Quarterly Report • Nov 26, 2025
Quarterly Report
Open in ViewerOpens in native device viewer

INTERIM REPORT July-September 2025
Immunovia's mission is to save lives through early detection of pancreatic cancer.


"This quarter we launched the PancreaSure test, a breakthrough product that brings us closer to achieving our mission of saving lives through early detection of pancreatic cancer."
Jeff Borcherding, CEO and President, Immunovia AB
full Medicare coverage, Immunovia strengthened its market access capabilities with the appointment of Natalie Carfora as VP of Market Access and Reimbursement.
2
• Excellent accuracy demonstrated in late-stage pancreatic cancer and healthy controls: In the AFFIRM clinical validation study, announced September 24, 2025, the PancreaSure test detected 87.9% of Stage III and IV pancreatic cancers. The test showed specificity of 97.7%, avoiding false positive results in blood samples from healthy controls.
| SEK thousand unless otherwise stated | 2025 Jul-Sep |
2024 Jul-Sep |
2025 Jan-Sep |
2024 Jan-Sep |
2024 Full year |
|---|---|---|---|---|---|
| Net sales | 101 | 235 | 331 | 476 | 931 |
| Operating earnings/loss | -25,051 | -31,228 | -64,007 | -79,292 | -109,411 |
| Earnings before tax | -29,744 | -51,068 | -128,586 | -79,611 | -76,541 |
| Net earnings | -29,744 | -51,068 | -128,586 | -79,611 | -76,541 |
| Earnings per share before dilution (SEK) | -0.10 | -0.73 | -0,48 | -1.49 | -0.93 |
| Earnings per share after dilution (SEK) | -0.10 | -0.73 | -0,48 | -1.49 | -0.93 |
| Equity ratio (%) | -22* | 61 | -22* | 61 | 35 |
| Number of shares at the end of the period | 306,083,080 | 169,711,476 | 306,083,080 | 169,711,476 | 169,711,476 |
*The rights issue completed in Q4 has strengthened the Group's equity and returned it to positive levels.
Immunovia takes an important leap forward with the commercial launch of the PancreaSure test.
Two years of transformation and rapid product development resulted in success this quarter as we launched PancreaSure to the U.S. market. This quarter marked a key turning point for Immunovia as we transitioned from a development company to a commercial one. We continue to build momentum and achieve previously communicated milestones in our quest to change the market for early detection of pancreatic cancer.
As outlined in August, the first step in our commercial launch of PancreaSure is building Targeted Advocacy among experts in pancreatic cancer who lead high-risk surveillance programs. We were thrilled that key opinion leaders at 10 centers already agreed to implement PancreaSure in September. Sites included University of Pennsylvania, Northwestern University, Honor Health Research Institute, Inova Schar Cancer, UC Health, and Hackensack University Medical Center.
This initial penetration was achieved with no sales representatives; all selling to date has been done by the Immunovia management team. We are currently recruiting a small team of talented and experienced strategic account managers to expand the number of high-risk surveillance centers using PancreaSure and drive test volume at these centers.
Publications and scientific presentations of PancreaSure clinical data have raised awareness, interest, and trust in the test. During Q3 and after quarter end, analytical and clinical validation data were presented at five international scientific meetings. The data were recognized with awards, special distinctions, and prestigious plenary presentations at multiple meetings. These presentations generated significant interest among clinicians who specialize in pancreatic cancer and high-risk surveillance.
Important progress achieved in securing reimbursement for the PancreaSure test. The Centers for Medicare and Medicaid services assigned the PancreaSure test a preliminary reimbursement price of \$897. Once confirmed in the coming months, Immunovia will have both a billing code and a favorable reimbursement rate for the test, two key components in securing reimbursement.
Our next step is to obtain payer reimbursement from government (Medicare) and commercial insurance companies. Payers make coverage decisions based on three types of data:
"I am excited about offering this non-invasive pancreas cancer screening option for my patients. While we have existing endoscopic and radiologic methods to screen for pancreas cancer, the high sensitivity and specificity of PancreaSure, which is a serologic test, makes it a valuable additional option for our high-risk patients."
Raj Keswani, MD Associate Professor of Medicine Northwestern University Feinberg School of Medicine
We have completed the required analytical validation experiments and three clinical validation studies and are now focused on proving clinical utility. We will pursue this along two parallel paths. First, we will conduct surveys that will be completed quickly in the first half of 2026. Second, we will conduct clinical trials over the next few years to collect more rigorous proof of clinical utility. Two of these clinical studies are being funded by the U.S. National Institutes of Health (NIH) and are already underway. We are also evaluating the opportunity to conduct additional studies with other leading institutions. By securing the survey data in the short term, we can pursue medical policy late in 2026 from forward-thinking payers. Conducting the prospective clinical studies will provide strong evidence over time for payers who demand more substantial proof of clinical utility. I am very pleased that we have recruited an experienced VP of Market Access and Reimbursement, Natalie Carfora, who will lead the reimbursement process with rigor and a deep understanding of the path ahead.
Successful rights issue provides crucial funding well into 2026. The shareholder rights issue completed in October raised 90.3 MSEK after fees and issue costs. We used 20.5 MSEK to repay the bridge loan secured prior to the rights issue. We will deploy the remaining 69.8 MSEK primarily to fuel the commercial launch of PancreaSure and to fund the surveys and clinical studies outlined above to support the process towards reimbursement.
In summary, Q3 marked another quarter of achieving the milestones we outlined from the beginning of 2025. We are excited by the promising reception the PancreaSure test has received so far, and we are excited by our commercial prospects in 2026 when we will have a targeted sales team in place. We are also focused on generating proof of clinical utility needed to secure coverage decisions and reimbursement. The combination of greater commercial investment and payer coverage will enable us to generate test volume and sales. I want to thank our shareholders for participating in the recent rights issues, providing the capital needed to fuel our growth.
