
| • |
Strengthened financial position through a non-dilutive transaction with AstraZeneca, monetizing a small portion of rilvegostomig royalties and extending expected cash runway into 2029
|
| • |
Enhanced leadership team with Dr. Eran Ophir appointed President and CEO and Dr. Anat Cohen-Dayag transitioned to Executive Chair
|
| • |
Advanced clinical execution, including initiation of trials for wholly owned COM701 (MAIA-ovarian) and Gilead partnered GS-0321 and expansion of the Company’s global clinical trial footprint
|
| • |
Presented clinical updates for COM701 and GS-0321 at ESMO and SITC 2025, respectively
|
| • |
On track to have MAIA-ovarian interim analysis in Q1 2027
|
| • |
Partner AstraZeneca reported promising Phase 2 rilvegostomig data at ESMO 2025, with 10 ongoing Phase 3 clinical trials, and anticipates further Phase 1/2 clinical trial data with rilvegostomig in 2026
|
| • |
$65 million upfront payment and $25 million added to the next potential milestone payment upon BLA acceptance, for a small portion of Compugen’s existing royalty interest in rilvegostomig
|
| • |
Compugen retains the majority of its future royalties and remains eligible for tiered royalties of up to mid-single digits on future sales and potential future regulatory and commercial milestones of up to $195 million (amount includes the
$25 million stated above)
|
|
COMPUGEN LTD.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(U.S. dollars in thousands, except for share and per share amounts)
|
|
Three Months Ended
|
Year Ended,
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Unaudited
|
|||||||||||||||
|
Revenues
|
67,332
|
1,471
|
72,764
|
27,864
|
||||||||||||
|
Cost of revenues
|
3,536
|
675
|
9,251
|
7,930
|
||||||||||||
|
Gross profit
|
63,796
|
796
|
63,513
|
19,934
|
||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Research and development expenses
|
5,543
|
5,911
|
22,757
|
24,810
|
||||||||||||
|
Marketing and business development expenses
|
120
|
167
|
539
|
576
|
||||||||||||
|
General and administrative expenses
|
2,090
|
2,201
|
8,891
|
9,439
|
||||||||||||
|
Total operating expenses
|
7,753
|
8,279
|
32,187
|
34,825
|
||||||||||||
|
Operating profit (loss)
|
56,043
|
(7,483
|
)
|
31,326
|
(14,891
|
)
|
||||||||||
|
Financial and other income, net
|
802
|
1,370
|
4,071
|
5,182
|
||||||||||||
|
Profit (loss) before taxes on income
|
56,845
|
(6,113
|
)
|
35,397
|
(9,709
|
)
|
||||||||||
|
Tax expense (income)
|
-
|
4
|
54
|
4,522
|
||||||||||||
|
Net profit (loss)
|
56,845
|
(6,117
|
)
|
35,343
|
(14,231
|
)
|
||||||||||
|
Basic and diluted net profit (loss) per ordinary share
|
0.60
|
(0.07
|
)
|
0.38
|
(0.16
|
)
|
||||||||||
|
Weighted average number of ordinary shares used in computing basic net profit (loss) per share
|
94,304,508
|
89,538,891
|
93,425,341
|
89,528,031
|
||||||||||||
|
Weighted average number of ordinary shares used in computing diluted net profit (loss) per share
|
94,712,039
|
89,538,891
|
93,815,083
|
89,528,031
|
||||||||||||
|
COMPUGEN LTD.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS DATA
|
|
(U.S. dollars, in thousands)
|
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
ASSETS
|
||||||||
|
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
90,597
|
18,229
|
||||||
|
Short-term bank deposits
|
45,759
|
61,397
|
||||||
|
Investment in marketable securities
|
9,284
|
23,629
|
||||||
|
Other accounts receivable and prepaid expenses
|
2,382
|
2,742
|
||||||
|
Total current assets
|
148,022
|
105,997
|
||||||
|
Non-current assets
|
||||||||
|
Restricted long-term bank deposit
|
410
|
343
|
||||||
|
Long-term prepaid expenses
|
1,293
|
1,888
|
||||||
|
Severance pay fund
|
3,643
|
3,072
|
||||||
|
Operating lease right to use asset
|
2,521
|
2,843
|
||||||
|
Property and equipment, net
|
681
|
852
|
||||||
|
Total non-current assets
|
8,548
|
8,998
|
||||||
|
Total assets
|
156,570
|
114,995
|
||||||
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Trade payables
|
2,353
|
1,838
|
||||||
|
Short-term deferred revenues
|
10,970
|
9,632
|
||||||
|
Current maturity of operating lease liability
|
521
|
448
|
||||||
|
Accrued expenses
|
5,676
|
5,168
|
||||||
|
Employees and related accruals
|
3,050
|
3,074
|
||||||
|
Total current liabilities
|
22,570
|
20,160
|
||||||
|
Non-current liabilities
|
||||||||
|
Long-term deferred revenues
|
24,943
|
34,045
|
||||||
|
Long-term operating lease liability
|
2,439
|
2,464
|
||||||
|
Accrued severance pay
|
3,887
|
3,412
|
||||||
|
Total non-current liabilities
|
31,269
|
39,921
|
||||||
|
|
||||||||
|
Total shareholders' equity
|
102,731
|
54,914
|
||||||
|
Total liabilities and shareholders' equity
|
156,570
|
114,995
|
||||||