Full Press Release Details
ENLIVEX THERAPEUTICS LTD.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2024 AND DECEMBER 31, 2023
AND FOR THE THREE AND NINE MONTH PERIODS ENDED
SEPTEMBER 30, 2024 AND 2023
ENLIVEX THERAPEUTICS LTD.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2024 AND DECEMBER 31, 2023
AND FOR THE THREE AND NINE MONTH PERIODS ENDED
SEPTEMBER 30, 2024 AND 2023
INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
| Page | |
| Condensed Consolidated Balance Sheets | F-2 |
| Condensed Consolidated Statements of Operations and Comprehensive Loss | F-3 |
| Condensed Consolidated Statements of Changes in Shareholders' Equity | F-4 |
| Condensed Consolidated Cash Flow Statements | F-6 |
| Notes to the Condensed Consolidated Financial Statements | F-7 |
ENLIVEX THERAPEUTICS LTD.
CONDENSED CONSOLIDATED BALANCE
U.S. dollars in thousands (except share data)
| September 30, | December 31, | |||||||
| 2024 | 2023 | |||||||
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash and cash equivalents | $ | 2,772 | $ | 813 | ||||
| Short-term interest-bearing deposits | 21,733 | 26,507 | ||||||
| Prepaid expenses and other receivables | 2,378 | 1,336 | ||||||
| Assets classified as held for sale | 228 | 5,108 | ||||||
| Total Current Assets | 27,111 | 33,764 | ||||||
| Non-Current Assets | ||||||||
| Property and equipment, net | 1,000 | 1,539 | ||||||
| Other assets | 1,686 | 1,528 | ||||||
| Total Non-Current Assets | 2,686 | 3,067 | ||||||
| TOTAL ASSETS | $ | 29,797 | $ | 36,831 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Current Liabilities | ||||||||
| Accounts payable | $ | 92 | $ | 827 | ||||
| Accrued expenses and other liabilities | 2,699 | 4,001 | ||||||
| Liability classified as held for sale | - | 1,233 | ||||||
| Total Current Liabilities | 2,791 | 6,061 | ||||||
| Non-Current Liabilities | ||||||||
| Other long-term liabilities | 419 | 686 | ||||||
| Total Non-Current Liabilities | 419 | 686 | ||||||
| Commitments and Contingent Liabilities | ||||||||
| TOTAL LIABILITIES | 3,210 | 6,747 | ||||||
| SHAREHOLDERS' EQUITY | ||||||||
| Ordinary Shares of NIS 0.40 par value per share: Authorized: 45,000,000 shares as of September 30, 2024 and December 31, 2023; Issued and outstanding: 21,989,536 and 18,598,555 as of September 30, 2024 and December 31, 2023, respectively; | 2,502 | 2,137 | ||||||
| Additional paid in capital | 144,915 | 138,939 | ||||||
| Foreign currency translation adjustments | 1,101 | 1,101 | ||||||
| Accumulated deficit | (121,931 | ) | (112,093 | ) | ||||
| TOTAL SHAREHOLDERS' EQUITY | 26,587 | 30,084 | ||||||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 29,797 | $ | 36,831 |
The accompanying notes are an integral part of the condensed consolidated
financial statements.
ENLIVEX THERAPEUTICS LTD.
CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED)
U.S. dollars in thousands (except share and
| For the three months ended | For the nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Revenues | $ | - | $ | - | $ | - | $ | - | ||||||||
| Operating expenses: | ||||||||||||||||
| Research and development expenses | 2,348 | 4,349 | 7,204 | 14,560 | ||||||||||||
| General and administrative expenses | 771 | 1,279 | 2,851 | 4,500 | ||||||||||||
| Loss on disposal group of assets held for sale | - | - | 201 | - | ||||||||||||
| 3,119 | 5,628 | 10,256 | 19,060 | |||||||||||||
| Operating loss | (3,119 | ) | (5,628 | ) | (10,256 | ) | (19,060 | ) | ||||||||
| Finance income (expense), net | 517 | (335 | ) | 418 | (913 | ) | ||||||||||
| Net loss | (2,602 | ) | (5,963 | ) | (9,838 | ) | (19,973 | ) | ||||||||
| Basic & diluted loss per share | $ | (0.12 | ) | $ | (0.32 | ) | $ | (0.50 | ) | $ | (1.08 | ) | ||||
| Weighted average number of shares outstanding | 21,278,081 | 18,597,313 | 19,855,137 | 18,566,383 |
The accompanying notes are an integral part of the condensed consolidated
financial statements.
