Angle — Update 2 August 2016

Angle — Update 2 August 2016

Angle

Analyst avatar placeholder

Written by

Angle

Progress with R&D and commercialization

FY16 results

Pharma & biotech

2 August 2016

ADR research

Price

$11.19

Market cap

$83m

ADR/Ord conversion ratio 1:10

Net cash ($m) as at 30 April 2016 + net proceeds of $12.7m from private placement

17.6

ADRs in issue

7.48m

ADR code

ANPCY

ADR exchange

OTCQX

Underlying exchange

AIM

Depository

Bank of New York Mellon

ADR share price performance

52-week high/low

US$14.85

US$9.37

Business description

Angle is a pure-play specialist diagnostics company. The proprietary Parsortix cell separation platform can be used for the detection and harvesting of very rare cells from a blood sample, including circulating tumor cells (CTCs). The resulting liquid biopsy enables the analysis of these cells for precision cancer care.

Next events

Results from KOL studies in other cancer indications

H216

Preliminary results from ovarian cancer clinical trial

End-2016/ early 2017

H117 results

January 2017

Analysts

Jonas Peciulis

+44 (0)20 3077 5728

Lala Gregorek

+44 (0)20 3681 2527

Angle is a research client of Edison Investment Research Limited

Recent newsflow from Angle and the FY16 report released last week showed progress in developing and commercializing the liquid biopsy diagnostic system Parsortix. The R&D strategy is progressing, with the ovarian cancer trials recruiting first patients in the US and Europe and on track to deliver data around end-2016, while the first research use sales met our expectations and a new large client is on board. Our updated valuation of Angle is $171m (vs $136m previously).

Year end

Revenue ($m)

PTP*
($m)

EPADR*
($)

DPADR
($)

P/E
(x)

Gross Yield
(%)

04/15

0.00

(4.69)

(0.10)

0.0

N/A

N/A

04/16

0.48

(6.64)

(0.11)

0.0

N/A

N/A

04/17e

1.43

(10.19)

(0.14)

0.0

N/A

N/A

04/18e

4.78

(6.93)

(0.09)

0.0

N/A

N/A

Converted at US$1.32 to £1. Investors should consult their tax advisor regarding the application of any domestic and foreign tax laws. *PTP and EPADR are normalized. Changes compared to our last note are solely due to foreign exchange rate changes.

Sales spot on, costs lower than expected

In FY16 Angle’s revenues were £361k ($477k), in line with our estimate, while an operating loss of £5.4m ($7.1m) came in better than our expected loss of £6.0m ($7.9m). While a small number in absolute terms, this was significant as it represented a commercial milestone for the first ever sale of Parsortix for research use. In line with the company’s strategy, sales for research use are the near-term goal, while the largest potential is in clinical utility of Parsortix, currently being explored in clinical trials. Importantly, besides the economic benefit, research use sales mean that Parsortix will be increasingly used in cancer clinical trials run by third parties. This will drive the generation of additional data and thus the clinical credibility of Parsortix.

Progress on both fronts

The company indicated that the research use sales pipeline is developing with new customers and converting existing relationships with key opinion leaders (KOLs). Notably, the contract signed with Cancer Research UK (CRUK) Manchester Institute after the close of FY16 indicates a potential boost to research use sales in the near term, in our view. The R&D strategy is developing in Europe and the US, with three clinical applications now likely to be progressing.

Valuation: Upped to $171m or $23/ADR

We have revised our valuation of Angle and now include metastatic breast cancer and prostate cancer applications in addition to our previous DCF-based valuation of Angle’s core operations and ovarian cancer application. We calculate the two new applications add $20m to Angle’s valuation. Following strong news flow in recent months, ramp-up of R&D activities and initial sales meeting our expectations, we increase our valuation to $171m (from $136m) or $23/ADR.

