NewAmsterdam Pharma Company N.V. (Nasdaq: NAMS or “NewAmsterdam” or
the “Company”), a late-stage, clinical biopharmaceutical company
developing oral, non-statin medicines for patients at risk of
cardiovascular disease (“CVD”) with elevated low-density
lipoprotein cholesterol (“LDL-C”), for whom existing therapies are
not sufficiently effective or well-tolerated, today announced
financial results for the full year ended December 31, 2024 and
provided a corporate update.
"2024 was a transformative year for NewAmsterdam, marked by
compelling data from three pivotal Phase 3 trials – BROOKLYN,
TANDEM, and BROADWAY – where we observed durable LDL-C lowering by
obicetrapib for CVD patients. In 2025, we look forward to sharing
additional data and insights from these trials, including the
impact of obicetrapib on the exploratory endpoint of major adverse
cardiac events (“MACE”), at leading medical meetings and journal
publications, as well as advancing regulatory interactions,
including an anticipated EMA submission in the second half by our
partner Menarini,” said Michael Davidson, M.D., Chief Executive
Officer of NewAmsterdam.
“Additionally, we are increasing focus and efforts around launch
readiness with plans to scale up and build inventory and commercial
capabilities sufficient to support the launch of obicetrapib in
both the U.S. and Europe, if approved. Following our successful
$479 million upsized financing in December, we have the necessary
capital to fund operations beyond the PREVAIL cardiovascular
outcomes trial (“CVOT”) readout and commercial launch of
obicetrapib in the U.S., pending regulatory approval. We are
excited to build on the strong momentum from the past year, as we
work diligently to deliver a potentially transformative therapy to
millions of CVD patients globally,” continued Dr. Davidson.
Clinical Development Updates
NewAmsterdam is developing obicetrapib, an oral, low-dose and
once-daily, highly-selective cholesteryl ester transfer protein
(“CETP”) inhibitor, as a monotherapy and in fixed-dose combination
with ezetimibe, as the preferred LDL-C lowering therapy to be used
in patients at risk of CVD for whom existing therapies are not
sufficiently effective or well-tolerated.
Throughout 2024, NewAmsterdam announced positive topline results
for three Phase 3 clinical studies, each with safety comparable to
placebo:
- BROADWAY evaluated obicetrapib in 2,530 adult patients with
established atherosclerotic cardiovascular disease (“ASCVD”) and/or
heterozygous familial hypercholesterolemia (“HeFH”), whose LDL-C is
not adequately controlled despite being on maximally tolerated
lipid-lowering therapy. In December, NewAmsterdam reported positive
topline data from the BROADWAY study. The primary endpoint was the
least-squares (“LS”) mean of the percent change in LDL-C from
baseline to day 84 for obicetrapib 10 mg compared to placebo. The
primary endpoint was achieved with statistical significance with an
LS mean LDL-C reduction of 33% (p<0.0001) compared to placebo at
day 84. Mean and median reductions in LDL-C from placebo at day 84
were 33% and 36%, respectively. As part of the safety analysis, the
trial adjudicated MACE, as an exploratory analysis, a 21% reduction
in the composite of CHD death, non-fatal myocardial infarction,
non-fatal stroke and coronary revascularization favoring
obicetrapib was observed, after one year. NewAmsterdam expects to
report additional data at an upcoming medical conference and to
publish the data in a major medical journal.
- TANDEM evaluated obicetrapib as part of a fixed-dose
combination tablet with ezetimibe, a non-statin oral LDL-lowering
therapy, in 407 patients with established ASCVD or multiple risk
factors for ASCVD and/or HeFH, whose LDL-C is not adequately
controlled despite being on maximally tolerated lipid-lowering
therapy. In November, NewAmsterdam reported that the TANDEM trial
met all co-primary endpoints, including the obicetrapib-ezetimibe
fixed dose combination achieving an LS mean LDL-C reduction of 49%
(p < 0.0001) compared to placebo at day 84. Mean and median
reductions in LDL-C versus placebo at day 84 were 52% and 54%,
respectively. NewAmsterdam expects to report additional data at an
upcoming medical conference and to publish the data in a major
medical journal.
