Recent Updates
Recently added Catalysts
IFRX

INFLARX N.V. UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - MARCH 31, 2020 These unaudited condensed financial statements are consolidated financial statements for the group consisting of InflaRx N.V. and its wh

Key Takeaway: UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - MARCH 31, 2020 These unaudited condensed financial statements are consolidated financial statements for the group consisting of InflaRx N.V. and its wholly-owned subsidiaries InflaRx GmbH, and InflaRx Pharmaceutical Inc.,

Full Press Release Details

UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS - MARCH 31, 2020
These unaudited condensed financial statements are consolidated financial statements for the group consisting of InflaRx N.V. and its wholly-owned subsidiaries InflaRx GmbH, and InflaRx Pharmaceutical
Inc., Ann Arbor, Michigan, United States (together, the "Group"). The financial statements are presented in Euro ( ).
InflaRx N.V. is a company limited by shares, incorporated and domiciled in Amsterdam, The Netherlands.
Its registered office and principal place of business is in Germany, Jena, Winzerlaer Str. 2.
INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2019
Unaudited Condensed Consolidated Financial Statements
Unaudited Condensed Consolidated Statements of Comprehensive Loss for the three months ended March 31, 2020 and 2019 3
Unaudited Condensed Consolidated Statements of Financial Position as of March 31, 2020 and December 31, 2019 4
Unaudited Condensed Consolidated Statements of Changes in Shareholders' Equity for the three months ended March 31, 2020 and 2019 5
Unaudited Condensed Consolidated Statements of Cash Flows for the nine months ended March 31, 2020 and 2019 6
Notes to the Unaudited Condensed Consolidated Financial Statements 7
1. Net Financial Result 7
2. Other non-financial assets 7
3. Financial assets and financial liabilities 8
4. Cash and cash equivalents information 8
5. Related party transactions 9
6. Share-based payments 10
7. Protective foundation 12
8. Summary of significant accounting policies 12
(a) Reporting entity and Group's structure 12
(b) Basis of preparation 12
(c) New and amended standards adopted by the Group 13
(d) Summary of new accounting policies 13
(e) Significant events after the reporting date 14
InflaRx N.V. and subsidiaries
Unaudited Condensed Consolidated Statements of Comprehensive Loss
for the three months ended March 31, 2020 and 2019
For the three months ended March 31,
(in ) Note 2020 (unaudited) 2019 (unaudited)
Operating Expenses
Research and development expenses (7,298,799 ) (7,695,150 )
General and administrative expenses (2,564,803 ) (3,301,166 )
Total Operating Expenses (9,863,601 ) (10,996,316 )
Other income 94,960 64,836
Other expenses (5,720 ) (3,886 )
Operating Result (9,774,362 ) (10,935,366 )
Finance income 1,658,991 1,159,205
Finance expenses (118,026 ) (61,710 )
Net Financial Result 1 1,540,965 1,097,495
Loss for the Period (8,233,397 ) (9,837,871 )
Share Information
Weighted average number of shares outstanding 26,105,255 25,964,379
Loss per share (basic/diluted) (0.32 ) (0.38 )
Loss for the Period (8,233,397 ) (9,837,871 )
Other comprehensive income that may be reclassified to profit or loss in subsequent periods:
Exchange differences on translation of foreign currency 1,713,868 2,317,546
Total Comprehensive Loss (6,519,529 ) (7,520,325 )
The accompanying notes are an integral part of these condensed consolidated financial statements.
