Interim / Quarterly Report • Aug 28, 2025
Interim / Quarterly Report
Open in ViewerOpens in native device viewer

1
INTERIM REPORT April-June 2025
Immunovia's mission is to save lives Immunovia's mission is to save lives through early detection of pancreatic cancer.
through early detection of pancreatic cancer.
Immunovia interim report April-June 2025
"
"Key opinion leaders are embracing the PancreaSure test, with the seven top pancreatic cancer centers implementing PancreaSure in their high-risk surveillance programs at launch"
Jeff Borcherding, CEO and President, Immunovia AB
• On August 27, 2025, the company announced a rights issue. If fully subscribed, the net proceeds are expected to cover the company's working capital needs for the coming twelve months. The rights issue amounts to up to SEK 100 million and, with subscription undertakings and guarantee commitments, approximately 80% of the issue is secured, corresponding to SEK 80 million before issue costs.
2
| SEK thousand unless otherwise stated | 2025 Apr-Jun |
2024 Apr-Jun |
2025 Jan-Jun |
2024 Jan-Jun |
2024 Full year |
|---|---|---|---|---|---|
| Net sales | 90 | 85 | 229 | 241 | 931 |
| Operating earnings/loss | -20,052 | -23,907 | -38,958 | -48,064 | -109,411 |
| Earnings before tax | -41,051 | -25,597 | -98,843 | -28,543 | -76,541 |
| Net earnings | -41,051 | -25,597 | -98,843 | -28,543 | -76,541 |
| Earnings per share before dilution (SEK) | -0,14 | -0.57 | -0,37 | -0.63 | -0.93 |
| Earnings per share after dilution (SEK) | -0,14 | -0.57 | -0,37 | -0.63 | -0.93 |
| Equity ratio (%) | 51 | 34 | 51 | 34 | 35 |
| Number of shares at the end of the period | 306,083,080 | 45,287,498 | 306,083,080 | 45,287,498 | 169,711,476 |
I am thrilled to report that the much-anticipated PancreaSure commercial launch will take place on September 2. This is a key inflection point for Immunovia as we launch the test to an enthusiastic response from physicians, advocacy groups and people at high risk of pancreatic cancer. Their excitement reflects the significant unmet need for a pancreatic cancer blood test and their trust in our test.
These centers include the University of Pennsylvania, Honor Health, Hackensack Meridian, University of Colorado, and Northwestern University, among others. The experts leading these centers recognize the need for a more convenient, more accessible, lower-cost surveillance option alongside traditional imaging approaches. They have expressed confidence in the PancreaSure test based on our clinical validation studies and they are eager to begin testing highrisk individuals.
Our initial focus will be to drive PancreaSure advocacy and use among top high-risk surveillance centers. As we announced on August 19, we will launch the PancreaSure test in three phases, increasing investment and driving greater volume over time as we secure payer reimbursement. In the first phase—Targeted Advocacy—we will take a focused, low-cost selling approach. We will leverage existing relationships to promote the test to top U.S. high-risk surveillance programs. We have a strong pipeline of additional physicians we expect to begin testing later in 2025. These include physicians who previously used the IMMray PanCan-d test, researchers who participated in PancreaSure clinical trials, and other experts who have taken notice of our clinical data and expressed interest in our test.
The scientific community has bolstered the PancreaSure launch by recognizing the rigor and significance of our clinical program. The CLARITI study was presented in the Best of DDW session at Digestive Disease Week. The analytical validation of PancreaSure received a Distinguished Abstract Award by the Academy of Diagnostics & Laboratory Medicine (ADLM), a distinction reserved for the top 2% of abstracts submitted. These recognitions drive physician awareness of the PancreaSure test and build key opinion leader trust and support. Dissemination of our clinical studies is also a crucial component of our efforts to secure payer reimbursement.
