AI assistant
Vivesto — Annual Report 2015
Jun 4, 2015
3124_10-k_2015-06-04_188fbad6-8b80-40ab-b665-1014fdfcb037.pdf
Annual Report
Open in viewerOpens in your device viewer
Oasmia Pharmaceutical AB (publ)
Year-end report for the fiscal year May 2014 – April 2015
Paclical received marketing authorization in Russia
FOURTH QUARTER February 1 – April 30, 2015
- · Consolidated Net sales amounted to TSEK 36 (20) 1
- · Operating income was TSEK -27,791 (-35,239)
- · Net income after tax amounted to TSEK -29,622 (-37,790)
- · Earnings per share was SEK -0.30 (-0.45)
- · Comprehensive income was TSEK -29,622 (-37,790)
THE FISCAL YEAR May 1, 2014 – April 30, 2015
- · Consolidated Net sales amounted to TSEK 2,070 (60)
- · Operating income was TSEK -107,767 (-98,091)
- · Net income after tax amounted to TSEK -117,039 (-105,112)
- · Earnings per share was SEK -1.28 (-1.27)
- · Comprehensive income was TSEK -117,039 (-105,112)
- · Paclical received marketing authorization in Russia.
EVENTS AFTER THE CLOSING DAY
.
- · Changes in Oasmia's Board of Directors and new CEO appointed
- · Authorization for the Board to make decisions on issue of new shares, warrants and convertible debt instruments
1 The numbers in parentheses show the results from the corresponding period of the previous year
CHAIRMAN OF THE BOARD COMMENTS:
"The fourth quarter was very important for Oasmia´s development, as we received our first marketing authorization for Paclical. It is now approved for treatment of ovarian cancer in Russia. We have already start to prepare for the launch in the autumn this year together with our partner in Russia, Pharmasyntez.
We will continue our work with the submission of an application of marketing authorization in the EU for Paclical for treatment of ovarian cancer, the clinical development of Doxophos, Doxophos Vet, Paccal Vet and Docecal, and our collaboration with Baxter for full scale commercial pharmaceutical production", commented Oasmia´s chairman of the board Julian Aleksov.
Oasmia Pharmaceutical AB develops a new generation of drugs within human and veterinary oncology. The product development aims to manufacture novel formulations based on well-established cytostatics which, in comparison with current alternatives, show improved properties, a reduced side-effect profile and an expanded therapeutic area. The product development is based on in-house research within nanotechnology and company patents. The company share is listed at NASDAQ Stockholm and at the Frankfurt Stock Exchange.
BUSINESS ACTIVITIES
Since the April 2015 market authorization of Paclical by the Russian Ministry of Health, it is on-going work with the planned launch in Russia during the second half of 2015. Paclical, which is the first completely water soluble cancer drug containing paclitaxel that received market approval. It will be marketed by Oasmia's Russian distributor, Pharmasyntez.
In July 2014, Paccal Vet-CA1 was launched on the US market by Abbott Animal Health. In February 2015, Zoetis announced that they had completed the acquisition of Abbott Animal Health. The product is manufactured at Oasmia's facility in Uppsala and delivered to Oasmias partner Zoetis, which has now taken over the distribution of Paccal Vet-CA1.
Oasmia's revenues from Paccal Vet-CA1 consist of an invoiced price per vial upon delivery and a royalty calculated on Zoetis net sales of the product. Altogether, these revenues amounted to TSEK 20 (0) in the fourth quarter and TSEK 2,002 (0) during the fiscal year.
PRODUCT DEVELOPMENT
HUMAN HEALTH
Paclical
In April 2015, Oasmia´s cancer product Paclical received market authorization in the Russia by the Russian Ministry of Health. Paclical is the first completely water soluble cancer drug containing paclitaxel approved for sale. Paclical is planned for launch in Russia in the second half of 2015.
Paclical is a patented formulation of paclitaxel in combination with Oasmia's patented technology XR-17. Paclical has received orphan drug designation (see below) in the EU and the US for the indication ovarian cancer.
Oasmia has performed a Phase III study with Paclical for treatment of ovarian cancer, an indication with 225,000 new annual cases globally. The total number of patients in the study was 789, and all patients have been followed up regarding progression free survival (PFS). In June 2014, Oasmia announced that the primary endpoint for the study had been met. The endpoint was to demonstrate that Paclical and Taxol, both in combinations with carboplatin, have the same progression free survival. In October 2014, the company announced the results from the study that shows that Paclical has a positive risk/benefit profile compared to standard treatment.
The final study report for the clinical study which was estimated to be completed in the fourth calendar quarter of 2014 is still on-going as Oasmia decided to expand the statistical presentation. The study report will constitute the foundation for a submission of a Marketing Authorization Application to the EMA (European Medicines Agency) in 2015. Results from the Phase III study was presented at the annual ASCO (American Society for Clinical Oncology) conference in the end of May in Chicago by Professor Ignacie Vergote, the principal investigator for the study.
Doxophos
Doxophos is a patented formulation of the cytostatic doxorubicin in combination with XR-17 for treatment of breast cancer. Doxorubicin is one of the most efficient and used substances for treatment of cancer. Oasmia has compiled documentation and is now planning a clinical Phase I study.
Docecal
Docecal is a patented formulation of the cytostatic docetaxel in combination with XR-17 for treatment of breast cancer. Docecal is now entering a clinical phase and is planning a clinical Phase I study and a safety and tolerance study.
