Home Japanese
Omega Investment Co., Ltd.

Chiome Bioscience (Company Note 4Q upadate)

Share price (3/14) ¥176Dividend Yield (22/12 CE)– %
52weeks high/low¥386/156ROE(TTM)-59.16 %
Avg Vol (3 month) 458.3 thou shrsOperating margin (TTM)-187.16 %
Market Cap ¥7.5 bnBeta (5Y Monthly)1.11
Enterprise Value ¥4.7 bnShares Outstanding 42.409 mn shrs
PER (22/12 CE)– XListed market TSE Mothers
PBR (21/12 act)2.72 X
Click here for the PDF version of this page
PDF Version

CBA-1205 trial progresses to the second half of the Phase I trial.
On track to procure funds for drug development and investment.

◇Summary of financial results for FY12/2021

Each pipeline is progressing well in the drug discovery and development business; CBA-1205 is in the second half of Phase I trials, and CBA-1535 will be filed for clinical trials in Japan. In FY12/2021,  sales grew by 48.3% YoY (to 712 million yen) driven by the drug discovery support business. The operating loss increased to 1.33 billion yen from 1.28 billion yen in the previous year. The company is on track to procure approximately 1.7 billion yen in financing through the issue of new share warrants in December 2021.

The share price of Japanese drug discovery ventures has continued to decline in the aftermath of the global growth stock adjustment. Chiome’s share price has also been sliding down since hitting a high at 386 yen on 8 July 2021. While it is difficult to resist the market trend, the company’s drug discovery projects are making steady progress. We expect the share price to react to the announcement of events that point to earnings creation, such as licence agreements with partners and milestone revenues, in the future.

Results for FY12/2021: 48% YoY increase in revenue, operating loss of 1.3 billion yen.

Chiome Bioscience’s financial results for FY12/2021 show a 48.3% increase in sales (to 712 million yen) driven primarily by a 27.6% rise in the revenue of the drug support business. The operating loss registered 1,334 million yen versus 1,283 million yen in FY12/2020.

Sales in the drug discovery and development business were 103 million yen (the previous year: 3 million yen), including an upfront payment for the LIV-2008/2008b licence agreement. Sales in the drug discovery support business registered 609 million yen, increasing by 132 million yen thanks to stable business with existing customers, mainly domestic pharmaceutical companies. Regarding costs, the company spent 1,312 million yen on research and development, raising the expenditure by 155 million yen YoY. This incurred costs for CBA-1535 investigational drug manufacturing and other CMC development expenses.

In BS, cash and deposits at the end-December 2021 were 1,790 million yen, a decrease of 895 million yen YoY. Also, fixed assets decreased by 124 million yen due to a valuation loss on investment securities of a portfolio company. Total net assets amounted to 1,893 million yen due to a decrease of 1,479 million yen in retained earnings as a result of the net loss. This compares to the net assets of 3,109 million yen at the end of the previous year. Total assets were 2,339 million yen (previous year-end: 3,494 million yen). Capital and capital reserves increased by 128 million yen each due to the exercise of subscription rights. The equity ratio fell by 8.8 points YoY to 79.4% from last year’s 88.2%.

 JPY, mn, % Net sales YoY
%
Oper.
profit
YoY
%
Ord.
profit
YoY
%
Profit
ATOP
YoY
%
EPS
(¥)
2017/12 259 3.0 -887 -883 -882 -33.48
2018/12 212 -18.1 -1,539 -1,533 -1,533 -57.26
2019/12 447 110.3 -1,401 -1,410 -1,403 -44.61
2020/12 480 7.4 -1,283 -1,291 -1,293 -36.06
2021/12 712 48.3 -1,334 -1,329 -1,479 -36.74
2022/12 (CE)

Drug discovery and development business – pipeline

Source: Company materials

◇Pipeline progress

Out-licensed products

LIV-1205; Out-licensed to ADC Therapeutics, Switzerland, for ADC use only. Preparations are underway for IND filing and clinical trials in 2022 as ADCT-701. Collaboration with the National Cancer Institute (NCI) in the US for neuroendocrine cancer is also planned.

LIV-2008;In January 2021, the company signed a licence agreement with Shanghai Henlius Biotech, Inc. in China. It licensed the rights to develop, manufacture and market the product in China, Taiwan, Hong Kong and Macau. As mentioned above, an upfront payment (USD 1 million) received from the signing of this agreement has been registered as sales. Licensing activities are ongoing outside of Henlius.