November 26, 2025 Jeff Borcherding President & CEO, Immunovia AB

| Group's performance over the period6 | |
|---|---|
| Share information7 | |
| Incentive programs9 | |
| Consolidated income statement in summary11 | |
| Consolidated comprehensive income in summary11 | |
| Consolidated financial position in summary 12 | |
| Change in consolidated equity in summary13 | |
| Consolidated cash flow statement in summary14 | |
| Consolidated key indicators15 | |
| Definitions16 | |
| Parent company's income statement in summary17 | |
| Parent company's comprehensive income in summary17 | |
| Parent company's financial position in summary18 | |
| Parent company's cash flow statement in summary19 | |
| Notes20 | |
| Auditor's Review Report24 | |
| Glossary25 | |
| Immunovia in brief26 |
This information was submitted for publication on November 26, 2025, at 08:30 (CET)
This financial statement has been produced in accordance with IFRS for the Immunovia Group which comprises Immunovia AB and the wholly-owned subsidiaries Immunovia Inc, Immunovia GmbH and Immunovia Incentive AB.
Immunovia AB (publ), Swedish Corporate Identity Number 556730-4299, Medicon Village, Scheelevägen 8, 223 63 Lund, Sweden [email protected], +46 46 2756 000
Jeff Borcherding, CEO and President [email protected]

Net sales for the quarter amounted to 101 KSEK. For the corresponding period last year, net sales were 235 KSEK. For both periods, net sales consisted of royalties. PancreaSure tests performed in September will begin to impact revenue in Q4.
Net profit for the third quarter 2025 amounted to -29,744 KSEK (-51,068). The difference from last year mainly relates to negative financial income, which in turn is a result of unrealized exchange rate effects due to a lower dollar rate during the quarter on the intercompany transactions to finance operations in Immunovia Inc. In addition, the Company has amended its policy regarding the impairment of intercompany balances, which has an impact on the net result for the period.
Total operating expenses decreased during the quarter by 6,384 KSEK compared to the corresponding period last year and amounted to 25,182 (31,536) KSEK.
Total costs for research and development for the third quarter 2025 were 5.6 (9.1) MSEK, which corresponds to approximately 22 (29) percent of the group's total operating costs. Research and development costs for the quarter were driven by the cost of clinical studies to further valdate the PancreaSure test and support the company's efforts to secure payer reimbursement.
Cash flow from operating activities improved compared to the same period last year and amounted to -16,108 KSEK (-17,345).
Cash and cash equivalents as of September 30, 2025, equaled 26,569 KSEK (54,204).
Equity at the end of the period was -8,259 KSEK (38,595) and the equity/assets ratio was -22 percent (61).
The previously communicated rights issue, was completed after the close of the third quarter, strengthening the Group's equity position and returning equity to positive levels. It should also be noted that the parent company's equity remains positive at 5.3 MSEK.
Based on the board's assessment, a cash balance of 26,6 MSEK at the end of the third quarter together with the proceeds from the rights issue announced on August 27, which in November 2025 brought a net amount of 80 MSEK, will secure the company's working capital needs into Q3 2026.
During the period July to September 2025, the Company invested approximately MSEK 5.6 in licences. No investments were made in intangible fixed assets beyond this. Furthermore, no investments were made in tangible fixed assets, and no financial investments were carried out during the period.
The average number of employees during the third quarter of 2025 was 10 (9) and at the end of the period the number of employees was 12 (9).
The number of registered shares amounted to 306,083,080 shares at the end of the reporting period. The share's nominal value is SEK 0.03.
| Year | Event | Total share capital (SEK) |
Change (SEK) | Total no. of shares |
Change in shares |
Nominal value (SEK) |
|---|---|---|---|---|---|---|
| May 24, 2007 | Formation | 100,000.00 | 100,000.00 | 1,000,000 | 1,000,000 | 0.10 |
| Oct 19, 2011 | New share issue | 105,263.00 | 5,263.00 | 1,052,630 | 52,630 | 0.10 |
| Oct 27, 2011 | Share split 5:1 | 105,263.00 | - | 5,263,150 | 4,210,520 | 0.02 |
| July 5, 2012 | New share issue | 108,869.92 | 3,606.92 | 5,443,496 | 180,346 | 0.02 |
| May 21, 2013 | New share issue | 122,483.76 | 13,613.84 | 6,124,188 | 680,692 | 0.02 |
| Sep 10, 2013 | New share issue | 124,899.76 | 2,416.00 | 6,244,988 | 120,800 | 0.02 |
| Jun 5, 2014 | New share issue | 220,924.32 | 96,024.56 | 11,046,216 | 4,801,228 | 0.02 |
| Aug 13, 2015 | Bonus issue | 552,310.80 | 331,386.48 | 11,046,216 | - | 0.05 |
| Dec 17, 2015 | New share issue | 714,560.80 | 162,250.00 | 14,291,216 | 3,245,000 | 0.05 |
| Sep 15, 2016 | New share issue | 823,728.40 | 109,167.60 | 16,474,568 | 2,183,352 | 0.05 |
| Oct 17, 2016 | New share issue | 840,202.95 | 16,474.55 | 16,804,059 | 329,491 | 0.05 |
| Oct 4, 2017 | New share issue via warrants | 865,902.95 | 25,700.00 | 17,318,059 | 514,000 | 0.05 |
| June 8, 2018 | New share issue | 974,042.65 | 108,139.70 | 19,480,853 | 2,162,794 | 0.05 |
| Sep 19, 2018 | New share issue via warrants | 976,567.65 | 2,525.00 | 19,531,353 | 50,500 | 0.05 |
| Sep 9, 2019 | New share issue via warrants | 982,742.65 | 6 ,175.00 | 19,654,853 | 123,500 | 0.05 |
| June 4, 2020 | New share issue | 1,130,154.05 | 147,411.40 | 22,603,081 | 2,948,228 | 0.05 |
| Oct 4, 2020 | New share issue via warrants | 1,131,579.05 | 1,425.00 | 22,631,581 | 28,500 | 0.05 |
| April 12, 2023 | New share issue | 2,264,374.90 | 1,132,795.85 | 45,287,498 | 22,655,917 | 0.05 |
| Sept 12, 2024 | Reduction of nominal value | 1,358,624.94 | -905,749.96 | 45,287,498 | 0 | 0.03 |
| Sept 12, 2024 | New share issue | 5,078,645.88 | 3,720,020.94 | 169,288,196 | 124,000 698 | 0,03 |
| Sep 13, 2024 | New share issue | 5,091,344.28 | 12,698.40 | 169,711,476 | 423,280 | 0.03 |
| Jan 20, 2025 | New share issue via warrants | 7,857,266.28 | 2,765,922.00 | 261,908,863 | 92,197,387 | 0.03 |
| Apr 17, 2025 | New share issue via warrants | 9,182,492.79 | 1,325,226.51 | 306,083,080 | 44,174,217 | 0.03 |
| At the end of the period |
9,182,492.79 | 306,083,080 | 0.03 |
The 10 largest shareholders on 30 September, 2025
| Shareholders | No. of shares | Share (capital and votes) |
|---|---|---|
| Avanza Pension | 24,279,022 | 7,93% |
| Vincent Saldell | 6,005,000 | 1,96% |
| Carl Borrebaeck | 5,379,900 | 1,76% |
| Futur Pension | 4,274,209 | 1,40% |
| Jens Henrik Jensen | 3,596,679 | 1,18% |
| Simon Borsos | 3,430,000 | 1,12% |
| Jeff Borcherding | 3,291,176 | 1,08% |
| Søren Evald Andreasen | 2,950,000 | 0,96% |
| Samatha Förvaltning AB | 2,000,000 | 0,65% |
| SEB Funds | 1,892,894 | 0,62% |
| Ten largest owners | 57,098,880 | 18,65% |
| Others | 248,984,200 | 81,35% |
| Total | 306,083,080 | 100,00% |
Source: Monitor by Modular Finance AB. Compiled and processed data from Euroclear, Morningstar and the Swedish Financial Supervisory Authority, among others.