4 (18)
OAS-19
OAS-19 is the first oncology product to apply a dual cytostatic agent in one infusion. It is the unique properties in XR-17 that make this combination possible. This concept provides Oasmia with another dimension for pharmaceutical development of multiple active substances in one micelle, where also substances with different water solubility can be combined. Pre-clinical studies performed in 2013 with OAS-19 have shown promising results.
| Human Health | ||||||||
|---|---|---|---|---|---|---|---|---|
| CANDIDATE | INDICATION | PRE-CLINICAL | PHASEI | PHASE II | PHASE III | REG. / | RIGHTS | |
| APPROVAL | GEOGRAPHY | PARTNER | ||||||
| Paclical (paclitaxel) |
Ovarian cancer | Ongoing | Global (ex-RUS/CIS) |
oasmia | ||||
| Ovarian cancer | Approved | RUS/CIS | PHARMASYNTEZ | |||||
| Metastatic breast cancer |
Ongoing | Global | oasmia | |||||
| Doxophos (doxorubicin) |
Breast cancer | Planning | Global | oasmia | ||||
| Docecal (docetaxel) |
Breast cancer | Ongoing | Planning | Global | oasmia | |||
| OAS-19 (combination) |
Various cancers | Ongoing | Global | oasmia | ||||
| Additional partners: Paclical partnered with Medison Pharma in Turkey & Israel. |
Orphan drug designation is granted for minor indications and entails market exclusivity for seven (EU) and ten (USA) years on the indication, when the drug is approved for market.
ANIMAL HEALTH
Paccal Vet®
Paccal Vet is a patented formulation of paclitaxel in combination with XR-17. In July 2014, Paccal Vet-CA1 was launched in the US by Oasmia's American partner Abbott Animal Health, now acquired by Zoetis, as the first injectable chemotherapeutic product for treatment of solid tumours in dogs.
Oasmia has been granted MUMS designation (see below) by the American Food and Drug Administration (FDA) for Paccal Vet in treatment of mastocytoma, mammary carcinoma and squamous cell carcinoma.
In February 2014, Oasmia was granted conditional approval in the US by the FDA of Paccal Vet-CA1 for treatment of mammary carcinoma and squamous cell carcinoma in dogs. In order to apply for a full approval for these indications, Oasmia is planning a Phase III study for each indication.
Oasmia is conducting a complementary study on Paccal Vet for the treatment of mastocytoma. The purpose of the study is to measure time to progression for dogs that have been treated four times with three-week intervals. All 50 dogs included in the study have been treated. If the result is in line with the expectations, the company will submit an application for market approval to the European pharmaceutical authority EMA. The application was planned for the first half of 2015 but will be postponed, as further analysis of the data is on-going. Oasmia will also consider submitting an application of market approval to the FDA.
Doxophos Vet
Doxophos Vet is a patented formulation of doxorubicin in combination with XR-17. Oasmia is developing Doxophos Vet for treatment of lymphoma, which is one of the most common cancers in dogs. Doxophos Vet has been granted a MUMS designation (see below) in the USA for the indication lymphoma.
Oasmia has recently completed a Phase I study with Doxophos Vet to determine the dose for the upcoming clinical program. Oasmia has completed a study report that will be a part of an application for conditional approval to FDA. In February 2015, a Phase II study was initiated and whose primary goal is to assess response rate in the treated dogs. The study will continue throughout 2016. The Phase II study will form the basis for a conditional approval application in the US for the treatment of lymphoma in dogs. In a follow-up study, the dogs will be followed to progression.
| Animal Health | ||||||||
|---|---|---|---|---|---|---|---|---|
| CANDIDATE | INDICATION | PRE-CLINICAL | PHASEI | PHASE II | PHASE III | REG./ APPROVAL |
RIGHTS | |
| GEOGRAPHY | PARTNER | |||||||
| Paccal Vet ® - CA1 (paclitaxel) |
Mammary/ squamous cell |
Planned for full approval |
Conditionally approved |
Global (ex-RUS/JAP) |
zoetis | |||
| Mast cell | Ongoing | Global (ex-RUS/JAP) |
zoetis | |||||
| Doxophos Vet (doxorubicin) |
Lymphoma | Ongoing | Ongoing | Global | zoetis |
MUMS designation (minor use/minor species) is granted by the FDA either for a small area of use within a common species such as dogs, or for treatment of a less common species. The most interesting aspect of MUMS is the eligibility to apply for conditional market approval with seven years market exclusivity. Conditional market approval enables the manufacturer to make the product available before all necessary efficacy data have been obtained. However, safety data must prove that the product is safe.
THE COMPANY
Share price development during the fiscal year (SEK)
EVENTS AFTER CLOSING DAY
Changes in Oasmia's Board of Directors and Management
At the extraordinary general meeting held on May 28, 2015, a resolution was made to elect Hans Liljeblad and Lars Bergkvist as new Members of the Board and that Julian Aleksov succeeds Joel Citron as Executive Chairman of the Board. The Board appointed Mikael Asp as new CEO for Oasmia. Bo Cederstrand, Horst Domdey, Alexander Kotsinas och Hans Sundin remains as members of the board
The extraordinary general meeting authorized the Board to make decisions on issue of new shares and convertible debt instruments
The extraordinary general meeting resolved, in accordance with the board proposal, to authorize the board, on one or more occasions until the next annual general meeting, to resolve on an issue of shares, warrants and/or convertible instruments. The board should not take decisions which means that the share capital be increased by more than 1,500,000 SEK in addition to the share capital increase that may occur as a result of previous authorization also applies until the next annual general meeting.