- BROOKLYN evaluated obicetrapib in 354 patients with HeFH, whose
LDL-C is not adequately controlled despite being on maximally
tolerated lipid-lowering therapy. In July, NewAmsterdam reported
that the BROOKLYN trial met its primary endpoint, achieving an LS
mean LDL-C reduction of 36% (p < 0.0001) compared to placebo at
day 84, with additional data presented at the American Heart
Association Scientific Sessions 2024 in November. Mean and median
reductions in LDL-C versus placebo at day 84 were 36% and 39%,
respectively.
In addition, NewAmsterdam announced that the United States
Patent and Trademark Office (“USPTO”) issued a new patent covering
the solid form of obicetrapib. The issuance of this composition of
matter patent provides intellectual property protection for
obicetrapib until July 2043 in the United States. The USPTO has now
issued or allowed a total of ten patents covering obicetrapib and
its uses.
Ongoing Trials:
Following the successful completion of the Phase 3 BROADWAY,
TANDEM, and BROOKLYN trials NewAmsterdam plans to announce
additional data over the course of 2025. NewAmsterdam also plans to
publish data on a significant number of topics that support the
overall benefit and differentiation of obicetrapib and the
fixed-dose combination of obicetrapib plus ezetimibe.
The following trials are currently ongoing:
- PREVAIL Phase 3 trial. PREVAIL is a CVOT evaluating obicetrapib
in patients with a history of ASCVD, whose LDL-C is not adequately
controlled despite being on maximally tolerated lipid-lowering
therapy. NewAmsterdam completed enrollment of over 9,500 patients
in April 2024.
- VINCENT Phase 2 trial. The trial will evaluate the effects of
obicetrapib alone and in combination with evolocumab on lipoprotein
(a) (“Lp(a)”) in patients with mild dyslipidemia. The single arm
study will treat patients with obicetrapib 10 mg daily for 8 weeks
followed by obicetrapib 10 mg daily plus evolocumab 140 mg/dL every
other week for 8 weeks. There will be two cohorts in the study. The
first cohort will include 39 participants with Lp(a) levels greater
than 125 nmol/L, and the second cohort will include 30 participants
with Lp(a) levels greater than 50 nmol/L but less than 125
nmol/L.
- REMBRANDT Phase 3 trial. The trial will utilize coronary
computed tomography angiography imaging to evaluate the effect of
obicetrapib plus ezetimibe FDC on coronary plaque. The
placebo-controlled, double-blind, randomized, Phase 3 study is
being conducted in adult participants with high-risk ASCVD with
evidence of coronary plaque who are not adequately controlled by
their maximally tolerated lipid-modifying therapy, to assess the
impact of the obicetrapib 10 mg + ezetimibe 10 mg FDC daily on
coronary plaque and inflammation characteristics. The study is
expected to enroll 300 patients.
Full Year 2024 Financial Results
- Cash Position: As of December 31, 2024,
NewAmsterdam recorded cash and cash equivalents of $771.7 million
and $62.5 million of marketable securities, compared to $340.5
million as of December 31, 2023. The increase in cash is primarily
driven by the proceeds of the follow-on public equity offerings
completed during the year, the achievement of a clinical
development milestone, warrant exercises and option exercises,
partially offset by cash outflows related to research and
development costs as the Company continues development of
obicetrapib and increased spending on selling, general and
administrative expenses to support the Company’s growing
organization.
- Revenue: NewAmsterdam recognized $45.6 million
in revenue for the year ended December 31, 2024, compared to $14.1
million in the year ended December 31, 2023. This increase is
primarily due to an increase in the revenue recognized related to
the achievement of a clinical success milestone and the recognition
of revenue related to a general development cost
reimbursement.
- Research and Development (“R&D”) Expenses:
R&D expenses were of $151.4 million for year ended December 31,
2024, compared to $159.4 million in the year ended December 31,
2023. This decrease is primarily due to a decrease in manufacturing
and clinical costs due to clinical trials which are complete or
nearing completion, partially offset by an increase in personnel
and regulatory expenses.