Evolving R&D and commercialisation strategy

As previously, Angle aims to sell Parsortix for research use initially, followed by clinical sales for specific indications, with the most advanced one being ovarian cancer. Encouraging data from the investigator-initiated studies released this year indicate that the other likely clinical applications are metastatic breast cancer and prostate cancer.

Key commercial and strategy highlights from FY16 report

Research use sales in line with expectations

Initial research use sales were announced in December 2015 and Angle reported that the sales pipeline is developing with selected institutions. Research use sales came from existing relationships with KOLs, who were converted to paying customers, but new clients were established as well. Further growth of research use sales will depend on the number of clinical trials in which Parsortix will be used. In total there are now over 90 Parsortix instruments in active use, with over 17,000 blood samples processed, up from around 80 instruments and 12,000 separations at the beginning of this calendar year.

As announced previously one of the largest customers is CRUK Manchester Institute, with the contract signed after the end of FY16. CRUK Manchester Institute will adopt Parsortix in routine use in clinical trials and research. Currently it is being used in 10 clinical trials with an additional four planned. Notably, CRUK Manchester Institute is running around 620 clinical trials in cancer, so there is significant potential for Parsortix to be used in more studies.

Progressing interactions with the FDA and breast cancer application update

Angle confirmed that the first FDA clearance in the US will be pursued for metastatic breast cancer and released more details about the clinical trial. The required patient number is 392, split equally between healthy volunteers and breast cancer patients. Angle believes the data could be obtained next year with subsequent filing with the FDA, although the timelines for eventual approval rest with the agency.

Angle has been in discussions with the FDA for the past two years as a result of the novelty of the emerging liquid biopsy field. Angle noted that the completed work on the system’s analytical validation will not be needed for every clinical application, thus likely shortening the review timelines for other applications. Separate clinical trials will be needed for every application as planned previously. We also note the joint FDA workshop together with the American Association for Cancer Research (AACR) on liquid biopsies in oncology conducted on 19 July. In our view this indicates increased focus on clarifying regulatory pathways for the emerging liquid biopsy test.

First patients recruited to ovarian cancer studies

As announced in July, the first patients were recruited into two clinical studies that are running in parallel in the US and Europe and explore Parsortix efficacy in triaging women with ovarian masses before surgery (whether the tumor is benign or malignant). Both studies seek to recruit 200 patients. In Europe, blood samples from the first half of the patients will be used as “training” to optimize the use of biomarkers for malignancy, which were identified during the previous successful pilot trial with the Medical University of Vienna. The blood samples from the rest of the patients will be used for verification. Angle reiterated its goal of completing the trial by the end of 2016, but this will depend on the speed of the recruitment. The design of the US study is slightly different and will also evaluate clinical information (e.g. demographics, imaging results, etc.) for the estimation of the risk of malignancy.

In Europe, if the data from the ovarian cancer study is positive, Angle plans to start offering Parsortix to accredited European hospitals via a laboratory developed test (LDT) pathway, which means that the laboratories will be required to validate the test under their own quality control system. As this represents an additional hurdle for the customers and may limit the potential of Parsortix, Angle now plans to conduct a second prospective clinical study to validate the clinical utility of Parsortix, which would “upgrade” the existing CE mark for this specific indication, thus eliminating the need for internal validation at the hospitals. Angle aims to complete the study next year. A similar validation study will likely be needed in the US.

Valuation

During the past few months Angle has released headline data from KOL studies supporting Parsortix use in metastatic breast cancer and prostate cancer patients. While these were pilot studies and full results are yet to be published, the company is progressing with the plans for clinical trials; we therefore add these additional applications to our valuation model.

Metastatic breast cancer

As we discussed previously headline data from Angle’s KOL partner University of Southern California (USC) Norris Comprehensive Cancer demonstrate that circulating cancer cells (CTCs) captured using Parsortix potentially have the same biology compared to invasive tissue biopsy and can be used to guide the treatment. At this still early stage precise positioning in the clinic is difficult to foresee, but if the efficacy is replicated in future clinical studies, Parsortix could potentially replace tissue biopsy. Non-invasive, blood-based tests offer many advantages over tissue biopsy with the most important being patient comfort, ability to follow up during the treatment and cost. In addition, it is not always possible to access a metastatic lesion, although recently updated American Society of Clinical Oncology (ASCO) guidelines recommend a biopsy of a metastatic site to guide the decision for treatment.

