Cereno Scientific — CMD highlights a ‘rare’ portfolio refocus

Cereno Scientific (OMX: CRNO-B)

Last close As at 15/11/2024

SEK5.00

0.09 (1.83%)

Market capitalisation

SEK1,405m

More on this equity

Research: Healthcare

Cereno Scientific — CMD highlights a ‘rare’ portfolio refocus

Cereno Scientific recently held a capital markets day (CMD), providing greater insight on its development pipeline and strategic objectives. The key takeaway was its decision to focus on the rare disease space across its three programmes, a move we believe was strategically driven to maximise potential clinical and commercial success, and to appeal to future partners. While lead asset CS1 is targeting pulmonary arterial hypertension (PAH), supported by Fluidda and CardioMEMS (pivotal studies expected in 2026), CS014, the second HDAC inhibitor in Cereno’s portfolio, will now be evaluated in idiopathic pulmonary fibrosis (IPF), another rare indication with a three- to five-year average survival and no curative treatments. Management also highlighted the potential for CS585, its preclinical-stage asset in rare indications such as antiphospholipid syndrome (APS), an autoimmune disorder. We update our estimates to reflect the new target indication for CS014 and increase our valuation to SEK14.3/share, from SEK13.9/share previously.

Jyoti Prakash

Written by

Jyoti Prakash

Analyst, Healthcare

Healthcare

Cereno Scientific

CMD highlights a ‘rare’ portfolio refocus

Capital markets day

Pharma and biotech

25 October 2024

Price

SEK5.55

Market cap

SEK1,560m

SEK10.52/US$

Net cash (SEKm) at 30 June 2024

40.2

Shares in issue

281.0m

Free float

93%

Code

CRNO B

Primary exchange

First North Growth Market

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(9.4)

(11.3)

3.6

Rel (local)

(7.9)

(10.3)

(20.0)

52-week high/low

SEK8.40

SEK3.51

Business description

Cereno Scientific is a clinical-stage biotech based in Sweden, focused on the development of innovative, effective and safe treatments for indications with high unmet needs. Lead asset CS1 is an HDAC inhibitor that acts as an epigenetic modulator. Cereno recently reported positive top-line results from the Phase IIa study in pulmonary arterial hypertension. Second asset CS014, a CS1 analogue, will be tested in idiopathic pulmonary fibrosis, and preclinical asset CS585 is likely to target rare thrombosis related indications.

Next events

CS1: FDA clearance decision for pivotal study

H125

CS014: Phase I initial data

Mid-2025

Analysts

Jyoti Prakash, CFA

+44 (0)20 3077 5700

Dr Arron Aatkar

+44 (0)20 3077 5700

Cereno Scientific is a research client of Edison Investment Research Limited

Cereno Scientific recently held a capital markets day (CMD), providing greater insight on its development pipeline and strategic objectives. The key takeaway was its decision to focus on the rare disease space across its three programmes, a move we believe was strategically driven to maximise potential clinical and commercial success, and to appeal to future partners. While lead asset CS1 is targeting pulmonary arterial hypertension (PAH), supported by Fluidda and CardioMEMS (pivotal studies expected in 2026), CS014, the second HDAC inhibitor in Cereno’s portfolio, will now be evaluated in idiopathic pulmonary fibrosis (IPF), another rare indication with a three- to five-year average survival and no curative treatments. Management also highlighted the potential for CS585, its preclinical-stage asset in rare indications such as antiphospholipid syndrome (APS), an autoimmune disorder. We update our estimates to reflect the new target indication for CS014 and increase our valuation to SEK14.3/share, from SEK13.9/share previously.

Year end

Revenue (SEKm)

PBT*
(SEKm)

EPS*
(SEK)

DPS
(SEK)

P/E
(x)

Yield
(%)

12/22

0.0

(27.6)

(0.20)

0.0

N/A

N/A

12/23

0.0

(46.4)

(0.20)

0.0

N/A

N/A

12/24e

0.0

(58.9)

(0.21)

0.0

N/A

N/A

12/25e

0.0

(56.0)

(0.20)

0.0

N/A

N/A

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

Pivoting focus to rare diseases across the portfolio

The CMD provided detailed insights into Cereno’s refreshed business strategy, the key takeaway of which was its pivot towards the rare disease space across all three of its assets. The rationale for this repositioning was not entirely surprising, given the recent preclinical data on CS014 (showing clear anti-fibrotic properties among other observations) and the underlying regulatory (more supportive regulations, faster routes to market, increased market exclusivity) and R&D (smaller trials, lower-risk capital) benefits this focus affords.