InflaRx N.V. and subsidiaries
Unaudited Condensed Consolidated Statements of Financial Position
as of March 31, 2020 and December 31, 2019
(in ) Note 2020 (unaudited) 2019
ASSETS
Non-current assets
Property, plant and equipment 540,606 576,373
Right-of-use assets 748,785 836,924
Intangible assets 430,368 452,400
Non-current other assets 2 445,403 452,217
Non-current financial assets 3 272,718 272,614
Total non-current assets 2,437,880 2,590,528
Current assets
Current other assets 2 3,319,222 3,500,884
Current financial assets 3 86,680,961 82,353,867
Cash and cash equivalents 4 21,083,608 33,131,280
Total current assets 111,083,791 118,986,031
TOTAL ASSETS 113,521,671 121,576,558
EQUITY AND LIABILITIES
Equity
Issued capital 3,132,631 3,132,631
Share premium 211,006,606 211,006,606
Other capital reserves 26,043,246 25,142,213
Accumulated deficit (142,514,552 ) (134,362,006 )
Other components of equity 3,860,246 2,227,228
Total equity 101,528,177 107,146,673
Non-current liabilities
Lease liabilities 245,478 330,745
Other non-financial liabilities 39,148 39,013
Total non-current liabilities 284,625 369,758
Current liabilities
Trade and other payables 3 10,490,938 12,413,662
Lease liabilities 513,374 515,203
Employee benefits 571,960 975,629
Social securities, other taxes and other non-financial liabilities 108,221 105,634
Provisions 24,374 50,000
Total current liabilities 11,708,869 14,060,128
Total Liabilities 11,993,494 14,429,886
TOTAL EQUITY AND LIABILITIES 113,521,671 121,576,558
The accompanying notes are an integral part of these condensed consolidated financial statements.
InflaRx N.V. and subsidiaries
Unaudited Condensed Consolidated Statements of Changes in Shareholders' Equity
for the three months ended March 31, 2020 and 2019
(in , except for share data) Note Shares outstanding Issued capital Share premium Other capital reserves Accumulated deficit Other components of equity Total equity
Balance as of January 1, 2020 26,105,255 3,132,631 211,006,606 25,142,213 (134,362,006 ) 2,227,228 107,146,673
Loss for the period - - - - (8,233,397 ) - (8,233,397 )
Exchange differences on translation of foreign currency - - - - - 1,713,868 1,713,868
Total comprehensive loss - - - - (8,233,397 ) 1,713,868 (6,519,529 )
Transactions with owners of the Company
Contributions
Equity-settled share-based payment 6 - - - 901,033 - - 901,033
Total Contributions - - - 901,033 - - 901,033
Total transactions with owners of the Company - - - 901,033 - - 901,033
Balance as of March 31, 2020* 26,105,255 3,132,631 211,006,606 26,043,246 (142,595,403 ) 3,941,097 101,528,177
Balance as of January 1, 2019 25,964,379 3,115,725 211,021,835 18,310,003 (81,107,188 ) 50,196 151,390,571
Loss for the period - - - - (9,837,871 ) - (9,837,871 )
Exchange differences on translation of foreign currency - - - - - 2,317,546 2,317,546
Total comprehensive loss - - - - (9,837,871 ) 2,317,546 (7,520,325 )
Transactions with owners of the Company
Contributions
Equity-settled share-based payment 6 - - - 2,097,780 - - 2,097,780
Total Contributions - - - 2,097,780 - - 2,097,780
Total transactions with owners of the Company - - - 2,097,780 - - 2,097,780
Balance as of March 31, 2019* 25,964,379 3,115,725 211,021,835 20,407,783 (90,945,059 ) 2,367,742 145,968,026
The accompanying notes are an integral part of these condensed consolidated financial statements.
