Full Press Release Details
ADDEX THERAPEUTICS LTD
INDEX TO UNAUDITED INTERIM CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
| Unaudited Interim Condensed Consolidated Financial Statements | |
| Unaudited Interim Condensed Consolidated Balance Sheets as of March 31, 2025 and December 31, 2024 | 2 |
| Unaudited Interim Condensed Consolidated Statements of Comprehensive Loss for the three-month periods ended March 31, 2025 and 2024 | 3 |
| Unaudited Interim Condensed Consolidated Statements of Changes in Equity for the three-month periods ended March 31, 2025 and 2024 | 4 |
| Unaudited Interim Condensed Consolidated Statements of Cash Flows for the three-month periods ended March 31, 2025 and 2024 | 5 |
| Unaudited Notes to the Interim Condensed Consolidated Financial Statements for the three-month period ended March 31, 2025 | 6 |
Unaudited Interim Condensed Consolidated Financial Statements
Unaudited Interim Condensed Consolidated Balance
as of March 31, 2025, and December 31,
| Notes | March 31, 2025 | December 31, 2024 | ||||||||
| Amounts in Swiss francs | ||||||||||
| ASSETS | ||||||||||
| Current assets | ||||||||||
| Cash and cash equivalents | 6 | 2,825,484 | 3,341,738 | |||||||
| Other financial assets | 7/13 | 6,828 | 6,496 | |||||||
| Trade and other receivables | 7 | 35,361 | 15,513 | |||||||
| Prepayments | 7 | 329,605 | 169,649 | |||||||
| Other current assets | - | 7,967 | ||||||||
| Total current assets | 3,197,278 | 3,541,363 | ||||||||
| Non-current assets | ||||||||||
| Right-of-use assets | 8 | 39,567 | 41,578 | |||||||
| Intangible assets | 10 | - | - | |||||||
| Equipment | 9 | 1,024 | 1,131 | |||||||
| Non-current financial assets | 11 | 7,094 | 7,089 | |||||||
| Investment accounted for using the equity method | 22 | 6,239,691 | 7,087,142 | |||||||
| Total non-current assets | 6,287,376 | 7,136,940 | ||||||||
| Total assets | 9,484,654 | 10,678,303 | ||||||||
| LIABILITIES AND EQUITY | ||||||||||
| Current liabilities | ||||||||||
| Current lease liabilities | 7,398 | 7,306 | ||||||||
| Payables and accruals | 12 | 948,171 | 794,787 | |||||||
| Other current liabilities | 12 | 101,243 | - | |||||||
| Total current liabilities | 1,056,812 | 802,093 | ||||||||
| Non-current liabilities | ||||||||||
| Non-current lease liabilities | 32,804 | 34,688 | ||||||||
| Retirement benefits obligations | 15 | 99,360 | 164,251 | |||||||
| Total non-current liabilities | 132,164 | 198,939 | ||||||||
| Equity | ||||||||||
| Share capital | 13 | 1,843,545 | 1,843,545 | |||||||
| Share premium | 13 | 266,382,595 | 266,382,670 | |||||||
| Other equity | 13 | 64,620,223 | 64,620,223 | |||||||
| Treasury shares reserve | 13 | (869,302 | ) | (869,708 | ) | |||||
| Other reserves | 31,153,935 | 31,062,996 | ||||||||
| Accumulated deficit | (354,835,318 | ) | (353,362,455 | ) | ||||||
| Total equity | 8,295,678 | 9,677,271 | ||||||||
| Total liabilities and equity | 9,484,654 | 10,678,303 |
The accompanying notes form an integral part of
these consolidated financial statements.