Major inflection year

With several important events planned for 2025 and 2026, we expect multiple inflection points for Cereno. Central to this would be FDA clearance and subsequent initiation of the pivotal studies for CS1 (in 2026), which we expect to be conducted under a partnership. CS014 Phase I readouts are expected in mid-2025, which will be followed by the launch of a Phase II trial in IPF (a serious condition with limited treatment options) in 2026. We also look forward to CS585 entering the clinic and, based on the CMD (which highlighted the asset’s greater selectivity and therefore potentially higher safety and efficacy), APS is one possible indication. We expect further updates on this in due course.

Valuation: Adjusted to SEK4.0bn or SEK14.3/share

We update our estimates and valuation for the newly announced target indication for CS014 (detailed assumptions below), which results in our valuation increasing to SEK4.03bn or SEK14.3/share, from SEK3.89bn or SEK13.9/share previously.

Transitioning into a rare disease specialist

Cereno’s recent CMD provided greater insights into its development pipeline and refreshed business strategy. While the company reiterated its focus on developing novel treatments in the cardiovascular space, the role of collaborations (such as those with Abbott’s CardioMEMS and Fluidda) in drawing greater insight from trial data was emphasised. However, the key takeaway was Cereno’s pivot towards rare diseases, which was highlighted as a potential opportunity across all three of its development programmes (Exhibit 1). We believe this move was strategically driven, to leverage the disease-modifying potential of the company’s HDACi programme and mitigate risk due to the supportive regulatory environment and lower capital requirements associated with addressing rare diseases. While the rare disease space is characterised by small patient populations (US: a disease affecting less than 200,000 people; Europe: a disease affecting less than one in 2,000 people), global legislation provides incentives like research grants, tax credits, lower regulatory fees and longer market exclusivity periods, making it appealing for drug developers to pursue such indications. Targeting areas of significant unmet need and with limited available options also tends to increase the attractiveness of these assets to bigger pharma companies, a number of which are facing patent cliffs and are looking to refill their pipelines with external R&D. Cereno has been open about its willingness to seek partnering opportunities in the form of either licensing, M&A or collaborations and we see this refreshed strategy as being aligned to that objective.

Exhibit 1: Cereno Scientific’s development pipeline

Source: Cereno capital markets day presentation, October 2024

We believe Cereno’s business focus will be on advancing its pipeline to proof-of-concept or further along the clinical pathway, subsequently seeking partnering opportunities in the form of out-licensing, collaborations or M&A. We present the highlights from the CMD across its three-asset pipeline below.

CS1: Advancing towards pivotal studies in PAH

CS1, Cereno’s lead asset, is a histone deacetylase HDAC inhibitor (HDACi), which aims to leverage the principles of epigenetic modulation to achieve disease modification in PAH. As part of the CMD presentation, Dr. Raymond Benza, system director of pulmonary hypertension at Mount Sinai Icahn School of Medicine, highlighted the epidemiology of PAH and the significant unmet need for safe, effective and disease-modifying treatments. This was followed by the Cereno team discussing the CS1 programme in PAH, the recently announced positive Phase IIa data and the forthcoming development plans for the asset.

PAH epidemiology and unmet need

Dr. Benza discussed the progressive nature of PAH (characterised by high blood pressure in the lungs) and lack of effective treatment options. The current standard of care is a category of drugs termed vasodilators, which provide symptomatic relief by widening blood vessels, without modifying the underlying pulmonary vasculature. These drugs target one of the three pathways contributing to the pathogenesis of PAH (endothelin, nitric oxide and prostacyclin) and are classified under four distinct categories: endothelin receptor antagonists, phosphodiesterase type 5 inhibitors, soluble guanylate cyclase stimulators and prostacyclin analogues or prostacyclin receptor agonists. Dr. Benza noted that despite these available treatments, mortality rates remain unacceptably high (median survival of seven years versus three years prior to the availability of these treatments). A key highlight from his presentation was the increasing need for triple-combination treatment, in the absence of which more than 50% of patients remain high risk, post treatment (Exhibit 2). However, even with upfront triple therapy, the three-year mortality rate remains more than 20%. Moreover, c 50% of patients experience significant adverse events from the treatment, resulting in high discontinuation rates.