In-house developed product

CBA-1205;The company completed “the enrollment of patients in” the first half part of a phase 1 trial in patients with solid tumours conducted at the National Cancer Centre. The clinical trial process showed that the target and this antibody were safe, and higher than anticipated dose of safety data were obtained. The development schedule is progressing well. At the end of 2021, the decision has been made to move to the second part of the Phase I study in patients with hepatocellular carcinoma. The company envisages two scenarios for the timing of the out-licensing agreement, i.e., out-licensing based on data from the first part as early as 2023 or no later than 2025.

CBA-1535; The company established the Tribody manufacturing process and completed the production of GMP API and investigational drug substance production. As previously reported, given the impact of the new coronavirus infection, the company decided to replace the initially planned clinical trial in the UK with an application for a clinical trial in Japan, where the impact on development would be less affected. The company submitted a clinical trial notification to the PMDA on 16 February 2022. The trial is the world’s first clinical trial to verify the mechanism of action of Tribody. If the concept is confirmed, it will expand the potential of Tribody’s application to many cancer antigens.

Out-licensing candidates

BMAA;The company obtained in-house opportunities following the termination of the option agreement with SemaThera in May 2021. It finished joint research with overseas research institutes targeted at diseases involving semaphorin 3A. Going forward, business development activities will be linked to the semaphorin 3A data acquired to date and the data from exploratory studies on the semaphorin family.

PCDC;The company conducted out-licensing activities and additional animal studies, mainly for ADC applications. In July 2021, the World Intellectual Property Organisation published information on the patent application. The target molecule is CDCP1, a first-in-class antibody targeting solid tumours such as lung, head and neck, oesophageal, colorectal and cervical cancer.

Drug discovery research projects: Other than those listed above, the company will review the out-licensing and development plans for priority projects to enhance the pipeline. Existing projects will be revised or eliminated. Research activities will continue in two of the five priority drug discovery projects. In addition, the company will continue its efforts to create a new drug discovery pipeline in the future by conducting drug discovery research on around ten themes at any one time, including other drug discovery projects.

Progress in drug discovery support business: extension of contract research with Chugai Group

 As a drug discovery venture, the drug discovery support business is a stable source of income. In October 2021, the company extended its contract research agreements with Chugai Pharmaceutical and Chugai Pharmabody Research, the two early customers. It extended the contract with Chugai Pharmaceutical for three years until 31 December 2024 and with Chugai Pharmabody Research for five years until 31 December 2026.

Use and improvement of the ADLib®︎ system

 The company continues to utilise and improve its core technology, the ADLib®︎ system. In May 2021, it signed a collaboration agreement with Mologic in the UK to generate antibodies for diagnostic use in infectious diseases using the ADLib®︎ system. In addition, the company acquired a patent in Japan for the ADLib ®︎ system’s method of obtaining antibodies. Furthermore, Tokyo Medical and Dental University announced research results on the development of a treatment for Alzheimer’s disease using anti-HMGB1 obtained with the human ADLib ®︎ system. This should contribute to enhancing technologies related to the drug discovery support business and the strengthening of the in-house drug discovery pipeline.

Fundraising through the issue of subscription rights

 On 15 December 2021, the company raised approximately 1.7 billion yen through a private placement of its 18th warrant (with an exercise price amendment clause), with SMBC Nikko Securities as the allottee. The company plans to use the funds for two purposes. First, the development investment to maximise the value of the company’s pipeline. This includes API and investigational drug manufacturing costs for CAB-1205, development research and biomarker search costs to improve the value of CBA-1205, CBA-1535 Phase I late part clinical trials costs and concomitant investigational drug costs. Second, capital investment such as facility purchase, and expansion and replacement of research equipment to sustain growth of drug discovery support business. Securing research and development funds is one of the most critical tasks for drug discovery ventures. The company is on track to secure cash for the next two years or so.

FY12/2022 forecast: sales of 620 million yen planned in the drug discovery support business.

 As is well known, short-term P/L forecasts for drug discovery ventures are not so meaningful. The company does not disclose its forecast for FY12/2022. Nevertheless, it does expect sales of the drug discovery support business, which generates recurring revenues, to be 620 million yen. Depending on the progress of drug discovery projects, the company may receive upfront payments and milestone revenues. On the other hand, as each pipeline progresses, clinical trial and investigational drug production costs will increase. R&D investment will likely remain in the region of JPY 1 billion yen.

◇Share price trends: affected by biotech stock adjustment

 In the aftermath of the global growth stock adjustment, the share prices of Japanese drug discovery ventures have continued a decline. The equity market appears to remain challenging in the rest of 2022 as geopolitical risk emerged on top of macroeconomic uncertainty.

 The company’s share price was sent higher on pandemic-related speculation in June 2020, followed by a period of adjustment. Since the beginning of 2021, the share price has been sliding down amidst the downward trend in biotech stocks after hitting a high (JPY 386) on 8 July. Meanwhile, the company’s drug discovery project is making steady progress. The share price should possibly react positively if events are announced in the future that point to earnings creation, such as licence agreements with partners or milestone revenues.

