2016 Results: Significant Milestones, First Profit, More Growth to Come

  • Two global license and license option agreements signed with Janssen Biotech in July and with Servier in December for maximum cumulated amounts worth > €400 million* plus royalties
  • An international phase 3 clinical trial launched in the first semester in immuno-oncology with Tedopi®, a combination of neo-epitopes
  • A new checkpoint inhibitor on suppressor myeloid cells with significant preclinical results in several cancers presented at immuno-oncology congresses
  • First net annual profit of €21 million** due to the license option agreement with Janssen Biotech and  to the merger completed at the end of May
  • Available cash of €17.8 million as of December 31, due to the license agreement with Janssen Biotech plus €10.25 million received from Servier in payment of the license option early 2017
  • Cash for operations until second half of 2018

NANTES, France, March 28, 2017 (GLOBE NEWSWIRE) --  OSE Immunotherapeutics SA (ISIN:FR0012127173); (Mnémo:OSE) today reports it annual financial results as of December 31, 2016, and provides an update on the key achievements as well as the company’s outlook for its agonist and antagonist immunotherapies.

“We achieved significant progress in 2016, including securing two partnerships with world renowned pharmaceutical groups that ensure the focused development of our disruptive immunotherapies for auto-immune disorders.” said Dominique Costantini, CEO of OSE Immunotherapeutics. “In addition, we met key preclinical and clinical development goals for our immuno-oncology franchise specifically for our lead product Tedopi®, as well as OSE-172 (Effi-DEM). We intend to broaden our pipeline in immuno-oncology over the next few months, including for our most advanced clinical product, Tedopi®, which will be evaluated in combination with checkpoints inhibitors and in new cancer indications. Moreover, with financial results which, for the first time, show an annual net profit of 21 million euros and a financial visibility until the second half of 2018, the company is in a solid financial position to take the next steps of its growth.”


MERGER-ABSORPTION international player, leader in innovative immunotherapies of activation and regulation.

Tedopi®, an innovative proprietary combination of neoepitopes, began in early 2016 a pivotal clinical phase 3 registration study in advanced lung cancer in Europe and in the United States. Tedopi® is the Company’s most advanced product, with the phase 3 study expected to be completed by the end of 2018.

* €155 M (Janssen Biotech) + €272 M (Servier)
** Including a badwill of €24.4 M due to the merger operation

OSE-172 (Effi-DEM), a new generation checkpoint inhibitor targeting SIRP-α receptor (i.e. to block suppressive myeloid and macrophage cells), has demonstrated compelling preclinical results in various cancer models, presented at multiple scientific international conferences in 2016.

A non-interventional study in patients with hepatocellular carcinoma (HCC, primary liver cancer) was initiated in May 2016. This study is a private-public research program supported by the French National Cancer Institute (INCa, Institut National du Cancer) and the Direction Générale de l’Offre de Soins (DGOS, the French access to healthcare services). This collaborative research program aims to evaluate SIRP-alpha in several types of tumor.

FR104, CD28-antagonist, was licensed to Janssen Biotech (Group Johnson & Johnson) in July 2016 to pursue clinical development in auto-immune diseases at the conclusion of the phase 1 trial.

OSE Immunotherapeutics is eligible to receive up to a potential total of €155 million which includes an option exercise fee of €10 million which was paid in August 2016 and potential development, regulatory and commercial milestone payments as well as royalties on sales.

The positive phase 1 clinical results of FR104 conducted in healthy subjects demonstrated the product’s good tolerance and first signal of its immunosuppressive activity.

OSE-127 (Effi-7), an antagonist of the interleukin-7 receptor (IL-7), was the subject of a license option agreement with Servier, announced in December 2016 for the development and commercialization of the product in auto-immune diseases.

OSE Immunotherapeutics is eligible to receive up to €272 million including an upfront payment of €10.25 million which was paid in January 2017 and additional payments totaling €30 million upon the exercise of a two-steps license option. These steps will finance the development of OSE-127 (Effi-7) up to the completion of a phase 2 clinical trial planned in ulcerative colitis, an autoimmune bowel disease. Further payments will be linked to the achievement of clinical development and registration in multiple indications, as well as sales milestones with double-digit royalties on sales.

