Quarterly Report • Nov 27, 2024
Quarterly Report
Open in ViewerOpens in native device viewer
" Q3 marked another quarter of strong performance as we continued to achieve our goals and deliver on milestones. As previously reported, the analytical validation proved our next-generation test to be accurate, stable and precise. The test development will culminate with the clinical validation, which will read out in Q4. Looking ahead to 2025, we will transition from focusing on research and development to commercializing the new test and generating further clinical evidence."
Jeff Borcherding, CEO and President, Immunovia AB
| SEK thousand unless otherwise stated | 2024 Jul-Sep |
2023 Jul-Sep |
2024 Jan-Sep |
2023 Jan-Sep |
2023 Full year |
|---|---|---|---|---|---|
| Net sales | 235 | 488 | 476 | 1,419 | 1,575 |
| Operating earnings/loss | -31.228 | -38.889 | -79.292 | -273,054 | -296,460 |
| Earnings before tax | -51.068 | -38.556 | -79.611 | -260,419 | -309,438 |
| Net earnings | -51.068 | -38.556 | -79.611 | -260,419 | -309,438 |
| Earnings per share before dilution (SEK) | -0.73 | -0.91 | -1.49 | -7.99 | -7,95 |
| Earnings per share after dilution (SEK) | -0.73 | -0.91 | -1.49 | -7.99 | -7,95 |
| Equity ratio (%) | 61 | 62 | 61 | 62 | 68 |
| Number of shares at the end of the period | 169,711,476 | 45,287,498 | 169,711,476 | 45,287,498 | 45,287,498 |
Q3 marked another quarter of strong performance as we continued to achieve our goals and deliver on milestones. As previously reported, the analytical validation proved our next-generation test to be accurate, stable and precise. The test development will culminate with the clinical validation, which will read out in Q4. Looking ahead to 2025, we will transition from focusing on research and development to commercializing the new test and generating further clinical evidence.
We closed a successful rights issue in which Investors subscribed to over 90% of the units offered, significantly exceeding expectations. This high level of participation enhances our chances for a very successful outcome for our TO2 and TO3 warrants in January and April 2025, respectively. Assuming the same level of participation in the warrants offering as in the rights issue in total would give us more than 12 months of runway and enable us to pursue our 2025 goals, outlined below.
We took important steps to validate the performance of our new test in Q3. Through the analytical validation, we have confirmed the technical performance of our next-generation test in measuring the target proteins. We also obtained blood samples from over 200 pancreatic cancer patients and more than 800 high-risk individuals for the next step: the clinical validation of the test. Securing over a thousand samples on such short timing was possible thanks to our strong relationships with experts at leading pancreatic cancer programs. We were also the first diagnostics company to receive blood samples from the PRECEDE Consortium.
Clinical validation is our key focus in Q4. The study is well underway, with our lab team in Research Triangle Park, North Carolina, analyzing hundreds of samples. We expect to complete the study and announce results in December 2024.
Looking forward to 2025, we will focus on the following goals:
We will execute a targeted launch of the next-generation test in the second half of 2025. We expect to conduct a targeted launch of the next-generation test in the United States in the second half of 2025. The test will be launched as a lab-developed test (LDT) and all samples will be processed at our lab in Research Triangle Park, USA.
Our objective for the initial launch phase is to demonstrate physician and patient demand. The key measure of success will be test adoption and volume at targeted pancreatic centers. This will support our efforts to secure a strategic partner. It will also bolster our reimbursement efforts as payers want to see evidence that clinicians are using the test.
We expect reimbursement of the test to come in 2026 after payer review of published clinical study results. At launch, we will likely pursue a patient-pay model in which patients will be asked to pay a portion of the normal cost of the test.
2
Since revenue per test will be very limited in 2025, we will pursue a targeted, limited scale, cost-effective launch. Immunovia will employ a small sales team focused on the top high-risk surveillance programs for pancreatic cancer. Their goal will be to drive trial and adoption of the test at these expert centers, creating advocacy among the key opinion leaders in pancreatic cancer. We expect the broader selling effort to be executed later by a strategic partner, deploying a much larger sales team to expand reach and drive volume among pancreatologists, interventional endoscopists, gastroenterologists and genetic counselors.