- Selling, General and Administrative (“SG&A”)
Expenses: SG&A expenses were $70.4 million for the
year ended December 31, 2024, compared to $37.6 million in the year
ended December 31, 2023. This increase is primarily due to
increased personnel and marketing and communication costs as we
begin to expand and build capabilities to support our planned
commercial launch of obicetrapib, if approved.
- Net loss: Net loss for the year ended December
31, 2024 was $241.6 million, compared to net loss of $176.9 million
in the year ended December 31, 2023. The individual components of
the change are described above in addition to non-cash losses
related to changes in the fair value of our derivative
liabilities.
About Obicetrapib
Obicetrapib is a novel, oral, low-dose CETP inhibitor that
NewAmsterdam is developing to overcome the limitations of current
LDL-lowering treatments. In each of the Company’s Phase 2 trials,
ROSE2, TULIP, ROSE, and OCEAN, as well as the Company’s Phase 3
BROOKLYN, BROADWAY and TANDEM trials, evaluating obicetrapib as
monotherapy or combination therapy, the Company observed
statistically significant LDL-lowering combined with a side effect
profile similar to that of placebo. The Company commenced the Phase
3 PREVAIL cardiovascular outcomes trial in March 2022, which is
designed to assess the potential of obicetrapib to reduce
occurrences of MACE. The Company completed enrollment of PREVAIL in
April 2024 and randomized over 9,500 patients. Commercialization
rights of obicetrapib in Europe, either as a monotherapy or as part
of a fixed-dose combination with ezetimibe, have been exclusively
granted to the Menarini Group, an Italy-based, leading
international pharmaceutical and diagnostics company.
About Cardiovascular Disease
Cardiovascular disease remains the leading cause of death
globally, despite the availability of lipid-lowering therapies
(LLTs). By 2050 more than 184 million U.S. adults are expected to
be affected by CVD and hypertension, including 27 million with
coronary heart disease and 19 million with stroke. In the United
States from 2019 through 2022, CVD age-adjusted mortality rates
increased by 9%, reversing the trend observed since 2010 and
undoing nearly a decade of progress. Despite the availability of
high-intensity statins and non-statin LLTs, LDL-C target level
attainment remains low, contributing to residual cardiovascular
risk, and underscoring a significant clinical need for improved
therapeutic regimens. Even with 269 million LLT prescriptions
written over the last 12 months, 30 million under-treated US adults
are not at their risk-based LDL-C goal, of which 13 million have
ASCVD. Less than 1 in 4 patients with ASCVD achieve an LDL-C goal
of less than 70 mg/dL and only 10% of very high risk ASCVD patients
achieve the goal below 55 mg/dL. In addition to the 30 million
under-treated U.S. adults, there are 10 million patients diagnosed
with elevated LDL-C who are not taking any LLTs including statins.
Beyond LDL-C, additional factors are at play, such as lifestyle
choices, tobacco use, and obesity, as well as inflammation,
thrombosis, triglyceride levels, elevated Lp(a) levels, and type 2
diabetes.
About NewAmsterdam
NewAmsterdam Pharma (Nasdaq: NAMS) is a late-stage, clinical
biopharmaceutical company whose mission is to improve patient care
in populations with metabolic diseases where currently approved
therapies have not been adequate or well tolerated. We seek to fill
a significant unmet need for a safe, well-tolerated and convenient
LDL-lowering therapy. In multiple Phase 3 trials, NewAmsterdam is
investigating obicetrapib, an oral, low-dose and once-daily CETP
inhibitor, alone or as a fixed-dose combination with ezetimibe, as
LDL-C lowering therapies to be used as an adjunct to statin therapy
for patients at risk of CVD with elevated LDL-C, for whom existing
therapies are not sufficiently effective or well tolerated.
Forward-Looking Statements
Certain statements included in this document that are not
historical facts are forward-looking statements for purposes of the
safe harbor provisions under the United States Private Securities
Litigation Reform Act of 1995. Forward-looking statements generally
are accompanied by words such as “believe,” “may,” “will,”
“estimate,” “continue,” “anticipate,” “intend,” “expect,” “should,”
“would,” “plan,” “predict,” “potential,” “seem,” “seek,” “future,”
“outlook” and similar expressions that predict or indicate future
events or trends or that are not statements of historical matters.