Immunovia has five outstanding incentive programs comprising 11,426,199 options. There is no dilution effect on earnings per share as long as the Group's earnings are negative.
The annual general meeting 2022 resolved to adopt a warrant program for the Company's employees and key personnel (the "2022/2026 warrant program"). At the time of allotment, all warrants in the program have been valued according to Black & Scholes' valuation model. 126,000 warrants have been allotted for the 2022/2026 warrant program. Each warrant initially entitled the holder to acquire one new share in the Company for a subscription price of SEK 88.69 per share. After recalculation due to rights issue of units completed in 2024, each option entitled the holder to subscribe for 1.084 shares at a subscription price of SEK 81.81 per share. The exercise period runs from 1 June 2026 to 30 June 2026.
The extraordinary general meeting on November 21, 2023, resolved to adopt an equity incentive program for the Company's management and key personnel ("ESOP 2023"), including a resolution to issue not more than 2,597,234 warrants to ensure the delivery of shares to the participants and for hedging of social security costs. 1,934,463 warrants have been allotted, and one warrant initially entitled the holder to acquire one new share in the Company at a subscription price of SEK 1.67 per share. After recalculation due to rights issue of units completed in 2024, each option entitled the holder to subscribe for 1.06 shares at a subscription price of SEK 1.60 per share. The exercise period runs until June 17, 2034.
The extraordinary general meeting on November 21, 2023, resolved to adopt an equity incentive program for the Company's board of directors ("Board program 2023"), including a resolution to issue not more than 649,309 warrants to ensure the delivery of shares to the participants and for hedging of social security costs. 483,616 warrants have been allotted, and one warrant initially entitled the holder to acquire one new share in the Company at a subscription price of SEK 1.80 per share. After recalculation due to rights issue of units completed in 2024, each option entitled the holder to subscribe for 1.06 shares at a subscription price of SEK 1.70 per share. The exercise period runs until December 28, 2033.
As the exercise period for the incentive programs "ESOP 2023" and "Board program 2023" runs over 10 years, no full valuation in accordance with IFRS 2 was made in connection with the allocation. An IFRS 2 valuation will only be made once participants in the programs will exercise their options.
The annual general meeting on May 14, 2025, resolved to adopt an equity incentive program for the Company's management and key personnel ("ESOP 2025"), including a resolution to issue not more than 6,278,626 warrants to ensure the delivery of shares to the participants and for hedging of social security costs. 4,708,970 warrants have been allotted, and one warrant initially entitled the holder to acquire one new share in the Company at a subscription price of SEK 0,3485 per share. The exercise period runs until May 22, 2033**.
The annual general meeting on May 14, 2025, resolved to adopt an equity incentive program for the Company's board of directors ("Board program 2025"), including a resolution to issue not more than 1,569,654 warrants to ensure the delivery of shares to the participants and for hedging of social security costs. 1,569,654 warrants have been allotted, and one warrant initially entitled the holder to acquire one new share in the Company at a subscription price of SEK 0,3485 per share. The exercise period runs until May 22, 2033**.
The board of directors estimates that "ESOP 2025" and "Board program 2025" will incur costs for the company from an accounting perspective in accordance with IFRS 2. Personnel costs in accordance with IFRS 2 do not affect the company's cash flow. The personnel costs in accordance with IFRS 2 are reported in the statement change in consolidated equity under the line item 'Share-based payments'.
All programs in the table below have been subject to customary conversion of conditions in connection with issues etc.
| Incentive program |
Decision date |
Subscription period |
Number of outstanding warrants |
Maximum num ber of shares to be issued |
Subscrip tion price/ share |
Change in share capital at full utilization |
|---|---|---|---|---|---|---|
| Warrant program 2022/2026 |
Apr 7, 2022 | Jun 1, 2026 – Jun 30, 2026 |
126,000 | 136,584 | 81.81 | 4,097.52 |
| Board program 2023 |
Nov 21, 2023 |
Until December 28, 2033 |
649,309* | 688,267 | 1.70 | 20,648.01 |
| ESOP 2023 | Nov 21, 2023 |
Until June 17, 2034 |
2,597,234* | 2,753,068 | 1.60 | 82,592.04 |
| Board program 2025 |
May 14, 2025 |
Until May 22, 2033 |
1,569,654** | 1,569,654 | 0.35 | 47,089.62 |
| ESOP 2025 | May 14, 2025 |
Until May 22, 2033 |
4,708,970** | 6,278,626 | 0.35 | 141,269.10 |
| Total | 9,651,167 | 11,426,199 | 295,696.29 |
*Includes warrants issued for hedging of social security costs
** The holders can exercise vested options as from vesting until the date that falls eight years after the Grant Date. Exercises can however only be made during "exercise windows" that occurs 14 calendar days after each quarterly report (or if no quarterly report is published for a quarter, the last 14 calendar days in the subsequent quarter). Furthermore, for a participant that ceases to be employed or in a service relationship in the Group, vested options must be exercised within six months from the date when the participant ceased to be employed or in a service relationship in the Group. Any exercise of options always must comprise at least 25 per cent of the vested options held by the participant.
