Financials
Oryzon’s Q225 and H125 results were broadly in line with our expectations. R&D expenses for the quarter were €2.5m,
up c 14% from €2.2m in Q224, and at a similar run-rate to the Q125 figure of €2.4m.
The H125 R&D expenses were €4.9m (H124: €4.6m) of which €4.2m have been capitalised,
which management accounts for as other income in the profit and loss statement. Personnel
expenses rose materially in H125, up 40% y-o-y to €2.4m, with a 64% y-o-y jump in
H2. Management has attributed this primarily to the accrual of a provision (€435k)
related to the long-term incentive plan (2023–25) in H125, as well as lower salary
and wage expenses in H124 (due to the reversal of a €198k provision). Overall, operating
loss for the period was €2.9m versus a loss of €2.4m in H124.
Notably, Oryzon reported a net financial income of €4.1m in H125 versus a loss of
€454.6m in H124. This material difference was driven by lower implicit interest related
to the November 2023 €45m convertible bond programme with Nice & Green (Oryzon has
drawn down €15m to date), resulting in lower interest expenses (€335.5k vs €528.8k
in H124) and higher interest income (€380.1m vs €62.2m in H124). We note that this
convertible financing agreement has subsequently been terminated (as of July 2025).
Of the €15m drawn down, €9.52m had been converted to equity by June 2025 and a further
€1.97m was converted in early July (against an issue of 1.3m shares), prior to the
termination of the agreement. As part of the agreement closure, Oryzon has paid a
total of €4.7m to Nice & Green as consideration for the convertible debt outstanding
at end-H125 (c €3.0m), as well as in exchange for the 1.3m shares issued under the
latest July conversion (these shares will be deemed as treasury shares). Net loss
for the period was €1.6m, up from €1.0m in H124. The free cash outflow for H125 was
€5.3m, an improvement over the €8.1m recorded in H124, supported by €1.7m in tax benefits
recognised in H225.
Oryzon ended H125 with a net cash balance of €13.0m. This includes €31.1m in cash
and cash equivalents, €9.4m in short-term debt (bonds – €3.0m; credit institutions
– €5.7m; other – €0.7m) and €8.7m in long-term debt (credit institutions – €5.0m;
other – €3.6m). The cash position was supported by a €30m equity issue in April 2025
against an issue of 12.8m new shares, at €2.35 per share. As highlighted above, this
allowed the company to prematurely close out the €45m convertible debt facility. With
this new financing, management plans to accelerate patient recruitment (n=84) in the
ongoing Phase II EVOLUTION trial in schizophrenia by expanding test centres into five
other European countries (it was previously conducted exclusively in Spain).
Post-period, on 25 July 2025, Oryzon received the €13.26m (
US$15m) non-dilutive grant under the Med4Cure initiative, part of the EU-IPCEI framework,
launched in May 2024. The grant represents c 64% of the €20.68m accepted budget for
the project, which will run until August 2026. As part of this initiative, Oryzon
has announced its plans to initiate a new Phase IIb trial (HOPE-2) to evaluate vafidemstat
as a treatment for aggression in specific genetically-defined subpopulations of ASD,
such as Phelan-McDermid Syndrome. The trial will be conducted in Spain initially.
Estimates revision
Based on the H125 results and improved pipeline visibility, we have made certain adjustments
to our near-term estimates. For FY25, while we had previously assumed a partnering
deal for vafidemstat in H225, with a risk-adjusted upfront payment of €30m, we now
conservatively move this timeline to H126. This is based on the update by management
that the FDA decision on the clinical trial protocol submission in BPD is now expected
in late Q325. Our R&D estimate for FY25 is unchanged at €8.5m. With the clinical trial
protocol for vafidemstat in BPD submitted to the FDA in June 2025 (a decision is anticipated
in H225 with Phase III likely to commence in H126), R&D expenses related to the BPD
programme will potentially decrease in H2, although we expect this to be offset by
the expansion of the EVOLUTION trial into other European geographies as well as preparatory
activities for the new trials planned, including HOPE-2. For personnel expenses, we
raise our FY25 expectations to €4.1m (from €3.5m previously) to reflect the H125 figure.
We note that while our last published estimates had accounted the entire €13.26 Med4Cure
grant as income, we now understand that this would be capitalised and amortised over
a longer duration (€0.4m to be recognised in the FY25 P&L). We therefore adjust our
other income estimate for FY25 to reflect this. Overall, we now project an operating
loss of €3.8m in FY25 versus an operating profit of €39.8m previously. For FY26, we
estimate an operating profit of €36.5m versus €31.8m previously. We continue to see
the company funded through 2027 with the current capital on books (excluding trial
costs related to the BPD programme, which we assume will be borne by the licensing
partner).