Exhibit 2: Patient stratification on combination treatment in PAH

Source: Cereno capital markets day presentation, October 2024

Dr. Benza noted the requirement for new and improved treatments that explore newer pathways to target PAH (current treatments only target a subset of available disease-specific pathways). He also talked about the importance of tracking multiple diagnostic parameters for PAH and highlighted the advantages of using Registry to Evaluate Early and Long-Term PAH Disease Management (REVEAL) risk scores as an assessment and tracking tool for disease severity and progression. Using REVEAL risk scores is an approach that assigns scores based on a range of 12 distinct variables (including demographic data, clinical characteristics, laboratory data and hemodynamic results) to predict survival in patients with PAH. The risk scores range from 0 to 22, with the latter representing the highest risk. Patients with a risk score of 1–6 are considered low risk (12-month mortality risk of ≤2.6%), 7–9 are termed intermediate risk (12-month mortality risk of 6–7%) and those with a score of ≥9 are labelled high risk (12-month mortality risk of ≥10.7%). Based on various studies, Dr. Benza highlighted that a one-point reduction in the REVEAL risk score at week 12 was associated with a 62% decrease in risk of clinical worsening and a 26% reduction in relative risk of death after 12 months.

Testing CS1’s disease-modifying potential

Curative or disease-modifying treatments are the holy grail of drug development. Given the progressive nature of PAH, a treatment that can potentially reverse or even halt disease progression would likely be a game changer. During the CMD, Cereno’s chief medical officer and head of R&D, Dr. Rahul Agrawal, touched on the potentially disease-modifying characteristics shown by CS1 in preclinical models (such as reverse remodelling of pulmonary vasculature, anti-thrombotic, anti-fibrotic and anti-inflammatory properties), which was supported by the recently presented CS1-003 trial data. While the Phase IIa study (safety: n=25; efficacy: n=21) was primarily a safety study and was not powered for statistically significant tests of efficacy-related parameters, exploratory signals were encouraging: 43% of patients reported improved REVEAL risk scores (with 71% improved or stable), 33% of patients improved in functional class (with 86% improved or stable) and 67% of patients had sustained pressure reduction per mean pulmonary arterial pressure (mPAP, Area under the curve) measured using Abbott’s CardioMEMS Heart Failure (HF) System. Importantly, 24% (5/21) of the patients responded to CS1 with notably large reductions in pulmonary vascular resistance (PVR), consistent with the proposed reversal of pathological vascular remodelling. For a more detailed analysis of the Phase IIa top-line readouts, please see our most recent update note.

Cereno is also running an expanded access programme (EAP) for CS1 for patients who have completed the 12-week Phase IIa study. The EAP, which was approved by the FDA in January 2024, dosed its first patient in August and we expect long-term data from this in H125, which we believe should help Cereno bolster its data package as it prepares to commence pivotal studies in 2026. This could be either a Phase IIb or a Phase IIb/III study and we look forward to further updates on this from management. As noted previously, it is unclear whether a second Phase III study would also be required. For our analysis of the programme, we assume one pivotal trial will be sufficient for now. This is subject to modification as new information emerges on the development plans.

Harnessing new-generation medical technology

One key aspect that distinguishes the CS1 programme is the collaborative use of medical technology to generate efficiencies and draw additional insights. The Phase IIa study was undertaken in cooperation with Abbott, allowing the use of the CardioMEMS HF system to monitor pulmonary pressure on a daily basis, generating multiple and concurrent data points to aid analysis.

Following the release of the Phase IIa top-line data, Cereno announced an agreement with medical technology company Fluidda to help visualise the impact of CS1 on inducing long-term reverse remodelling in PAH, using Fluidda’s respiratory imaging solutions in a clinical trial setting. Discussions on an investigator-initiated trial studying CS1 in collaboration with Fluidda are ongoing.

During the CMD, Fluidda’s CEO Jan De Backer provided details on how the Fluidda technology provides the tools to create functional three-dimensional visualisations of the pulmonary vasculature from standard CT scan imaging, allowing greater insights to be extracted. This should enable investigators to study and measure the impact of therapeutic interventions and possibly establish responder phenotypes to aid better therapeutic outcomes. As an example, the Fluidda CEO presented images of the lung vasculature and blood vessel volume, as well as quantified measurements of a healthy subject versus one with PAH (Exhibits 3 and 4).

Exhibit 3: Blood vessel volume visualisation using Fluidda’s imaging solutions

Exhibit 4: Relation between vascular volumes and pulmonary hemodynamics

Source: Cereno capital markets day presentation, October 2024

Source: Cereno capital markets day presentation, October 2024

Exhibit 3: Blood vessel volume visualisation using Fluidda’s imaging solutions

Source: Cereno capital markets day presentation, October 2024

Exhibit 4: Relation between vascular volumes and pulmonary hemodynamics

Source: Cereno capital markets day presentation, October 2024

As shown in Exhibit 3, the PAH subject had a noticeable reduction in the small blood vessels (denoted by the reduced red zones) and higher volumes in the large blood vessels (denoted by the blue zones) relative to the healthy subject. These data were further analysed using the technology to establish that an increase in pulmonary pressure (an indicator of disease severity) was associated with lower small blood vessel volume and higher large vessel volume. Similarly, higher PVR was correlated with lower small blood vessel volume and higher large vessel volume (Exhibit 4). We expect insights like these to support Cereno in analysing the real-time and/or differential impact of CS1 on subjects with PAH and potentially optimise the treatment modality.

