| • |
COM701 Phase 1 data presented at ESMO 2025 characterized patients who derived clinical benefit and informed the design of the ongoing MAIA-ovarian platform trial
|
| • |
Enrolling patients in the U.S., Israel and France in the MAIA-ovarian platform trial evaluating COM701 maintenance therapy in patients with platinum sensitive ovarian
cancer with interim analysis now estimated in Q1 2027
|
| • |
SITC 2025 – Compugen presented Phase 1 trial design for GS-0321 (COM503), licensed to Gilead
|
| • |
Partner AstraZeneca shared promising rilvegostomig results from two Phase 2 trials, one in NSCLC and one in bladder cancer at ESMO 2025
|
| • |
Solid financial position with refined cash runway expected to fund operations into Q3 2027
|
|
COMPUGEN LTD.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(U.S. dollars in thousands, except for share and per share amounts)
|
|
Three Months Ended
|
Nine Months Ended,
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
|
Revenues
|
1,891
|
17,132
|
5,432
|
26,393
|
||||||||||||
|
Cost of revenues
|
1,650
|
3,601
|
5,715
|
7,255
|
||||||||||||
|
Gross profit (loss)
|
241
|
13,531
|
(283
|
)
|
19,138
|
|||||||||||
|
Operating expenses
|
||||||||||||||||
|
Research and development expenses
|
5,800
|
6,306
|
17,214
|
18,899
|
||||||||||||
|
Marketing and business development expenses
|
139
|
161
|
419
|
409
|
||||||||||||
|
General and administrative expenses
|
2,195
|
2,568
|
6,801
|
7,238
|
||||||||||||
|
Total operating expenses
|
8,134
|
9,035
|
24,434
|
26,546
|
||||||||||||
|
Operating profit (loss)
|
(7,893
|
)
|
4,496
|
(24,717
|
)
|
(7,408
|
)
|
|||||||||
|
Financial and other income, net
|
954
|
1,284
|
3,269
|
3,812
|
||||||||||||
|
Profit (loss) before taxes on income
|
(6,939
|
)
|
5,780
|
(21,448
|
)
|
(3,596
|
)
|
|||||||||
|
Taxes on income
|
(40
|
)
|
(4,504
|
)
|
(54
|
)
|
(4,518
|
)
|
||||||||
|
Net profit (loss)
|
(6,979
|
)
|
1,276
|
(21,502
|
)
|
(8,114
|
)
|
|||||||||
|
Basic and diluted net earnings (loss) per ordinary share
|
(0.07
|
)
|
0.01
|
(0.23
|
)
|
(0.09
|
)
|
|||||||||
|
Weighted average number of ordinary shares used in computing basic net earnings (loss) per share
|
93,538,565
|
89,535,679
|
93,124,558
|
89,524,411
|
||||||||||||
|
Weighted average number of ordinary shares used in computing diluted net earnings (loss) per share
|
93,538,565
|
89,819,474
|
93,124,558
|
89,524,411
|
||||||||||||
|
COMPUGEN LTD.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS DATA
|
|
(U.S. dollars, in thousands)
|
|
September 30,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
||||||||
|
ASSETS
|
||||||||
|
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
7,455
|
18,229
|
||||||
|
Short-term bank deposits
|
51,908
|
61,397
|
||||||
|
Investment in marketable securities
|
26,725
|
23,629
|
||||||
|
Other accounts receivable and prepaid expenses
|
2,832
|
2,742
|
||||||
|
Total current assets
|
88,920
|
105,997
|
||||||
|
Non-current assets
|
||||||||
|
Restricted long-term bank deposit
|
394
|
343
|
||||||
|
Long-term prepaid expenses
|
1,734
|
1,888
|
||||||
|
Severance pay fund
|
3,418
|
3,072
|
||||||
|
Operating lease right to use asset
|
2,602
|
2,843
|
||||||
|
Property and equipment, net
|
777
|
852
|
||||||
|
Total non-current assets
|
8,925
|
8,998
|
||||||
|
Total assets
|
97,845
|
114,995
|
||||||
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Other accounts payable, accrued expenses and trade payables
|
9,122
|
10,080
|
||||||
|
Short-term deferred revenues
|
10,675
|
9,632
|
||||||
|
Current maturity of operating lease liability
|
486
|
448
|
||||||
|
Total current liabilities
|
20,283
|
20,160
|
||||||
|
Non-current liabilities
|
||||||||
|
Long-term deferred revenues
|
27,571
|
34,045
|
||||||
|
Long-term operating lease liability
|
2,460
|
2,464
|
||||||
|
Accrued severance pay
|
3,705
|
3,412
|
||||||
|
Total non-current liabilities
|
33,736
|
39,921
|
||||||
|
|
||||||||
|
Total shareholders' equity
|
43,826
|
54,914
|
||||||
|
Total liabilities and shareholders' equity
|
97,845
|
114,995
|
||||||