ENLIVEX THERAPEUTICS LTD.
CONDENSED CONSOLIDATED STATEMENTS
OF CHANGES IN SHAREHOLDERS' EQUITY (UNAUDITED)
dollars in thousands (except share data)
| Ordinary Shares | Additional paid in | Currency translation | Accumulated | |||||||||||||||||||||
| Shares | Amount | capital | reserve | deficit | Total | |||||||||||||||||||
| Balance as of December 31, 2023 | 18,598,555 | 2,137 | 138,939 | $ | 1,101 | (112,093 | ) | 30,084 | ||||||||||||||||
| Changes during the three month period ended March 31, 2024: | ||||||||||||||||||||||||
| Restricted stock units vested | 34,295 | 3 | (3 | ) | - | - | - | |||||||||||||||||
| Issuance of Ordinary Shares for cash consideration of $540 net of $16 of issuance costs | 178,931 | 20 | 504 | - | - | 524 | ||||||||||||||||||
| Stock based compensation | - | - | 383 | - | - | 383 | ||||||||||||||||||
| Net loss | - | - | - | - | (4,140 | ) | (4,140 | ) | ||||||||||||||||
| Balance as of March 31, 2024 (unaudited) | 18,811,781 | 2,160 | 139,823 | 1,101 | (116,233 | ) | 26,851 | |||||||||||||||||
| Changes during the three month period ended June 30, 2024: | ||||||||||||||||||||||||
| Issuance of Ordinary Shares for cash consideration of $5,001 net of $582 of issuance costs | 2,061,776 | 224 | 4,195 | - | - | 4,419 | ||||||||||||||||||
| Restricted stock units vested | 9,755 | 1 | (1 | ) | - | - | - | |||||||||||||||||
| Exercise of options | - | - | - | - | - | - | ||||||||||||||||||
| Stock based compensation | - | - | 388 | - | - | 388 | ||||||||||||||||||
| Net loss | - | - | - | - | (3,096 | ) | (3,096 | ) | ||||||||||||||||
| Balance as of June 30, 2024 (unaudited) | 20,883,312 | $ | 2,385 | $ | 144,405 | $ | 1,101 | $ | (119,329 | ) | $ | 28,562 | ||||||||||||
| Changes during the three month period ended September 30, 2024: | ||||||||||||||||||||||||
| Issuance of Ordinary Shares for cash consideration of $304 net of $9 of issuance costs | 159,401 | 17 | 278 | - | - | 295 | ||||||||||||||||||
| Restricted stock units vested | 55,939 | 6 | (6 | ) | - | - | - | |||||||||||||||||
| Exercise of options | - | - | - | - | - | - | ||||||||||||||||||
| Exercise of Warrants | 860,429 | 91 | (90 | ) | 1 | |||||||||||||||||||
| Receivables from sale of Ordinary Shares (*) | 30,455 | 3 | (49 | ) | (46 | ) | ||||||||||||||||||
| Stock based compensation | 377 | - | - | 377 | ||||||||||||||||||||
| Net loss | - | (2,602 | ) | (2,602 | ) | |||||||||||||||||||
| Balance as of September 30, 2024 (unaudited) | 21,989,536 | $ | 2,502 | $ | 144,915 | $ | 1,101 | $ | (121,931 | ) | $ | 26,587 |
ENLIVEX THERAPEUTICS LTD.