CS014: A ‘rare’ pivot

A key highlight of the CMD was Cereno’s announcement of its decision to pursue development of CS014, the second HDACi in its portfolio and a valproic acid (VPA) analogue (with a similar pharmacology profile to CS1), in the rare disease IPF, versus the broad label of thrombosis previously. We believe the decision was driven by a combination of factors, including clinical, commercial and strategic. Cereno recently presented encouraging preclinical data for CS014, which, although it related to a PAH model, demonstrated a robust, reversal of fibrosis and dose-dependent reverse remodelling of pulmonary vasculature, including plexiform lesions and small vessel-related fibrosis, which are also key pathological features of IPF. As part of the CMD, management also presented previously reported scientific publications and preclinical data. Preclinical data were also presented on CS014’s ability to reduce fibrosis and thrombosis (discussed in further detail below).

Encouraging preclinical data support CS014 repositioning

As noted above, we believe that Cereno’s decision to pursue IPF as the target indication was driven by a combination of factors. We believe that a key clinical driver was the recent preclinical data (three-week study) showing anti-fibrotic activity as well as a dose-dependent reduction of occlusion of lung arterioles, endothelial cell proliferation and plexiform lesions, which, although seen in a PAH model (Sugen/hypoxia model), can also be relevant to IPF since up to 50% of IPF patients develop pulmonary hypertension. At the CMD, Cereno’s chief scientific officer, Dr. Björn Dahlöf, presented scientific studies supporting HDAC inhibition as a potential therapeutic target in IPF and preclinical data highlighting the effectiveness of VPA in ameliorating fibrosis in IPF. We believe that this provides a solid scientific basis for the company to target this indication as the development focus for CS014.

Dr. Dahlöf also highlighted the anti-thrombotic effects of CS014 from three separate preclinical models (Cremaster arteriole laser-induced injury model, FeCl3-induced injury of the carotid artery assay and saphenous vein rebleeding assay), noting that patients with IPF have twice the risk of thromboembolic events compared to healthy individuals and therefore CS014 has potential incremental benefits. We expect this to provide another differentiation to CS014’s targeting of IPF.

IPF: An aggressive condition in need of novel treatments

IPF is a serious chronic lung disease, characterised by thickening of the lung tissue through excessive production and deposition of extracellular matrix components (without any underlying reason, and hence termed idiopathic), which worsens over time, leading to fibrosis/scarring. This results in breathing difficulties, which can progress to life-threatening conditions like respiratory failure. IPF is the most common form of interstitial lung disease (ILD), a group of more than 200 conditions characterised by progressive inflammation and fibrosis in the lungs, primarily around the alveoli (air sacs). IPF accounts for c 2050% of all ILDs and has a prevalence of c 300,000 across the US and Europe (EU4 plus the UK). The disease burden remains high with 30,000 to 50,000 new cases diagnosed in the US each year. Despite available treatments, life expectancy is generally limited to three to five years, with a five-year survival rate of c 45%, lower than several types of cancers (Exhibit 5), highlighting the significant unmet need in the space.

Exhibit 5: Five-year survival rate of IPF versus common cancers

Source: Cereno capital markets day presentation, October 2024. Note: SCLC – small cell lung cancer; NSCLC – non-small cell lung cancer

While idiopathic in nature, IPF generally affects men over the age of 50, with smokers at a higher risk of receiving the diagnosis. Specific viral infections, genetics, air pollution and certain workplace exposures also increase the risk factors for IPF. Common symptoms include shortness of breath, dry cough, tiredness, weight loss, muscle aches and clubbing (widening and rounding) of the tips of the fingers or toes (a sign of poor oxygenation). These symptoms are similar to other lung conditions, making the diagnosis of IPF challenging, requiring a battery of tests, including:

Imaging tests such as chest X-rays, CT scans and high-resolution computed tomography.

Pulmonary function tests, which include spirometry (to measure how much air is inhaled and exhaled), a cardiopulmonary exercise test and lung diffusion test (to study transfer of oxygen from the lungs to the blood) and a six-minute walk test (to measure oxygen levels in the blood).

IPF generally worsens over time, although progression can vary among patients given the heterogenous nature of the disease. Patients with IPF also tend to present with co-morbidities such as pulmonary hypertension, gastroesophageal reflux disease (GERD), obstructive sleep apnoea and lung cancer. As mentioned above, pulmonary hypertension affects up to 50% of all IPF cases and these patients tend to have an even poorer prognosis.