Oasmia obtains extension of bank loan of SEK 20 million
Oasmia received extension of bank loan of 20 million with an earlier maturity of December 30, 2014 - June 30, 2015. Now, the loan is due for payment on December 30, 2015.
FINANCIAL INFORMATION
Consolidated Income Statement in brief
| 2015 | 2014 | 2014/15 | 2013/14 | |
|---|---|---|---|---|
| TSEK | Feb-Apr | Feb-Apr | May-Apr | May-Apr |
| Net sales | 36 | 20 | 2,070 | 60 |
| Capitalized development cost | 3,510 | 8,367 | 16,108 | 29,464 |
| Other operating income | - | 34 | 221 | 4,454 |
| Operating expenses | -31,338 | -43,661 | -126,165 | -132,069 |
| Operating income | -27,791 | -35,239 | -107,767 | -98,091 |
| Net income after tax | -29,622 | -37,790 | -117,039 | -105,112 |
| Earnings per share (SEK), before and after dilution* | -0.30 | -0.45 | -1.28 | -1.27 |
| Comprehensive income for the period | -29,622 | -37,790 | -117,039 | -105,112 |
*Historical values have been recalculated taking into account capitalization issue elements in the rights issue carried out in the third quarter of 2014/15.
FOURTH QUARTER February 1 – April 30, 2015
Net sales
Net sales amounted to TSEK 36 (20).
Capitalized development costs
Capitalized development costs, which refer to Phase III clinical trials for the product candidates Paclical and Paccal Vet, amounted to TSEK 3,510 (8,367). Of the capitalization, Paclical comprised TSEK 1,867 (4,897) and Paccal Vet comprised TSEK 1,643 (3,471). The decrease in capitalized development costs is mainly explained by the fact that the clinical phase III study with Paclical for the treatment of patients with ovarian cancer is in the final phase.
Operating expenses
Operating expenses including depreciation, amortization and impairments were significantly lower compared to the corresponding quarter previous year and amounted to TSEK 31,338 (43,661). The decrease in operating expenses was mainly attributable to lower expenses for method development in the production at Oasmia and its contract manufacturers, lower expenses for clinical trials and lower administration expenses which were partly set-off by increased employee benefit expenses.
The number of employees at the end of the quarter was 79 (78).
Net income for the quarter
Net income after tax amounted to TSEK -29,622 (-37,790). The improvement in net income from the fourth quarter in previous year was mainly attributable to lower expenses for method development in the production at Oasmia and its contract manufacturers, lower expenses for clinical trials and lower administration expenses which were partly set-off by increased employee benefit expenses.
THE FISCAL YEAR May 1, 2014 – April 30, 2015
Net sales
Net sales amounted to TSEK 2,070 (60) and consisted primarily of Paccal Vet-CA1 sales revenue.
Capitalized development cost
Capitalized development costs, which concern Phase III clinical trials for the product candidates Paclical and Paccal Vet, amounted to TSEK 16,108 (29,464). Of the capitalization, Paclical comprised TSEK 8,500 (19,677) and Paccal Vet comprised TSEK 7,608 (9,788). The decrease in capitalized development costs is mainly explained by the fact that the clinical Phase III study with Paclical for treatment of patients with ovarian cancer is near completion.
Other operating income
Other operating income amounted to TSEK 221 (4,454). During the previous fiscal year, an insurance compensation amounting to TSEK 4,250 had been received.
Operating expenses
Operating expenses including depreciation, amortization and impairments were lower compared to the previous year and amounted to TSEK 126,165 (132,069). Costs for clinical trials and method development at Oasmia and its contract manufacturers have decreased at the same time as other costs related to the commercial phase Oasmia has entered increased. The latter costs refer to, among other things, increased purchases of raw materials and supplies for production as well as increased employee benefit expenses.
The number of employees at the end of the fiscal year was 79 (78).
Net Income for the year
Net income after tax was TSEK -117,039 (-105,112). The decrease in net income compared to the previous year was attributable to increased purchases of raw materials and supplies for production as well as increased employee benefit expenses, decreased operating income and increased interest expenses for loans.
The Group's operations have not been impacted by seasonal variations or cyclical effects.
Cash flow and Capital expenditures
Cash flow from operating activities amounted to TSEK -108,355 (-86,899). The decrease compared to the previous year is due to both lower operating income and negative changes in working capital.
Cash flow from investing activities amounted to TSEK -69,066 (-35,682). Of the investments in the year, TSEK 50,000 (0) comprised of net investments in short term interest funds. Net investments in intangible assets amounted to TSEK 15,517 (33,545), consisting of capitalized development costs TSEK 16,108 (29,464) and of patents TSEK -591 (4,080). Net investments in property, plant and equipment amounted to TSEK 3,549 (2,138) and mainly consisted of production equipment.
Financing
During the fiscal year, two new share issues have been executed. The first, amounting to TSEK 50,000, was executed in July 2014 and increased, after deductions for issue expenses amounting to TSEK –3,168, equity with TSEK 46,832. This amount was received in cash.