CONDENSED CONSOLIDATED STATEMENTS
OF CHANGES IN SHAREHOLDERS' EQUITY (UNAUDITED)
dollars in thousands (except share data)
| Ordinary Shares | Additional paid in | Currency translation | Accumulated | |||||||||||||||||||||
| Shares | Amount | capital | reserve | deficit | Total | |||||||||||||||||||
| Balance as of December 31, 2022 | 18,421,852 | $ | 2,117 | $ | 136,648 | $ | 1,101 | $ | (83,025 | ) | $ | 56,841 | ||||||||||||
| Changes during the three month period ended March 31, 2022: | ||||||||||||||||||||||||
| Restricted stock units vested | 34,295 | 3 | (3 | ) | - | - | - | |||||||||||||||||
| Issuance of Ordinary Shares for cash consideration of $470 net of $152 of issuance costs | 110,115 | 13 | 305 | - | - | 318 | ||||||||||||||||||
| Stock based compensation | - | - | 633 | - | - | 633 | ||||||||||||||||||
| Net loss | - | - | - | - | (7,218 | ) | (7,218 | ) | ||||||||||||||||
| Balance as of March 31, 2023 (unaudited) | 18,566,262 | 2,133 | 137,583 | 1,101 | (90,243 | ) | 50,574 | |||||||||||||||||
| Changes during the three month period ended June 30, 2023: | ||||||||||||||||||||||||
| Issuance of Ordinary Shares for cash consideration of $43 net of $1 of issuance costs | 14,056 | 2 | 40 | - | - | 42 | ||||||||||||||||||
| Restricted stock units vested | 8,821 | 1 | (1 | ) | - | - | - | |||||||||||||||||
| Exercise of options | - | - | - | - | - | - | ||||||||||||||||||
| Stock based compensation | - | - | 511 | - | - | 511 | ||||||||||||||||||
| Net loss | - | - | - | - | (6,792 | ) | (6,792 | ) | ||||||||||||||||
| Balance as of June 30, 2023 (unaudited) | 18,589,139 | $ | 2,136 | $ | 138,133 | $ | 1,101 | $ | (97,035 | ) | $ | 44,335 | ||||||||||||
| Changes during the three month period ended September 30, 2023: | ||||||||||||||||||||||||
| Restricted stock units vested | 9,416 | 1 | (1 | ) | - | - | - | |||||||||||||||||
| Stock based compensation | - | - | 407 | - | - | 407 | ||||||||||||||||||
| Net loss | - | - | - | - | (5,963 | ) | (5,963 | ) | ||||||||||||||||
| Balance as of September 30, 2023 (unaudited) | 18,598,555 | $ | 2,137 | $ | 138,539 | $ | 1,101 | $ | (102,998 | ) | $ | 38,779 |
The accompanying notes are an integral
part of the condensed consolidated financial statements.
ENLIVEX THERAPEUTICS LTD.
CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS (UNAUDITED)
U.S. dollars in thousands
| For the nine months ended September 30, | ||||||||
| 2024 | 2023 | |||||||
| Cash flows from operating activities | ||||||||
| Net loss | $ | (9,838 | ) | $ | (19,973 | ) | ||
| Adjustments required to reflect net cash used in operating activities: | ||||||||
| Income and expenses not involving cash flows: | ||||||||
| Depreciation | 509 | 635 | ||||||
| Capital gain on sale of property and equipment | (79 | ) | - | |||||
| Loss on short-term bank deposits | 1,002 | 1,728 | ||||||
| Gain on assets and liabilities classified as held for sale | (66 | ) | - | |||||
| Non-cash operating lease expenses | 289 | 650 | ||||||
| Share-based compensation | 1,148 | 1,551 | ||||||
| Changes in operating asset and liability items: | ||||||||
| Decrease in prepaid expenses and other receivables | 434 | 346 | ||||||
| Decrease in accounts payable | (735 | ) | (1,154 | ) | ||||
| Decrease in accrued expenses and other liabilities | (1,302 | ) | (1,162 | ) | ||||
| Operating lease liabilities | (286 | ) | (867 | ) | ||||
| Net cash used in operating activities | (8,924 | ) | (18,246 | ) | ||||
| Cash flows from investing activities | ||||||||
| Purchase of property and equipment | (68 | ) | (229 | ) | ||||
| Proceeds from sale of property and equipment | 177 | 82 | ||||||
| Proceeds from sale of assets held for sale | 1,820 | - | ||||||
| Investment in short-term interest-bearing bank deposits | (31,222 | ) | (30,244 | ) | ||||
| Release of short-term interest-bearing bank deposits | 34,994 | 288 | ||||||
| Net cash provided by (used in) investing activities | 5,701 | (30,103 | ) | |||||
| Cash flows from financing activities | ||||||||
| Proceeds from issuance of shares and warrants, net | 5,193 | 360 | ||||||
| Proceeds from exercise of options | - | - | ||||||
| Net cash provided by financing activities | 5,193 | 360 | ||||||
| Increase (decrease) in cash and cash equivalents | 1,970 | (47,989 | ) | |||||
| Cash and cash equivalents - beginning of period | 1,226 | 50,357 | ||||||
| Cash and cash equivalents - end of period | $ | 3,196 | $ | 2,368 | ||||
| Supplemental disclosures of cash flow information: | ||||||||
| Cash paid for taxes | $ | - | $ | - | ||||
| Cash received for interest, net | $ | 1,336 | $ | - |
The accompanying notes are an integral part of the condensed consolidated
financial statements.