Treatment paradigm limited to managing disease progression

Despite the progressive nature of the condition, treatments targeting underlying disease pathology are limited (discussed below), with most therapeutic options aimed at managing symptoms such as inflammation, cough and GERD. Only two anti-fibrotic drugs are currently approved – Esbriet (pirfenidone) and Ofev (nintedanib) – and c 70% of IPF patients are treated with one of them. Ofev is a tyrosine kinase inhibitor that targets growth factors implicated in the proliferation of fibroblasts in pulmonary fibrosis. The drug was developed by Boehringer Ingelheim and approved for IPF in 2014 in the US, followed by Europe, and is patent protected to 2029. Ofev was also approved for the treatment of progressive pulmonary fibrosis in 2022 in patients who have failed standard management for fibrotic ILD, other than IPF. Esbriet is a synthetic pyridone drug that works by inhibiting the production and activity of fibroblasts by regulating the transforming growth factor-beta (TGFβ) and other growth factors. The drug was developed by InterMune, which was subsequently acquired by Roche in 2015 for US$8.3bn. Esbriet was approved for the treatment of IPF in Europe in 2011 and in the US in 2014.

Both drugs are approved for patients with mild, moderate and severe IPF and, while effective in slowing down the pace of scarring and deterioration in lung functioning (as indicated by measurements of forced vital capacity, which showed a 40–50% reduction in relative decline versus placebo across both drugs), they are unable to halt or reverse disease progression. In addition, the drugs are not associated with improvement in certain physical outcomes like day-to-day functioning, fatigue or the six-minute walk test.

Moreover, both drugs are associated with significant gastrointestinal side effects, such as diarrhoea, nausea, stomach pain and vomiting. While one-third of patients on Esbriet are affected by nausea, as many as two-third of patients on Ofev experience diarrhoea. According to published data, discontinuation rates within one year for Ofev and Esbriet were as high as 50% and 48.5%, respectively, and average survival rates remain low at three to five years. Lung transplantation is the last course of action.

Despite these shortcomings and the high unmet need, we note that no new drugs have been approved for IPF in the last decade following the aforementioned approvals. Under this scenario, we believe that drugs with novel mechanisms of action that demonstrate evidence of disease reversal or stabilisation will be highly coveted and could have significant commercial potential. For context, Ofev reported annual revenues of US$3.8bn (€3.5bn) in 2023 and Esbriet reported peak sales of US$1.1bn (CHF1.0bn) in 2021, before going off-patent.

Competitive landscape

While there are several new treatments under development for IPF across all clinical stages, it is unclear if any are seeking to address disease reversal. The most advanced clinical programme is Boehringer Ingelheim’s PDE-4B inhibitor nerandomilast (BI 1015550), which recently reported positive top-line data from the registrational Phase III study in IPF (FIBRONEER-IPF). The primary endpoint of the study was the absolute change from baseline in forced vital capacity at week 52 versus placebo. Full efficacy data from the study are expected in H125 and the company is planning to file a new drug application (NDA) with the FDA. We note that in a previous 12-week Phase II trial, median changes for patients taking nerandomilast showed an improvement in forced vital capacity, albeit slight, versus a decline in the placebo group. Exhibit 6 presents a selection of the most advanced assets under development for IPF.

Exhibit 6: Selected treatments under development for IPF

Drug name

Parent

Mechanism of action

Administration

Phase

Notes

Nerandomilast/BI 1015550

Boehringer Ingelheim

PDE-4B inhibitor

Oral

NDA

Phase III trials initiated in 2022 and reported positive top-line data in September 2024. Primary endpoint was the absolute change in forced vital capacity at week 52. Full data expected in H125.

BMS-986278

Bristol Myers Squibb

LPA1 antagonist

Oral

Phase III

Reported positive Phase II data in May 2023. Phase III ALOFT study initiated in September 2023.

Tyvaso (treprostinil)

United Therapeutics

Prostacyclin receptor agonist

Inhaled

Phase III

Two Phase-III registrational trials ongoing (TETON 1 and TETON 2). Top-line data from TETON 2 expected in H225. The drug is already approved for PAH.

Bexotegrast

Pliant Therapeutics

Inhibiting integrins

Oral

Phase IIb

Phase IIb BEACON-IPF study ongoing. Will test the treatment’s ability to slow down or halt the progression of IPF by reducing scar formation (fibrosis).