Initial data show that Parsortix could be an alternative to tissue biopsy of the metastatic tumor, which point to women with existing metastatic disease as the most likely primary population given current knowledge (c 160k in the US, Metastatic Breast Cancer Network; and extrapolated c 320k in Europe per year). For this indication, we forecast peak sales of c $80m in 2027-2028 with the expected launch date in 2019 in the US and Europe. As in ovarian cancer application, our sales forecasts are based on the assumption that Parsortix will be used in 20% of existing metastatic breast cancer patients, where a follow-up with two to four tests a year seems likely. We also maintained a conservative uptake with peak sales reached over nine years due to the novelty of the technology. Our other assumptions are also in line with those for the lead ovarian cancer application as discussed in detail in our initiation report. Due to early stage of the plans for the design of the clinical trial and because only headline data is available we see a success probability between 5-10% as reasonable (7.5% applied in the model).

Prostate cancer

Headline data from Angle’s KOL partner Barts Cancer Institute (BCI) indicate that Parsortix can potentially perform as well as or better than current standard of care in terms of detecting early-stage prostate cancer and assessing its severity, and can do so with a simple blood test. As with metastatic breast cancer precise clinical application is yet to be defined, but in particular the finding that Parsortix may be able to indicate the metastatic or localized status of the disease with a higher level of accuracy than the Gleason score looks to be striking, but will still need to be repeated in larger-scale trials.

Given the fact that only around 10% (cancer.gov) of men, who undergo prostate tissue biopsy because of the elevated PSA level, need further active treatment and around 80% are considered disease-free, the incentive to add a non-invasive test with sufficient sensitivity/specificity seem high. We assume total number of biopsies carried out in the US (c 1m, cancer.gov) and Europe (c 2m, extrapolated). We forecast peak sales of c $185m in 2029-2030 with the expected launch date in 2020 in the US and Europe with same 20% market penetration. This indication is somewhat earlier that metastatic breast cancer, we therefore apply a lower success probability of 5%.

Looking at the cost side of the model, we forecast c $12-17m in R&D spend over the next two to three fiscal years in order to secure EU and US approval for clinical sales and to fund clinical trials in other applications. We assume that Angle will bear the full cost of the ovarian clinical study, leaving room for upside should funding be available under various European research programs. Our valuation assumes that Angle will market Parsortix directly, and that manufacturing costs remain as projected, driving an effective product mix margin to 80%. Exhibit 1 details the risk-adjusted NPV approach for the two new applications. Notably, while prostate cancer application is in earlier stages, the rNPV is higher than metastatic breast cancer application indicating a larger potential.

Exhibit 1: rNPV-based valuation of early stage projects for Parsortix

Indication

Launch

Peak sales ($m)

NPV ($m)

Probability

rNPV ($m)

NPV/ADR

Metastatic breast cancer

2019

75

141

7.5%

9.3

1.2

Prostate cancer

2020

185

234

5.0%

10.7

1.4

Source: Edison Investment Research

We value Angle at $171m (up from $136m) or $22.9/ADR, based on sum-of-the parts approach. This includes our previous DCF model (rolled forward and updated for net cash) for Angle’s core operations running the organization, research use sales and ovarian cancer application, assuming a discount rate of 10%, terminal growth of 2%. We also now add risk-adjusted NPVs for metastatic breast cancer and prostate cancer as above, assuming our standard discount rate of 12.5% for earlier stage projects. The breakdown of our valuation is shown in Exhibit 2.