We will conduct additional clinical studies required by US payers. We will conduct two additional clinical validity studies in the high-risk hereditary patient population in the first half of 2025. We will then investigate additional high-risk groups, including individuals with new-onset diabetes, chronic pancreatitis, and pancreatic cysts. Fortunately, we expect to conduct this clinical program quickly and at a reasonable cost by utilizing Immunovia biobank samples, plus samples from pancreatic cancer centers where we have strong relationships. Further, as announced in August 2024, Immunovia's next-generation test will be studied as part of a National Institutes of Health (US) clinical program in pancreatic cyst patients.
We will pursue a strategic partner to drive commercialization of the test. Lessons from the IMMray PanCan-d launch made it clear we need a strategic partner to help commercialize our next-generation test. Partnering with a diagnostics company with a large sales force will enable us to drive more test volume, sooner and at a lower cost. Over the last 18 months, we have established relationships with more than a dozen promising prospective partners, holding regular update meetings. After successful completion of the clinical validation study we will share study results with them.
We will be intentional about the timing of any partnership. We will develop the product and clinical portfolio far enough to secure attractive terms. We will diligently pursue a strategic partner in the coming quarters and strike an agreement when timing is optimal.
We are well positioned to fund activities for the next twelve months and will strategically manage capital needs. In 2025 we will shift spending from research and product development to clinical studies and a targeted introduction of the test in the US. We will strategically evaluate the optimal timing and vehicles to fund these operating expenses beyond the next twelve months.
The Immunovia team is committed to rewarding our shareholders. I want to emphasize how committed we are as a team to seeing Immunovia succeed. This is a passionate, dedicated, resilient group of people and I'm incredibly proud to see their hard work paying off. I believe deeply in what we are doing. As evidence of my belief and engagement, I purchased 1,470,588 units in the rights issue, 140 percent of my pro rata share of the issue.
I welcome your input and feedback on how we achieve our goals and deliver value for shareholders. Contact me at [email protected] with questions or suggestions. Also, please follow and connect with us on LinkedIn https://www.linkedin.com/company/immunovia-ab/ . This platform provides an excellent opportunity for me to share information with you beyond our quarterly reports and press releases.
November 27, 2024 Jeff Borcherding President & CEO, Immunovia AB

| Group's performance over the period 5 | |
|---|---|
| Share information 6 | |
| Incentive scheme 8 | |
| Consolidated income statement in summary 9 | |
| Consolidated comprehensive income in summary 9 | |
| Consolidated financial position in summary 10 | |
| Change in consolidated equity in summary 11 | |
| Consolidated cash flow statement in summary 12 | |
| Consolidated key indicators 13 | |
| Definitions 14 | |
| Parent company's income statement in summary 15 | |
| Parent company's comprehensive income in summary 15 | |
| Parent company's financial position in summary 16 | |
| Parent company's cash flow statement in summary 17 | |
| Notes 18 | |
| Glossary 22 | |
| Immunovia in brief 24 |
This information was submitted for publication on November 27, 2024, 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
Karin Almqvist Liwendahl, CFO • [email protected]
The net sales, which for the third quarter of 2024 only include royalties, amounted to KSEK 235. For the corresponding period in the previous year, net sales were KSEK 488 divided between test sales KSEK 70 and royalties KSEK 418. For the period January to September 2024, sales amounted to KSEK 476 (1,419) divided between sales of tests KSEK 0 (799) and royalties KSEK 476 (620).
The net profit for the third quarter of 2024 amounted to -51.1 MSEK (-38.6). The result during the quarter has been charged with unrealized exchange rate effects of MSEK 18.3 as well as a one-time provision for onerous contracts of MSEK 7.3 (see further Note 2), which is the reason for the larger losses during quarter 3, 2024 compared to the same period last year. Due to the reduced organization, personnel costs decreased from MSEK 17.1 in the third quarter of 2023 to MSEK 6.5 in the third quarter of 2024.
For the period January to September 2024, the net earnings amounted to -79.6 MSEK (-260.4). Costs of a one-off nature in 2023 have impacted the comparability between the years.