The second new share issue with preferential rights was executed in December 2014. It amounted to TSEK 176,145 and provided the company with TSEK 164,468 in equity after deductions for issue expenses of TSEK -11,676. Nexttobe AB set-off their issue payment against a TSEK 35,284 liability, meaning this share issue provided the company liquid assets of TSEK 129,184.
In May 2015, Oasmia received an extension of bank loan of TSEK 20,000 with an earlier maturity of December 30, 2014 - June 30, 2015. Now, the loan is due for payment on December 30, 2015. Nexttobe AB extended their loan to the company from January 1, 2015. After set-off of issue proceeds against loan and accrued interest, the loan is TSEK 87,000 and carries an interest of 8.5 % until December 30, 2015.
Financial position
The consolidated liquid assets at the end of the fiscal year amounted to TSEK 26,837 (48,241). The company has TSEK 50,153 (0) invested in short-term interest funds. The interest-bearing liabilities were TSEK 107,000 (145,000).
At the end of the year, unutilized credit facilities with banks amounted to TSEK 5,000 (5,000) and with the principal owner Alceco International S.A, TSEK 40,000 (40,000).
Equity at the end of the year was TSEK 376,169 (281,907), the Equity/Assets ratio was 73 % (60 %), and the Net debt/Equity ratio was 8 % (34 %).
The parent company
The parent company net sales for the fiscal year amounted to TSEK 2,070 (60) and net income before tax amounted to TSEK -117,083 (-105,126). The parent company's liquid assets at the end of the fiscal year amounted to TSEK 26,833 (48,238) and short-term investments amounted to TSEK 50,153 (0).
Future financing
Oasmia has two product approved, but this does not create a sufficient cash flow from its own business yet. For this reason, Oasmia continuously works with various financing alternatives. Available consolidated liquid assets and unutilized credit facilities, as of April 30 2015, are not sufficient to provide the required capital to pursue the planned activities during the next 12 months. In light of available financing alternatives and the recent developments in the company, the Board of Directors assesses that the prospects are good for the financing of the Company´s operations in the coming year.
Key ratios and other information
| 2015 | 2014 | 2014/15 | 2013/14 | |
|---|---|---|---|---|
| Feb-Apr | Feb-Apr | May-Apr | May-Apr | |
| Number of shares at the close of the year (in thousands), before and after | ||||
| dilution* | 97,858 | 86,171 | 97,858 | 86,171 |
| Weighted average number of shares (in thousands) before and after | ||||
| dilution* | 97,858 | 84,409 | 91,655 | 82,848 |
| Earnings per share in SEK, before and after dilution* | -0.30 | -0.45 | -1.28 | -1.27 |
| Equity per share, SEK* | 3.84 | 3.27 | 3.84 | 3.27 |
| Equity/Assets ratio, % | 73 | 60 | 73 | 60 |
| Net debt, TSEK | 30,010 | 96,759 | 30,010 | 96,759 |
| Net debt/Equity ratio, % | 8 | 34 | 8 | 34 |
| Return on total assets, % | neg | neg | neg | neg |
| Return on equity, % | neg | neg | neg | neg |
| Number of employees at the end of the year | 79 | 78 | 79 | 78 |
*Historical values have been recalculated taking into account capitalization issue elements in the rights issue carried out in the third quarter of 2014/15.
Definitions
Earnings per share: The income for the period attributable to the shareholders of the parent company divided by a weighted average number of shares, before and after dilution.
Equity per share: Equity divided by the number of shares at the end of the period.
Equity/assets ratio: Equity as a percentage of the balance sheet total.
Net debt: Total borrowing (containing the balance sheet items Short-term and Long-term borrowings and liabilities to credit institutions) with deduction for liquid assets and short-term investments.
Net debt/Equity ratio: Net debt in relation to equity.
Return on total assets: Income before deduction of interest expenses in relation to the average balance sheet total.
Return on equity: Income after financial items in relation to the average equity.
Consolidated Income statement
| 2015 | 2014 | 2014/15 | 2013/14 | ||
|---|---|---|---|---|---|
| TSEK | Note | Feb-Apr | Feb-Apr | May-Apr | May-Apr |
| Net sales | 36 | 20 | 2,070 | 60 | |
| Capitalized development cost | 3,510 | 8,367 | 16,108 | 29,464 | |
| Other operating income | - | 34 | 221 | 4,454 | |
| Raw materials, consumables and goods for resale | -2,291 | -3,120 | -10,062 | -6,835 | |
| Other external expenses | -12,865 | -28,015 | -59,592 | -75,189 | |
| Employee benefit expenses | -14,024 | -11,343 | -50,530 | -45,101 | |
| Depreciation, amortization and impairment | -1,365 | -1,184 | -5,190 | -4,941 | |
| Other operating expenses | -792 | - | -792 | -3 | |
| Operating income | -27,791 | -35,239 | -107,767 | -98,091 | |
| Financial income | 73 | 41 | 210 | 192 | |
| Financial expenses | -1,903 | -2,592 | -9,482 | -7,213 | |
| Financial items, net | -1,831 | -2,551 | -9,272 | -7,021 | |
| Income before taxes | -29,622 | -37,790 | -117,039 | -105,112 | |
| Taxes | 2 | - | - | - | - |