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| SEK thousands | Jul-Sep | Jul-sep | Jan-Sep | Jan-Sep | Full year |
| Operating income | |||||
| Net sales | 101 | 235 | 331 | 476 | 931 |
| Other operating income | 0 | 73 | 68 | 712 | 763 |
| Total operating income | 101 | 308 | 399 | 1,188 | 1,694 |
| Operating expenses | |||||
| Costs of goods sold | -36 | 0 | -36 | 0 | 0 |
| Other external expenses | -14,714 | -14,513 | -35,942 | -43,761 | -65,429 |
| Personnel costs | -9,952 | -6,539 | -25,922 | -21,498 | -29,046 |
| Amortization of tangible and intangible assets | -450 | -7,556 | -1,651 | -12,133 | -13,416 |
| Other operating expenses | 0 | -2,928 | -855 | -3,088 | -3,214 |
| Total operating expenses | -25 152 | -31,536 | -64,406 | -80,480 | -111,105 |
| Operating earnings/loss | -25 051 | -31,228 | -64,007 | -79,292 | -109,411 |
| Profit/loss from financial items | |||||
| Financial income | 11 | -18,294 | 48 | 1,525 | 34,730 |
| Financial expenses | -4,705 | -1,546 | -64,628 | -1,844 | -1,860 |
| Total financial items | -4,694 | -19,840 | -64 580 | -319 | 32,870 |
| Earnings/loss after financial items | -29,744 | -51,068 | -128,586 | -79,611 | -76,541 |
| Income tax | 0 | 0 | 0 | ||
| Earnings/loss for the period | -29,744 | -51,068 | -128,586 | -79,611 | -76,541 |
| Earnings per share before dilution (SEK) | -0,10 | -0.73 | -0,48 | -1.49 | -0.93 |
| Earnings per share after dilution (SEK) | -0,10 | -0,73 | -0,48 | -1.49 | -0.93 |
| Average number of shares | 297,830,754 | 70,167,590 | 269,781,484 | 53,580,862 | 82,613,516 |
| Number of shares at period end | 306,083,080 | 169,711,476 | 306,083,080 | 169,711,476 | 169,711,476 |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| SEK thousands | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year |
| Earnings/loss for the period | -29,744 | -51,068 | -128,586 | -79,611 | -76,541 |
| Items that may be reclassified later in the income statement |
|||||
| Exchange rate differences for foreign net investment |
4,157 | 17,544 | 60,779 | -1,195 | -31,211 |
| Other earnings/loss for the period | 4,157 | 17,544 | 60,779 | -1,195 | -31,211 |
| Comprehensive income for the period | -25,587 | -33,524 | -67,807 | -80,806 | -107,752 |
| 2025 | 2024 | 2024 | |
|---|---|---|---|
| SEK thousands | Sep 30 | Sep 30 | Dec 31 |
| ASSETS | |||
| Fixed assets | |||
| Intangible fixed assets | 7,012 | 2,053 | 1,941 |
| Tangible fixed assets | 1,493 | 2,660 | 1,954 |
| Financial fixed assets | 130 | 508 | 553 |
| Total fixed assets | 8,635 | 5,221 | 4,448 |
| Current assets | |||
| Inventory | 179 | 0 | 0 |
| Other short term receivables | 2,272 | 3,674 | 3,276 |
| Cash and cash equivalents | 26,569 | 54,204 | 25,318 |
| Total current assets | 29,020 | 57,878 | 28,594 |
| TOTAL ASSETS | 37,655 | 63,099 | 33,042 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 9,182 | 5,091 | 5,091 |
| Other contributed capital | 1,229,694 | 1,186,063 | 1,186,063 |
| Translation reserve | 16,646 | -14,118 | -44,134 |
| Retained earnings incl. total comprehensive income | -1,263,781 | -1,138,441 | -1,135,371 |
| Total equity | -8,259 | 38,595 | 11,649 |
| Current liabilities | |||
| Interest-bearing liabilities | 20,366 | 1,496 | 680 |
| Other liabilities | 25,548 | 23,368 | 20,713 |
| Total current liabilities | 45,914 | 24,504 | 21,393 |
| TOTAL EQUITY AND LIABILITIES | 37,655 | 63,099 | 33,042 |
| Other contri | Accumulated earnings/ loss for the |
||||
|---|---|---|---|---|---|
| SEK thousands | Share capital | buted equity | Reserves | period | Total equity |
| Opening balance January 1, 2024 | 2,264 | 1,136,480 | -12,923 | -1,058,830 | 66,991 |
| Comprehensive income for the period | -1,195 | -79,611 | -80,806 | ||
| Transactions with owners in their capacity as owners |
|||||
| Reduction nominal value | -906 | 906 | |||
| New share issue | 3,733 | 59,507 | 63,240 | ||
| Issue costs | -10,830 | -10,830 | |||
| Closing balance September 30, 2024 |
5,091 | 1,186,063 | -14,118 | -1,138,441 | 38,595 |
| Comprehensive income for the period | -30,016 | 3,070 | -23,946 | ||
| Transactions with owners in their capacity as owners |
|||||
| Reduction nominal value | |||||
| New share issue | |||||
| Issue costs | |||||
| Closing balance December 31, 2024 |
5,091 | 1,186,063 | -44,134 | -1,135,371 | 11,649 |
| Comprehensive income for the period | 60,779 | -128,586 | -67,807 | ||
| Transactions with owners in their capacity as owners |
|||||
| New share issue | 4,091 | 48,568 | 52,659 | ||
| Issue costs | -4,937 | -4,937 | |||
| Shared-based payments | 178 | 178 | |||
| Closing balance September 30, 2025 |
9,182 | 1,229,694 | 16,646 | -1,263,781 | -8,259 |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| SEK thousands | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year |
| Operating activities | |||||
| Operating earnings/loss | -25,050 | -31,228 | -64,008 | -79,292 | -109,411 |
| Adjustment for items not included in cash flow | -415 | 12,766 | 6 | 17,318 | 19,419 |
| Interest received | 11 | 238 | 48 | 969 | 1,304 |
| Interest paid | -500 | -1,547 | -500 | -1,844 | -1,925 |
| Tax paid | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operating activities before | |||||
| changes in working capital | -25,965 | -19,771 | -64,454 | -62,849 | -90,613 |
| Cash flow from changes in working capital | |||||
| Change in inventory | -181 | 0 | -181 | 0 | 0 |