Exhibit 2: Sum-of-the parts valuation of Angle

Key assumptions

NPV ($m)

DCF valuation (core operations, research use sales and ovarian cancer application)

Free cash flow model FY17-25e

30.8

Tapering growth free cash flows FY26-35e

52.2

Terminal value (2% growth rate assumed)

50.3

Discount rate

10%

Tax rate

20%

NPV

133.4

rNPV valuation

Metastatic breast cancer

9.3

Prostate cancer

10.7

Discount rate

12.5%

Net cash (FY16 + private placement)

17.6

Valuation ($m)

171.0

Valuation/ADR ($)

22.9

Source: Edison Investment Research

Financials

Research use sales of £361k ($477k) were in line with our estimate and we therefore leave our forecasts unchanged. However, recent news about the CRUK Manchester Institute adopting Parsortix for routine use in clinical trials may provide upside given that the contract was signed after the close of FY16. We keep our expected long-term peak sales forecast of c $13m for research use, to be reached in 2022/23 (more details in our previous report).

We slightly reduce our clinical sales expectations in the near term from the ovarian cancer application, with a slower uptake after Angle provided more details about its development strategy in ovarian cancer (the validation study). Nevertheless, we maintain our previous long term peak sales estimate for this indication, which slightly increased to $24m from $21m due to currency effect. Angle reiterated its aim to complete the ovarian cancer study in 2016, although this depends on the recruitment speed, which is difficult to forecast. Given the need for the LDT pathway, we can still see a limited launch in Europe in FY2018, with sales accelerating after the validation study. Our previous expectation of US launch in 2019 also seems feasible.

Exhibit 3: Key changes to our financial forecasts and introduction of 2018 forecasts

$m

2016

2017e

2018e

Estimate

Actual

Change (%)

Old

New

Change (%)

New

Revenue

0.450

0.477

+6%

2.885

1.432

-50%

4.778

Gross profit

0.315

0.335

+7%

2.029

1.006

-50%

3.359

Operating profit (rep.)

(7.871)

(7.193)

N/M

(5.428)

(11.211)

N/M

(7.995)

Profit before tax (rep.)

(7.827)

(7.164)

N/M

(5.408)

(11.191)

N/M

(7.995)

Profit after tax (rep.)

(7.563)

(6.714)

N/M

(5.144)

(10.927)

N/M

(7.731)

EPS rep. (p)

(12.797)

(11.405)

N/M

(8.668)

(14.907)

N/M

(10.251)

Source: Angle accounts, Edison Investment Research

Expected acceleration of R&D activities, however, caused a reduction in forecasted earnings for 2017 and 2018. We now include costs to run the additional validation study for ovarian cancer and include additional expenses for the two other applications. Our model suggests break-even on operating profit could be reached in 2021, yet this depends on the timing of the initiation of clinical trials for other applications. Notably, the cash position of $5.0m at end of FY16 (30 April) was boosted with net proceeds of $12.7m from the private placement in May. This provides a comfortable safety margin likely sufficient to develop Parsortix for all three clinical applications in our base scenario.

Exhibit 4: Financial summary

USD:GBP

1.32

$'000s

2014

2015

2016

2017e

2018e

Year end April

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

 

0

0

477

1,432

4,778

Cost of Sales

0

0

(141)

(425)

(1,419)

Gross Profit

0

0

335

1,006

3,359

Research and development

(1,188)

(2,112)

(3,260)

(6,270)

(5,445)

EBITDA

 

 

(2,632)

(4,557)

(6,413)

(9,827)

(6,453)

Operating Profit (before amort. and except.)

