Full Press Release Details
PROQR THERAPEUTICS N.V.
Condensed Consolidated Interim Financial Statements
| PAGE | ||||
| Unaudited Condensed Consolidated Statement of Financial Position as of June 30, 2015 and December 31, 2014 | 1 | |||
| Unaudited Condensed Consolidated Statement of Comprehensive Loss for the Three Month and Six Month Periods ended June 30, 2015 and 2014 | 2 | |||
| Unaudited Condensed Consolidated Statement of Changes in Equity for the Six Month Periods ended June 30, 2015 and 2014 | 3 | |||
| Unaudited Condensed Consolidated Statement of Cash Flows for the Three Month and Six Month Periods ended June 30, 2015 and 2014 | 4 | |||
| Notes to Unaudited Condensed Consolidated Financial Statements | 5 |
Unaudited Condensed Consolidated Financial Statements
PROQR THERAPEUTICS N.V.
Unaudited Condensed Consolidated Statement of Financial Position
| June 30, 2015 | December 31, 2014 | |||||||
| 1,000 | 1,000 | |||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | 106,382 | 112,736 | ||||||
| Prepayments and other receivables | 1,704 | 735 | ||||||
| Social securities and other taxes | 744 | 426 | ||||||
| Total current assets | 108,830 | 113,897 | ||||||
| Property, plant and equipment | 2,037 | 1,187 | ||||||
| Intangible assets | 166 | 163 | ||||||
| Total assets | 111,033 | 115,247 | ||||||
| Liabilities and shareholders equity | ||||||||
| Current liabilities | ||||||||
| Finance lease liabilities | 29 | 34 | ||||||
| Trade payables | 893 | 1,247 | ||||||
| Social securities and other taxes | 4 | 341 | ||||||
| Pension premiums | 135 | 127 | ||||||
| Deferred income | 1,570 | |||||||
| Other current liabilities | 2,530 | 1,265 | ||||||
| Total current liabilities | 5,161 | 3,014 | ||||||
| Finance lease liabilities | 15 | |||||||
| Borrowings | 4,232 | 2,814 | ||||||
| Total liabilities | 9,393 | 5,843 | ||||||
| Shareholders equity | ||||||||
| Shareholders equity | 101,640 | 109,404 | ||||||
| Total liabilities and shareholders equity | 111,033 | 115,247 |
The notes are an integral part of these condensed consolidated financial statements.
PROQR THERAPEUTICS | DARWINWEG 24 | 2333 CR LEIDEN |
THE NETHERLANDS | +31 88 166 7000 | WWW.PROQR.COM
Unaudited Condensed Consolidated Financial Statements
PROQR THERAPEUTICS N.V.
Unaudited Condensed Consolidated Statement of Profit or Loss and OCI
( in thousands, except share and per share data)
| Three month period ended June 30, | Six month period ended June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Other income | 748 | 1,086 | 4 | |||||||||||||
| Research and development costs | (5,427 | ) | (3,272 | ) | (10,907 | ) | (4,537 | ) | ||||||||
| General and administrative costs | (1,777 | ) | (1,535 | ) | (3,380 | ) | (2,130 | ) | ||||||||
| Total operating costs | (7,204 | ) | (4,807 | ) | (14,287 | ) | (6,667 | ) | ||||||||
| Operating result | (6,456 | ) | (4,807 | ) | (13,201 | ) | (6,663 | ) | ||||||||
| Finance income and expense | (2,168 | ) | 11 | 4,812 | (52 | ) | ||||||||||
| Result before corporate income taxes | (8,624 | ) | (4,796 | ) | (8,389 | ) | (6,715 | ) | ||||||||
| Income taxes | ||||||||||||||||
| Net loss attributable to equity holders of the Company | (8,624 | ) | (4,796 | ) | (8,389 | ) | (6,715 | ) | ||||||||
| Other comprehensive income | ||||||||||||||||
| Total comprehensive loss (attributable to equity holders of the Company) | (8,624 | ) | (4,796 | ) | (8,389 | ) | (6,715 | ) | ||||||||
| Share information | ||||||||||||||||
| Weighted average number of shares outstanding 1 | 23,343,253 | 6,458,345 | 23,340,971 | 6,462,838 | ||||||||||||
| Earnings per share attributable to the equity holders of the Company (expressed in Euro per share) | ||||||||||||||||
| Basic loss per share 1 | (0.37 | ) | (0.74 | ) | (0.36 | ) | (1.04 | ) | ||||||||
| Diluted loss per share 1 | (0.37 | ) | (0.74 | ) | (0.36 | ) | (1.04 | ) |
The notes are an integral part of these condensed consolidated financial statements.