We made important progress toward payer reimbursement in the second quarter. On July 1, the American Medical Association awarded Immunovia a CPT code for the PancreaSure test. This code is necessary to submit claims to U.S. insurers for payment. We also made a pricing recommendation to Medicare, the key U.S. government payer, to secure a rate on the Clinical Lab Fee Schedule (CLFS). The CLFS sets Medicare pricing for tests like PancreaSure and provides a benchmark price for other payers. We expect Medicare to determine pricing for Immunovia in the second half of 2025.
We continue work to design and execute clinical studies that will convince payers the PancreaSure test is medically necessary and should be reimbursed. Our primary focus is demonstrating clinical utility showing that the test impacts physician decisions and improves patient outcomes.
"The launch of the PancreaSure test is an important advance in pancreatic cancer surveillance. We have long recognized the need for blood-based tests to accurately detect early-stage pancreatic cancer in individuals at high risk due to genetic factors and family history.
We are excited to offer this test in our high-risk surveillance program."
Bryson Katona, MD Associate Professor of Medicine and Genetics University of Pennsylvania
To fuel Immunovia's momentum as we launch PancreaSure and execute additional clinical studies, we will conduct a shareholder rights issue. If fully subscribed, the rights issue would provide 100 MSEK, funding Immunovia well into 2026. We will use these funds to launch the PancreaSure test and demonstrate its commercial potential. We will also fund two clinical utility studies critical for Medicare reimbursement. Achieving these milestones will drive interest among prospective strategic partners.
We maintain strict financial discipline and further reduced our burn rate in Q2. This quarter, our cash burn decreased to 6.05 MSEK per month, down 32% compared to Q1. In line with prior guidance, we expect our cash burn to return to 8-10 MSEK per month as we launch PancreaSure.
We have taken several steps to drive operational efficiency to launch the test without significantly increasing operating expenses. Transitioning from the IMMray testing platform to ELISA has increased the efficiency of our lab and reduced our cost of goods sold. We have implemented software automation to eliminate manual work and outsourced certain tasks throughout the testing process to reduce costs. Together, these steps mean we can bring PancreaSure to market efficiently and cost-effectively.
Our progress is tangible, our momentum is real, and our future is bright. Since the decision to transform Immunovia in the summer of 2023, we have consistently delivered on our promises. We now begin commercialization of the PancreaSure test, an exciting new phase. As we do, we will build on our momentum and achieve key upcoming commercial launch and payer milestones. I ask for your support in the upcoming rights issue as we look to fund the exciting and critical work ahead.
August 28, 2025 Jeff Borcherding President & CEO, Immunovia AB

| Group's performance over the period6 | |
|---|---|
| Share information 7 | |
| Incentive programs 9 | |
| Consolidated income statement in summary 11 | |
| Consolidated comprehensive income in summary11 | |
| Consolidated financial position in summary 12 | |
| Change in consolidated equity in summary 13 | |
| Consolidated cash flow statement in summary 14 | |
| Consolidated key indicators15 | |
| Definitions 16 | |
| Parent company's income statement in summary 17 | |
| Parent company's comprehensive income in summary17 | |
| Parent company's financial position in summary18 | |
| Parent company's cash flow statement in summary19 | |
| Notes 20 | |
| Glossary24 | |
| Immunovia in brief26 |
This information was submitted for publication on August 28, 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

Net sales for the quarter amounted to 90 KSEK. For the corresponding period last year, net sales were 85 KSEK.
Net profit for the second quarter 2025 amounted to -41,051 KSEK (-25,597). 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.
Total operating expenses decreased during the quarter by 4,035 KSEK compared to the corresponding period last year and amounted to 20,148 (24,183) KSEK. During the second quarter 2024, the company incurred cost related to externally purchased R&D services, which gradually decreased during the year. These costs explain the decline in operating expenses in the second quarter 2025 vs. second quarter 2024.
Total costs for research and development for the second quarter 2025 were 6.9 (5.3) MSEK, which corresponds to approximately 34 (22) 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 -18,143 KSEK (-26,709).
