International Stem Cell recently announced that the first cohort of four patients in its Phase I trial in Parkinson’s disease (PD) had successfully undergone intracranial transplants of ISC-hpNSC. The study will ultimately enroll 12 patients at three dosing regimens (30m-70m cells) with a primary endpoint of safety, but will provide preliminary efficacy data measured at six and 12 months following the treatment.
Written by
International Stem Cell |
Dosing of first cohort complete |
Development update |
Pharma & biotech |
27 April 2017 |
Share price performance
Business description
Next events
Analysts
International Stem Cell is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||||||
International Stem Cell recently announced that the first cohort of four patients in its Phase I trial in Parkinson’s disease (PD) had successfully undergone intracranial transplants of ISC-hpNSC. The study will ultimately enroll 12 patients at three dosing regimens (30m-70m cells) with a primary endpoint of safety, but will provide preliminary efficacy data measured at six and 12 months following the treatment.
Year |
Revenue ($m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/15 |
7.6 |
(4.6) |
(1.29) |
0.0 |
N/A |
N/A |
12/16 |
7.2 |
(4.9) |
(0.34) |
0.0 |
N/A |
N/A |
12/17e |
7.6 |
(5.9) |
(1.47) |
0.0 |
N/A |
N/A |
12/18e |
8.3 |
(8.2) |
(1.96) |
0.0 |
N/A |
N/A |
Note: *PBT and EPS are normalised, excluding amortization of acquired intangibles, exceptional items and share-based payments.
Parkinson’s trial ongoing
Patients on the study will be treated in three cohorts with 30m, 50m and 70m stem cells, delivered via intracranial injection. The single-arm, open-label study is being conducted at the Royal Melbourne Hospital in Australia. Clinical assessments are scheduled at six and 12 months following surgery the data from this trial will be used in the design of a future Phase II trial expected to initiate in late 2017 or 2018.
Trial will provide first evaluation of efficacy
Besides safety, the trial will also provide physiological and functional assessments of the patients, which will give the first indication of the efficacy of the treatment in humans. Brain function will be directly assessed via PET scan to assess the degree of disease progression. Additionally, patients will be assessed via the six-point Unified Parkinson’s Disease Rating Scale (UPDRS), a qualitative functional scale of a patient’s mental state, muscle tone and ability to perform daily tasks. We expect to see some early efficacy data from the first cohort of patients in Q317.
Preparing to initiate trial in traumatic brain injury
The company is preparing to initiate a Phase II study of ISC-hpNSC in traumatic brain injury (TBI). According to the Centers for Disease Control, TBI accounts for 2.5m emergency room visits in the US annually and approximately 3.2-5.3 million people are living with a TBI-related disability.
Valuation: $28m or $6.97 per basic share
We have updated our valuation from $24m or $7.57 per basic share to $28m or $6.97 per basic share. The total valuation increased primarily due to rolling forward our NPV to 2017 but was mitigated by lower expected peak sales for the commercial business, and a lower cash balance. The per share value declined mainly due to a higher share count. There remain approximately 17.6m potentially dilutive shares from warrants, options and convertible preferred stock. We project that the company will need at least $70m (previously $73m) in additional financing before profitability in 2024, of which $7.5m will be required by the end of 2017.
ISC-hpNSC for Parkinson’s disease
International Stem Cell Corporation has announced that the first cohort of four patients in its Phase I trial in Parkinson’s disease (PD) have successfully undergone intracranial transplant of ISC-hpNSC. It had initiated the Phase I trial of ISC-hpNSC for the treatment of PD in July 2016. ISC-hpNSC are the company’s proprietary neural stem cells (NSC) derived from a human parthenogenetic stem cell line (hpSC). The trial is a dose escalation study designed to evaluate the safety of the intracranial injection of 30m, 50m and 70m cells. The trial is also evaluating the treatment for efficacy by monitoring changes in brain function via PET scan, as well as functional assessment via the UPDRS over the course of 12 months.
The UPDRS is the most common standardized assessment used to monitor the progression and severity of PD in the clinical setting. It comprises six sections, including both patient and clinician evaluation of motor function, mood and the ability to perform daily tasks (Exhibit 1).