Unaudited Interim Condensed Consolidated Financial Statements
Unaudited Interim Condensed Consolidated Statements
of Comprehensive Loss
for the three-month period ended March 31,
| For the three months ended March 31, | ||||||||||
| Notes | 2025 | 2024 | ||||||||
| Amounts in Swiss francs | ||||||||||
| Revenue from contract with customer | 16 | - | 233,480 | |||||||
| Other income | 17 | 71,055 | 1,430 | |||||||
| Operating costs | ||||||||||
| Research and development | (156,066 | ) | (245,125 | ) | ||||||
| General and administration | (521,251 | ) | (777,877 | ) | ||||||
| Total operating costs | 18 | (677,317 | ) | (1,023,002 | ) | |||||
| Operating loss | (606,262 | ) | (788,092 | ) | ||||||
| Finance income | - | 53,525 | ||||||||
| Finance expense | (19,150 | ) | (611 | ) | ||||||
| Finance result | 20 | (19,150 | ) | 52,914 | ||||||
| Share of net loss of investment accounted for using the equity method | 22 | (847,451 | ) | - | ||||||
| Net loss before tax from continuing operations | (1,472,863 | ) | (735,178 | ) | ||||||
| Income tax expense | - | - | ||||||||
| Net loss from continuing operations | (1,472,863 | ) | (735,178 | ) | ||||||
| Net loss from discontinued operations (attributable to equity holders of the Group) | 21 | - | (2,351,961 | ) | ||||||
| Net loss for the period | (1,472,863 | ) | (3,087,139 | ) | ||||||
| Basic and diluted loss per share | ||||||||||
| From continuing operations | (0.01 | ) | (0.01 | ) | ||||||
| From discontinued operations | - | (0.02 | ) | |||||||
| Total basic and diluted loss per share for loss attributable to the ordinary equity holders of the Company | 23 | (0.01 | ) | (0.03 | ) | |||||
| Other comprehensive income / (loss) | ||||||||||
| Items that will never be reclassified to profit and loss: | ||||||||||
| Remeasurements of retirement benefits obligation related to continuing operations | 65,892 | (2,497 | ) | |||||||
| Remeasurements of retirement benefits obligation related to discontinued operations | - | (47,348 | ) | |||||||
| Items that may be classified subsequently to profit and loss: | ||||||||||
| Exchange difference on translation of foreign operations | 130 | 1,128 | ||||||||
| Other comprehensive income / (loss) for the period, net of tax | 66,022 | (48,717 | ) | |||||||
| Total comprehensive loss for the period | (1,406,841 | ) | (3,135,856 | ) | ||||||
| From continuing operations | (1,406,841 | ) | (736,547 | ) | ||||||
| From discontinued operations | - | (2,399,309 | ) |
The accompanying notes form an integral part of
these consolidated financial statements.
Therapeutics Unaudited Interim Condensed Consolidated Financial Statements
Unaudited Interim Condensed Consolidated Statements
of Changes in Equity
for the three-month periods ended March 31,
| Notes | Share Capital | Share Premium | Other Equity | Treasury Shares Reserve | Foreign Currency Translation Reserve | Other Reserves | Accumulated Deficit | Total | |||||||||||||||||||||||||||
| Amounts in Swiss francs | |||||||||||||||||||||||||||||||||||
| Balance as of January 1, 2024 | 1,843,545 | 266,194,689 | 64,620,223 | (909,566 | ) | (659,870 | ) | 30,474,686 | (360,418,242 | ) | 1,145,465 | ||||||||||||||||||||||||
| Net loss for the period | - | - | - | - | - | - | (3,087,139 | ) | (3,087,139 | ) | |||||||||||||||||||||||||
| Other comprehensive loss for the period | - | - | - | - | 1,128 | (49,845 | ) | - | (48,717 | ) | |||||||||||||||||||||||||
| Total comprehensive loss for the period | - | - | - | - | 1,128 | (49,845 | ) | (3,087,139 | ) | (3,135,856 | ) | ||||||||||||||||||||||||
| Cost of pre-funded warrants exercised | - | (3,647 | ) | - | - | - | - | - | (3,647 | ) | |||||||||||||||||||||||||
| Value of share-based services | 14 | - | - | - | - | - | 386,028 | - | 386,028 | ||||||||||||||||||||||||||
| Movement in treasury shares: | 13 | ||||||||||||||||||||||||||||||||||
| Net sales under liquidity agreement | - | (2,417 | ) | - | 3,947 | . | - | - | 1,530 | ||||||||||||||||||||||||||
| Sales agency agreement | - | 204,750 | - | 30,507 | - | - | - | 235,257 | |||||||||||||||||||||||||||
| Costs under sale agency agreement | - | (1,764 | ) | - | - | - | - | - | (1,764 | ) | |||||||||||||||||||||||||
| Balance as of March 31, 2024 | 1,843,545 | 266,391,611 | 64,620,223 | (875,112 | ) | (658,742 | ) | 30,810,869 | (363,505,381 | ) | (1,372,987 | ) |
| Notes | Share Capital | Share Premium | Other Equity | Treasury Shares Reserve | Foreign Currency Translation Reserve | Other Reserves | Accumulated Deficit | Total | |||||||||||||||||||||||||||
| Amounts in Swiss francs | |||||||||||||||||||||||||||||||||||
| Balance as of January 1, 2025 | 1,843,545 | 266,382,670 | 64,620,223 | (869,708 | ) | (658,885 | ) | 31,721,881 | (353,362,455 | ) | 9,677,271 | ||||||||||||||||||||||||
| Net loss for the period | - | - | - | - | - | - | (1,472,863 | ) | (1,472,863 | ) | |||||||||||||||||||||||||
| Other comprehensive Income for the period. | - | - | - | - | 130 | 65,892 | - | 66,022 | |||||||||||||||||||||||||||
| Total comprehensive loss for the period | - | - | - | - | 130 | 65,892 | (1,472,863 | ) | (1,406,841 | ) | |||||||||||||||||||||||||
| Value of share-based services | 14 | - | - | - | - | - | 24,917 | - | 24,917 | ||||||||||||||||||||||||||
| Net sales of treasury shares under liquidity agreement | 13 | - | (75 | ) | - | 406 | - | - | - | 331 | |||||||||||||||||||||||||
| Balance as of March 31, 2025 | 1,843,545 | 266,382,595 | 64,620,223 | (869,302 | ) | (658,755 | ) | 31,812,690 | (354,835,318 | ) | 8,295,678 |
The accompanying notes form an integral part of
these consolidated financial statements.