(2,707)

(4,703)

(6,674)

(10,209)

(6,930)

Intangible Amortization

(131)

(269)

(247)

(368)

(431)

Share-based payments

(81)

(147)

(314)

(634)

(634)

Other

0

0

42

0

0

Operating Profit

(2,919)

(5,119)

(7,193)

(11,211)

(7,995)

Net Interest

17

12

29

20

0

Pre-tax Profit (norm)

 

 

(2,690)

(4,691)

(6,645)

(10,189)

(6,930)

Pre-tax Profit (FRS 3)

 

 

(2,901)

(5,107)

(7,164)

(11,191)

(7,995)

Tax

0

0

408

264

264

Discontinued operations

1,267

(24)

42

0

0

Net Income (norm)

(1,423)

(4,715)

(6,195)

(9,925)

(6,666)

Net Income (FRS 3)

(1,634)

(5,131)

(6,714)

(10,927)

(7,731)

0

0

0

0

0

Average Number of Shares Outstanding (m)

45.1

47.6

58.9

73.3

75.4

Average Number of ADRs Outstanding (m)

4.5

4.8

5.9

7.3

7.5

EPS - normalized ($)

 

 

(0.03)

(0.10)

(0.11)

(0.14)

(0.09)

EPS - normalized and fully diluted ($)

 

(0.03)

(0.10)

(0.11)

(0.14)

(0.09)

EPS - (IFRS) ($)

 

 

(0.04)

(0.11)

(0.11)

(0.15)

(0.10)

Earnings per ADR - normalized ($)

 

 

(0.32)

(0.99)

(1.05)

(1.35)

(0.88)

Earnings per ADR - normalized and fully diluted ($)

(0.32)

(0.99)

(1.05)

(1.35)

(0.88)

Earnings per ADR - (IFRS) ($)

 

 

(0.36)

(1.08)

(1.14)

(1.49)

(1.03)

Dividend per ADR ($)

0.0

0.0

0.0

0.0

0.0

Gross Margin (%)

N/A

N/A

70.4

70.3

70.3

EBITDA Margin (%)

N/A

N/A

N/A

N/A

N/A

Operating Margin (before GW and except.) (%)

N/A

N/A

N/A

N/A

N/A

BALANCE SHEET

Fixed Assets

 

 

2,484

2,075

2,377

2,501

2,362

Intangible Assets

1,507

1,517

1,777

1,847

1,854

Tangible Assets

184

558

601

655

508

Investments

793

0

0

0

0

Current Assets

 

 

5,647

12,735

6,518

9,310

2,550

Stocks

69

260

496

466

583

Debtors

433

1,331

645

588

655

Cash

5,145

11,145

4,968

7,848

904

Other

0

0

408

408

408

Current Liabilities

 

 

(851)

(1,493)

(1,985)

(2,522)

(2,719)

Creditors

(851)

(1,493)

(1,985)

(2,522)

(2,719)

Short term borrowings

0

0

0

0

0

Long Term Liabilities

 

 

0

0

0

0

0

Long term borrowings

0

0

0

0

0

Other long term liabilities

0

0

0

0

0

Net Assets

 

 

7,280

13,317

6,910

9,289

2,192

CASH FLOW

Operating Cash Flow

 

 

(2,507)

(4,505)

(6,286)

(9,238)

(6,440)

Net Interest

(5)

7

30

20

0

Tax

0

0

0

300

264

Capex

(110)

(429)

(246)

(436)

(330)

Acquisitions/disposals

5,710

166

762

0

0

Financing

0

10,899

1

12,672

0

Dividends

0

0

0

0

0

Net Cash Flow

2,732

5,999

(6,176)

2,879

(6,944)

Opening net debt/(cash)

 

 

(2,413)

(5,145)

(11,145)

(4,968)

(7,848)

HP finance leases initiated

0

0

0

0

0

Other

0

0

0

0

0

Closing net debt/(cash)

 

 

(5,145)

(11,145)

(4,968)

(7,848)

(904)

Source: Company accounts, Edison Investment Research. Note: Historic reported revenues relate to the legacy business which has now been divested. FY14 has been restated to exclude discontinued operations.

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Angle and prepared and issued by Edison for publication globally. 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. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US 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. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and 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 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. This document is provided 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. Edison has a restrictive policy relating to personal dealing. 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. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. 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. 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 (ie 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. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2016. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Smith & Nephew — Update 2 August 2016

Smith & Nephew

Continue Reading

Subscribe to Edison

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

Sign up for free