Exhibit 1: Unified Parkinson’s Disease Rating Scale
Section |
Description |
Assessments |
1 |
Mental assessment |
Intellectual impairment, thought disorder, depression and initiative |
2 |
Patient scored evaluation of ability to perform daily activities |
Hygiene, food preparation, dressing, avoiding falls, speech, tremor etc |
3 |
Clinician scored motor assessment |
Measures of function (tremor, rigidity, posture), functional assessments (ability to rise from a chair, gait, speech) and evaluation of specific muscle groups (fingers, face, legs) |
4 |
Complications associated with therapy |
Rate of dyskinesia, assessments of “off” periods, other complications of treatment (nausea, insomnia, etc) |
5 |
The Modified Hoehn Yahr Staging |
Global evaluation ranging from no visible signs of disease to wheelchair-bound state |
6 |
Schwab & England Activities of Daily Living Scale |
Degree of independence from care givers ranging from completely independent to inability to swallow or perform bowel movements |
Source: National Parkinson Foundation
The study is being performed at the Royal Melbourne Hospital in Australia and has a targeted enrolment of 12 moderate to severe PD patients, with the second cohort expected to start enrolment in Q217 following a meeting of the Data Safety Monitoring Board at the beginning of May. We expect to see some early efficacy data from the first cohort of patients in Q317
PD affects 7-10 million people worldwide, with approximately 1.5 million in the US. The most widespread treatment for the disease is the combination of levodopa and carbidopa, which provides the brain with dopamine lost by the death of dopaminergic neurons. The majority of clinical development in the space has been focused on the reformulation of this and other treatment regimens and, to date, no disease-modifying therapies have been approved.
Moving into traumatic brain injury
The company recently announced plans to start a Phase II study of ISC-hpNSC for the treatment of traumatic brain injury (TBI) following preclinical results in rodents suggesting the therapy can improve cognitive performance and motor co-ordination in those with the condition. We expect the company to conduct the Phase II trial in Australia where it would only need Ethics Committee approval to start the trial. Also, once Phase II data are in hand, we would expect the company to apply to the FDA for the new Regenerative Medicine Advanced Therapy (RMAT) designation, which came into existence as part of the 21st Century Cures Act. Sponsors of regenerative medicine products, like ISC-hpNSC, may obtain the designation if the drug is intended to treat a serious or life-threatening condition and there is some preliminary clinical evidence of the ability to address unmet medical needs for that condition. RMAT designation allows for increased interactions with the FDA, similar to the interactions available to those with breakthrough designation, and the company may also become eligible for priority review and accelerated approval.
According to the Centers for Disease Control, TBI accounts for 2.5m emergency room visits in the US annually and approximately 3.2-5.3 million people are living with a TBI-related disability with no effective long-term treatments outside of rehabilitation. Given the size, TBI could be as meaningful to the company as PD, for which we currently forecast $2.8bn in peak sales. We expect the company to report on a dose-escalating animal study in the coming months and initiate the Phase II study in Q317.
Valuation
We have updated our valuation from $24m or $7.57 per basic share to $28m or $6.97 per basic share. The total valuation increased primarily due to rolling forward our NPV to 2017 but was mitigated by lower expected peak sales for the commercial business, and a lower cash balance. The per share value declined mainly due to a higher share count (much of it due to a 926,971 warrant exercise). There remain approximately 17.6m potentially dilutive shares from warrants, options and convertible preferred stock. We expect to review our valuation following the release of efficacy data in Parkinson’s as well as additional detail regarding the traumatic brain injury program.