| Income for the period | -29,622 | -37,790 | -117,039 | -105,112 | |
| Income for the period attributable to: | |||||
| Shareholders of the Parent company | -29,622 | -37,790 | -117,039 | -105,112 | |
| Earnings per share before and after dilution, SEK | -0.30 | -0.45 | -1.28 | -1.27 |
Consolidated Statement of Comprehensive income
| 2015 | 2014 | 2014/15 | 2013/14 | ||
|---|---|---|---|---|---|
| TSEK | Note | Feb-Apr | Feb-Apr | May-Apr | May-Apr |
| Income for the period | -29,622 | -37,790 | -117,039 | -105,112 | |
| Comprehensive income for the period | -29,622 | -37,790 | -117,039 | -105,112 | |
| Comprehensive income for the period attributable to: | |||||
| Shareholders of the Parent company | -29,622 | -37,790 | -117,039 | -105,112 | |
| Comprehensive Earnings per share before and after dilution, SEK | -0.30 | -0.45 | -1.28 | -1.27 |
Consolidated statement of financial position
| TSEK | Note | 2015-04-30 | 2014-04-30 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 22,852 | 24,401 | |
| Capitalized development cost | 3 | 392,484 | 376,376 |
| Other intangible assets | 11,852 | 13,328 | |
| Financial assets | 2 | 2 | |
| Total Non-current assets | 427,190 | 414,106 | |
| Current assets | |||
| Inventories | 5,341 | 1,656 | |
| Trade receivables | 105 | 49 | |
| Other current receivables | 2,566 | 2,729 | |
| Prepaid expenses and accrued income | 1,687 | 1,601 | |
| Short-term investments | 4 | 50,153 | - |
| Liquid assets | 26,837 | 48,241 | |
| Total Current assets | 86,690 | 54,276 | |
| TOTAL ASSETS | 513,880 | 468,383 | |
| EQUITY | |||
| Capital and provisions attributable to shareholders of the Parent Company | |||
| Share capital | 9,786 | 8,557 | |
| Other capital provided | 850,996 | 640,924 | |
| Retained earnings | -484,613 | -367,574 | |
| Total Equity | 376,169 | 281,907 | |
| LIABILITIES | |||
| Non-current liabilities | |||
| Other non-current liabilities | - | 891 | |
| Total Non-current liabilities | 0 | 891 | |
| Current liabilities | |||
| Liabilities to credit institutions | 20,000 | 40,000 | |
| Short-term borrowings | 5 | 87,000 | 105,000 |
| Trade payables | 14,017 | 17,503 | |
| Other current liabilities | 1,796 | 1,594 | |
| Accrued expenses and prepaid income | 5 | 14,897 | 21,488 |
| Total Current liabilities | 137,711 | 185,584 | |
| Total Liabilities | 137,711 | 186,476 | |
| TOTAL EQUITY AND LIABILITIES | 513,880 | 468,383 |
Contingent liabilities and Pledged assets are presented in note 6
Consolidated statement of changes in equity
| Attributable to shareholders of the Parent company | |||||
|---|---|---|---|---|---|
| Other | Retained | ||||
| TSEK | Share capital | capital provided | earnings | Total equity | |
| Opening balance as of May 1, 2013 | 8,177 | 573,439 | -262,463 | 319,153 | |
| Comprehensive income for the year | - | - | -105,112 | -105,112 | |
| New share issue | 380 | 71,820 | - | 72,200 | |
| Issue expenses | - | -4,335 | - | -4,335 | |
| Closing balance as of April 30, 2014 | 8,557 | 640,924 | -367,574 | 281,907 | |
| Opening balance as of May 1, 2014 | 8,557 | 640,924 | -367,574 | 281,907 | |
| Comprehensive income for the year | - | - | -117,039 | -117,039 | |
| New share issues | 1,229 | 224,916 | - | 226,145 | |
| Issue expenses | - | -14,844 | - | -14,844 | |
| Closing balance as of April 30, 2015 | 9,786 | 850,996 | -484,613 | 376,169 |
Consolidated Cash flow statement
| Cash and cash equivalents at the end of the year | 26,837 | 48,241 | 26,837 | 48,241 | |
|---|---|---|---|---|---|
| Cash and cash equivalents at the beginning of the period | 25,465 | 18,368 | 48,241 | 62,956 | |
| Cash flow for the period | 1,372 | 29,873 | -21,404 | -14,716 | |
| Cash flow from financing activities | 0 | 67,865 | 156,017 | 107,865 | |
| Issue expenses | - | -4,335 | -14,844 | -4,335 | |
| New share issue | - | 72,200 | 190,861 | 72,200 | |
| Decrease in liabilities to credit institutions | - | -40,000 | -20,000 | -40,000 | |
| Increase in liabilities to credit institutions | - | 40,000 | - | 80,000 | |
| Financing activities | |||||
| Cash flow from investing activities | 26,838 | -11,511 | -69,066 | -35,682 | |
| Disposal of short-term investments | 4 | 30,000 | - | 30,000 | - |
| Investments in short-term investments | 4 | - | - | -80,000 | - |
| Disposal of property, plant and equipment | 72 | - | 72 | - | |
| Investments in property, plant and equipment | -849 | -1,878 | -3,621 | -2,138 | |
| Disposal of intangible assets | 1,200 | - | 1,200 | - | |
| Investments in intangible assets | -3,584 | -9,633 | -16,717 | -33,545 | |
| Investing activities | |||||
| Cash flow from operating activities | -25,466 | -26,481 | -108,355 | -86,899 | |
| Change in other current liabilities | 439 | -3,941 | 1,907 | -4,650 | |
| Change in trade payables | 1,486 | 10,294 | -3,486 | 10,419 | |
| Change in other current receivables | 1,060 | 1,720 | 77 | 1,721 | |
| Change in trade receivables | -44 | 10 | -56 | -49 | |
| Change in inventories | -2,685 | - | -3,684 | -769 | |
| Change in working capital | |||||