Total costs for research and development for the third quarter of 2024 amounted to MSEK 9.1 (6.7), which corresponds to 29 percent (13) of the group's total operating costs.
Cash flow from operating activities during the third quarter of the year amounted to MSEK -21.2 (-35.6) excluding provision for onerous contracts and for the period January-September 2024, the cash flow from operating operations amounted to MSEK -73.8 (-106.7).
During the third quarter of 2024, a rights issue of units was carried out, which net of issuance costs added MSEK 52.4 to equity. Equity amounted to MSEK 38.6 million (93.2) at the end of the period.
Cash and cash equivalents as of September 30, 2024 amounted to MSEK 54.2 (106.7).
The annual general meeting on June 19, 2024 resolved on a rights issue of units, which was executed in September 2024 and subscribed to 91 percent. The issue resulted in additional cash to the Company before issue cost of MSEK 63.2. In January 2025 and April 2025 respectively, the company could obtain additional cash if the warrants of series TO2 and TO3 issued in the rights issue are used to subscribe for shares.
With a cash balance of SEK 54 million end of the third quarter, together with estimated net proceeds from the warrants of series TO 2 and TO 3, Immunovia should be able to fund working capital needs for the coming twelve-month period.
No investments have been made in intangible fixed assets during the period January to September 2024. Last year, MSEK 1.0 was invested in licences.
No investments in tangible fixed assets were made during the period January to September 2024.
No financial investments were made during the period January to September 2024.
The average number of employees during the third quarter was 9 (29) and at the end of the period the number of employees was 9 (25).
The number of registered shares amounted to 169,711,476 shares at the end of the reporting period. The share's nominal value is SEK 0.05.
| 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 via units | 5,091,344.28 | 12,698.40 | 169,711,476 | 423,280 | 0.03 |
| At the end of the period |
5,091,344.28 | 169,711,476 | 0,03 |
| Shareholders | No. of shares | Share (capital and votes) |
|---|---|---|
| Avanza Pension | 19,712,460 | 11.62% |
| Vincent Saldell | 5,981,000 | 3.52% |
| Nordnet Pensionsförsäkring AB | 2,989,038 | 1.76% |
| Carl Borrebaeck | 1,909,900 | 1.13% |
| Jens Henrik Lensen | 1,692,555 | 1.00% |
| Simon Borsos | 1,615,000 | 0.95% |
| Försäkringsaktiebolaget Skandia | 1,583,668 | 0.93% |
| Vator Securities AB | 1,470,588 | 0.87% |
| Sten Jonsson | 1,358,834 | 0.80% |
| Ghanem Georges Chouba | 1,303,968 | 0.77% |
| Ten largest owners | 39,617,011 | 23.34% |
| Others | 130,094,465 | 76.66% |
| Total | 169,711,476 | 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 three outstanding incentive programs comprising 5,648,596 options with the right to subscribe for 5,648,596 shares. There is no dilution effect on earnings per share as long as the Group's earnings are negative.
The warrant programs are aimed at employees and key personnel in the company. At the time of allotment, all warrants have been valued according to Black & Scholes' valuation model. A summary of the company's warrant schemes can be found below.
All warrant programs are subject to customary recalculation terms in connection with share issues, etc.
At an extraordinary general meeting, November 21, 2023, it was decided to adopt an equity incentive program for the Company's management and key personnel, 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. The incentive program entails that the participants will be granted options which entitle the holder to purchase shares in the company at a pre-determined exercise price corresponding to 100 percent of the volume-weighted average price of the Immunovia share on Nasdaq Stockholm during the five (5) trading days preceding the granting date. It was also decided to adopt an equity incentive program for the Company's board of directors, 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. The incentive program entails that the participants will be granted options which entitle the holder to purchase shares in the company at a pre-determined exercise price corresponding to 100 percent of the volume-weighted average price of the Immunovia share on Nasdaq Stockholm during the five (5) trading days preceding the granting date.