Exhibit 2: Risk-adjusted NPV valuation model
Product |
Status |
Launch |
Peak sales |
NPV ($m) |
Probability |
rNPV ($m) |
NPV/share ($/share) |
Cosmetic and Biomedical Business |
Commercial |
Current |
18 |
24 |
90% |
21 |
5.39 |
Parkinson’s Disease (royalties at 12% of sales) |
Phase I/IIa |
2024 |
2,800 |
459 |
7.5% |
34 |
8.72 |
G&A expense – after tax |
100% |
(28) |
(7.17) |
||||
Net cash |
100% |
0.1 |
0.03 |
||||
Valuation |
|
|
|
|
|
28 |
6.97 |
Source: Edison Investment Research estimates
Financials
International Stem Cell reported 2016 revenues of $7.2m, down 5.1% compared to 2015. The biomedical business continues to grow with revenues of $4.3m, up 6.6% compared to last year, but the cosmetics business was down 18.7%. For the company as a whole, the operating loss was $4.9m for the year. We have adjusted our model to reflect weaker commercial sales than we had forecast as well as slightly lower SG&A expenses. The company reported only $110,000 in cash as of the end of Q4, though has subsequently raised $1.3m through a promissory note issued to the CEO. It has a 3.5% annual coupon that is payable on 1 September 2017.
Exhibit 3: Changes to estimates
$000s |
Revenue |
Operating profit |
Profit after tax |
||||||
Old |
New |
% change |
Old |
New |
% change |
Old |
New |
% change |
|
2017e |
8,311 |
7,593 |
(8.6%) |
(5,130) |
(5,290) |
(3.1%) |
(5,970) |
(5,890) |
1.3% |
2018e |
9,156 |
8,341 |
(8.9%) |
(6,749) |
(6,958) |
(3.1%) |
(8,189) |
(8,158) |
0.4% |
Source: Edison Investment Research. Note: Operating profit and profit after tax exclude amortization of acquired intangibles, exceptional items and share-based payments.
We project that the company will need at least $70m (previously $73m) in additional financing before profitability in 2024, of which $7.5m will be required by the end of 2017.
Exhibit 4: Financial summary
US$000 |
2013 |
2014 |
2015 |
2016 |
2017e |
2018e |
||
Year end 31 December |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
||
PROFIT & LOSS |
||||||||
Revenue |
|
|
6,147 |
7,017 |
7,551 |
7,165 |
7,593 |
8,341 |
Cost of Sales |
(1,643) |
(1,921) |
(2,056) |
(1,944) |
(2,050) |
(2,169) |
||
Gross Profit |
4,504 |
5,096 |
5,495 |
5,221 |
5,543 |
6,172 |
||
Research and development |
(3,560) |
(5,386) |
(2,707) |
(2,856) |
(4,000) |
(6,000) |
||
EBITDA |
|
|
(8,010) |
(9,138) |
(5,036) |
(5,182) |
(5,621) |
(7,289) |
Operating Profit (before amort. and except.) |
(7,546) |
(8,680) |
(4,564) |
(4,851) |
(5,290) |
(6,958) |
||
Intangible Amortization |
0 |
0 |
0 |
0 |
0 |
0 |
||
Exceptionals |
0 |
0 |
0 |
0 |
0 |
0 |
||
Other |
(2,930) |
(3,796) |
1,929 |
3,772 |
0 |
0 |
||
Operating Profit |
(10,476) |
(12,476) |
(2,635) |
(1,079) |
(5,290) |
(6,958) |
||
Net Interest |
(3) |
(2) |
0 |
0 |
(600) |
(1,200) |
||
Profit Before Tax (norm) |
|
|
(7,549) |
(8,682) |
(4,564) |
(4,851) |
(5,890) |
(8,158) |
Profit Before Tax (reported) |
|
|
(10,479) |
(12,478) |
(2,635) |
(1,079) |
(5,890) |
(8,158) |
Tax |
0 |
0 |
0 |
0 |
0 |
0 |
||
Profit After Tax (norm) |
(10,479) |
(12,478) |
(2,635) |
(1,079) |
(5,890) |
(8,158) |
||
Profit After Tax (reported) |
(10,479) |
(12,478) |
(2,635) |
(1,079) |
(5,890) |
(8,158) |
||