Cash and cash equivalents as of June 30, 2025, equaled to 29,269 KSEK (36,755).
Equity at the end of the period was 17,653 KSEK (19,709) and the equity/assets ratio was 51 percent (34).
Based on the board's current assessment, a cash balance of 29.3 MSEK at the end of the second quarter will secure the company's working capital through the third quarter of 2025. If the rights issue announced on August 27, 2025 is fully subscribed, the net proceeds from the rights issue are deemed sufficient to meet the company's working capital needs for the coming twelve-month period. The rights issue amounts to up to SEK 100 million and, with subscription undertakings and guarantee commitments, the issue is secured to approximately 80%, corresponding to SEK 80 million before issue costs.
No investments have been made in intangible or tangible assets during the quarter. Nor have there been any financial investments during the quarter.
The average number of employees during the second quarter of 2025 was 8 (10) and at the end of the period the number of employees was 8 (10).
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 |
| Shareholders | No. of shares | Share (capital and votes) |
|---|---|---|
| Avanza Pension | 30 138 467 | 9,85% |
| Vincent Saldell | 6 005 000 | 1,96% |
| Nordnet Pensionsförsäkring | 5 979 441 | 1,95% |
| Carl Borrebaeck | 5 379 900 | 1,76% |
| Simon Borsos | 4 460 000 | 1,46% |
| Futur Pension | 4 394 209 | 1,44% |
| Sten Jonsson | 4 171 471 | 1,36% |
| Jens Henrik Jensen | 3 596 679 | 1,18% |
| Jeff Borcherding | 3 291 176 | 1,08% |
| Søren Evald Andreasen | 3 220 480 | 1,05% |
| Ten largest owners | 70 636 823 | 23,08% |
| Others | 235 446 257 | 76,92% |
| 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 sha re 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 | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Full year |
| Operating income | |||||
| Net sales | 90 | 85 | 229 | 241 | 931 |
| Other operating income | 6 | 191 | 68 | 639 | 763 |
| Total operating income | 96 | 276 | 297 | 880 | 1,694 |
| Operating expenses | |||||
| Other external expenses | -12,991 | -14,901 | -21,135 | -29,248 | -65,429 |
| Personnel costs | -6,801 | -7,560 | -15,970 | -14,959 | -29,046 |
| Amortization of tangible and intangible assets | -322 | -1,597 | -1,201 | -4,577 | -13,416 |
| Other operating expenses | -34 | -125 | -949 | -160 | -3,214 |
| Total operating expenses | -20,148 | -24,183 | -39,255 | -48,944 | -111,105 |
| Operating earnings/loss | -20,052 | -23,907 | -38,958 | -48,064 | -109,411 |
| Profit/loss from financial items | |||||
| Financial income | 11 | -1,540 | 37 | 19,818 | 34,730 |
| Financial expenses | -21,011 | -150 | -59,923 | -297 | -1,860 |
| Total financial items | -21,000 | - 1,690 | -59,886 | 19,521 | 32,870 |
| Earnings/loss after financial items | -41,051 | -25,597 | -98,843 | -28,543 | -76,541 |
| Income tax | 0 | 0 | 0 | 0 | 0 |
| Earnings/loss for the period | -41,051 | -25,597 | -98,843 | -28,543 | -76,541 |
| Earnings per share before dilution (SEK) | -0,14 | -0.57 | -0,37 | -0.63 | -0.93 |
| Earnings per share after dilution (SEK) | -0,14 | -0.57 | -0,37 | -0.63 | -0.93 |
| Average number of shares | 297,830,754 | 45,287,498 | 269,781,484 | 45,287,498 | 82,613,516 |
| Number of shares at year's end | 306,083,080 | 45,287,498 | 306,083,080 | 45,287,498 | 169,711,476 |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| SEK thousands | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Full year |