| Change in operating receivables | 1,052 | 1,887 | 899 | 42 | 502 |
| Change in operating liabilities | 8,986 | 539 | 5,120 | -5,668 | -6,642 |
| Cash flow from operating activities | -16,108 | -17,345 | -58,616 | -68,475 | -96,753 |
| Investment activities | |||||
| Investment in intangible assets | -5,559 | 0 | -5,559 | 0 | 0 |
| Investment in tangible assets | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets | 0 | 0 | 0 | 0 | 0 |
| Other long term receivables | -134 | 0 | -134 | 0 | 0 |
| Cash flow from investment activities | -5,693 | 0 | -5,693 | 0 | 0 |
| Financing activities | |||||
| Amortization of leasing liability | 113 | -2,872 | -693 | -6,555 | -7,599 |
| New share issue | 0 | 52,411 | 47,722 | 52,411 | 52,411 |
| Newly taken out loans | 19,000 | 0 | 19,000 | 14,500 | 14,500 |
| Amortization loans | 0 | -14,500 | 0 | -14,500 | -14,500 |
| Cash flow from financing activities | 19,113 | 35,039 | 66,029 | 45,856 | 44,812 |
| Cash flow for the period | -2,688 | 17,694 | 1,720 | -22,619 | -51,941 |
| Cash and cash equivalents at start of period | 29,269 | 36,755 | 25,318 | 76,788 | 76,788 |
| Exchange rate difference in cash and cash | |||||
| equivalents | -12 | -245 | -469 | 35 | 471 |
| Cash and cash equivalents at end of period | 26,569 | 54,204 | 26,569 | 54,204 | 25,318 |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year | |
| Operating earnings/loss (SEK 000) | -25,051 | -31,228 | -64,007 | -79,292 | -109,411 |
| Earnings/loss for the year (SEK 000) | -29,744 | -51,068 | -128,586 | -79,611 | -76,541 |
| Earnings per share before dilution (SEK) | -0,10 | -0.73 | -0,48 | -1.49 | -0.93 |
| Earnings per share after dilution (SEK) | -0,10 | -0.73 | -0,48 | -1.49 | -0.93 |
| R&D expenses (SEK 000) | -5,603 | -9,116 | -19,585 | -11,867 | -28,450 |
| R&D expenses as percentage of operating expenses (%) |
22 | 29 | 30 | 25 | 26 |
| Cash and cash equivalents at the period's end (SEK 000) |
26,569 | 54,204 | 26,569 | 54,204 | 25,318 |
| Cash flow from operating activities (SEK 000) | -16,108 | -17,345 | -58,616 | -68,475 | -96,753 |
| Cash flow for the period (SEK 000) | -2,688 | 17,694 | 1,720 | -22,619 | -51,941 |
| Equity (SEK 000) | -8,259 | 38,595 | -8,259 | 38,595 | 11,649 |
| Equity per share (SEK) | -0,03 | 0.23 | -0,03 | 0.23 | 0.09 |
| Equity / assets ratio (%) | -22 | 61 | -22 | 61 | 35 |
| Average number of employees | 10 | 9 | 9 | 10 | 10 |
| Average number of employees in R&D | 4 | 6 | 5 | 4 | 6 |
| Key indicator | Definition | Motivation for using financial key indicator not defined pursuant to IFRS |
|---|---|---|
| Net sales | Revenues from goods and services sold, and royalties received relating to the main activity during the relevant period. |
|
| Operating earnings/loss | Earnings/loss before financial items and tax. |
Operating earnings/loss provides a view of the earnings that the company's ordinary activities have generated. |
| Basic and diluted earnings per share |
Earnings/loss divided by the weighted number of shares in the period before and after dilution respectively. |
|
| Average number of shares before and after dilution |
The average number of outstan ding shares in the period before and after dilution respectively. Because the group is generating a loss, there is no dilution, despite the subscription price being lower than the share price. |
|
| R&D expenses | The company's direct expenses for research and development. Expen ses for staff, materials and external services. |
The company's main activity is research and development. Management considers that R&D expenses are an important parameter to monitor as an indicator of activity levels.within the company. |
| R&D expenses as a percentage of operating expenses |
R&D expenses divided by ope rating expenses, which include other external expenses, person nel expenses, depreciation and amortization. |
Management considers that the company's R&D expenses in relation to total expenses are an impor tant indication of the proportion of total expenses that are used for the company's main activity. |
| Cash and cash equivalents | Cash and bank balances. | |
| Cash flow from operating activities |
Cash flow before cash flow from investing activities and financing activities. |
|
| Cash flow for the period | The change in cash and cash equi valents for the period excluding effective unrealized exchange rate gains and exchange rate losses. |
|
| Equity per share (SEK) | Equity divided by the number of shares at the end of the period. |
Management follows this indicator to monitor the value of equity per share. |
| Equity/assets ratio | Equity as a percentage of total assets. |
Management follows this indicator of the compa ny's financial stability. |
| Average number of employees |
The average number of employees is the total of working-hours in the period divided by scheduled working hours for the period. |
|
| Average number of employees in R&D |
The average of the number of employees in the company's resear ch and development functions. |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| SEK thousands | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year |
| Operating income | |||||
| Net sales | 90 | 235 | 319 | 476 | 931 |
| Other operating income | 0 | 76 | 68 | 623 | 668 |
| Total operating income | 90 | 311 | 387 | 1,099 | 1,599 |
| Operating expenses | |||||