These forward-looking statements include, but are not limited to,
statements regarding the Company’s business and strategic plans,
the Company’s commercial opportunity, the therapeutic and curative
potential of the Company’s product candidate, the Company’s
clinical trials and the timing for enrolling patients, the timing
and forums for announcing data, the achievement and timing of
regulatory approvals, and plans for commercialization. These
statements are based on various assumptions, whether or not
identified in this document, and on the current expectations of the
Company’s management and are not predictions of actual performance.
These forward-looking statements are provided for illustrative
purposes only and are not intended to serve as and must not be
relied on as a guarantee, an assurance, a prediction, or a
definitive statement of fact or probability. Actual events and
circumstances are difficult or impossible to predict and may differ
from assumptions. Many actual events and circumstances are beyond
the control of the Company. These forward-looking statements are
subject to a number of risks and uncertainties, including changes
in domestic and foreign business, market, financial, political, and
legal conditions; risks related to the approval of the Company’s
product candidate and the timing of expected regulatory and
business milestones, including potential commercialization; whether
topline, initial or preliminary results from a particular clinical
trial will be predictive of the final results of that trial and
whether results of early clinical trials will be indicative of the
results of later clinical trials, or whether projections regarding
clinical outcomes will reflect actual results in future clinical
trials or clinical use of our product candidate, if approved;
ability to negotiate definitive contractual arrangements with
potential customers; the impact of competitive product candidates;
ability to obtain sufficient supply of materials; global economic
and political conditions, including the Russia-Ukraine and
Israel-Hamas conflicts; the effects of competition on the Company’s
future business; and those factors described in the Company’s
public filings with the Securities and Exchange Commission.
Additional risks related to the Company’s business include, but are
not limited to: uncertainty regarding outcomes of the Company’s
ongoing clinical trials, particularly as they relate to regulatory
review and potential approval for its product candidate; risks
associated with the Company’s efforts to commercialize a product
candidate; the Company’s ability to negotiate and enter into
definitive agreements on favorable terms, if at all; the impact of
competing product candidates on the Company’s business;
intellectual property related claims; the Company’s ability to
attract and retain qualified personnel; and ability to continue to
source the raw materials for the Company’s product candidate. If
any of these risks materialize or the Company’s assumptions prove
incorrect, actual results could differ materially from the results
implied by these forward-looking statements. There may be
additional risks that the Company does not presently know or that
the Company currently believes are immaterial that could also cause
actual results to differ from those contained in the
forward-looking statements. In addition, forward-looking statements
reflect the Company’s expectations, plans, or forecasts of future
events and views as of the date of this document and are qualified
in their entirety by reference to the cautionary statements herein.
The Company anticipates that subsequent events and developments may
cause the Company’s assessments to change. These forward-looking
statements should not be relied upon as representing the Company’s
assessment as of any date subsequent to the date of this
communication. Accordingly, undue reliance should not be placed
upon the forward-looking statements. Neither the Company nor any of
its affiliates undertakes any obligation to update these
forward-looking statements, except as may be required by law.