| Earnings/loss for the period | -41,051 | -25,597 | -98,843 | -28,543 | -76,541 |
| Items that may be reclassified later in the income statement |
|||||
| Exchange rate differences for foreign net investment |
19,229 | 1,611 | 57,157 | -18,739 | -31,211 |
| Other earnings/loss for the period | 19,229 | 1,611 | 57,157 | -18,739 | -31,211 |
| Comprehensive income for the period | -21,822 | -23,986 | -41,686 | -47,828 | -107,752 |
| 2025 | 2024 | 2024 | |
|---|---|---|---|
| SEK thousands | Jun 30 | Jun 30 | Dec 31 |
| ASSETS | |||
| Fixed assets | |||
| Intangible fixed assets | 1,527 | 2,258 | 1,941 |
| Tangible fixed assets | 724 | 13,117 | 1,954 |
| Financial fixed assets | 3 | 534 | 553 |
| Total fixed assets | 2,254 | 15,909 | 4,448 |
| Current assets | |||
| Other short term receivables | 3,326 | 5,605 | 3,276 |
| Cash and cash equivalents | 29,269 | 36,755 | 25,318 |
| Total current assets | 32,595 | 42,360 | 28,594 |
| TOTAL ASSETS | 34,849 | 58,269 | 33,042 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 9,182 | 2,264 | 5,091 |
| Other contributed capital | 1,229,694 | 1,136,480 | 1,186,063 |
| Translation reserve | 13,023 | -31,662 | -44,134 |
| Retained earnings incl. total comprehensive income | -1,234,156 | -1,087,373 | -1,135,371 |
| Total equity | 17,743 | 19,709 | 11,649 |
| Current liabilities | |||
| Interest-bearing liabilities | 467 | 23,206 | 680 |
| Other liabilities | 16,639 | 15,354 | 20,713 |
| Total current liabilities | 17,106 | 38,560 | 21,393 |
| TOTAL EQUITY AND LIABILITIES | 34,849 | 58,269 | 33,042 |
| Other contributed |
Accumulated earnings/ loss for the |
||||
|---|---|---|---|---|---|
| SEK thousands | Share capital | 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 | -18,739 | -28,543 | -47,282 | ||
| Transactions with owners in their capacity as owners |
|||||
| Closing balance June 30, 2024 | 2,264 | 1,136,480 | -31,662 | -1,087,373 | 19,709 |
| Comprehensive income for the period | -12,472 | -47,998 | -60,470 | ||
| Transactions with owners in their capacity as owners |
|||||
| Reduction nominal value | -906 | 906 | 0 | ||
| New share issue | 3,733 | 59,507 | 63,240 | ||
| Issue costs | -10,830 | -10,830 | |||
| Closing balance December 31, 2024 |
5,091 | 1,186,063 | -44,134 | -1,135,371 | 11,649 |
| Comprehensive income for the period | 57,157 | -98,843 | -41,686 | ||
| Transactions with owners in their capacity as owners |
|||||
| New share issue | 4,901 | 48,568 | 52,659 | ||
| Issue costs | -4,937 | -4,937 | |||
| Shared-based payments | 58 | 58 | |||
| Closing balance June 30, 2025 | 9,182 | 1,229,694 | 13,023 | -1,234,156 | 17,743 |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| SEK thousands | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Full year |
| Operating activities | |||||
| Operating earnings/loss | -20,052 | -23,907 | -38,958 | -48,064 | -109,411 |
| Adjustment for items not included in cash flow | -762 | 1,574 | 432 | 4,552 | 19,419 |
| Interest received | 11 | 196 | 37 | 732 | 1,304 |
| Interest paid | 3 | -150 | 0 | -298 | -1,925 |
| Tax paid | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operating activities before changes in working capital |
-20,800 | -22,287 | -38,489 | -43,078 | -90,613 |
| Cash flow from changes in working capital | |||||
| Change in inventory | 0 | 0 | 0 | 0 | 0 |
| Change in operating receivables | 314 | -1,243 | -153 | -1,845 | 502 |
| Change in operating liabilities | 2,343 | -3,179 | -3,866 | -6,206 | -6,642 |