| Other external expenses | -8,714 | -15,003 | -18,672 | -40,055 | -46,679 |
| Personnel costs | -603 | -1,737 | -5,439 | -8,476 | -9,818 |
| Amortization of intangible and | |||||
| tangible fixed assets | -97 | -369 | -290 | -1,108 | -1,204 |
| Other operating expenses | -6 | -2,928 | -41 | -3,088 | -3,215 |
| Total operating expenses | -9,419 | -20,037 | -24,442 | -52,727 | -60,916 |
| Operating earnings/loss | -9,329 | -19,726 | -24,055 | -51,628 | -59,317 |
| Operating expenses | |||||
| Result from shares in group companies | 0 | 6,552 | 28,875 | -35,748 | -92,464 |
| Financial incomes | 2,973 | -15,732 | 8,903 | 9,436 | 46,224 |
| Financial expenses | -4,658 | -1,421 | -64,642 | -1,421 | -1,421 |
| Total financial items | -1,685 | -10,601 | -26,863 | -27,733 | -47,661 |
| Earnings/loss after financial items | -11,014 | -30,327 | -50,919 | -79,361 | -106,978 |
| Allocations | |||||
| Group contributions received | 0 | 0 | 0 | 0 | 0 |
| Total allocations | 0 | 0 | 0 | 0 | 0 |
| Earnings/loss before tax | -11,014 | -30,327 | -50,919 | -79,361 | -106,978 |
| Income tax | 0 | 0 | 0 | 0 | 0 |
| Earnings/loss for the period | -11,014 | -30,327 | -50,919 | -79,361 | -106,978 |
| SEK thousands | 2025 Jul-sep |
2024 Jul-Sep |
2025 Jan-Sep |
2024 Jan-Sep |
2024 Full year |
|---|---|---|---|---|---|
| Earnings/loss for the period | -11,014 | -30,327 | -50,919 | -79,361 | -106,978 |
| Other earnings/loss for the period | 0 | 0 | 0 | 0 | 0 |
| Comprehensive income for the period | -11,014 | -30,327 | -50,919 | -79,361 | -106,978 |
| 2025 | 2024 | 2024 | |
|---|---|---|---|
| SEK,thousands ASSETS |
Sep 30 | Sep 30 | Dec 31 |
| Fixed assets | |||
| Intangible fixed assets | 1 012 | 1,370 | 1,280 |
| Tangible fixed assets | 31 | 60 | 53 |
| Financial fixed assets | 303 | 303 | 303 |
| Total fixed assets | 1,346 | 1,733 | 1,636 |
| Non-current assets | |||
| Receivables from Group companies | 14,439 | 0 | 0 |
| Total Non-current assets | 14,439 | 0 | 0 |
| Current assets | |||
| Receivables from Group companies | 0 | 158 | 218 |
| Current receivables | 857 | 1,254 | 1,696 |
| Prepaid expenses and accrued income | 565 | 1,136 | 867 |
| Cash and cash equivalents | 23,517 | 49,819 | 22,011 |
| Total current assets | 24,939 | 52,367 | 24,792 |
| TOTAL ASSETS | 40,724 | 54,100 | 26,428 |
| EQUITY AND LIABILITIES | |||
| Equity Restricted equity |
9 182 | 5,091 | 5,091 |
| Total equity and liabilities | 9 182 | 5,091 | 5,091 |
| Non-restricted equity | |||
| Premium fund | 43 631 | 52,411 | 169,694 |
| Retained earnings including comprehensive income | -47 471 | -21,520 | -166,421 |
| Total non-restricted equity | -3 840 | 30,891 | 3,272 |
| Total equity | 5 342 | 35,982 | 8,364 |
| Provisions | |||
| Other provisions | 7,784 | 7,265 | 5,708 |
| Total provisions | 7,784 | 7,265 | 5,708 |
| Current liabilities | |||
| Interest-bearing liabilities | 19,000 | 0 | 0 |
| Other liabilities | 8,597 | 10,853 | 12,356 |
| Total current liabilities | 27,597 | 10,853 | 12,356 |
| TOTAL EQUITY AND LIABILITIES | 40,724 | 54,100 | 26,428 |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| SEK thousands | Jul-Sep | Jul-sep | Jan-Sep | Jan-Sep | Full year |
| Operating activities | |||||
| Operating earnings/loss | -9,328 | -19,726 | -24,055 | -51,628 | -59,317 |
| Adjustment for items not included in cash flow |
96 | 3,234 | 290 | 3,972 | 4,069 |
| Interest received | 0 | 238 | 44 | 968 | 1,300 |
| Interest paid | -500 | -1,421 | -500 | -1,421 | -1,421 |
| Tax paid | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operating activities before changes in working capital |
-9,732 | -17,675 | -24,221 | -48,109 | -55,369 |
| Cash flow from changes in working capital |
|||||
| Change in inventory | 0 | 0 | 0 | 0 | 0 |
| Change in operating receivables | 47 | -7,107 | -24,932 | -26,037 | -46,530 |
| Change in operating liabilities | 3,456 | 4,946 | -1,684 | 464 | 409 |
| Cash flow from operating activities | -6,229 | -19,836 | -50,837 | -73,682 | -101,490 |
| Investment activities | |||||
| Investment in intangible fixed assets | 0 | 0 | 0 | 0 | 0 |
| Investment in tangible fixed assets | 0 | 0 | 0 | 0 | 0 |
| Investment in financial fixed assets | 0 | 0 | 0 | 0 | 0 |
| Increase in long-term receivables from group companies |
-14,439 | 0 | -14,439 | 0 | 0 |
| Cash flow from investment activities | -14,439 | 0 | -14,439 | 0 | 0 |
| Financing activities | |||||
| New share issue | 0 | 52,411 | 47,781 | 52,411 | 52,411 |
| Newly taken out loans | 19,000 | 0 | 19,000 | 14,500 | 14,500 |
| Amortization loans | 0 | -14,500 | 0 | -14,500 | -14,500 |
| Cash flow from financing activities | 19,000 | 37,911 | 66,781 | 52,411 | 52,411 |
| Cash flow for the period | -1,668 | 18,075 | 1,505 | -21,271 | -49,079 |
| Cash and cash equivalents at start of | |||||
| period | 25,185 | 31,744 | 22,011 | 71,090 | 71,090 |
| Cash and cash equivalents at period's end |
23,517 | 49,819 | 23,517 | 49,819 | 22,011 |
The Group applies the Swedish Annual Accounts Act and International Financial Reporting Standards (IFRS) as adopted by the EU, and RFR 1 complementary accounting rules for Groups when preparing financial reports. The parent company applies the Swedish Annual Accounts Act and RFR 2 Accounting for legal entities when preparing financial reports. The applied accounting principles are consistent with those applied in the 2024 annual report.