All option programs in the table below have been subject to customary conversion of conditions in connection with issues etc.
| Incentive program | Decision date | Utilization period | Number of outstanding warrants |
Sub scription price/ share |
Change in share capital at full utilization |
|---|---|---|---|---|---|
| Warrant program 2022/2026 |
April 7, 2022 | Jun 1, 2026 – Jun 30, 2026 | 304,920 | 36.62 | 9,147.60 |
| Board ESOP | Nov 21, 2023 | Until December 28, 2033 | 1,545,355 | 0.70 | 46,360.66 |
| Employee ESOP | Nov 21, 2023 | Until June 17, 2034 | 3,798,321 | 0.70 | 113,949.62 |
| Total | 5,648,596 | 169,457.88 |

| 2024 | 2023 | 2024 | 2023 | 2023 | |
|---|---|---|---|---|---|
| SEK thousands NOTE |
Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year |
| Operating income etc | |||||
| Net sales | 235 | 488 | 476 | 1,419 | 1,575 |
| Other operating income | 73 | 91 | 712 | 173 | 227 |
| Total operating income | 308 | 579 | 1,188 | 1,592 | 1,802 |
| Operating,expenses | |||||
| Raw materials and consumables | 0 | -144 | 0 | -6,682 | -6,682 |
| Other external expenses | -14,513 | -19,636 | -43,761 | -57,554 | -68,723 |
| Personnel costs | -6,539 | -17,130 | -21,498 | -70,714 | -79,580 |
| Amortization of tangible and intangible | |||||
| assets | -7,556 | -2,499 | -12,133 | -139,282 | -141,719 |
| Other operating expenses | -2,928 | -59 | -3,088 | -414 | -1,558 |
| Total operating expenses | -31,536 | -39,468 | -80,480 | -274,646 | -298,262 |
| Operating earnings/loss | -31,228 | -38,889 | -79,292 | -273,054 | -296,460 |
| Profit/loss from financial items | |||||
| Financial income | -18,294 | 968 | 1,525 | 16,928 | 6,278 |
| Financial expenses | -1,546 | -635 | -1,844 | -4,293 | -19,257 |
| Total financial items | -19,840 | 333 | -319 | 12,635 | -12,978 |
| Earnings/loss after financial items | -51,068 | -38,556 | -79,611 | -260,419 | -309,438 |
| Income tax | 0 | 0 | 0 | 0 | |
| Earnings/loss for the period | -51,068 | -38,556 | -79,611 | -260,419 | -309,438 |
| Earnings per share before dilution (SEK) | -0.73 | -0.91 | -1.49 | -7.99 | -7.95 |
| Earnings per share after dilution (SEK) | -0,73 | -0.91 | -1.49 | -7.99 | -7.95 |
| Average number of shares | 70,167,590 | 42,518,441 | 53,580,862 | 32,575,011 | 38,931,255 |
| Number of shares for the period | 169,711,476 | 45,287,498 | 169,711,476 | 45,287,498 | 45,287,498 |
| 2024 | 2023 | 2024 | 2023 | 2023 | ||
|---|---|---|---|---|---|---|
| SEK thousands | NOTE | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year |
| Earnings/loss for the period | -51,068 | -38,556 | -79,611 | -260,419 | -309,438 | |
| Items that may be reclassified later in the income statement |
||||||
| Exchange rate differences for foreign net | ||||||
| investment | 17,544 | 507 | -1,195 | -11,406 | 11,383 | |
| Other earnings/loss for the period | 17,544 | 507 | -1,195 | -11,406 | 11,383 | |
| Comprehensive income for the period | -33,524 | -38,049 | -80,806 | -271,825 | -298,055 |
| 2024 | 2023 | 2023 | ||
|---|---|---|---|---|
| SEK thousands | NOTE | Sep 30 | Sep 30 | Dec 31 |
| ASSETS | ||||
| Fixed assets | ||||
| Intangible fixed assets | 2,053 | 2,792 | 2,547 | |
| Tangible fixed assets | 2 | 2,660 | 34,207 | 15,117 |
| Financial fixed assets | 508 | 3 | 506 | |
| Total fixed assets | 5,221 | 37,002 | 18,170 | |
| Current assets | ||||
| Accounts receivable | 0 | 0 | 146 | |
| Other short term receivables | 3,674 | 5,915 | 3,577 | |
| Cash and cash equivalents | 54,204 | 106,677 | 76,788 | |