| working capital changes | -25,722 | -34,564 | -103,112 | -93,571 | |
| Interest paid Cash flow from operating activities before |
-104 | -549 | -1,384 | -617 | |
| Interest received | 16 | 41 | 56 | 192 | |
| Disposals of tangible assets | 792 | - | 792 | 3 | |
| Depreciation, amortization | 1,365 | 1,184 | 5,190 | 4,941 | |
| Operating income before financial items | -27,791 | -35,239 | -107,767 | -98,091 | |
| Operating activities | |||||
| TSEK | Note | Feb-Apr | Feb-Apr | May-Apr | May-Apr |
| 2015 | 2014 | 2014/15 | 2013/14 |
Parent Company Income statement
| 2015 | 2014 | 2014/15 | 2013/14 | ||
|---|---|---|---|---|---|
| TSEK | Note | Feb-Apr | Feb-Apr | May-Apr | May-Apr |
| Net sales | 36 | 20 | 2 070 | 60 | |
| Capitalized development cost | 3,510 | 8,367 | 16,108 | 29,464 | |
| Other operating income | 0 | 34 | 221 | 4,454 | |
| Raw materials, consumables and goods for resale | -2,291 | -3,120 | -10,062 | -6,835 | |
| Other external expenses | -12,859 | -28,001 | -59,561 | -75,129 | |
| Employee benefit expenses | -14,024 | -11,343 | -50,530 | -45,101 | |
| Depreciation, amortization and impairment of property, plant, | |||||
| equipment and intangible assets | -1,365 | -1,184 | -5,190 | -4,938 | |
| Other operating expenses | -792 | 0 | -792 | 0 | |
| Operating income | -27,786 | -35,226 | -107,736 | -98,025 | |
| Result from participations in Group companies | -75 | -50 | -75 | -80 | |
| Other interest revenues and similar revenues | 73 | 41 | 210 | 192 | |
| Interest cost and similar costs | -1,903 | -2,592 | -9,482 | -7,213 | |
| Financial items, net | -1,906 | -2,601 | -9,347 | -7,101 | |
| Income before tax | -29,692 | -37,826 | -117,083 | -105,126 | |
| Taxes | 2 | - | - | - | - |
| Income for the period | -29,692 | -37,826 | -117,083 | -105,126 |
Parent Company Balance Sheet
| TSEK | Note | 2015-04-30 | 2014-04-30 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible fixed assets | |||
| Capitalized development cost Concessions, patents, licenses, trademarks and |
3 | 392,484 | 376,376 |
| similar rights Property, plant and equipment |
11,852 | 13,328 | |
| Equipment, tools, fixtures and fittings Construction in progress and advance payments |
21,611 | 22,988 | |
| for property, plant and equipment | 1,241 | 1,413 | |
| Financial assets Participations in group companies |
110 | 110 | |
| Other securities held as non-current assets | 1 | 1 | |
| Total Non-current assets | 427,299 | 414,215 | |
| Current assets | |||
| Inventories | |||
| Raw materials and consumables | 5,341 | 1,656 | |
| 5,341 | 1,656 | ||
| Current receivables | |||
| Trade receivables | 105 | 49 | |
| Other current receivables | 2,565 | 2,727 | |
| Prepaid expenses and accrued income | 1,678 | 1,592 | |
| 4,348 | 4,368 | ||
| Short-term investments | 4 | 50,153 | - |
| Cash and bank balances | 26,833 | 48,238 | |
| Total current assets | 86,675 | 54,263 | |
| TOTAL ASSETS | 513,974 | 468,478 | |
| EQUITY AND LIABILITIES Equity |
|||
| Restricted equity | |||
| Share capital Statutory reserve |
9,786 4,620 |
8,557 4,620 |
|
| 14,406 | 13,177 | ||
| Non-restricted equity | |||
| Share premium reserve | 850,996 | 640,924 | |
| Retained earnings | -372,380 | -267,255 | |
| Income for the year | -117,083 | -105,126 | |
| 361,533 | 268,544 | ||
| Total equity | 375,939 | 281,721 | |
| Non-current liabilities | |||
| Other non-current liabilities | - | 891 | |
| Total non-current liabilities | 0 | 891 | |
| Current liabilities | |||
| Short term borrowings | 5 | 87,000 | 105,000 |
| Trade payables | 14,017 | 17,500 | |
| Liabilities to credit institutions | 20,000 | 40,000 | |
| Liabilities to group companies | 324 | 285 | |
| Other current liabilities | 1,796 | 1,594 | |
| Accrued expenses and prepaid income | 5 | 14,897 | 21,488 |
| Total Current liabilities | 138,035 | 185,866 | |
| TOTAL EQUITY AND LIABILITIES | 513,974 | 468,478 | |
| Contingent liabilities and pledged assets | |||
| Contingent liabilities | 6 | - | - |
| Pledged assets | 6 | 28,000 | 8,000 |
Parent Company changes in equity
| Restricted equity | |||||
|---|---|---|---|---|---|
| TSEK | Share capital | Statutory reserve | Non-restricted equity |
Total equity | |
| Opening balance as of May 1, 2013 | 8,177 | 4,620 | 306,184 | 318,981 | |
| New share issue | 380 | - | 71,820 | 72,200 | |
| Issue expenses | - | - | -4,335 | -4,335 | |
| Income for the year | - | - | -105,126 | -105,126 | |
| Closing balance as of April 30, 2014 | 8,557 | 4,620 | 268,544 | 281,721 | |
| Opening balance as of May 1, 2014 | 8,557 | 4,620 | 268,544 | 281,721 | |
| New share issues | 1,229 | - | 224,916 | 226,145 | |
| Issue expenses | - | - | -14,844 | -14,844 | |
| Income for the year | - | - | -117,083 | -117,083 | |
| Closing balance as of April 30, 2015 | 9,786 | 4,620 | 361,533 | 375,939 |
Note 1 Accounting policies