HZN-825

Horizon Therapeutics/
Amgen

LPAR1 antagonist

Oral

Phase IIb

Amgen acquired Horizon Therapeutics in October 2023 for US$27.8bn

Source: Evaluate Pharma, Edison Investment Research

Despite the various ongoing trials in IPF, we believe treatments offering the potential to halt or reverse disease progression will be of particular interest to the market. While CS014 is still in the early stages of development, if it were to demonstrate this signal in human trials, we see significant partnering and commercial potential for the drug on successful clinical progression (discussed in more detail in the valuation section). We add the caveat that drug development is inherently risky and IPF in particular has recently seen a spate of late-stage trial failures such as FibroGen’s pamrevlumab, Roche’s Zinpentraxin Alfa (PRM-151) and Galapagos’s ziritaxestat.

CS585: A selective IP agonist

The company’s third asset, CS585, is in the earlier stages of development and, while it has not yet been assigned a specific target indication, it is backed by preclinical research showing promise in thrombosis prevention without increased risk of bleeding. The candidate is an oral, selective and potent agonist of the prostacyclin receptor (IP).

During the CMD, the potential of CS585 to address rare disease was discussed by Dr. Michael Holinstat, associate professor at the University of Michigan Medical School and Cereno’s director of translational research. In the presentation, Dr. Holinstat highlighted how antiplatelet therapies have reduced the risk of morbidity and mortality by >26%, but noted that morbidity and mortality due to cardiovascular events remain unacceptably high. The challenge stems from novel antiplatelet therapies that need to decrease both platelet activation and thrombosis, while also limiting the risk of bleeding and intracranial haemorrhage. Notably, CS585 as an IP agonist has been shown to inhibit the aggregation of platelets from multiple pathways and, encouragingly, preclinical data have shown that this translates to the inhibition of clots (Exhibits 7 and 8). In addition, CS585 appears to target the IP receptor more selectively than existing IP agonists, according to Dr. Holinstat, who highlighted that these competitors are also challenged by short half-lives and by their utility in the blood, hindering their clinical application to indications such as pulmonary hypertension.

Exhibit 7: CS585 decreases platelet activity through activation of the IP receptor

Exhibit 8: CS585 prevents clots through selective activation of the IP receptor (animal model)

Source: Cereno capital markets day presentation, October 2024

Source: Cereno capital markets day presentation, October 2024

Exhibit 7: CS585 decreases platelet activity through activation of the IP receptor

Source: Cereno capital markets day presentation, October 2024

Exhibit 8: CS585 prevents clots through selective activation of the IP receptor (animal model)

Source: Cereno capital markets day presentation, October 2024

In line with Cereno’s refreshed business strategy to focus on niche areas, the CMD presentation focused on the unmet need in rare thrombotic diseases that lack effective treatment options. These include:

immune thrombocytopenia or idiopathic thrombocytopenic purpura;

heparin-induced thrombocytopenia and thrombosis;

vaccine-induced thrombocytopenia and thrombosis; and

antiphospholipid syndrome (APS).

Management discussed the potential of CS585 to address these rare indications, with a particular emphasis on APS. Characterised by reduced levels of cyclic adenosine monophosphate (cAMP, an intracellular signalling molecule), this is a condition whereby antiphospholipid antibodies are produced leading to the activation of the immune system and platelets, resulting in neutrophil extracellular traps in the blood (NETosis) and platelet-mediated thrombosis. This leads to clotting in the microvasculature (an integral component of all tissues required for maintaining tissue health and function through blood perfusion) and multiple organ failure. Currently, there are no approved drugs specifically for the treatment of APS, although current standard of care uses anticoagulants (vitamin K antagonists). However, these are only c 80% effective for thrombosis prevention in large vessels and they provide no protection from thrombosis in microvasculature in major organs, meaning that organ dysfunction and failure remains an ongoing risk. Management noted how CS585’s mechanism has the potential to address this in APS through alterations in cAMP, inhibition of neutrophils and NETosis, as well as inhibition of platelet activation and thrombosis (Exhibit 9).

Exhibit 9: CS585 may prevent neutrophil activation, platelet activation and progression of APS by increasing cAMP

Source: Cereno capital markets day presentation, October 2024.

This section of the CMD concluded by highlighting that one in 2,000 people exhibit some form of APS, and that the condition is responsible for up to 1% of thrombosis cases globally. Given the unmet medical need in the space, CS585 may hold potential as a novel candidate to target APS. We believe this could represent a sensible strategic decision, as Cereno refreshes its focus on rare diseases. While we await further details on the plans for CS585, management has communicated that it is targeting Phase I studies from 2026.