| Cash flow from operating activities | -18,143 | -26,709 | -42,508 | -51,129 | -96,753 |
| Investment activities | |||||
| Investment in intangible assets | 0 | 0 | 0 | 0 | 0 |
| Investment in tangible assets | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets | 0 | 0 | 0 | 0 | 0 |
| Other long term receivables | 0 | 0 | 0 | 0 | 0 |
| Cash flow from investment activities | 0 | 0 | 0 | 0 | 0 |
| Financing activities | |||||
| Amortization of leasing liability | -236 | -2,148 | -806 | -3,684 | -7,599 |
| New share issue | 10,249 | 0 | 47,722 | 0 | 52,411 |
| Newly taken out loans | 0 | 14,500 | 0 | 14,500 | 14,500 |
| Amortization loans | 0 | 0 | 0 | 0 | -14,500 |
| Cash flow from financing activities | 10,013 | 12,352 | 46,916 | 10,816 | 44,812 |
| Cash flow for the period Cash and cash equivalents at start of period |
-8,130 37,669 |
-14,357 51,178 |
4,408 25,318 |
-40,313 76,788 |
-51,941 76,788 |
| Exchange rate difference in cash and cash | |||||
| equivalents | -270 | -66 | -457 | 280 | 471 |
| Cash and cash equivalents at end of period | 29,269 | 36,755 | 29,269 | 36,755 | 25,318 |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Full year | |
| Operating earnings/loss (SEK 000) | -20,052 | -23,907 | -38,958 | -48,064 | -109,411 |
| Earnings/loss for the year (SEK 000) | -41,051 | -25,597 | -98,843 | -28,543 | -76,541 |
| Earnings per share before dilution (SEK) | -0,14 | -0.57 | -0,37 | -0.63 | -0.93 |
| Earnings per share after dilution (SEK) | -0,14 | -0.57 | -0,37 | -0.63 | -0.93 |
| R&D expenses (SEK 000) | -6,914 | -5,314 | -13,982 | -11,867 | -28,450 |
| R&D expenses as percentage of operating expenses (%) |
34 | 22 | 36 | 25 | 26 |
| Cash and cash equivalents at the period's end (SEK 000) |
29,269 | 36,755 | 29,269 | 36,755 | 25,318 |
| Cash flow from operating activities (SEK 000) | -18,143 | -26,709 | -42,508 | -51,129 | -96,753 |
| Cash flow for the period (SEK 000) | -8,130 | -14,357 | 4,408 | -40,313 | -51,941 |
| Equity (SEK 000) | 17,743 | 19,709 | 17,743 | 19,709 | 11,649 |
| Equity per share (SEK) | 0,06 | 0.44 | 0,06 | 0.44 | 0.09 |
| Equity / assets ratio (%) | 51 | 34 | 51 | 34 | 35 |
| Average number of employees | 8 | 10 | 9 | 10 | 10 |
| Average number of employees in R&D | 5 | 4 | 6 | 3 | 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 | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Full year |
| Operating income | |||||
| Net sales | 90 | 85 | 229 | 241 | 931 |
| Other operating income | 6 | 186 | 68 | 548 | 668 |
| Total operating income | 96 | 271 | 297 | 789 | 1,599 |
| Operating expenses | |||||
| Other external expenses | -7,327 | -12,504 | -9,958 | -25,052 | -46,679 |
| Personnel costs | -3,152 | -2,849 | -4,836 | -6,740 | -9,818 |
| Amortization of intangible and | |||||
| tangible fixed assets | -97 | -369 | -194 | -738 | -1,204 |
| Other operating expenses | -34 | -125 | -36 | -160 | -3,215 |
| Total operating expenses | -10 609 | -15,847 | -15,024 | -32,690 | -60,916 |
| Operating earnings/loss | -10,513 | -15,576 | -14,727 | -31,901 | -59,317 |
| Operating expenses | |||||
| Result from shares in group companies | 6,553 | -7,487 | 28,875 | -42,300 | -92,464 |
| Financial incomes | 2,928 | 1,259 | 5,922 | 25,167 | 46,224 |
| Financial expenses | -21,260 | 0 | -59,977 | 0 | -1,421 |
| Total financial items | -11,779 | -6,228 | -25,180 | -17,133 | -47,661 |
| Earnings/loss after financial items | -22,292 | -21,804 | -39,905 | -49,034 | -106,978 |