| Total current assets | 57,878 | 112,592 | 80,511 | |
| TOTAL ASSETS | 63,099 | 149,594 | 98,681 | |
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
| Share capital | 5,091 | 2,264 | 2,264 | |
| Other contributed capital | 1,186,063 | 1,136,480 | 1,136,480 | |
| Translation reserve | -14,118 | -35,712 | -12,923 | |
| Retained earnings incl. total comprehensive income | -1,138,441 | -1,009,811 | -1,058,830 | |
| Total equity | 38,595 | 93,221 | 66,991 | |
| Long-term liabilities Interest-bearing liabilities |
2 | 0 | 21,187 | 1,787 |
| Total long-term liabilities | 0 | 21,187 | 1,787 | |
| Current liabilities Interest-bearing liabilities |
1,496 | 5,101 | 8,478 | |
| Other Liabilities | 15,743 | 30,085 | 21,425 | |
| Other provisions | 2 | 7,265 | 0 | 0 |
| Total current liabilities | 24,504 | 35,186 | 29,903 | |
| TOTAL EQUITY AND LIABILITIES | 63,099 | 149,594 | 98,681 |
| SEK thousands | Share capital |
Other contributed equity |
Reserves | Accumulated earnings/loss for the period |
Total equity |
|---|---|---|---|---|---|
| Opening balance January 1, 2023 | 1,132 | 1,016,369 | -24,306 | -749,392 | 243,803 |
| Comprehensive income for the period | -11,406 | -260,419 | -271,825 | ||
| Transactions with owners in their capacity as owners |
|||||
| New share issue | 1,132 | 150,662 | 151,794 | ||
| Issue costs | -30,551 | -30,551 | |||
| Closing balance September 30, 2023 | 2,264 | 1,136,480 | -35,712 | -1,009,811 | 93,221 |
| Comprehensive income for the period | 22,789 | -49,019 | -26,230 | ||
| Transactions with owners in their capacity ac owners |
|||||
| Closing balance December 31, 2023 | 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 | 0 | ||
| 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 |

| 2024 | 2023 | 2024 | 2023 | 2023 | ||
|---|---|---|---|---|---|---|
| SEK thousands | NOTE | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year |
| Operating activities | ||||||
| Operating earnings/loss | -31,228 | -38,889 | -79,292 | -273,053 | -296,459 | |
| Adjustment for items not included in cash | ||||||
| flow | 12,766 | 2,481 | 17,318 | 138,720 | 140,522 | |
| Interest received | 238 | 968 | 969 | 2,206 | 2,912 | |
| Interest paid | -1,547 | -272 | -1,844 | -918 | -1,166 | |
| Tax paid | 0 | 0 | 0 | 0 | 0 | |
| Cash flow from operating activities before | ||||||
| changes in working capital | -19,771 | -35,712 | -62,849 | -133,045 | -154,191 | |
| Cash flow from changes in working capital | ||||||
| Change in inventory | 0 | 16 | 0 | 2,036 | 1,995 | |
| Change in operating receivables | 1,887 | 793 | 42 | 1,704 | 4,730 | |
| Change in operating liabilities | 539 | -666 | -5,668 | 10,736 | 409 | |
| Cash flow from operating activities | -17,345 | -35,569 | -68,475 | -118,569 | -147,057 | |
| Investment activities | ||||||
| Investment in intangible assets | 0 | 0 | 0 | -1,061 | -1,061 | |
| Sale of fixed assets | 0 | 0 | 0 | 0 | 1,329 | |
| Other long term receivables | 0 | 39 | 0 | 3,547 | 2,929 | |
| Cash flow from investment activities | 0 | 39 | 0 | 2,486 | 3,197 | |
| Financing activities | ||||||
| Amortization of leasing liability | -2,872 | -1,663 | -6,555 | -4,857 | -6,500 | |
| New share issue | 52,411 | 0 | 52,411 | 121,243 | 121,243 | |
| Newly taken out loans | 0 | 0 | 14,500 | |||
| Amortization of loans | -14,500 | 0 | -14,500 | 0 | 0 | |
| Cash flow from financing activities | 35,039 | -1,663 | 45,856 | 116,386 | 114,743 | |
| Cash flow for the period | 17,694 | -37,193 | -22,619 | 303 | -29,117 | |