InflaRx N.V. and subsidiaries
Unaudited Condensed Consolidated Statements of Cash Flows
for the nine months ended March 31, 2020 and 2019
Note 2020 (unaudited) 2019 (unaudited)
(in )
Operating activities
Loss for the period (8,233,397 ) (9,837,871 )
Adjustments for:
Depreciation & Amortization of property, plant, equipment, right-of-use assets and intangible assets 182,356 116,519
Net financial result 1 (1,540,965 ) (1,097,495 )
Share-based payment expense 6 901,033 2,097,780
Other non-cash adjustments (129,122 ) 81,346
Changes in:
Other assets 188,476 (581,651 )
Employee benefits (428,526 ) (333,864 )
Social securities and other current non-financial liabilities 1,953 457,497
Trade and other payables (1,922,724 ) 364,158
Interest received 462,342 241,817
Interest paid (2,246 ) (6,682 )
Net cash from operating activities (10,520,819 ) (8,498,447 )
Investing activities
Purchase of intangible assets, laboratory and office equipment (27,686 ) (254,316 )
Purchase of current financial assets (23,412,469 ) (10,599 )
Disposal of current financial assets - 3,088
Securities matured 20,724,386 -
Net cash used in investing activities (2,715,769 ) (261,827 )
Financing activities
Repayment of leasing liabilities (88,339 ) (54,781 )
Net cash from financing activities (88,339 ) (54,781 )
Net (decrease)/increase in cash and cash equivalents (13,324,927 ) (8,815,054 )
Effect of exchange rate changes on cash and cash equivalents 1,277,255 592,005
Cash and cash equivalents at beginning of period 33,131,280 55,386,240
Cash and cash equivalents at end of period 4 21,083,608 47,163,191
The accompanying notes are an integral part of these condensed consolidated financial statements.
InflaRx N.V. and subsidiaries
Notes to the Unaudited Condensed Consolidated Financial Statements
1. Net Financial Result
The net financial result is comprised of the following items for the three months ended March 31:
For the three months ended March 31,
(in ) 2020 (unaudited) 2019 (unaudited)
Finance income
Interest income 401,435 802,734
Foreign exchange income 1,257,557 356,471
Total 1,658,991 1,159,205
Finance costs
Foreign exchange expense (115,879 ) (54,022 )
Other (2,147 ) (7,688 )
Total (118,026 ) (61,710 )
Net financial result 1,540,965 1,097,495
Interest income results from marketable securities and short-term deposits in U.S. Dollar held by the Company and its subsidiary InflaRx GmbH.
Foreign exchange income and expense is mainly derived from the translation of the U.S. Dollar cash, cash equivalents and securities held by InflaRx GmbH.
2. Other non-financial assets
(in ) As of March 31, 2020 (unaudited) As of December 31, 2019
Non-current other assets
Prepaid expense 445,403 452,217
Total 445,403 452,217
Current other assets
Current tax assets 1,051,858 1,134,968
Prepayments on research & development projects 959,727 698,891
Prepaid expense 1,018,143 1,467,936
Other 289,493 199,088
Total 3,319,222 3,500,884
Prepaid expense mainly consists of accrued insurance expense. Total prepaid expense mainly has decreased compared to December 31, 2019, because Directors and Officers insurance is an annual insurance payment in the
fourth quarter of the year.
Current tax assets in 2020 include tax reclaims because of capital yields tax withheld. Such tax is withheld by our banks from securities interest payments, and the Company is reimbursed after filing the tax return. The
decrease is due to lower interest rates compared to the first quarter of 2019.