Company ContactMatthew PhilippeP:
1-917-882-7512matthew.philippe@newamsterdampharma.com
Media ContactSpectrum Science on behalf of
NewAmsterdamJaryd LeadyP:
1-856-803-7855jleady@spectrumscience.com
Investor ContactPrecision AQ on behalf of
NewAmsterdamAustin MurtaghP:
1-212-698-8696austin.murtagh@precisionaq.com
|
NewAmsterdam Pharma Company
N.V.Consolidated Balance Sheet |
|
|
As at December 31, |
|
|
2024 |
|
|
2023 |
|
(In thousands of USD) |
|
|
|
|
|
Assets |
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
771,743 |
|
|
|
340,450 |
|
Prepayments and other receivables |
|
24,272 |
|
|
|
6,341 |
|
Employee receivables |
|
4,951 |
|
|
|
— |
|
Marketable securities |
|
62,447 |
|
|
|
— |
|
Total current assets |
|
863,413 |
|
|
|
346,791 |
|
Property, plant and equipment,
net |
|
242 |
|
|
|
46 |
|
Operating right of use
asset |
|
431 |
|
|
|
55 |
|
Intangible assets |
|
534 |
|
|
|
170 |
|
Long term prepaid
expenses |
|
— |
|
|
|
35 |
|
Total assets |
|
864,620 |
|
|
|
347,097 |
|
Liabilities and
Shareholders' Equity |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable |
|
4,744 |
|
|
|
16,923 |
|
Accrued expenses and other current liabilities |
|
13,608 |
|
|
|
11,398 |
|
Deferred revenue, current |
|
6,008 |
|
|
|
8,942 |
|
Lease liability, current |
|
246 |
|
|
|
60 |
|
Derivative earnout liability, current |
|
44,798 |
|
|
|
— |
|
Derivative warrant liabilities |
|
37,514 |
|
|
|
12,574 |
|
Total current liabilities |
|
106,918 |
|
|
|
49,897 |
|
Deferred revenue, net of
current portion |
|
— |
|
|
|
1,019 |
|
Lease liability, net of
current portion |
|
202 |
|
|
|
— |
|
Derivative earnout liability,
net of current portion |
|
— |
|
|
|
7,788 |
|
Total liabilities |
|
107,120 |
|
|
|
58,704 |
|
Commitments and contingencies
(Note 13) |
|
|
|
|
|
Shareholders' Equity: |
|
|
|
|
|
Ordinary shares, €0.12 par value; 400,000,000 shares authorized;
108,064,340 and 82,469,768 shares issued and outstanding at
December 31, 2024 and 2023, respectively |
|
13,444 |
|
|
|
10,173 |
|
Additional paid-in capital |
|
1,298,160 |
|
|
|
590,771 |
|
Accumulated loss |
|
(558,571 |
) |
|
|
(316,973 |
) |
Accumulated other comprehensive income |
|
4,467 |
|
|
|
4,422 |
|
Total shareholders' equity |
|
757,500 |
|
|
|
288,393 |
|
Total liabilities and
shareholders' equity |
|
864,620 |
|
|
|
347,097 |
|
|
NewAmsterdam Pharma Company
N.V.Consolidated Statements of Operations and
Comprehensive Income (Loss) |
|
|
For the year ended December 31, |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
(In thousands of USD, except
per share amounts) |
|
|
|
|
|
|
|
|
Revenue |
|
45,563 |
|
|
|
14,090 |
|
|
|
102,694 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development expenses |
|
151,406 |
|
|
|
159,424 |
|
|
|
86,744 |
|
Selling, general and administrative expenses |
|
70,446 |
|
|
|
37,633 |
|
|
|
19,507 |
|
Total operating expenses |
|
221,852 |
|
|
|
197,057 |
|
|
|
106,251 |
|
Operating loss |
|
(176,289 |
) |
|
|
(182,967 |
) |
|
|
(3,557 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
Interest income |
|
16,881 |
|
|
|
11,283 |
|
|
|
— |
|
Interest expense |
|
— |
|
|
|
— |
|
|
|
(287 |
) |
Fair value change – earnout |
|
(37,010 |
) |
|
|
(266 |
) |
|