Preclinical studies have demonstrated the product’s efficacy in in vivo models of ulcerative colitis, a T-cell mediated disease. These results were presented at the annual international congress of immunology, « Federation of Clinical Immunology Societies », in June 2016.



In addition to the ongoing pivotal registration study with Tedopi® in advanced lung cancer, OSE Immunotherapeutics is considering a phase 2 clinical trial with Tedopi® in combination with a checkpoint inhibitor in the same indication, in collaboration with a European research institution.

The Company is also evaluating potentially extending the development of Tedopi® into new cancer indications (pancreas, bladder cancers) with exploratory phase 2 studies, in partnership with collaborative oncology groups.


Following the positive phase 1 results with FR104, and the license agreement with Janssen Biotech in July 2016, the product’s clinical development will be pursued in auto-immune diseases.

Currently in preclinical stage for ulcerative colitis, further development of OSE-127 (Effi-7) through phase 2 will be pursued as part of the EFFIMab consortium, led by OSE Immunotherapeutics and including private and public partners. Per the license option agreement signed at the end of 2016, Servier will be responsible for further development of the product following phase 2.

The Company will pursue the research of new collaborative or license agreements, which can be initiated at different stages of product development, with players involved in the field of activation and regulation immunology and in therapeutic combinations of high clinical interest.


Meeting of Board of Directors of OSE Immunotherapeutics was held on March 28, 2017. Following the opinion of the Audit Committee, the Board approved the annual and consolidated financial statements prepared under IFRS at 31 December 2016. These accounts have been audited by the Statutory Auditors.

The key figures of the 2016 consolidated annual results are reported below (and presented in the attached tables):

In k€12/31/201612/31/2015
Operating result17 499(5 420)
Net result20 666(5 584)
Available cash*17 76615 133 
Consolidated balance sheet89 54716 995 

As of December 31, 2016, available cash* amounted to €17.8 million following the license agreement for FR104 signed with Janssen Biotech in July 2016. 

During the first quarter 2017, OSE Immunotherapeutics’ cash position was reinforced by a €10.25 million payment triggered by the license option agreement for OSE-127 (Effi-7) signed with Servier at the end of December 2016.

For the first time, as of December 2016, the Company recorded a net annual profit of €21 million as a result of the license agreement for FR104 with Janssen Biotech in July 2016 which triggered a payment of €10 million, and of the merger of Effimune and OSE Pharma to create OSE Immunotherapeutics in May 2016.

Current operating expenses represented €8.2 million, including €5.2 million of R&D expenses, versus €5.4 million for the same period of 2015, in line with the acceleration of R&D portfolio development, and in particular the pivotal phase 3 study of Tedopi® launched in Europe and in the United States.

The total consolidated balance sheet amounted to €90 million against €17 million as of December 31, 2016.

As of today, the Company has funds for operations until the second half of 2018.

These results are in line with expectations with all stated clinical targets delivered on schedule in 2016. 

* Cash and cash equivalents and Current financial assets


The risk factors affecting the Company are set out in paragraph 4 of the reference document filed with the French financial market authority ("AMF") on June 8, 2016.


The Company intends to file with the AMF a reference document and an annual financial report for 2016. These documents should be made available to the public in the second quarter of 2017. 

OSE Immunotherapeutics will comment on major current issues and on its annual financial statements during an Analyst meeting which will be held on March 30, 2017 at 10:00am CET at the “SFAF” - 135, boulevard Hausmann - 75008 Paris and during an audio/web conference the same day at 6:00pm CET:

Audio connection numbers: FR : +33 170 770 943 ; UK : +44 2033679461 ; US : +1 8554027761


Audio playback numbers and reference: FR : +33 172 001 500; UK : +44 2033679460 ; US : +1 877 64 230 18
REF : 306981#

Our ambition is to become a world leader in activation and regulation immunotherapies
OSE Immunotherapeutics is a biotechnology company focused on the development of innovative immunotherapies for immune activation and regulation in the fields of immuno-oncology, auto-immune diseases and transplantation. The company has a balanced portfolio of first-in-class products with a diversified risk profile ranging from clinical phase 3 registration trials to R&D:

In immuno-oncology:

  • Tedopi® (OSE-2101), a combination of 10 optimized neo-epitopes to induce specific T activation in immuno-oncology - Currently in registration Phase 3 trial advanced NSCLC HLA A2+ patients EU /US - Orphan Status in the US - Registration expected in 2019 - A Phase 2 with Tedopi® in combination with a checkpoint inhibitor in NSCLC is considered in 2017.
  • OSE-172 (Effi-DEM), new generation checkpoint inhibitor targeting the SIRP-α receptor - In preclinical development for several cancer models.