3. Financial assets and financial liabilities
Set out below is an overview of financial assets and liabilities, other than cash and short-term deposits, held by the Group as of March 31, 2020 and December 31, 2019:
(in ) As of March 31, 2020 (unaudited) As of December 31, 2019
Financial assets at amortized cost
Non-current financial assets 272,718 272,614
Current financial assets 86,680,961 82,353,867
Financial liabilities at amortized cost
Trade and other payables 10,490,938 12,413,662
Interest bearing loans and borrowings
Non-current lease liabilities 245,478 330,745
Current lease liabilities 512,099 513,834
The fair value of current and non-current financial assets (primarily quoted debt securities) amounted to 86,661 thousand (level 1). The Group's debt instruments at amortized cost consist solely of quoted securities
that are graded in the top investment category (AAA) by credit rating agencies such as S&P Global and, therefore, are considered low credit risk investments. Based on statistical historical probabilities of default, adjusted for forward-looking
factors specific to the debtors and the economic environment, the Group believes that the expected credit losses for these debt instruments are immaterial. Furthermore, since the acquisition of these debt securities, their credit ratings have
4. Cash and cash equivalents information
(in ) As of March 31, 2020 (unaudited) As of December 31, 2019
Short-term deposits
Deposits held in U.S. Dollars 19,535,311 27,803,153
Total 19,535,311 27,803,153
Cash at banks
Cash held in Euro 1,069,355 1,211,478
Cash held in U.S. Dollars 478,942 4,116,649
Total 1,548,297 5,328,127
Total cash and cash equivalents 21,083,608 33,131,280
5. Related party transactions
The Group's executive management comprises the following persons:
The Group's board of directors comprises the following persons:
Non-executive Directors
The compensation of the Group's executive management comprises the following for the three months ended March 31:
For the three months ended March 31,
(in ) 2020 (unaudited) 2019 (unaudited)
Executive Management
Short-term employee benefits 638,288 771,820
Share-based payments 657,172 1,607,456
Total 1,295,460 2,379,276
Non-executive Board of Directors
Short-term employee benefits 63,864 70,432
Share-based payments 108,453 227,552
Total 172,317 297,984
Total Compensation 1,467,777 2,677,260
Remuneration of InflaRx's executive management consists of fixed and variable components and share-based payment awards. In addition, the executive management receives supplementary benefits and allowances.
We entered into indemnification agreements with our directors and senior management. The indemnification agreements and our articles of association require us to indemnify our directors and certain officers and employees
as designated by our board of directors to the fullest extent permitted by law.
6. Share-based payments
In conjunction with the closing of its initial public offering, InflaRx N.V. established a new incentive plan (the "2017 Long-Term Incentive Plan"). The initial maximum number of common shares available for issuance
under equity incentive awards granted pursuant to the 2017 Long Term Incentive Plan equals 2,341,097 common shares. The number of share options under the plan was as follows:
Share options granted Number Per option FX rate as of grant date Per option Share price at grant date / Exercise price Expected volatility Expected life (midpoint based) Risk-free rate (interpolated, U.S. sovereign strips curve)
2019
January 1 - $ 14.45 0.88 12.69 $ 26.02 0.65 4.8 3.00 %
February 4 18,450 $ 18.17 0.87 15.87 $ 32.63 0.65 4.9 2.60 %
18,450
Expected dividends are nil for all share options listed above.
None of the options were granted to the executive management or board of directors.
Number of stock options 2020 2019
Outstanding as of January 1, 2,181,105 2,051,009
Granted during the three months ended March 31 - 18,450
Forfeited during the three months ended March 31 - -
Outstanding as of March 31, 2,181,105 2,069,459
thereof vested 1,483,623 728,722
thereof exercised - -
On January 1, 2021 and on January 1 of each calendar year thereafter, an additional number of shares equal to 3% of the total outstanding common shares on December 31 of the immediately preceding year (or any lower
number of shares as determined by the board of directors) will become available for issuance under equity incentive awards granted pursuant to the 2017 Long-Term Incentive Plan.
In 2020 no stock options were exercised.
In 2019, 140,876 shares were issued following the exercise of stock options, resulting in proceeds to the Company in the amount of 1.7 thousand. All stock options exercised were granted under the 2012 Stock Option Plan.
The fair value of options granted under the 2017 long-term incentive plan was determined using the Black-Scholes valuation model. As the Company's common shares are listed on the Nasdaq Global Select Market, the closing
price of the common shares at grant date was used.
Expected volatility has been based on the historical volatility of InflaRx' share price. Considering a significant price drop on June 5, 2019, we calculated averages including and excluding said trading day which results
in an average volatility of 124%. For grants after June 2019 we have selected a volatility of 135% that accounts for expectations of the management.
The range of outcomes for the expected life of the instruments has been based on expectations on option holder behavior in the scenarios considered.