Therapeutics Unaudited Interim Condensed Consolidated Financial Statements
Unaudited Interim Condensed Consolidated Statements
for the three-month periods ended March 31,
| For the three months ended March 31, | ||||||||||
| Notes | 2025 | 2024 | ||||||||
| Amounts in Swiss francs | ||||||||||
| Net loss for the period | (1,472,863 | ) | (3,087,139 | ) | ||||||
| Adjustments for: | ||||||||||
| Depreciation | 8/9 | 2,118 | 70,360 | |||||||
| Fair value of services received at zero cost recorded as other income.. | 10 | (71,055 | ) | - | ||||||
| Fair value of services received at zero cost recorded as other operating costs | 10 | 71,055 | - | |||||||
| Value of share-based services | 14 | 24,917 | 386,028 | |||||||
| Post-employment benefits | 1,003 | (28,327 | ) | |||||||
| Share of the net loss of associates | 22 | 847,451 | - | |||||||
| Finance cost / (income) net | 16,087 | (98,152 | ) | |||||||
| Increase in other financial assets | 7 | (332 | ) | (1,532 | ) | |||||
| Increase in trade and other receivables | 7 | (19,848 | ) | (5,885 | ) | |||||
| Increase in contract asset | 7 | - | (67,894 | ) | ||||||
| Increase in prepayments | 7 | (159,833 | ) | (434,559 | ) | |||||
| Decrease in other current assets | 7 | 7,967 | - | |||||||
| Increase in payables and accruals | 12 | 153,384 | 931,159 | |||||||
| Increase in other current liabilities | 12 | 1,243 | - | |||||||
| Decrease in deferred income | - | (324,210 | ) | |||||||
| Assets recorded as held for sale | 21 | - | (186,522 | ) | ||||||
| Liabilities recorded as held for sale | 21 | - | 652,294 | |||||||
| Net cash used in operating activities | (598,706 | ) | (2,194,379 | ) | ||||||
| Cash flows from financing activities | ||||||||||
| Costs paid on sale of treasury shares - shelf registration | - | (2,782 | ) | |||||||
| Costs paid on exercise of pre-funded warrants | - | (2,230 | ) | |||||||
| Sales under sale agency agreement & liquidity agreement movements | 13 | 331 | 236,787 | |||||||
| Costs paid on sale of treasury shares under sale agency agreement | - | (1,764 | ) | |||||||
| Funds received in advance for future sales of treasury shares | 12 | 100,000 | - | |||||||
| Principal element of lease payment | (1,792 | ) | (66,735 | ) | ||||||
| Interest received | 20 | - | 7,555 | |||||||
| Interest paid | 20 | (548 | ) | (6,283 | ) | |||||
| Net cash from financing activities | 97,991 | 164,548 | ||||||||
| Decrease in cash and cash equivalents | (500,715 | ) | (2,029,831 | ) | ||||||
| Cash and cash equivalents at the beginning of the period | 6 | 3,341,738 | 3,865,481 | |||||||
| Asset recorded as held for sale (cash) | 21 | - | (305,809 | ) | ||||||
| Exchange difference on cash and cash equivalents | (15,539 | ) | 97,991 | |||||||
| Cash and cash equivalents at the end of the period | 6 | 2,825,484 | 1,627,832 |
During the three-month period ended March 31, 2025 non-cash items
of CHF 0.9 million primarily relate to the share of the net loss of associates (note 22).
The accompanying notes form an integral part of
these consolidated financial statements.
Addex Therapeutics Unaudited Interim
Condensed Consolidated Financial Statements Notes
Unaudited Notes to the Interim Condensed Consolidated
Financial Statements
for the three-month period ended March 31,
(Amounts in Swiss francs)
1. General information
Addex Therapeutics Ltd (the "Company")
and its subsidiaries (together, the "Group") are a clinical stage biopharmaceutical company focused on developing a portfolio
of novel small molecule allosteric modulators for neurological disorders.