|
(707 |
) |
Fair value change – warrants |
|
(38,583 |
) |
|
|
(10,018 |
) |
|
|
(334 |
) |
Fair value change – profit rights |
|
— |
|
|
|
— |
|
|
|
(12,390 |
) |
Fair value change – tranche rights |
|
— |
|
|
|
— |
|
|
|
4,388 |
|
Foreign exchange gains/(losses) |
|
(6,598 |
) |
|
|
5,058 |
|
|
|
(9,747 |
) |
Loss before tax |
|
(241,599 |
) |
|
|
(176,910 |
) |
|
|
(22,634 |
) |
Income tax expense (benefit) |
|
(1 |
) |
|
|
27 |
|
|
|
— |
|
Loss for the year |
|
(241,598 |
) |
|
|
(176,937 |
) |
|
|
(22,634 |
) |
Other comprehensive
income/(loss) |
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
— |
|
|
|
— |
|
|
|
11,126 |
|
Unrealized gain on available-for-sale securities |
|
45 |
|
|
|
— |
|
|
|
— |
|
Income tax effects of other comprehensive income/(loss) |
|
— |
|
|
|
— |
|
|
|
— |
|
Total comprehensive loss for
the year, net of tax |
|
(241,553 |
) |
|
|
(176,937 |
) |
|
|
(11,508 |
) |
|
|
NewAmsterdam Pharma Company
N.V.Consolidated Statements of Mezzanine Equity
and Shareholders' Equity (Deficit) |
|
|
|
|
Mezzanine Equity |
|
|
|
Shareholders' Equity |
|
(In thousands of USD, except
share amounts) |
Shares |
|
|
Amount |
|
|
|
Shares |
|
|
Amount |
|
|
AdditionalPaid-InCapital |
|
|
AccumulatedLoss |
|
|
Accumulatedothercomprehensiveincome (loss) |
|
|
TotalShareholders'Equity |
|
Opening balance at January 1, 2022 |
|
6,039,728 |
|
|
|
84,541 |
|
|
|
|
5,285,714 |
|
|
|
58 |
|
|
|
3,417 |
|
|
|
(110,587 |
) |
|
|
(6,704 |
) |
|
|
(113,816 |
) |
Equity contribution (Series A - Tranche II) |
|
5,691,430 |
|
|
|
90,468 |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Repayment of loan (CEO Restricted Share Award) |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
747 |
|
|
|
— |
|
|
|
— |
|
|
|
747 |
|
Elimination of old shares (NewAmsterdam Pharma shareholders) |
|
(11,731,158 |
) |
|
|
(175,009 |
) |
|
|
|
(5,285,714 |
) |
|
|
(58 |
) |
|
|
(4,164 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4,222 |
) |
Equity contribution (NewAmsterdam Pharma shareholders) |
|
— |
|
|
|
— |
|
|
|
|
36,258,312 |
|
|
|
4,470 |
|
|
|
174,761 |
|
|
|
— |
|
|
|
— |
|
|
|
179,231 |
|
Equity contribution (FLAC shareholders) |
|
— |
|
|
|
— |
|
|
|
|
13,185,138 |
|
|
|
1,625 |
|
|
|
66,252 |
|
|
|
— |
|
|
|
— |
|
|
|
67,877 |
|
Equity contribution (PIPE Financing) |
|
— |
|
|
|
— |
|
|
|
|
23,460,000 |
|
|
|
2,892 |
|
|
|
231,708 |
|
|
|
— |
|
|
|
— |
|
|
|
234,600 |
|
Equity contribution (Amgen & MTPC shareholders) |
|
— |
|
|
|
— |
|
|
|
|
8,656,330 |
|
|
|
1,068 |
|
|
|
84,371 |
|
|
|
— |
|
|
|
— |
|
|
|
85,439 |
|
Transaction costs on issue of shares |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
(5,794 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,794 |
) |
Earnout obligation upon Closing (NewAmsterdam Pharma
shareholders) |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,815 |
) |
|
|
— |
|
|
|
(6,815 |
) |
Share-based compensation |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
4,327 |
|
|
|
— |
|
|
|
— |
|
|
|
4,327 |
|
Total profit or loss and comprehensive loss for the year |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(22,634 |
) |
|
|
11,126 |
|
|
|
(11,508 |
) |
As at December 31,
2022 |
|
— |
|
|
|
— |
|