| Allocations | |||||
| Group contributions received | 0 | 0 | 0 | 0 | 0 |
| Total allocations | 0 | 0 | 0 | 0 | 0 |
| Earnings/loss before tax | -22,292 | -21,804 | -39,905 | -49,034 | -106,978 |
| Income tax | 0 | 0 | 0 | 0 | 0 |
| Earnings/loss for the period | -22,292 | -21,804 | -39,905 | -49,034 | -106,978 |
| 2025 | 2024 | 2025 | 2024 | 2024 | |
|---|---|---|---|---|---|
| SEK thousands | Apr-Jun | Apr-Jun | Jan-Jun | Jan-Jun | Full year |
| Earnings/loss for the period | -22,292 | -21,804 | -39,905 | -49,034 | -106,978 |
| Other earnings/loss for the period | 0 | 0 | 0 | 0 | 0 |
| Comprehensive income for the period | -22,292 | -21,804 | -39,905 | -49,034 | -106,978 |
| 2025 | 2024 | 2024 | |
|---|---|---|---|
| SEK,thousands | Jun 30 | Jun 30 | Dec 31 |
| ASSETS | |||
| Fixed assets | |||
| Intangible fixed assets | 1.101 | 1,459 | 1,280 |
| Tangible fixed assets | 38 | 3,205 | 53 |
| Financial fixed assets | 303 | 303 | 303 |
| Total fixed assets | 1,442 | 4,967 | 1,636 |
| Current assets | |||
| Receivables from Group,companies | 302 | 136 | 218 |
| Current receivables | 1,624 | 1,829 | 1,696 |
| Prepaid expenses and accrued income | 612 | 2,894 | 867 |
| Cash and cash equivalents | 25,184 | 31,744 | 22,011 |
| Total current assets | 27,722 | 36,603 | 24,792 |
| TOTAL ASSETS | 29,164 | 41,570 | 26,428 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Restricted equity | 9,182 | 2,264 | 5,091 |
| Total equity and liabilities | 9,182 | 2,264 | 5,091 |
| Non-restricted equity | |||
| Premium fund | 43,631 | 0 | 169,694 |
| Retained earnings including comprehensive income | -36,574 | 11,634 | -166,421 |
| Total non-restricted equity | 7,057 | 11,634 | 3,272 |
| Total equity | 16,239 | 13,898 | 8,364 |
| Provisions | |||
| Other provisions | 4,670 | 0 | 5,708 |
| Total provisions | 4,670 | 0 | 5,708 |
| Current liabilities | |||
| Interest-bearing liabilities | 0 | 14,500 | 0 |
| Other liabilities | 8,254 | 13,172 | 12,536 |
| Total current liabilities | 8,254 | 27,672 | 12,536 |
| TOTAL EQUITY AND LIABILITIES | 29,164 | 41,570 | 26,428 |
| 2025 | 2024 | 2024 | |
|---|---|---|---|
| SEK thousands | Jan-Jun | Jan-Jun | Full year |
| Operating activities | |||
| Operating earnings/loss | -14,727 | -31,901 | -59,317 |
| Adjustment for items not included in cash flow | 194 | 738 | 4,069 |
| Interest received | 44 | 730 | 1,300 |
| Interest paid | 0 | 0 | -1,421 |
| Tax paid | 0 | 0 | 0 |
| Cash flow from operating activities before changes in wor king capital |
-14,489 | -30,433 | -55,369 |
| Cash flow from changes in working capital | |||
| Change in inventory | 0 | 0 | 0 |
| Change in operating receivables | -24,979 | -18,930 | -46,530 |
| Change in operating liabilities | -5,140 | -4,483 | 409 |
| Cash flow from operating activities | -44,608 | -53,846 | -101,490 |
| Investment activities | |||
| Investment in intangible fixed assets | 0 | 0 | 0 |
| Investment in tangible fixed assets | 0 | 0 | 0 |
| Investment in financial fixed assets | 0 | 0 | 0 |
| Sale of fixed assets | 0 | 0 | 0 |
| Cash flow from investment activities | 0 | 0 | 0 |
| Financing activities | |||
| New share issue | 47,781 | 0 | 52,411 |
| Newly taken out loans | 0 | 14,500 | 14,500 |
| Amortization loans | 0 | 0 | -14,500 |
| Cash flow from financing activities | 47,781 | 14,500 | 52,411 |
| Cash flow for the period | 3,173 | -39,346 | -49,079 |
| Cash and cash equivalents at start of period | 22,011 | 71,090 | 71,090 |