The Company is a Swiss stockholding corporation
domiciled c/o Addex Pharma SA, Chemin des Aulx 12, CH 1228 Plan-les-Ouates, Geneva, Switzerland and the parent company of Addex Pharma
SA, Addex Pharmaceuticals France SAS and Addex Pharmaceuticals Inc. Addex Therapeutics also owns a 20% equity interest in Neurosterix
US Holdings LLC, USA. Neurosterix US Holdings LLC fully owns directly Neurosterix Swiss Holdings AG, Switzerland and indirectly Neurosterix
Pharma S rl whose principal place of business is Chemin des Mines 9, CH 1202 Geneva, Switzerland.
The Groups principal place of business is Chemin
des Mines 9, CH 1202 Geneva, Switzerland. Its registered shares are traded at the SIX Swiss Exchange, under the ticker symbol ADXN and
its American Depositary Shares (ADSs) on the Nasdaq Stock Market under the symbol ADXN. ADSs represents shares that continue to be admitted
to trading on SIX Swiss Exchange.
These interim condensed consolidated financial
statements have been approved for issuance by the Board of Directors on June 18, 2025.
2. Basis of preparation
These interim condensed consolidated financial
statements for the three-month period ended March 31, 2025, have been prepared under the historic cost convention and in accordance
with IAS 34 "Interim Financial Reporting" and are presented in a format consistent with the consolidated financial statements
under IAS 1 "Presentation of Financial Statements". However, they do not include all of the notes that would be required in
a complete set of financial statements. Thus, this interim financial report should be read in conjunction with the consolidated financial
statements for the year ended December 31, 2024.
Interim financial results are not necessarily
indicative of results anticipated for the full year. The preparation of these unaudited interim condensed consolidated financial statements
made in accordance with IAS 34 requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Although these estimates are based on management's best knowledge of current events and actions, actual
results ultimately may differ from those estimates. The areas involving a higher degree of judgment which are significant to the interim
condensed consolidated financial statements are disclosed in note 4 to the consolidated financial statements for the year ended December 31,
A number of new or amended standards and interpretations
became applicable for financial reporting periods beginning on or after January 1, 2025. Of the latter, the Group noted the amendment
of IAS 21: The Effects of Changes in Foreign Exchange rates relating to the exchange rate of currencies that are not exchangeable. The
Group concluded that this amendment was not relevant as the Group only uses major currencies. The Group is also assessing other new and
revised standards which are not mandatory until after 2025 and noted that IFRS 18 - Presentation and Disclosure in Financial Statements
will replace IAS 1 - Presentation of Financial Statements - from January 1, 2027 and may impact the presentation and structure of
the Group's primary financial statements and related disclosures.
Due to rounding, numbers presented throughout
these interim condensed consolidated financial statements may not add up precisely to the totals provided. All ratios and variances are
calculated using the underlying amounts rather than the presented rounded amounts. Where necessary, comparative figures have been revised
to conform with the current year 2025.
Addex Therapeutics Unaudited Interim
Condensed Consolidated Financial Statements Notes
3. Material accounting estimates and judgments
The Group makes estimates and assumptions concerning
the future. These estimates and judgments are continually evaluated and are based on historical experience and other factors, including
expectations of future events that are believed to be reasonable under the circumstances. The resulting accounting estimates will, by
definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material
adjustment to the carrying amounts of assets and liabilities or may have had a significant impact on the reported results are disclosed
The Group's accounts are prepared on a going
concern basis. To date, the Group has financed its cash requirements primarily from share issuances, licensing certain of its research
and development stage products and selling its allosteric modulator drug discovery technology platform with a portfolio of preclinical
programs. The Group is a development-stage enterprise and is exposed to all the risks inherent in establishing a business. The Group expects
that its existing cash and cash equivalents, at the issuance date of these unaudited interim condensed consolidated financial statements
will be sufficient to fund its operations and meet all of its obligations as they fall due, through mid-June 2026. These factors
individually and collectively indicate that a material uncertainty exists that raises substantial doubt about the Group's ability
to continue as a going concern for one year from the date of issuance of these unaudited interim condensed consolidated financial statements.
The future viability of the Group is dependent on its ability to raise additional capital through public or private financings or collaboration
agreements to finance its future operations, which may be delayed due to reasons outside of the Group's control including health
pandemics and geopolitical risks. The sale of additional equity may dilute existing shareholders. The inability to obtain funding, as
and when needed, would have a negative impact on the Group's financial condition and ability to pursue its business strategies.
If the Group is unable to obtain the required funding to run its operations and to develop and commercialize its product candidates, the