|
|
|
81,559,780 |
|
|
|
10,055 |
|
|
|
555,625 |
|
|
|
(140,036 |
) |
|
|
4,422 |
|
|
|
430,066 |
|
Exercise of warrants |
|
— |
|
|
|
— |
|
|
|
|
749,741 |
|
|
|
97 |
|
|
|
10,116 |
|
|
|
— |
|
|
|
— |
|
|
|
10,213 |
|
Exercise of stock options |
|
— |
|
|
|
— |
|
|
|
|
160,247 |
|
|
|
21 |
|
|
|
269 |
|
|
|
— |
|
|
|
— |
|
|
|
290 |
|
Share-based compensation |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
24,761 |
|
|
|
— |
|
|
|
— |
|
|
|
24,761 |
|
Total profit or loss and comprehensive loss for the year |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(176,937 |
) |
|
|
— |
|
|
|
(176,937 |
) |
As at December 31,
2023 |
|
— |
|
|
|
— |
|
|
|
|
82,469,768 |
|
|
|
10,173 |
|
|
|
590,771 |
|
|
|
(316,973 |
) |
|
|
4,422 |
|
|
|
288,393 |
|
February 2024 Issuance of Ordinary Shares and Pre-Funded Warrants,
net of issuance costs |
|
— |
|
|
|
— |
|
|
|
|
5,871,909 |
|
|
|
759 |
|
|
|
189,206 |
|
|
|
— |
|
|
|
— |
|
|
|
189,965 |
|
December 2024 Issuance of Ordinary Shares and Pre-Funded Warrants,
net of issuance costs |
|
|
|
|
|
|
|
|
14,667,347 |
|
|
|
1,851 |
|
|
|
451,564 |
|
|
|
— |
|
|
|
— |
|
|
|
453,415 |
|
Exercise of Pre-Funded Warrants |
|
— |
|
|
|
— |
|
|
|
|
2,105,248 |
|
|
|
279 |
|
|
|
(279 |
) |
|
|
— |
|
|
|
— |
|
|
|
- |
|
Exercise of warrants |
|
— |
|
|
|
— |
|
|
|
|
1,288,790 |
|
|
|
168 |
|
|
|
27,673 |
|
|
|
— |
|
|
|
— |
|
|
|
27,841 |
|
Exercise of stock options |
|
— |
|
|
|
— |
|
|
|
|
1,661,278 |
|
|
|
214 |
|
|
|
5,496 |
|
|
|
— |
|
|
|
— |
|
|
|
5,710 |
|
Share-based compensation |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
33,729 |
|
|
|
— |
|
|
|
— |
|
|
|
33,729 |
|
Total loss and comprehensive loss for the period |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(241,598 |
) |
|
|
45 |
|
|
|
(241,553 |
) |
As at December 31,
2024 |
|
— |
|
|
|
— |
|
|
|
|
108,064,340 |
|
|
|
13,444 |
|
|
|
1,298,160 |
|
|
|
(558,571 |
) |
|
|
4,467 |
|
|
|
757,500 |
|
|
|
NewAmsterdam Pharma Company
N.V.Consolidated Statements of Cash
Flows |
|
|
|
|
For the year ended December 31, |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
(In thousands of USD) |
|
|
|
|
|
|
|
|
Operating
activities: |
|
|
|
|
|
|
|
|
Loss for the year |
|
(241,598 |
) |
|
|
(176,937 |
) |
|
|
(22,634 |
) |
Non-cash adjustments to
reconcile loss before tax to net cash flows: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
113 |
|
|
|
49 |
|
|
|
9 |
|
Non-cash rent expense |
|
12 |
|
|
|
6 |
|
|
|
10 |
|
Fair value change - tranche rights |
|
— |
|
|
|
— |
|
|
|
(4,388 |
) |
Fair value change - IPR&D |
|
— |
|
|
|
— |
|
|
|
12,390 |
|
Fair value change - derivative earnout and warrants |
|
75,593 |
|
|
|
10,284 |
|
|
|
1,041 |
|
Foreign exchange (gains)/losses |
|
6,598 |
|
|
|
(5,058 |
) |
|
|
9,747 |
|
Amortization of premium/discount on available-for-sale debt
securities |
|
(227 |
) |
|
|
— |
|
|
|
— |
|
Share-based compensation |
|
33,619 |
|
|
|
24,572 |
|
|
|
4,117 |
|
Changes in working
capital: |
|
|
|
|
|
|
|
|
Changes in prepayments (current and non-current) and other
receivables |
|
(17,459 |
) |
|
|
4,031 |
|
|
|
(4,185 |
) |
Changes in accounts payable |
|
(12,948 |
) |
|
|
5,070 |
|
|
|
4,809 |
|