This interim report has been prepared in accordance with IAS 34 interim finacial reporting.
New and amended standards adopted with effect from 2025 are not expected to have any significant impact on the Group's financial position.
All financial assets and liabilities are valued at accrued acquisition cost. The Group currently has no financial instruments valued at fair value. It is estimated that there are no significant differences between fair value and book value relating to financial assets and liabilities.
Net sales for the period January to September 2025 refer to royalties and sales of the PancreaSure test. Revenue related to the PancreaSure test is recognised upon delivery of test results. For the comparative period January to December 2024, net sales consisted solely of royalties.
From time to time, board members may undertake specific assignments that do not belong to the board's normal duties, which are either decided at the annual general meeting or by the board jointly. No transactions have taken place during the period January to September 2025.
The group has leasing agreements for the use of office and lab premises, where one of the agreements extends to 31 October 2028 with a quarterly fee of approximately MSEK 1.6.
With the decision to cease commercialization of the IMMray® PanCan-d test and to wind down operations, there was a need to renegotiate said lease as of December 31, 2023. Based on a signed Letter of Intent with the landlord, with the mutual intent and likely outcome that the long-term rental agreement will be terminated, a revaluation of the agreement was made as of December 31, 2023, with a revaluation effect that meant that the right-of-use asset and the right-of-use liability decreased by approx. MSEK 20. The remaining right-of-use asset and leasing liability were reported as of December 31, 2023 based on a calculated and assessed probable leasing obligation, which meant a right-of-use asset and leasing liability of approximately 8 MSEK. At the end of September 2025, these premises are not in use. The Letter of Intent with the landlord remains. Due to the fact that the group no longer uses of the premises, the remaining lease liability of approx. 8 MSEK has been reclassified to Other provision as of September 30, 2025. After a reassessment of the likely outcome of the contract, the total Other provision are reported at 7,8 MSEK and thus corresponds to an assessment of the likely outcome based on the Letter of Intent with the landlord. Remaining unreserved, undiscounted, value of the contract amounts to approx. 12.5 MSEK. The parent company reports the corresponding provision.
Remaining leasing debt for other leasing agreements, is included in other interest-bearing liabilities and amounts to approximately 0.5 MSEK and refers to leasing contracts in the USA. New existing contracts in Sweden fall under short-term contracts and contracts of reduced value.
Through its operations, Immunovia is exposed to both operational and financial risks. The following risks and uncertainty factors may have a negative impact on the Company's operations, financial position and/or results. The company's risks are also described in the Annual Report 2024, page 31.
Risks related to Immunovia's operations and industry include risks related to the development of new tests, outcome of studies and validations, dependence on collaboration partners, suppliers and other third parties, risks related to commercialization, market acceptance and reimbursement, and the competition. The board continually monitors the development of ongoing projects and decisions are made based on the Company's current risk profile.
The Company operates both nationally and internationally, which results in exposure to currency exchange rate fluctuations mainly related to USD and EUR. Currency risk relates to future business transactions and assets and liabilities on the balance sheet.
Interest rate risk is the risk that the value of financial instruments varies due to changes in market interest rates. The group currently only has interest-bearing financial assets in the form of bank balances and interest-bearing liabilities in the form of leasing debt for premises.
Based on the board's assessment, a cash balance of 26,6 MSEK at the end of the third quarter together with the proceeds from the rights issue announced on August 27, which in November 2025 brought a net amount of 80 MSEK, will secure the company's working capital needs into Q3 2026.
In order to reflect updated assessments of the subsidiary's long-term repayment capacity, the Company has decided that, as of the third quarter of 2025, no further impairments will be made on the intercompany receivable arising from lending to Immunovia Inc. This reassessment is based on the improved long-term prospects for repayment following the launch of the product in the U.S. market. As an intra-group transaction, the change has no effect on the Group's consolidated financial statements.
This interim report has been reviewed by the company's auditors.
Financial statement 2025, Tuesday February 24, 2026. Q1 interim report 2026, Thurday May 7, 2026. Q2 interim report 2026, Thursday August 6, 2026. Q3 interim report 2026, Thursday November 5, 2026. Financial statement 2026, Thursday February 11, 2027.
Friday May 15, 2026. Annual Report 2025 will be available from second week of April.
lmmunovia AB (publ), Medicon Village, Scheelevägen 8, 223 63 Lund, Sweden
Tel: +46 46 275 60 00 Email: [email protected] Web: www.immunovia.com
Jeff Borcherding, CEO and President [email protected]
The information in this report is information that Immunovia AB is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the agency of the contact person set out above, at 08:30 am CET on November 26, 2025.
Immunovia will hold a webcast teleconference at 15:00 CET on November 26 with Jeff Borcherding, CEO and President.
To take part of the presentation, please dial one of the numbers or watch via the web link below.