PROQR THERAPEUTICS | DARWINWEG 24 | 2333 CR LEIDEN |
THE NETHERLANDS | +31 88 166 7000 | WWW.PROQR.COM
Unaudited Condensed Consolidated Financial Statements
PROQR THERAPEUTICS N.V.
Unaudited Condensed Consolidated Statement of Changes in Equity
| Number of shares | Total Share Capital | Share Premium | Equity Settled Employee Benefit Reserve | Accumulated Deficit | Total Equity | |||||||||||||||||||||||
| Ordinary | Preferred | |||||||||||||||||||||||||||
| 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | ||||||||||||||||||||||||
| Balance at January 1, 2014 | 6,108,152 | 59 | 3,482 | 41 | (3,671 | ) | (89 | ) | ||||||||||||||||||||
| Net loss | (6,715 | ) | (6,715 | ) | ||||||||||||||||||||||||
| Recognition of share-based payments | 228 | 228 | ||||||||||||||||||||||||||
| Shares issued in the period | 865,336 | 8,265,179 | 90 | 42,704 | 42,794 | |||||||||||||||||||||||
| Treasury shares issued | (525,513 | ) | (5 | ) | (2,191 | ) | (2,196 | ) | ||||||||||||||||||||
| Balance at June 30, 2014 | 6,447,975 | 8,265,179 | 144 | 43,995 | 269 | (10,386 | ) | 34,022 | ||||||||||||||||||||
| Balance at January 1, 2015 | 23,338,154 | 934 | 123,581 | 687 | (15,798 | ) | 109,404 | |||||||||||||||||||||
| Net loss | (8,389 | ) | (8,389 | ) | ||||||||||||||||||||||||
| Recognition of share-based payments | 619 | 619 | ||||||||||||||||||||||||||
| Share options exercised | 5,217 | 0 | 6 | 6 | ||||||||||||||||||||||||
| Balance at June 30, 2015 | 23,343,371 | 934 | 123,587 | 1,306 | (24,187 | ) | 101,640 |
The notes are an integral part of these condensed consolidated financial statements.
PROQR THERAPEUTICS | DARWINWEG 24 | 2333 CR LEIDEN |
THE NETHERLANDS | +31 88 166 7000 | WWW.PROQR.COM
Unaudited Condensed Consolidated Financial Statements
PROQR THERAPEUTICS N.V.