Valuation: Updated for CS014’s new target indication

Following the announcement by Cereno to focus on IPF as the target indication for CS014 (previously thrombosis), we have updated our estimates and risk-adjusted net present value (rNPV) for the asset, resulting in our valuation rising to SEK4.03bn or SEK14.3/share, from SEK3.89bn or SEK13.9/share previously. For CS1, our estimates are unchanged since the last update. Our assumptions for CS014 are:

Target population: based on the prevalence rates in the US and EU4+UK for IPF, as well as average life expectancy and incidence rates, we assume a target population of c 300,000 patients across the US and Europe. We estimate that 90% of the patients will receive a diagnosis, of which 75% will seek treatment. Based on usage data for the approved anti-fibrotic treatments Ofev and Esbriet, we further assume that 70% of these patients will be eligible to receive CS014. We assume peak penetration rates of 15%, which may turn out to be conservative should CS014 demonstrate disease reversal properties in larger clinical trials.

Pricing: we base our pricing projections on the list price of the two approved anti-fibrotics, which have an annual treatment cost of around US$110,000 each. We ascribe a premium to this price for CS014, based on its purported disease-modifying potential, assuming the list price to be US$150,000 annually. We reflect a gross/net discount of 50% in the US in our model for an effective annual price of US$75,000 per year. For EU4 and the UK, we assume an effective price of US$37,500 per year.

Trial timeline and peak sales: the Phase I safety study in healthy volunteers is ongoing and we expect it to complete in 2025, followed by the initiation of the Phase II study in IPF in 2026 (in line with management guidance). We estimate that the Phase II study will complete in 2028, and expect further development work and subsequent commercialisation to be undertaken under a partnership or licence agreement. We assume US launch in 2031 and launch in Europe in 2032. We estimate peak sales of c US$2.1bn will be achieved in 2042. Given that the targeted indication is a rare disease, we assume that CS014 will receive orphan drug designation, which should provide seven and 10 years of market exclusivity in the US and Europe, respectively.

R&D costs: we expect Phase II R&D expenses to be around US$5m, based on a trial size of approximately 30 patients given the small patient population and assuming a per-patient trial cost of US$150,000.

Out-licensing assumptions: we assume that CS014 will be out-licensed following the completion of Phase II studies and have modelled a partnering agreement in 2028, with a total deal value of US$1.5bn, including an upfront payment of US$150m. We also assume a 15% royalty rate on sales.

Probability of success and discount rates: we keep the probability of success unchanged at 7.5% as the asset continues to advance through Phase I development. We use a discount rate of 12.5%, which is the Edison standard for clinical-stage biopharma companies.

Exhibit 10 presents a breakdown of our overall valuation of Cereno.

Exhibit 10: Valuation of Cereno (rNPV)

Asset

Indication

Development phase

Launch

Peak sales
($m)

Peak sales year

NPV (SEKm)

Probability

rNPV
(SEKm)

rNPV/share
(SEK)

CS1

PAH

Phase II

2029

2,113

2038

9,084.1

40%

3,633.6

12.9

CS014

IPF

Phase I

2031

2,123

2042

4,666.1

7.5%

350.0

1.2

Total

13,756.1

3,985.9

14.2

Net cash at 30 June 2024

40.2

0.1

Valuation

4,026.1

14.3

Source: Edison Investment Research. Note: The per-share valuation is based on outstanding shares of 281m.

Exhibit 11: Financial summary

Accounts: K3; year-end 31 December’ SEK’000s

 

2021

2022

2023

2024e

2025e

PROFIT & LOSS

 

 

 

 

 

 

Net sales

 

0

0

0

0

0

Capitalised work for own account

 

44,805

57,538

49,277

79,615

87,050

Total revenues

 

44,805

57,538

49,277

79,615

87,050

Cost of sales

 

0

0

0

0

0

Gross profit

 

44,805

57,538

49,277

79,615

87,050

Total operating expenses

 

(59,811)

(85,037)

(93,927)

(131,763)

(140,579)

R&D and other expenses

 

(57,797)

(76,620)

(71,152)

(110,156)

(117,896)

Of which - R&D expenses

 

(44,805)

(57,538)

(49,277)

(79,615)

(87,050)

Of which - other expenses

 

(12,815)

(18,899)

(21,658)

(30,321)

(30,625)

Personnel costs

 

(1,789)

(7,514)

(18,763)

(21,607)

(22,683)

Other operating items

 

(226)

(903)

(4,012)

0

0

Operating income (reported)

 

(15,006)

(27,499)

(44,650)

(52,148)

(53,529)

EBITDA (normalised)

 

(14,992)

(27,485)

(44,636)

(52,102)

(53,485)

Finance income/(expense)

 

(1,245)

(149)

(3,456)

(6,761)

(2,437)

Exceptionals and adjustments

 

0

0

0

0

0

Profit before tax (reported)

 

(16,251)

(27,649)

(48,106)

(58,910)

(55,966)

Profit before tax (normalised)

 

(16,251)

(27,649)

(46,436)