Stock price  (5 years)

Relative chart; Chiome Bioscience (4583) and TOPIX (3 years)

Financial data

FY (¥mn) 2019/12       2020/12       2021/12      
  1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q
[Statements of income]                        
Net sales 64 77 142 165 91 82 139 169 246 139 157 171
 Drug Discovery and Development Business 0 1 1 28 1 1 0 1 103 0 0 0
 Drug Discovery Support Business 63 76 142 137 90 82 138 168 143 138 157 171
Cost of sales 27 26 58 52 61 46 59 70 64 62 78 86
Gross profit 37 51 84 113 30 36 80 99 182 77 79 84
SG&A expenses 464 374 503 346 456 346 424 303 337 337 515 568
    R&D expenses 363 273 407 256 343 266 342 206 216 243 401 451
Operating loss -426 -324 -419 -233 -426 -310 -344 -204 -155 -260 -436 -483
Non-operating income 0 1 4 0 2 0 3 0 7 0 2 4
Non-operating expenses 6 4 4 0 0 2 10 1 1 0 1 6
Ordinary loss -432 -327 -418 -233 -425 -311 -351 -205 -150 -259 -434 -486
Extraordinary income 2 1 6 0     0 0       0
Extraordinary expenses                        
Loss before income taxes -430 -326 -412 -233 -425 -310 -351 -205 -150 -247 -433 -636
Total income taxes 1 0 1 0 1 0 1 1 11 1 1 0
Net loss -431 -326 -413 -234 -425 -311 -352 -206 -161 -248 -434 -637
[Balance Sheets]                        
Current assets 3,048 3,206 2,807 2,561 2,309 2,805 3,316 3,249 3,294 3,088 2,675 2,216
 Cash and deposits 2,776 2,899 2,469 2,106 1,967 2,472 2,881 2,686 2,580 2,302 2,071 1,790
Non-current assets 219 217 242 247 247 249 249 246 244 241 274 122
   Tangible assets 15 14 12 11 10 9 8 7 6 6 4 4
   Investments and other assets 204 204 230 236 237 240 241 238 237 235 269 118
Total assets 3,267 3,423 3,049 2,808 2,556 3,054 3,566 3,495 3,537 3,329 2,950 2,339
Current liabilities 177 207 154 145 315 427 378 343 378 428 468 392
   Short-term borrowings         142 199 199 180 180 190 199 183
Non-current liabilities 41 41 41 41 42 42 42 42 42 42 53 53
Total liabilities 219 248 196 187 357 469 420 385 420 470 522 446
Total net assets 3,048 3,175 2,853 2,622 2,199 2,585 3,146 3,110 3,118 2,859 2,428 1,893
Total shareholders’ equity 3,048 3,175 2,853 2,622 2,199 2,585 3,146 3,110 3,118 2,859 2,428 1,857
   Capital stock 5,856 6,084 6,132 6,132 6,133 846 1,303 1,388 1,471 1,471 1,472 1,515
   Legal capital reserve 5,846 6,074 6,122 6,122 6,123 2,446 2,903 2,987 3,071 3,071 3,072 3,115
   Retained earnings -8,682 -9,008 -9,421 -9,655 -10,080 -736 -1,088 -1,294 -1,455 -1,703 -2,136 -2,773
   Subscription rights to shares 28 26 20 22 24 30 28 29 30 19 19 35
Total liabilities and net assets 3,267 3,423 3,049 2,808 2,556 3,054 3,566 3,495 3,537 3,329 2,950 2,339
[Statements of cash flows]                        
Cash flow from operating activities   -677   -1,537   -528   -1,361   -560   -1,139
   Loss before income taxes   -755   -1,401   -734   -1,290   -396   -1,466
Cash flow from investing  activities     -26      3     -35
   Purchase of investment securities    –    –    –     –    –    –
Cash flow from financing activities   1,248   1,341   894   1,944   176   271
 Proceeds from issuance of common shares   1,249   1,345   697    1,769   166   253
Net increase in cash and cash equiv.   570   -222   366   580   -384   -895
Cash and cash equiv. at beginning of period   2,328   2,328   2,105   2,105   2,686   2,686
Cash and cash equiv. at end of period   2,899   2,105   2,472   2,686   2,301   1,790

Note)   For the cash flow statement, Q2 is the cumulative of Q1 to Q2, and Q4 is the cumulative of Q1 to Q4. Therefore, the beginning balance will be the beginning balance of Q1 for both Q2 and Q4.
Source: Omega Investment from Company materials.