Sweden: +46 (0)8 5051 0031
United Kingdom: +44 (0) 207 107 06 13 United States: +1 (1) 631 570 56 13
Link to the webcast:
https://creo-live.creomediamanager.com/a62cd97b-ff6a-4627-9cec-575b30bce201
The Board and the CEO certify that the interim report gives a true and fair view of the company's and the Group's operations, position and results, and describes significant risks and uncertainties that the company and the companies making up the Group face.
Peter Høngaard Andersen Chairman of the board
Hans Johansson Board member
Bryan Riggsbee Board member
Martin Møller Board member
Melissa Farina Board member Valerie Bogdan-Powers Board member
Jeff Borcherding CEO & President
I have reviewed the condensed interim financial information (interim report) of Immunovia AB (publ) as of September 30, 2025, during the nine-month period ended on this date. The Board of Directors and the Chief Executive Officer are responsible for preparing and presenting fairly this interim financial information in accordance with IAS 34. My responsibility is to express a conclusion on this interim financial information based on my review.
I have performed my review in accordance with the International Standard on Review Engagements ISRE 2410 Review of Interim Financial Information performed by the company's elected auditor. A review consists of making requests, primarily to persons responsible for financial and accounting matters, to carry out analytical reviews and to undertake other review procedures. A review has a different focus and a significantly smaller scope compared to the focus and scope of an audit according to ISA and generally accepted auditing practice. The audit procedures taken during a review do not enable me to obtain such assurance that I become aware of all important circumstances that could have been identified if an audit had been performed. The stated conclusion based on a review therefore does not have the certainty that an explicit conclusion based on an audit has.
Based on my review, no circumstances have come to light that give me reason to believe that the attached interim financial information does not, in all material respects, give a true and fair view of the Company's financial position as of September 30, 2025 and of its financial results and cash flow for the nine-month period ended as of that date in accordance with IAS 34.
Lund November 26, 2025 Martin Gustafsson Authorized Public Accountant
Antigen - A foreign body substance that elicits a reaction of the immune system in contact with the organism. The substance may be a chemical substance, a protein or a carbohydrate.
Antibodies – Antibodies, or immuglobulins, are a type of protein used by the body´s immune system to detect and identify foreign substances such as viruses, bacteria or parasites.
Benign – If a tumor is benign it means that the tumor is not dangerous and will not spread.
Bioinformatics – Bioinformatics is an interdisciplinary field in which algorithms are developed for the analysis of biological (especially molecular biology) data.
Biomarker – A biomarker can be defined as a biological response to a change caused by disease or foreign substance. Biomarkers can be used as early warning signs of biological changes in an organism.
CAP - College of American Pathologists. The CAP has deemed status under CLIA to accredit laboratories performing testing on specimens from human beings or animals, using methodologies and clinical application within the expertise of the program. Laboratories must be appropriately licensed to perform testing when required by law.
CLIA - Clinical Laboratory Improvement Amendments. The Centers for Medicare & Medicaid Services (CMS) regulates all laboratory testing performed on humans in the U.S. through the Clinical Laboratory Improvement Amendments (CLIA). The objective of the CLIA program is to ensure quality laboratory testing. All clinical laboratories must be properly certified to receive Medicare or Medicaid payments.
Discovery Trial – Research carried out in order to verify a special hypothesis.
Histology – Histology is the study of biological tissue.
Invasive – Invasive means to penetrate or attack. Invasive medical examinations refer to examinations that include any form of penetration through a hole in the body or surgical operation.
Malignant – Malignant tumors tend to worsen and become mortal. They are termed cancer, and thus differ from benign tumors.
Metastasis – A metastasis is a tumor that has spread to other organs.
Microarray – A microarray is a molecular biology test format for simultaneously measuring the relative concentrations of proteins.
Molecular Diagnosis – A collection of technologies used to analyze biological markers at the genomic and protein levels (i.e., the genetic code of individuals and how their cells express their genes as proteins in the body), using molecular biology for medical testing. These technologies are used to diagnose and monitor disease, detect the risk of disease and to determine which treatment is likely to work best for the individual.
NOD type 2 – New Onset Diabetes type 2.
NPV– Negative Predictive Value.
NSCLC – Non-Small Cell Lung Cancer, the most common type of lung cancer, 80-85% of all lung cancer cases.
<-- PDF CHUNK SEPARATOR -->
Palliative care – Palliative care is administered when the patient's disease is beyond the ability to cure. The purpose of palliative care is to provide support to patients and families using both psychological and medical practices.
Pancreatologist – Doctor specializing in diseases relating to the pancreas.
PDAC– Pancreatic ductal adenocarcinoma, the most common form of pancreatic cancer.
Prospective trial – A trial in which a group of individuals is studied and followed often for a long time to see how a particular disease develops. A prospective trial is used to study the relationship between different risk factors and a certain disease. You follow individuals with and without risk factors going forwards over time. At the end of the trial, the proportion of individuals in the two groups who developed disease is compared.
Proteomics – Proteomics is a branch of biology and includes surveys of large amounts of data about proteins.
Reproducibility – Within the field of statistics, reproducibility is described as the correlation between results from repeated measurements performed by different observers with different instruments of the same type, which measurements are performed in order to reject any measurement error due to materials and personnel.
Resectable – Able to be removed by surgery.
Retrospective study – A study in which the focus is on something that has happened in the past, i.e. using historic data. This form of study starts with the answer, i.e. it is known which individuals became ill and which did not.
Screening – Screening refers to medical examinations to identify a disease. It is normally carried out before the patient has exhibited obvious symptoms.
Self-pay customers – Patients or organizations that pay without reimbursement from insurance companies or authorities.
Sensitivity – Sensitivity is a statistical measure of the reliability of a binary diagnostic test and the probability that a generated positive result is correct.
Serum – A serum is a transparent yellowish liquid obtained by allowing the blood to clot, and then removing the blood cells and the coagulation proteins. Serum contains proteins, including antibodies.
Specificity – Specificity is a statistical measure of the reliability of a binary diagnostic test and the probability that the generated negative result is de facto negative.

Have a question? We'll get back to you promptly.