| Cash and cash equivalents at period's end | 25,184 | 31,744 | 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 first half of 2025 refer only to royalties. The same applies to the period January-December 2024.
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 first half of 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 June 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. 5 MSEK has been reclassified to Other provision as of June 30, 2025. After a reassessment of the likely outcome of the contract, the total Other provision are reported at 4.7 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. 14.0 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, CHF 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 current assessment, a cash balance of 29.3 MSEK at the end of the second quarter will secure the company's working capital through the third quarter of 2025. If the rights issue announced on August 27, 2025 is fully subscribed, the net proceeds from the rights issue are deemed sufficient to meet the company's working capital needs for the coming twelve-month period. The rights issue amounts to up to SEK 100 million and, with subscription undertakings and guarantee commitments, the issue is secured to approximately 80%, corresponding to SEK 80 million before issue costs.
In order to reflect the impact of market penetration and insurance compensation in the USA in the financial reporting, it has been decided that the parent company must continuously write down the receivables that arise from the company's lending to the subsidiary Immunovia Inc. Impact on earnings per June 30, 2025 amounted to 28,9 MSEK. As an intra-group transaction, it has no impact on group reporting.
This interim report has not been reviewed by the company's auditors.
Q3 2025 interim report: Wednesday November 26, 2025. Financial statement 2025: Tuesday February 24, 2026.
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 August 28, 2025.
Immunovia will hold a webcast teleconference at 15:00 CET on August 28 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/59eac108-8601-4447-b0af-7fde4a1a6f23 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.
Lund August 28, 2025
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
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.
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.

Immunovia AB is a diagnostic company whose mission is to increase survival rates for patients with pancreatic cancer through early detection. Immunovia is focused on the development and commercialization of simple blood-based testing to detect proteins and antibodies that indicate a high-risk individual has developed pancreatic cancer.
26
Immunovia collaborates and engages with healthcare providers, leading experts and patient advocacy groups to make its test available to individuals at increased risk for pancreatic cancer.
USA is the world's largest market for detection of pancreatic cancer. The company estimates that in the USA, 1.8 million individuals are at high-risk for pancreatic cancer and could benefit from annual surveillance testing.
Immunovia's shares (IMMNOV) are listed on Nasdaq Stockholm.
For more information, please visit www.immunovia.com.
Immunovia interim report April-June 2025 Phone: +46 (0)46-275 60 00 I [email protected] I www.immunovia.com Immunovia AB I Scheelevägen 8, Medicon Village, 223 63 Lund, Sweden
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.