In auto-immune diseases and transplantation:

  • FR104, CD28-antagonist in immunotherapy - Phase 1 trial completed – For the treatment of autoimmune diseases and for use with transplantation - Licensed to Janssen Biotech Inc. to pursue clinical development. 
  • OSE-127 (Effi-7), interleukin receptor-7 antagonist - In preclinical development for inflammatory bowel diseases and other autoimmune diseases. License option agreement with Servier for the development and commercialization.

The portfolio’s blockbuster potential gives OSE Immunotherapeutics the ability to enter global agreements at different stages of development with major pharmaceutical players.

Immunotherapy is a highly promising and growing market. By 2023 Immunotherapy of cancer could represent nearly 60% of treatments against less than 3% at present * and the projected market is estimated at $67 billion in 2018 **.

There are more than 80 autoimmune diseases that represent a significant market including major players in the pharmaceutical industry with sales towards $10 billion for the main products. The medical need is largely unmet and requires the provision of new innovative products involved in the regulation of the immune system.

*Citi Research Equity
**BCC Research

Click and follow us on Twitter and Linkedln

Forward-looking statements
This press release contains express or implied information and statements that might be deemed forward-looking information and statements in respect of OSE Immunotherapeutics. They do not constitute historical facts. These information and statements include financial projections that are based upon certain assumptions and assessments made by OSE Immunotherapeutics’ management in light of its experience and its perception of historical trends, current economic and industry conditions, expected future developments and other factors they believe to be appropriate.
These forward-looking statements include statements typically using conditional and containing verbs such as “expect”, “anticipate”, “believe”, “target”, “plan”, or “estimate”, their declensions and conjugations and words of similar import.
Although the OSE Immunotherapeutics management believes that the forward-looking statements and information are reasonable, the OSE Immunotherapeutics’ shareholders and other investors are cautioned that the completion of such expectations is by nature subject to various risks, known or not, and uncertainties which are difficult to predict and generally beyond the control of OSE Immunotherapeutics. These risks could cause actual results and developments to differ materially from those expressed in or implied or projected by the forward-looking statements. These risks include those discussed or identified in the public filings made by OSE Immunotherapeutics with the AMF. Such forward-looking statements are not guarantees of future performance.
This press release includes only summary information and should be read with the OSE Immunotherapeutics Reference Document filed with the AMF on 8 June 2016 under the number R.16-052, the consolidated financial statements and the management report for the fiscal year 2015, as well as the Merger Document registered with the AMF on 26 April 2016 under number E.16-026, all available on the OSE Immunotherapeutics’ website.
Other than as required by applicable law, OSE Immunotherapeutics issues this press release at the date hereof and does not undertake any obligation to update or revise the forward-looking information or statements.


Consolidated Profit & Loss
P&L in kEuros 12/31/201612/31/2015
 Turnover  383   
 Total Revenues   383     4   
 Research and development expenses(5 149)(2 245)
 Overhead expenses (2 792)(1 322)
 Expenses related to shares payments(679)(1 857)
 Operating Profit/Loss - current(8 236 )(5 420 )
Other operating products (Janssen)10 000   
Other operating expenses (INSERM)(2 325) 
Other operating products (badwill)24 360   
Other operating expenses (6 300) 
 Operating Profit/Loss 17 499   (5 420 )
 Financial products 146  71  
 Financial expenses (53)(225)
 Profit/Loss Before Tax 17 592   (5 573 )
Income Tax  3 074  (11)
 Net Profit/Loss 20 666   (5 584 )
 Conversions gains and losses (29) (95)
 Global Profit/Loss 20 637   (5 679 )
 Basic and diluted earnings per share1,65   (0,59 )