| Cash and cash equivalents at start of | ||||||
| period | 36,755 | 143,878 | 76,788 | 106,041 | 106,041 | |
| Exchange rate difference in cash and cash | ||||||
| equivalents | -245 | -8 | 35 | 333 | -136 | |
| Cash and cash equivalents at end of period |
54,204 | 106,677 | 54,204 | 106,677 | 76,788 |
| 2024 | 2023 | 2024 | 2023 | 2023 | |
|---|---|---|---|---|---|
| Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year | |
| Operating earnings/loss (SEK 000) | -31,228 | -38,889 | -79,292 | -273,054 | -296,460 |
| Earnings/loss for the year (SEK 000) | -51,068 | -38,556 | -79,611 | -260,419 | -309,438 |
| Earnings per share before dilution (SEK) | -0.73 | -0.91 | -1.49 | -7.99 | -7.95 |
| Earnings per share after dilution (SEK) | -0.73 | -0.91 | -1.49 | -7.99 | -7.95 |
| R&D expenses (SEK 000) | -9.116 | -6.715 | -11.867 | -24,147 | -28,207 |
| R&D expenses as percentage of operating expenses (%) |
29 | 13 | 25 | 14 | 9 |
| Cash and cash equivalents at the period's end (SEK 000) |
54,204 | 106,677 | 54,204 | 106,677 | 76,788 |
| Cash flow from operating activities (SEK 000) | -17,345 | -35,569 | -68,475 | -118,569 | -147,057 |
| Cash flow for the period (SEK 000) | 17,694 | -37,193 | -22,619 | 303 | -29,117 |
| Equity (SEK 000) | 38,595 | 93,221 | 38,595 | 93,221 | 66,991 |
| Equity per share (SEK) | 0.23 | 2.90 | 0.23 | 2.06 | 1.48 |
| Equity / assets ratio (%) | 61 | 62 | 61 | 62 | 68 |
| Average number of employees | 9 | 32 | 10 | 38 | 32 |
| Average number of employees in R&D | 6 | 4 | 4 | 8 | 7 |

| 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 outstanding shares in the period before and after dilution respectively. Because the group is generating a loss, there is no dilution, despite the subscrip tion 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. |
| R&D expenses as a percen tage of operating expenses |
R&D expenses divided by operating expenses, which include other ex ternal expenses, personnel expen ses, depreciation and amortization. |
Management considers that the company's R&D expenses in relation to total expenses are an important 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 (SEK 000) |
The change in cash and cash equivalents 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 company'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 research and development functions. |
| 2024 | 2023 | 2024 | 2023 | Full year |
|---|---|---|---|---|
| Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | 2023 |
| 235 | 417 | 476 | 12,799 | 12,977 |
| 76 | 91 | 623 | 172 | 228 |
| 311 | 508 | 1,099 | 12,971 | 13,205 |
| 0 | 0 | 0 | -3,948 | -3,948 |
| -15,003 | -14,030 | -40,055 | -41,197 | -51,321 |
| -1,737 | -7,178 | -8,476 | -32,949 | -37,309 |
| -369 | -582 | -1,108 | -133,556 | -134,186 |
| -2,928 | -73 | -3,088 | -482 | -389 |
| -20,037 | -21,863 | -52,727 | -212,132 | -227,152 |
| -19,726 | -21,355 | -51,628 | -199,161 | -213,948 |
| 6,552 | -24,982 | -35,748 | -94,999 | -75,858 |
| -15,732 | 3,440 | 9,436 | 20,358 | 12,130 |
| -1,421 | -357 | -1,421 | -357 | -15,074 |
| -10,601 | -21,899 | -27,733 | -74,998 | -78,802 |
| -30,327 | -43,254 | -79,361 | -274,159 | -292,750 |
| -30,327 | -43,254 | -79,361 | -274,159 | -292,750 |
| 0 | 0 | 0 | 0 | 0 |
| -30,327 | -43,254 | -79,361 | -274,159 | -292,750 |
| 2024 | 2023 | 2024 | 2023 | 2023 | ||
|---|---|---|---|---|---|---|
| SEK thousands | NOTE | Jul-Sep | Jul-sep | Jan-Sep | Jan-Sep | Full year |
| Earnings/loss for the period | -30,327 | -43,254 | -79,361 | -274,159 | -292,750 | |