ENLIVEX THERAPEUTICS LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS SEPTEMBER
30, 2024 (UNAUDITED)
Enlivex Therapeutics Ltd. (including
its consolidated subsidiaries, "we", "us", "our" or the "Company") was originally incorporated
on January 22, 2012 under the laws of the State of Israel.
The Company is a clinical stage macrophage
reprogramming immunotherapy company, developing AllocetraTM, a universal, off-the-shelf cell therapy designed to reprogram
macrophages into their homeostatic state. Resetting non-homeostatic macrophages into their homeostatic state is critical for immune system
rebalancing and resolution of debilitating and life-threatening conditions. Non-homeostatic macrophages contribute significantly to the
severity of certain diseases, which include sepsis, osteoarthritis and others.
AllocetraTM is based on
the discoveries of Professor Dror Mevorach, an expert on immune activity, macrophage activation and clearance of dying (apoptotic) cells,
in his laboratory in the Hadassah University Hospital located in the State of Israel.
The Company's ordinary shares,
par value of NIS 0.40 per share ("Ordinary Shares"), are traded under the symbol "ENLV" on both the Nasdaq Capital
Market and on the Tel Aviv Stock Exchange.
The Company devotes substantially all
of its efforts toward research and development activities and raising capital to support such activities. The Company's activities
are subject to significant risks and uncertainties, including failing to secure additional funding before the Company achieves sustainable
revenues and profit from operations.
Research and development activities
have required significant capital investment since the Company's inception. The Company expects that its operations will require
additional cash investment to pursue the Company's research and development activities, including preclinical studies, formulation
development, clinical trials and related drug manufacturing. The Company has not generated any revenues or product sales and has not achieved
profitable operations or positive cash flow from operations. The Company has incurred net losses since its inception, and, as of September
30, 2024, had an accumulated deficit of $121,931 thousand.
The Company expects to continue to
incur losses for the foreseeable future, and the Company will need to raise additional debt or equity financing or enter into partnerships
to fund its development. If the Company is not able to achieve its funding requirements, it may be required to reduce discretionary spending,
may not be able to continue the development of its product candidates or may be required to delay its development programs, which could
have a material adverse effect on the Company's ability to achieve its intended business objectives. There can be no assurances
that additional financing will be secured or, if secured, will be on favorable terms. The ability of the Company to transition to profitability
in the longer term is dependent on developing products and product revenues to support its expenses.
The Company's management and
board of directors (the "Board") are of the opinion that the Company's current financial resources will be sufficient
to continue the development of the Company's product candidates for at least twelve months following the filing of these financial
statements on Form 6-K. The Company may determine, however, to raise additional capital during such period as the Board deems prudent.
The Company's management plans to finance its operations with issuances of the Company's equity securities and, in the longer
term, revenues. There are no assurances, however, that the Company will be successful in obtaining the financing necessary for its long-term
development. The Company's ability to continue to operate in the long term is dependent upon additional financial support.
2 - SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
These unaudited condensed consolidated
financial statements include the accounts of the Company and have been prepared in accordance with U.S. generally accepted accounting
principles ("U.S. GAAP") for interim financial information. Accordingly, certain information and footnote disclosures normally
included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. In the opinion of management, all
adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been made. The results of operations
for these interim periods are not necessarily indicative of the operating results for any future period. These unaudited condensed consolidated
financial statements should be read in conjunction with the Company's audited annual financial statements and notes thereto included
in the Company's 2023 Annual Report on Form 20-F, as filed with the U.S. Securities and Exchange Commission on April 30, 2024. The
December 31, 2023 financial information presented in these interim financial statements has been derived from the Company's
audited financial statements.
ENLIVEX THERAPEUTICS LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS SEPTEMBER
30, 2024 (UNAUDITED)