | 2029 | 5 | |
TRIFOUR | Carboplatin/gemcitabin | TNBC | 16% | I | 17% | 500 | 2028 | 2 | ||
AML | VEN–AZA | Leukemia (AML) | 7% | I | 17% | 700 | 2029 | 1 | ||
3795 | 21 | |||||||||
CAN10 | Monotherapy | Systemic sclerosis | 11% | I | 700 | 2030 | 642 | 3 | ||
Overhead (incl. taxes) (SEKm) | -1017 | -6 | ||||||||
EV (SEKm) | 3421 | |||||||||
Net cash (SEKm) | 143 | 1 | ||||||||
Total value (SEKm) | 3563 | 19 | ||||||||
Equity issue (SEKm), net | 175 | |||||||||
Fully diluted (SEK) | 15 | |||||||||
Source: Redeye Research, SEK/USD=10.5 | ||||||||||
CS = cisplatin+gemcitabine |
Income statement | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Revenues | 0.00 | 0.00 | 577.5 | 0.00 |
Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 290.0 | 231.1 | 249.5 | 155.4 |
EBITDA | -290.0 | -231.1 | 328.0 | -155.4 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.00 |
Amortizations | 0.00 | 0.00 | 0.00 | 0.00 |
EBIT | -290.0 | -231.1 | 328.0 | -155.4 |
Shares in Associates | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Expenses | 6.4 | 0.31 | 0.00 | 0.00 |
Net Financial Items | 10.0 | 4.7 | 0.00 | 0.00 |
EBT | -280.0 | -226.4 | 328.0 | -155.4 |
Income Tax Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Net Income | -280.0 | -226.4 | 328.0 | -155.4 |
Balance sheet | ||||
Assets | ||||
Non-current assets | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Property, Plant and Equipment (Net) | 4.8 | 4.8 | 4.8 | 4.8 |
Goodwill | 0.01 | 0.04 | 0.04 | 0.04 |
Intangible Assets | 4.7 | 4.7 | 4.7 | 4.7 |
Right-of-Use Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Other Non-Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 9.5 | 9.5 | 9.5 | 9.5 |
Current assets | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Inventories | 0.00 | 0.00 | 0.00 | 0.00 |
Accounts Receivable | 2.2 | 0.00 | 46.2 | 0.00 |
Other Current Assets | 17.3 | 0.00 | 11.6 | 0.00 |
Cash Equivalents | 194.7 | 143.3 | 494.4 | 315.9 |
Total Current Assets | 214.2 | 143.3 | 552.1 | 315.9 |
Total Assets | 223.7 | 152.9 | 561.7 | 325.5 |
Equity and Liabilities | ||||
Equity | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Non Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Equity | 168.7 | 117.3 | 445.3 | 289.9 |
Non-current liabilities | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Lease Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
Other Non-Current Lease Liabilities | 0.12 | 1.7 | 1.7 | 1.7 |
Total Non-Current Liabilities | 0.12 | 1.7 | 1.7 | 1.7 |
Current liabilities | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
Short Term Lease Liabilities | 0.00 | 0.04 | 0.04 | 0.04 |
Accounts Payable | 23.2 | 0.00 | 69.3 | 0.00 |
Other Current Liabilities | 31.7 | 33.8 | 45.4 | 33.8 |
Total Current Liabilities | 54.9 | 33.8 | 114.7 | 33.8 |
Total Liabilities and Equity | 223.7 | 152.9 | 561.7 | 325.4 |
Cash flow | ||||
SEKm | 2023 | 2024e | 2025e | 2026e |
Operating Cash Flow | -286.7 | -226.4 | 351.1 | -178.5 |
Investing Cash Flow | 0.00 | 0.00 | 0.00 | 0.00 |
Financing Cash Flow | 54.7 | 175.0 | 0.00 | 0.00 |
Disclosures and disclaimers
Contents
Investment thesis
Quality Rating
Discussion
Hidradenitis suppurativa (HS)
Financial Results
Valuation
Financials
Rating definitions
The team
Download article