| Other earnings/loss for the period | 0 | 0 | 0 | 0 | 0 | |
| Comprehensive income for the period | -30,327 | -43,254 | -79,361 | -274,159 | -292,750 |
| 2024 | 2023 | 2023 | ||
|---|---|---|---|---|
| SEK thousands NOTE |
Sep 30 | Sep 30 | Dec 31 | |
| ASSETS | ||||
| Fixed assets | ||||
| Intangible fixed assets | 1,370 | 1,728 | 1,639 | |
| Tangible fixed assets | 2 | 60 | 5,594 | 3,764 |
| Financial fixed assets | 303 | 328 | 303 | |
| Total fixed assets | 1,733 | 7,650 | 5,706 | |
| Current assets | ||||
| Account receivables | 0 | 0 | 146 | |
| Receivables from Group companies | 158 | 685 | 660 | |
| Current receivables | 1,254 | 2,545 | 782 | |
| Prepaid expenses and accrued income | 1,136 | 3,418 | 2,203 | |
| Cash and cash equivalents | 49,819 | 92,647 | 71,090 | |
| Total current assets | 52,367 | 99,295 | 74,881 | |
| TOTAL ASSETS | 54,100 | 106,945 | 80,587 | |
| EQUITY AND LIABILITIES | ||||
| Equity Restricted equity |
5,091 | 2,264 | 2,264 | |
| Total equity and liabilities | 5,091 | 2,264 | 2,264 | |
| Non-restricted equity | ||||
| Premium fund | 52,411 | 120,111 | 0 | |
| Retained earnings including comprehensive income | -21,520 | -40,851 | 60,669 | |
| Total non-restricted equity | 30,891 | 79,260 | 60,669 | |
| Total equity | 35,982 | 81,524 | 62,933 | |
| Provisions | ||||
| Other provisions | 2 | 7,265 | 0 | 0 |
| Total Provisions | 7,265 | 0 | ||
| Current liabilities | 0 | |||
| Other liabilities | 10,853 | 25,421 | 17,654 | |
| Total current liabilities | 10,853 | 25,421 | 17,654 | |
| TOTAL EQUITY AND LIABILITIES | 54,100 | 106,945 | 80,587 |
| 2024 | 2023 | 2024 | 2023 | 2023 | ||
|---|---|---|---|---|---|---|
| SEK thousands | NOTE | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Full year |
| Operating activities | ||||||
| Operating earnings/loss | -19,726 | -21,355 | -51,628 | -199,161 | -213,948 | |
| Adjustment for items not included in cash flow | 3,234 | 592 | 3,972 | 133,566 | 134,181 | |
| Interest received | 238 | 944 | 968 | 2,182 | 2,880 | |
| Interest paid | -1,421 | 0 | -1,421 | 0 | -5 | |
| Tax paid | 0 | 0 | 0 | 0 | ||
| Cash flow from operating activities before | ||||||
| changes in working capital | -17,675 | -19,819 | -48,109 | -63,413 | -76,892 | |
| Cash flow from changes in working capital | ||||||
| Change in inventory | 0 | 0 | 0 | 1,546 | 1,546 | |
| Change in operating receivables | -7,107 | -22,473 | -26,037 | -77,136 | -78,801 | |
| Change in operating liabilities | 4,946 | 1,343 | 464 | 7,515 | -227 | |
| Cash flow from operating activities | -19,836 | -40,949 | -73,682 | -131,488 | -154,374 | |
| Investment activities | ||||||
| Investment in intangible fixed assets | 0 | 0 | 0 | -1,061 | -1,061 | |
| Sale of fixed assets | 0 | 0 | 0 | 0 | 1,329 | |
| Cash flow from investment activities | 0 | 0 | 0 | -,1,061 | 268 | |
| Financing activities | ||||||
| New share issue | 52,411 | 0 | 52,411 | 121,243 | 121,243 | |
| Newly taken out loans | 0 | 0 | 14,500 | 0, | ||
| Amortization of loans | -14,500 | 0 | -14,500 | 0 | 0 | |
| Cash flow from financing activities | 37,911 | 0 | 52,411 | 121,243 | 121,243 | |
| Cash flow for the period | 18,075 | -40,949 | -21,271 | -11,306 | -32,863 | |
| Cash and cash equivalents at start of period | 31,744 | 133,597 | 71,090 | 103,953 | 103,953 | |
| Cash and cash equivalents at period's end | 49,819 | 92,647 | 49,819 | 92,647 | 71,090 |
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 2023 annual report.