Changes in accrued expenses and other current liabilities |
|
1,686 |
|
|
|
5,470 |
|
|
|
(8,679 |
) |
Changes in deferred revenue |
|
(3,953 |
) |
|
|
(8,705 |
) |
|
|
18,428 |
|
Net cash (used
in)/provided by operating activities |
|
(158,564 |
) |
|
|
(141,218 |
) |
|
|
10,665 |
|
Investing
activities: |
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment, including internal use
software |
|
(672 |
) |
|
|
(24 |
) |
|
|
(221 |
) |
Purchase of available-for-sale debt securities |
|
(62,176 |
) |
|
|
— |
|
|
|
— |
|
Net cash used in
investing activities |
|
(62,848 |
) |
|
|
(24 |
) |
|
|
(221 |
) |
Financing
activities: |
|
|
|
|
|
|
|
|
Proceeds from issuing equity securities (Series A) |
|
— |
|
|
|
— |
|
|
|
90,469 |
|
Proceeds from issuing equity securities (FLAC shareholders) |
|
— |
|
|
|
— |
|
|
|
71,883 |
|
Proceeds from issuing equity securities (PIPE Financing) |
|
— |
|
|
|
— |
|
|
|
234,600 |
|
Transaction costs on issue of equity securities |
|
— |
|
|
|
— |
|
|
|
(5,794 |
) |
Proceeds from payment of shareholder loan |
|
— |
|
|
|
— |
|
|
|
747 |
|
Proceeds from February 2024 offering of Ordinary Shares and
Pre-Funded Warrants |
|
190,481 |
|
|
|
— |
|
|
|
— |
|
Transaction costs on February 2024 issue of Ordinary Shares and
Pre-Funded Warrants |
|
(515 |
) |
|
|
— |
|
|
|
— |
|
Proceeds from December 2024 offering of Ordinary Shares and
Pre-Funded Warrants |
|
455,026 |
|
|
|
— |
|
|
|
— |
|
Transaction costs on December 2024 issue of Ordinary Shares and
Pre-Funded Warrants |
|
(25 |
) |
|
|
— |
|
|
|
— |
|
Proceeds from exercise of warrants |
|
13,761 |
|
|
|
8,622 |
|
|
|
— |
|
Proceeds from exercise of options |
|
1,768 |
|
|
|
290 |
|
|
|
— |
|
Payment of withholding taxes related to net share settlement of
exercised options |
|
(989 |
) |
|
|
— |
|
|
|
— |
|
Net cash provided by
financing activities |
|
659,507 |
|
|
|
8,912 |
|
|
|
391,905 |
|
Net change in cash and cash
equivalents |
|
438,095 |
|
|
|
(132,330 |
) |
|
|
402,349 |
|
Foreign exchange
differences |
|
(6,802 |
) |
|
|
5,052 |
|
|
|
5,248 |
|
Cash and cash equivalents at
the beginning of the year |
|
340,450 |
|
|
|
467,728 |
|
|
|
60,131 |
|
Cash and cash
equivalents at the end of the year |
|
771,743 |
|
|
|
340,450 |
|
|
|
467,728 |
|
Noncash financing and
investing activities |
|
|
|
|
|
|
|
|
Derivative earnout obligation recognized related to the Business
Combination (as defined in Note 3) |
|
— |
|
|
|
— |
|
|
|
6,815 |
|
Liabilities assumed in the Business Combination (as defined in Note
3) |
|
— |
|
|
|
— |
|
|
|
(4,006 |
) |
Contribution of interest in NewAmsterdam Pharma Holding B.V. by
Participating Shareholders (as defined in Note 3) |
|
— |
|
|
|
— |
|
|
|
(179,231 |
) |
Issuance of Ordinary Shares to Participating Shareholders (as
defined in Note 3) |
|
— |
|
|
|
— |
|
|
|
179,231 |
|
Recognition of ROU asset |
|
562 |
|
|
|
— |
|
|
|
— |
|
Supplemental cash flow
disclosures |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
— |
|
|
|
— |
|
|
|
277 |
|
Cash paid for income taxes |
|
1 |
|
|
|
27 |
|
|
|
— |
|
NewAmsterdam Pharma Comp... (NASDAQ:NAMS)
Historical Stock Chart
From Feb 2025 to Mar 2025
NewAmsterdam Pharma Comp... (NASDAQ:NAMS)
Historical Stock Chart
From Mar 2024 to Mar 2025