Unaudited Condensed Consolidated Statement of Cash Flows
| Three month period ended June 30, | Six month period ended June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||
| Cash flows from operating activities | ||||||||||||||||
| Net loss | (8,624 | ) | (4,796 | ) | (8,389 | ) | (6,715 | ) | ||||||||
| Adjustments for: | ||||||||||||||||
| Depreciation | 117 | 22 | 212 | 39 | ||||||||||||
| Share-based compensation | 331 | 124 | 619 | 228 | ||||||||||||
| Financial income and expenses | 2,168 | (11 | ) | (4,812 | ) | 52 | ||||||||||
| Changes in working capital | (16 | ) | 1,399 | 999 | 1,200 | |||||||||||
| Cash used in operations | (6,024 | ) | (3,262 | ) | (11,371 | ) | (5,196 | ) | ||||||||
| Corporate income tax paid | ||||||||||||||||
| Interest received/(paid) | 105 | 21 | 177 | 19 | ||||||||||||
| Net cash used in operating activities | (5,919 | ) | (3,241 | ) | (11,194 | ) | (5,177 | ) | ||||||||
| Cash flow from investing activities | ||||||||||||||||
| Purchases of property, plant and equipment | (549 | ) | (94 | ) | (1,037 | ) | (250 | ) | ||||||||
| Purchases of intangible assets | (28 | ) | (28 | ) | ||||||||||||
| Net cash used in investing activities | (577 | ) | (94 | ) | (1,065 | ) | (250 | ) | ||||||||
| Cash flow from financing activities | ||||||||||||||||
| Proceeds from issuance of shares, net of transaction costs | 37,842 | 37,842 | ||||||||||||||
| Proceeds from exercise of share options | 1 | 6 | ||||||||||||||
| Proceeds from borrowings | 1,254 | 1,666 | 1,254 | 1,666 | ||||||||||||
| Redemption of financial lease | (8 | ) | (2 | ) | (20 | ) | (17 | ) | ||||||||
| Net cash generated by financing activities | 1,247 | 39,506 | 1,240 | 39,491 | ||||||||||||
| Net increase/(decrease) in cash and cash equivalents | (5,249 | ) | 36,171 | (11,019 | ) | 34,064 | ||||||||||
| Currency effect cash and cash equivalents | (2,184 | ) | 4,665 | |||||||||||||
| Cash and cash equivalents, at beginning of the period | 113,815 | 2,022 | 112,736 | 4,129 | ||||||||||||
| Cash and cash equivalents at the end of the period | 106,382 | 38,193 | 106,382 | 38,193 |
The notes are an integral part of these condensed consolidated financial statements.
PROQR THERAPEUTICS | DARWINWEG 24 | 2333 CR LEIDEN |
THE NETHERLANDS | +31 88 166 7000 | WWW.PROQR.COM
Unaudited Condensed Consolidated Financial Statements
PROQR THERAPEUTICS N.V.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
1. General information
ProQR Therapeutics N.V., or
ProQR or the Company , is a development stage company that primarily focuses on the development and commercialization of novel therapeutic medicines.
Since September 18, 2014, the Company s ordinary shares are listed on the NASDAQ Global Market under ticker symbol PRQR.
The Company was incorporated in the Netherlands, on February 21, 2012 and has been reorganized from a private company with limited liability to a public
company with limited liability on September 23, 2014. The Company has its statutory seat in Leiden, the Netherlands. The address of its headquarters and registered office is Darwinweg 24, 2333 CR Leiden, the Netherlands.
ProQR Therapeutics N.V. is the ultimate parent company of the following entities:
As used in these condensed consolidated financial statements, unless the
context indicates otherwise, all references to ProQR or the Company refer to ProQR Therapeutics N.V. including its subsidiaries.
2. Significant Accounting Policies
consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ( IFRS ), as issued by the International Accounting Standards Board ( IASB ), in particular IAS 34 - Interim
Financial Reporting. Certain information and disclosures normally included in financial statements prepared in accordance with IFRS have been condensed or omitted. Accordingly, these condensed consolidated financial statements should be read in
conjunction with the Company s annual financial statements for the year ended December 31, 2014. In the opinion of management, all adjustments, consisting of normal recurring nature, considered necessary for a fair presentation have been
included in the condensed consolidated financial statements.
The Company s financial results have varied substantially, and are expected to continue
to vary, from period to period. The Company believes that its ordinary activities are not linked to any particular seasonal factors.
The Company operates
in one reportable segment, which comprises the discovery and development of innovative, RNA based therapeutics.
3. Adoption of new and revised
International Financial Reporting Standards
The accounting policies adopted in the preparation of the condensed consolidated financial statements are
consistent with those applied in the preparation of the Company s annual financial statements for the year ended December 31, 2014. New Standards and Interpretations, which became effective as of January 1, 2015, did not have a
material impact on our condensed consolidated financial statements.