(58,910)

(55,966)

Income tax expense (includes exceptionals)

 

(4)

(6)

0

0

0

Net income (reported)

 

(16,255)

(27,654)

(48,106)

(58,910)

(55,966)

Net income (normalised)

 

(16,255)

(27,654)

(46,436)

(58,910)

(55,966)

End of period number of shares, '000

 

105,262

137,515

233,775

281,702

281,702

Basic EPS (SEK)

 

(0.15)

(0.20)

(0.21)

(0.21)

(0.20)

Adjusted EPS (SEK)

 

(0.15)

(0.20)

(0.20)

(0.21)

(0.20)

BALANCE SHEET

 

 

 

 

 

 

Intangible Assets

 

89,449

146,987

196,264

275,879

362,929

Fixtures, tools and installation

 

43

29

14

886

842

Other long-term receivables

 

8

10

9

9

9

Total non-current assets

 

89,500

147,025

196,287

276,774

363,779

Other receivables

 

1,363

1,248

1,124

1,305

1,336

Prepaid expenses and accrued income

 

240

335

407

407

407

Cash and bank balance

 

89,635

67,046

87,169

68,988

26,636

Total current assets

 

91,238

68,629

88,699

70,700

28,378

Accounts Payable

 

2,884

9,411

6,930

9,722

10,373

Other Current Liabilities

 

2,589

4,331

16,231

16,231

16,231

Short-term Debt

 

4,800

0

0

0

0

Total current liabilities

 

10,273

13,742

23,162

25,954

26,604

Long-term Debt

 

0

0

45,000

90,000

190,000

Other debt

 

400

400

400

400

400

Total non-current liabilities

 

400

400

45,400

90,400

190,400

Equity attributable to company

 

170,065

201,511

216,424

231,120

175,154

CASH FLOW STATEMENT

 

 

 

 

 

 

Net profit

 

(16,255)

(27,654)

(48,106)

(58,910)

(55,966)

Depreciation

 

14

14

14

47

44

Translation difference

 

(321)

(90)

34

0

0

Accrued costs

 

1,230

450

777

0

0

Share based payments

 

0

0

1,671

0

0

Taxes paid

 

(1)

(4)

0

0

0

Movements in working capital

 

2,196

8,669

8,695

2,611

619

Cash from operations (CFO)

 

(13,137)

(18,615)

(36,915)

(56,252)

(55,302)

Purchase of intangible assets

 

(44,805)

(57,538)

(49,277)

(79,615)

(87,050)

Purchase of PPE

 

0

0

0

(918)

0

Other investing activities

 

0

0

0

0

0

Cash used in investing activities (CFIA)

 

(44,805)

(57,538)

(49,277)

(80,533)

(87,050)

Loans received

 

0

0

45,000

45,000

100,000

Loan repayments

 

(5,000)

(5,000)

0

0

0

Equity issued

 

91,398

58,791

61,315

73,605

0

Other Financing Cash Flows

 

(4,825)

(226)

0

0

0

Cash from financing activities (CFF)

 

81,573

53,564

106,315

118,605

100,000

Cash and equivalents at beginning of period

 

66,004

89,635

67,046

87,169

68,988

Increase/(decrease) in cash and equivalents

 

23,630

(22,589)

20,123

(18,180)

(42,352)

Cash and equivalents at end of period

 

89,635

67,046

87,169

68,988

26,636

Net (debt)/cash

 

84,435

66,646

41,769

(21,412)

(163,764)

Source: Company reports, Edison Investment Research

General disclaimer and copyright

This report has been commissioned by Cereno Scientific and prepared and issued by Edison, in consideration of a fee payable by Cereno Scientific. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2024 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

General disclaimer and copyright

This report has been commissioned by Cereno Scientific and prepared and issued by Edison, in consideration of a fee payable by Cereno Scientific. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2024 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on Cereno Scientific

View All

Latest from the Healthcare sector

View All Healthcare content

Research: Investment Companies

Patria Private Equity Trust — Completes a successful £180m secondary sale

Patria Private Equity Trust (PPET) has announced that it has completed a secondary sale of a portfolio of 14 older vintage and non-core investments for c €216m (c £180m or 13% of PPET’s end-August 2024 NAV). This represents a minor 5% discount to the carrying value of the sold assets at end-March 2024 (H124) and translates into a robust 1.9x multiple on invested capital and a 16% internal rate of return (IRR). We consider this good news for PPET for several reasons. The sale should allow the trust to repay part, or all, of the currently drawn portion of its credit facility within the next 12 months. It should also provide PPET with additional dry powder for new investments and dividends or buybacks and streamline its portfolio to increase its focus on the private equity (PE) mid-market.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free