This report is established in accordance with IAS 34, Interim Financial Reporting and the Swedish Securities market Act. The consolidated accounts have been established in accordance with the International Financial Reporting Standards (IFRS) such as they have been adopted by the EU and interpretations by the International Financial Reporting Interpretations Committee (IFRIC), RFR 1, Complementary accounting regulations for Groups and the Swedish Annual Accounts Act. The Parent Company accounts are established in accordance with RFR 2, Accounting for legal entities and the Swedish Annual Accounts Act. The Group and Parent company accounting policies and calculation methods are unchanged compared to the ones described in the Annual Report for the fiscal year May 1, 2013 – April 30, 2014. New or revised IFRS standards or interpretations by IFRIC that became effective since May 1, 2014, has not had any effect on Oasmia's financial reports. Similar to what was the case at the end of the previous fiscal year, financial instruments carrying amounts are the same as fair values. The Group currently only has one operating segment and does therefore not disclose any segment information.
Note 2 Taxes
The Group has accumulated losses carried forward, related to previous fiscal years and the fiscal year, amounting to TSEK 520,933 (404,260) and the Parent Company has such amounting to TSEK 511,703 (395,061). There is currently no firm indications of when tax losses carried forward can be utilized against future profits and therefore no deferred tax asset has been considered in the Balance Sheet.
Note 3 Capitalized development cost
Capitalized development cost consists of the company's investments in clinical Phase III trials for the product candidates Paclical and Paccal Vet. This means that such costs are capitalized as an intangible asset. Amortization is carried out on a straightline basis over the period that the expected benefits are expected to generate earnings for the company and starts when commercial sale to final customers is commenced. This point in time occurs in most cases after receiving full approval for an indication (e.g., a cancer-type) of a product candidate in a specific market. The accumulated assets per product candidate are disclosed below.
| TSEK | 2015-04-30 | 2014-04-30 |
|---|---|---|
| Paclical | 289,419 | 280,919 |
| Paccal Vet | 103,065 | 95,457 |
| Total | 392,484 | 376,376 |
Note 4 Short-term investments
Liquid assets not utilized in the daily operation have been invested in interest funds that invest in safe interest bearing securities and other interest instruments. As most securities included in these funds have a remaining maturity exceeding 3 months, these have been valued to fair value and disclosed as Short-term investments in the Balance Sheet.
Not 5 Transactions with related parties
On April 30, 2015 Oasmia had a credit facility of TSEK 40,000 (40,000) provided by the principal shareholder of the company, Alceco International S.A. The interest rate on utilized credits is 5 %. As of April 30, 2015, this credit was completely unutilized (also as of April 30, 2014).
In the preferential rights issue completed in December 2014, Nexttobe AB, second largest shareholder of the company, utilized a part of the outstanding loan payable and accrued interest of TSEK 35,284 in total as payment for subscribed shares. In December 2014, Oasmia paid TSEK 120 to Nexttobe AB in interest on the loan that was due on December 31, 2014.
On April 30, 2015, Oasmia carried a loan from Nexttobe AB amounting to TSEK 87,000 (105,000). During 2015 the loan carries an interest of 8.5 % that will be paid when the loan is due on December 30, 2015. As of April 30, 2015, accrued interest expense for the loan amounted to TSEK 2,431 (11,511).
Remuneration for guarantee commitments in connection to the preferential rights issue completed in December 2014 amounting to TSEK 510 has been paid to Alceco International S.A by set-off against the payment for the shares they were allocated in the capacity of guarantor.
No significant further transactions with related parties have been made in the fiscal year apart from remuneration to employees.
Note 6 Contingent liabilities and Pledged assets
The parent company has TSEK 20,000 placed in a restricted interest fund accounts as a pledge for a bank loan of the corresponding amount. The parent company has made a floating charge of TSEK 8,000 to a bank as security for a TSEK 5,000 bank overdraft and limit for a TSEK 3,000 exchange derivative.
Note 7 Risk factors
The Group is subjected to a number of different risks through its business. By creating awareness of the risks involved in the activities these risks can be limited, controlled and managed and at the same time as business opportunities can be utilized to increase earnings. The risks to Oasmia's business activities are described in the Annual report for the fiscal year May 1, 2013 – April 30, 2014. No additional risks beyond those described therein have been judged significant.
The Board of Directors and the CEO of Oasmia Pharmaceutical AB ensures that this year-end report gives a fair view of the Parent Company and Group activities, position and result and describes essential risks and uncertainty factors that the Parent Company and the companies that are part of the Group face.