The dividend yield has no impact due to the anti-dilution clause as defined in the 2017 Long-Term Incentive Plan.
Expenses are determined based on the number of stock options granted within a tranche and the vesting period of a tranche. This implies two effects:
For example, 33.33% of all stock options granted are allocated to the first tranche which vests over 1 year after the grant date, whereas 8.33% of all stock options granted are allocated to the ninth tranche which vests
The following table shows the recognized compensation expenses per stock option plan and the repricing of stock options, consummated on July 3, 2019. Anticipated expenses for the twelve-month period ending December 31,
2022, 2021 and 2020 were converted with the exchange rate as of March 31, 2020, 1 Euro = 1.0956 USD:
2022 2021 2020 2019 2018 2017
(in million )
2016 Plan - - - - - 4.0
2017 Long-Term Incentive plan - 0.3 2.1 5.2 12.1 0.6
Repricing consummated on July 3, 2019 - - 0.3 1.6 - -
2016 Plan - - - 0.5 - -
2017 Long-Term Incentive plan - - 0.3 1.1 - -
Total compensation expense - 0.3 2.4 6.8 12.1 4.6
For the three months ended March 31, 2020, the Company has recognized 793 thousand of share-based payment expense in the statement of profit or loss (March 2019: 2,098 thousand).
None of the share-based payments awards were dilutive in determining earnings per share due to the Group's loss position.
7. Protective foundation
According to the articles of association of the Company, up to 55,000,000 common shares and up to 55,000,000 preferred shares with a nominal value of 0.12 per share are authorized to be issued. All shares are registered
shares. No share certificates shall be issued.
In order to deter acquisition bids, the Company`s general meeting of shareholders approved the right of an in-dependent foundation under Dutch law, or protective foundation, to exercise a call option pursuant to the call
option agreement, upon which preferred shares will be issued by the Company to the protective foundation of up to 100% of the Company's issued capital held by others than the protective foundation, minus one share. The protective foundation is
expected to enter into a finance arrangement with a bank or, subject to applicable restrictions under Dutch law, the protective foundation may request us to provide, or cause the Company`s subsidiaries to pro-vide, sufficient funding to the
protective foundation to enable it to satisfy its payment obligation under the call option agreement.
These preferred shares will have both a liquidation and dividend preference over the Company`s common shares and will accrue cash dividends at a pre-determined rate. The protective foundation would be expected to
re-quire us to cancel its preferred shares once the perceived threat to the Company and its stake-holders has been removed or sufficiently mitigated or neutralized. We are of the opinion that the call option does not represent a significant fair
value based on a level 3 valuation, since the preference shares are restricted in use and can be can-celled by us as stated above.
In the quarter ended March 31, 2020, the Company expensed 17 thousand of ongoing costs to reimburse expenses incurred by the protective foundation.
8. Summary of significant accounting policies
InflaRx N.V. is a Dutch public company with limited liability (naamloze vennootschap) with its corporate seat in Amsterdam, The Netherlands, and is registered in the Commercial Register of The Netherlands Chamber of
Commerce Business Register under CCI number 68904312. The Company's registered office is at Winzerlaer Stra e 2 in 07745 Jena, Germany. Since November 10, 2017, InflaRx N.V.'s common shares have been listed on The NASDAQ Global Select Market under
InflaRx is a clinical-stage biopharmaceutical Group focused on applying its proprietary anti-C5a technology to discover and develop first-in-class, potent and specific inhibitors of the complement activation factor known
These consolidated financial statements of InflaRx comprise the Company and its wholly-owned subsidiaries InflaRx GmbH and InflaRx Pharmaceutical Inc., Ann Arbor, Michigan, United States.
InflaRx GmbH is a clinical-stage biopharmaceutical company founded in 2008. In 2017, InflaRx N.V. became the sole shareholder of InflaRx GmbH through the contribution of the subsidiary's shares to InflaRx N.V. by its
Last updated: May 21, 2020