Average Number of Shares Outstanding (m) |
0.8 |
1.3 |
2.0 |
3.2 |
4.0 |
4.2 |
||
EPS - normalised (US$) |
|
|
(12.77) |
(9.71) |
(1.29) |
(0.34) |
(1.47) |
(1.96) |
EPS - normalised fully diluted (US$) |
|
|
(12.77) |
(9.71) |
(1.29) |
(0.34) |
(1.47) |
(1.96) |
EPS - (reported) (US$) |
|
|
(12.77) |
(9.71) |
(1.29) |
(0.34) |
(1.47) |
(1.96) |
Dividend per share (US$) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
||
Gross Margin (%) |
73.3 |
72.6 |
72.8 |
72.9 |
73.0 |
74.0 |
||
EBITDA Margin (%) |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
||
Operating Margin (before GW and except.) (%) |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
||
BALANCE SHEET |
||||||||
Fixed Assets |
|
|
3,113 |
3,563 |
4,147 |
4,553 |
5,087 |
5,636 |
Intangible Assets |
2,250 |
2,795 |
3,223 |
3,484 |
4,032 |
4,579 |
||
Tangible Assets |
830 |
714 |
864 |
1,011 |
997 |
999 |
||
Investments |
33 |
54 |
60 |
58 |
58 |
58 |
||
Current Assets |
|
|
4,626 |
3,616 |
2,991 |
2,492 |
4,797 |
4,670 |
Stocks |
1,369 |
1,517 |
1,348 |
1,390 |
1,356 |
1,489 |
||
Debtors |
306 |
453 |
539 |
574 |
542 |
595 |
||
Cash |
2,243 |
1,111 |
532 |
110 |
2,482 |
2,168 |
||
Other |
708 |
535 |
572 |
418 |
418 |
418 |
||
Current Liabilities |
|
|
(7,021) |
(6,858) |
(5,544) |
(3,601) |
(3,858) |
(3,966) |
Creditors |
(7,021) |
(6,858) |
(5,544) |
(3,601) |
(3,858) |
(3,966) |
||
Short term borrowings |
0 |
0 |
0 |
0 |
0 |
0 |
||
Long Term Liabilities |
|
|
0 |
0 |
0 |
0 |
(7,500) |
(15,000) |
Long term borrowings |
0 |
0 |
0 |
0 |
(7,500) |
(15,000) |
||
Other long term liabilities |
0 |
0 |
0 |
0 |
0 |
0 |
||
Net Assets |
|
|
718 |
321 |
1,594 |
3,444 |
(1,474) |
(8,660) |
CASH FLOW |
||||||||
Operating Cash Flow |
|
|
(5,638) |
(6,413) |
(4,120) |
(4,197) |
(3,663) |
(5,734) |
Net Interest |
(3) |
(2) |
0 |
0 |
(600) |
(1,200) |
||
Tax |
0 |
0 |
0 |
0 |
0 |
0 |
||
Capex |
(896) |
(988) |
(738) |
(944) |
(865) |
(880) |
||
Acquisitions/disposals |
0 |
0 |
0 |
0 |
0 |
0 |
||
Financing |
8,123 |
6,270 |
1,169 |
4,018 |
0 |
0 |
||
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
||
Net Cash Flow |
1,586 |
(1,133) |
(3,689) |
(1,123) |
(5,128) |
(7,814) |
||
Opening net debt/(cash) |
|
|
(654) |
(2,243) |
(1,111) |
(532) |
(110) |
5,018 |
HP finance leases initiated |
0 |
0 |
0 |
0 |
0 |
0 |
||
Other |
0 |
1 |
3,110 |
701 |
0 |
0 |
||
Closing net debt/(cash) |
|
|
(2,243) |
(1,111) |
(532) |
(110) |
5,018 |
12,832 |
Source: Edison Investment Research, International Stem Cell reports
|
|
Research: Investment Companies
Canadian General Investments (CGI) is registered as a Canadian investment corporation, which confers favourable tax status; it is listed on both the Toronto and London stock exchanges. Given its broad exposure to primarily Canadian equities, the fund may be considered as a ‘one-stop-shop’ for investment in Canada. CGI’s NAV total return has outperformed the S&P/TSX Composite index benchmark over one and five years. The manager’s high ownership of CGI ensures that all shareholders’ interests are aligned; however, this may be a factor in the size of the discount. Emphasis is moving more towards regular, quarterly rather than year-end special dividends; CGI’s current dividend yield is 3.6%.