PROQR THERAPEUTICS | DARWINWEG 24 | 2333 CR LEIDEN |
THE NETHERLANDS | +31 88 166 7000 | WWW.PROQR.COM
Unaudited Condensed Consolidated Financial Statements
4. Critical Accounting Estimates and Judgments
In the application of the Company s accounting policies, management is required to make judgments, estimates and assumptions about the carrying amounts of
assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in
which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.
(a) Share-based payments
Share options granted to
employees and consultants are measured at the fair value of the equity instruments granted. Fair value is determined through the use of the Black-Scholes option-pricing model, which is considered the most appropriate model for this purpose by
Initially, the Company s ordinary shares were not publicly traded and consequently the Company needed to estimate the fair value of its
share and the expected volatility of that value. Please refer to the Company s annual financial statements for the year ended December 31, 2014 for the assumptions used in those estimates. The value of the underlying shares was determined
on the basis of the prior sale of company stock method. As such, the Company has benchmarked the value per share to external transactions of Company shares and external financing rounds.
For options granted on September 17, 2014, the Company used the opening price of the Company s stock on September 18, 2014, the first day of
trading of the Company s stock on the Nasdag Global Market, which amounted to US$13.00 ( 10.03) as the value of its ordinary shares.
all options granted subsequent to the initial public offering, the Company uses the closing price of the ordinary shares on the previous business day as the exercise price of the options granted.
The result of the share option valuations and the related compensation expense is dependent on the model and input parameters used. Even though Management
considers the fair values reasonable and defensible based on the methodologies applied and the information available, others might derive a different fair value for the Company s share options.
(b) Corporate income taxes
The Company recognizes
deferred tax assets arising from unused tax losses or tax credits only to the extent that the Company has sufficient taxable temporary differences or there is convincing evidence that sufficient taxable profit will be available against which the
unused tax losses or unused tax credits can be utilized. Management s judgment is that such convincing evidence is currently not sufficiently available and a deferred tax asset is therefore only recognized to the extent that the Company has
sufficient taxable temporary differences.
(c) Research and development expenditures
Research expenditures are currently not capitalized but are reflected in the income statement because the criteria for capitalization are not met. At each
balance sheet date, the Company estimates the level of service performed by the vendors and the associated costs incurred for the services performed.
Although we do not expect the estimates to be materially different from amounts actually incurred, the understanding of the status and timing of services
performed relative to the actual status and timing of services performed may vary and could result in reporting amounts that vary in any particular period.
PROQR THERAPEUTICS | DARWINWEG 24 | 2333 CR LEIDEN |
THE NETHERLANDS | +31 88 166 7000 | WWW.PROQR.COM
Unaudited Condensed Consolidated Financial Statements
The condensed consolidated financial statements do not include all disclosures for critical accounting
estimates and judgments that are required in the annual consolidated financial statements and should be read in conjunction with the Company s annual financial statements for the year ended December 31, 2014.
5. Cash and Cash Equivalents
At June 30, 2015, the
Company s cash and equivalents were 106,382,000 as compared to 112,736,000 at December 31, 2014. A significant portion of the cash balance is denominated in US dollars. The cash balances are held at banks with investment grade
credit ratings. The cash at banks is at full disposal of the Company. Bank deposits are convertible into cash upon request of the Company.
At June 30, 2015 and December 31, 2014, the other current liabilities consisted principally of accruals for services provided by
vendors not yet billed and other miscellaneous liabilities. The accrued liabilities as at June 30, 2015 increased significantly compared to December 31, 2014 as it includes deferred income resulting from receipt of the first installment of
the 6 million grant from the European Committee (EC) under the Horizon 2020 program to finance the clinical development of QR-010.
| June 30, 2015 | December 31, 2014 | |||||||
| 1,000 | 1,000 | |||||||
| Innovation credit | 3,842 | 2,588 | ||||||
| Accrued interest on innovation credit | 390 | 226 | ||||||
| Total borrowings | 4,232 | 2,814 |