Uppsala, June 3, 2015
| Julian Aleksov, Chairman | Bo Cederstrand, Member | Prof. Dr. Horst Domdey, Member |
|---|---|---|
| Hans Sundin, Member | Alexander Kotsinas, Member | Hans Liljeblad, Member |
Lars Bergkvist, Member Mikael Asp, CEO
The information in this year-end report is such that Oasmia Pharmaceutical (publ) must publish according to the Swedish Securities Markets Act. The information was delivered for publication on June 4, 2015 at 8.15 am.
This report has been prepared in both Swedish and English. In the event of any discrepancy in the content of the two versions, the Swedish version shall take precedence.
This report has not been reviewed by the company auditors.
Dividends
The Board of Directors does not intend to propose any dividends for the fiscal year May 1, 2014 – April 30, 2015.
Annual Report
The Annual Report will be published on August 21, 2015 and will be available on the company website www.oasmia.com. The Annual Report may also be requested from Oasmia Pharmaceutical AB by phone +46 18 50 54 40 or by e-mail [email protected]
Annual General Meeting
The Annual General Meeting will be held on September 28, 2015 in the company offices in Uppsala. A notice for the Meeting is distributed four weeks before the Meeting at the latest. For more information, see the company website www.oasmia.com
_________________________________________________________________________________
COMPANY INFORMATION Oasmia Pharmaceutical AB (publ) Corp. Reg. No: 556332-6676 Domicile: Stockholm
Address and telephone number to the Main Office Vallongatan 1 752 28 UPPSALA, SWEDEN +46 18 50 54 40 www.oasmia.com, E-mail: [email protected]
Questions concerning the report are answered by: Anders Lundin, CFO Tel: +46 70 209 63 00 E-mail: [email protected]
UPCOMING REPORT DATES
| Annual report May 2014 – April 2015 | 2015-08-21 |
|---|---|
| Interim report May – July 2015 | 2015-09-03 |
| Interim report May – October 2015 | 2015-12-03 |
| Interim report May 2015 – January 2016 | 2016-03-03 |
| Year-end report May 2015 – April 2016 | 2016-06-03 |
Key figures in EUR (additional information)
Key figures are translated into EUR as additional information as a service to shareholders in the euro zone. It is not the official report in the functional currency of Oasmia, which is SEK. The conversion of currency has been made by use of a convenience rate for all figures including those from previous periods. This rate is the closing rate as per April 30, 2015 which was 9.2669 SEK per one EUR (source: Swedish Central Bank).
| 2015 | 2014 | 2014/15 | 2013/14 | |
|---|---|---|---|---|
| € thousand if nothing else is stated | Feb-Apr | Feb-Apr | May-Apr | May-Apr |
| Key ratios and other information | ||||
| Number of shares at the close of the year (in thousands), before and after dilution* |
97,858 | 86,171 | 97,858 | 86,171 |
| Weighted average number of shares (in thousands) before and after dilution* |
97,858 | 84,409 | 91,655 | 82,848 |
| Earnings per share in € , before and after dilution* | -0.03 | -0.05 | -0.14 | -0.14 |
| Equity per share, €* | 0.41 | 0.35 | 0.41 | 0.35 |
| Equity/Assets ratio, % | 73 | 60 | 73 | 60 |
| Net debt, € thousand | 3,238 | 10,441 | 3,238 | 10,441 |
| Net debt/Equity ratio, % | 8 | 34 | 8 | 34 |
| Number of employees at the end of the year | 79 | 78 | 79 | 78 |
| Consolidated income statement in brief | ||||
| Net sales | 4 | 2 | 223 | 6 |
| Capitalized development cost | 379 | 903 | 1,738 | 3,180 |
| Operating income | -2,999 | -3,803 | -11,629 | -10,585 |
| Financial items, net | -198 | -275 | -1,001 | -758 |
| Income before taxes | -3,197 | -4,078 | -12,630 | -11,343 |
| Income for the period | -3,197 | -4,078 | -12,630 | -11,343 |
| Consolidated statement of financial position in brief | ||||
| Total non-current assets | 46,098 | 44,687 | 46,098 | 44,687 |
| Total current assets | 9,355 | 5,857 | 9,355 | 5,857 |
| Total assets | 55,453 | 50,544 | 55,453 | 50,544 |
| Total equity | 40,593 | 30,421 | 40,593 | 30,421 |
| Total non-current liabilities | 0 | 96 | 0 | 96 |
| Total current liabilities | 14,861 | 20,027 | 14,861 | 20,027 |
| Total liabilities | 14,861 | 20,123 | 14,861 | 20,123 |
| Total equity and liabilities | 55,453 | 50,544 | 55,453 | 50,544 |
| Consolidated cash flow statement in brief | ||||
| Operating income before financial items | -2,999 | -3,803 | -11,629 | -10,585 |
| Cash flow from operating activities before working capital changes | -2,776 | -3,730 | -11,127 | -10,097 |
| Cash flow from operating activities | -2,748 | -2,858 | -11,693 | -9,377 |
| Cash flow from investing activities | 2,896 | -1,242 | -7,453 | -3,851 |
| Cash flow from financing activities | 0 | 7,323 | 16,836 | 11,640 |
| Cash flow for the period | 148 | 3,224 | -2,310 | -1,588 |
| Cash and cash equivalents at the end of the year | 2,896 | 5,206 | 2,896 | 5,206 |
*Historical values have been recalculated taking into account capitalization issue elements in the rights issue carried out in the third quarter of 2014/15.