This interim report has been prepared in accordance with IAS 34 interim finacial reporting.
New and amended standards adopted with effect from 2024 are not expected to have any significant impact on the Group's financial position.
The Group currently has no financial instruments valued at fair value. Instead, all financial assets and liabilities are valued at accrued acquisition cost. 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 third quarter of 2024 refer only to royalties. The same applies to the period January-September 2024.
From time to time, board members 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 January-September 2024.
The group has leasing agreements, mainly in the form of agreements for the use of office 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 MSEK 8. At the end of September 2024, these premises are no longer 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. MSEK 5 has been reclassified to Other provision as of September 30, 2024. After a reassessment of the likely outcome of the contract, the total Other provision are reported at MSEK 7.3 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. MSEK 17.0. The parent company reports the corresponding provision.
Remaining lesing debt for other leasing agreements, is included in other interest-bearing liabilities and amounts to approximately MSEK 1.5 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 2023, page 33.
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 competitive situation on the market. 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. The net exposure in foreign currencies is limited based on current operations, so the company does not engage in currency hedging.
IInterest 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. During the period, the group had a deposit of MSEK 14.5.The loan was obtained in quarter 2 and has been repaid in quarter 3. Interest has been paid at MSEK 1.4.
Credit risk is the risk that a party in a transaction with a financial instrument cannot fulfill its commitment. The maximum exposure to credit risks regarding financial assets amounted to 30 September 2024 to TSEK 55,532 (108,539).
With a cash balance of SEK 54 million end of the third quarter, together with estimated net proceeds from the warrants of series TO 2 and TO 3, Immunovia should be able to fund working capital needs for the coming twelve-month period.
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. The profit effect accumulated as of 2024-09-30 amounts to MSEK -35.7. As an intra-group transaction, it has no impact on group reporting.
19
This interim report has been reviewed by the company's auditors.
Financial statement 2024, Tuesday February 25, 2025. Q1 interim report 2025, Wednesday May 14, 2025. Q2 interim report 2025, Thursday August 21, 2025. Q3 interim report 2025, Wednesday November 19, 2025. Financial statement 2025, Tuesday February 24, 2026.
Friday May 14, 2025. Annual Report 2024 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]
Karin Almqvist Liwendahl, CFO [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 27, 2024.
Immunovia will hold a webcast teleconference at 15:00 CET on November 27, with Jeff Borcherding, CEO and President and Karin Almqvist Liwendahl, CFO.
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://link.edgepilot.com/s/14ea2b56/FUDVjQ3oXkGNVm8Ehve33w?u=https://creo-live.creomediamanager.com/0cb413c2-e586-432a-8ccd-449b18e56ee0
20
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 November 27, 2024
Peter Høngaard Andersen Chairman of the board
Hans Johansson Board member
Michael Löfman Board member
Martin Møller Board member
Melissa Farina Board member Valerie Bogdan-Powers Board member
Jeff Borcherding CEO & President

INTERIM REPORT JAN-SEP 2024 IMMUNOVIA – EARLY DETECTION
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.
22
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.
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.
It is estimated that early detection of pancreatic cancer would increase the five-yearsurvival rate up to 50 percent.

Phone: +46 (0)46-275 60 00 [email protected] www.immunovia.com
INTERIM REPORT JAN-SEP 2024 IMMUNOVIA – EARLY DETECTION
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.