Consolidated Balance Sheet
Assets in kEuros  12/31/201612/31/2015
Intangible assets  52 600 
Tangible assets  110 65 
Financial assets  142 54 
Deffered tax assets  157 
 Total non current assets 53 009  119 
Trade receivables  12 318 
Other accounts receivables  6 454 1 742 
Current financial assets  2 881 5 801 
Cash and cash equivalents  14 885 9 332 
 Total current assets 36 538  16 876 
Total assets  89 54716 995 
Equity & Liabilities in kEuros  12/31/201612/31/2015
Stated capital  2 858 2 010 
 Total shareholders' equity 64 525  14 476 
Non current financial liabilities  1 197 204 
Non current deferred tax liabilities  5 003 
Non current provisions  158 10 
 Total non current debts 6 358  214 
Current financial liabilities  587 776 
Trade payables  4 256 1 129 
Other payables  3 148 302 
Other debts and accruals  10 672 98 
 Total current debts 18 663  2 304 
Total liabilities  89 54716 995 


Consolidated Statement of Changes in Equity
In kEurosShare capital

Share premium

Own shares

earnings and
Consolidated equity as at
December 31st, 2014
1 605  1 700   (4 ) (4 104 )(803 )
Consolidated result    (5 584)(5 584)
Currency translation transactions  (95)  (95)
Global consolidated result -    -   (95 ) (5 584 )(5 679 )
Capital variation397 20 967     21 364  
Warrant subscription 157     157  
Capital increase expenses (2 146)   (2 146)
Shares based payments291    1 559  1 857  
Own shares transactions   (279) (274)
Consolidated equity as at
December 31st, 2015
2 010  20 969   (98 )(279 )(8 125 )14 476   
Consolidated result    20 666  20 666  
Actuarial difference    (20)(20)
Currency translation transactions  (9)  (9)
Global consolidated result  -    -   (9 ) 20 646   20 637   
Capital variation27 825     852  
Merger821 27 334     28 155  
Merger costs (479)   (479)
Revenue recognition - Effimune impact    864  864  
Orion warrants - cancellation of
shares based payment
accounted as of 12/31/2015
Warrant subscription      
Deffered tax      
Capital increase expenses - Effimune (53)  53   
Share based payments    305  305  
Own shares transactions   111  (68)43  
Consolidated equity as at
December 31st, 2016
2 858  48 603   (107 )(168 )13 341   64 527   


Consolidated Cash Flow Statement
  In kEuros   12/31/201612/31/2015
  Consolidated result  20 666 (5 584 )
  +/- Depreciation, amortization and provision expenses 107  99  
- Badwill   (24 365) 
+ Derecognition of asset  6 300   
  +/- Shares based payments  680  1 857  
  +/- Other calculated income and expenses  (4)
  Cash flow before tax  3 395   (3 632 )
  + Financial charges  (8)43  
- Income tax expenses  (3 074) 
  +/- Working capital variation  370  (1 025)
  - Tangible assets increase  (30)(43)
  +/- Financial assets variation  141  (279)
  +/- Mutual finds units accounted in current financial assets2 920  (5 888)
  +/- Change in scope of consolidation3 163   
  +/- Loans and advances variation  (89)(26)
  + Capital increase (including share premium) 137  20 188  
  +/- Own shares transactions  (98) 
  -  Capital increase and merger expenses  (479)(2 146)
  + Warrant subscription   157  
  + Loans subscription  11  1 263  
  - Loans repayment  (821)(345)
  - Financial charges   (43)
  +/- Other flows from financing activities   
  +/- Currency translation transactions (D) 0 1 
  CASH VARIATION E = (A + B + C + D) 5 555   8 234   
  CASH OPENING BALANCE (F) 9 330 1 096 
  CASH CLOSING BALANCE (G) 14 885 9 330 
  DIFFERENCE : E (G-F)  0 0 

As of December 31, 2016 the available cash is as follows:

In kEuros 31/12/201631/12/2015
Cash & equivalents according to IAS 7 14 8859 330
Current financial assets 2 8815 801
Available Cash 17 76615 131
CONTACT: Contacts

OSE Immunotherapeutics 
Sylvie Détry
+33 143 297 857 

Contacts media: Alize RP
Caroline Carmagnol
+33 647 389 004


You May Also Like