MEDIVIR AB – FINANCIAL STATEMENT, JANUARY – DECEMBER 2015


Financial summary

Fourth quarter 2015 (2014)

  · Net turnover totalled SEK 84.7 million (377.0 m), SEK 31.1 million (220.1 m)
of which comprised royalties for simeprevir.
  · Revenues from Medivir’s own pharmaceutical sales totalled SEK 53.1 million
(156.6 m), of which SEK 2.7 million (103.1 m) derived from sales of OLYSIO® and
SEK 50.4 million (53.5 m) from sales of other pharmaceuticals.
  · The loss after tax was SEK -45.2 million (147.3 m).
  · Basic and diluted earnings per share totalled SEK -1.56 (4.71) and SEK -1.54
(4.67), respectively.
  · The cash flow from operating activities amounted to SEK -37.6 million (507.9
m).

Twelve months 2015 (2014)

  · Net turnover totalled SEK 657.9 million (1,767.0 m), SEK 418.6 million
(1,399.0 m) of which comprised full year royalties for simeprevir.
  · Revenues from Medivir’s own pharmaceutical sales totalled SEK 237.5 million
(366.8 m), of which SEK 53.0 million (186.4 m) derived from sales of OLYSIO® and
SEK 184.5 million (180.4 m) from sales of other pharmaceuticals.
  · The profit after tax was SEK 75.1 million (1,132.7 m).
  · Basic and diluted earnings per share totalled SEK 2.59 (36.24) and SEK 2.56
(35.9), respectively.
  · The cash flow from operating activities amounted to SEK 307.4 million
(1.011.9 m).

+-------------------------------+-------+-------+-------+-------+
|Summary of the Group’s figures,|      Q4       |     Q1-Q4     |
|continuing operations (SEK m)  |               |               |
+-------------------------------+-------+-------+-------+-------+
|                               | 2015  | 2014  | 2015  | 2014  |
+-------------------------------+-------+-------+-------+-------+
|Net turnover                   |   84.7|  377.0|  657.9|1 767.0|
+-------------------------------+-------+-------+-------+-------+
|Gross profit                   |   60.7|  324.5|  548.6|1 593.0|
+-------------------------------+-------+-------+-------+-------+
|Operating profit before        |  -35.9|  214.9|  155.0|1 221.9|
|depreciation and amortisation  |       |       |       |       |
|(EBITDA)                       |       |       |       |       |
+-------------------------------+-------+-------+-------+-------+
|Operating profit (EBIT)        |  -44.5|  206.5|  114.8|1 188.7|
+-------------------------------+-------+-------+-------+-------+
|Profit/loss before tax         |  -53.1|  204.3|  102.0|1 192.7|
+-------------------------------+-------+-------+-------+-------+
|Profit/loss after tax          |  -45.2|  147.3|   75.1|1 132.7|
+-------------------------------+-------+-------+-------+-------+
|Operating margin, %            |  -52.5|   54.8|   17.4|   67.3|
+-------------------------------+-------+-------+-------+-------+
|Basic earnings per share, SEK  |  -1.56|   4.71|   2.59|  36.24|
+-------------------------------+-------+-------+-------+-------+
|Diluted earnings per share, SEK|  -1.54|   4.67|   2.56|  35.90|
+-------------------------------+-------+-------+-------+-------+
|Net worth per share, SEK       |   53.8|   63.4|   53.8|   63.4|
+-------------------------------+-------+-------+-------+-------+
|Return on equity               |   -3.6|   10.7|    5.9|   84.1|
+-------------------------------+-------+-------+-------+-------+
|Cash flow from operating       |  -37.6|  507.9|  307.4|1 011.9|
|activities                     |       |       |       |       |
+-------------------------------+-------+-------+-------+-------+
|Liquid assets and short-term   |1 077.9|1 395.6|1 077.9|1 395.6|
|investments at the period end  |       |       |       |       |
+-------------------------------+-------+-------+-------+-------+
|R&D spending/total opex, %     |   66.9|   64.7|   64.2|   60.8|
+-------------------------------+-------+-------+-------+-------+

Conference call for investors, analysts and the media
The 2015 Financial Statement will be presented by Medivir’s President & CEO,
Niklas Prager and members of Medivir’s management group.

Time: Thursday, 18 February 2016, at 14.00 (CET).

Phone numbers for participants from:
Sweden +46 8 566 426 90
Europe +44 20 3008 9801
USA +1 855 753 2236

The conference call will also be streamed via a link on the website:
www.medivir.com
The presentation will be available on Medivir’s website after completion of the
conference.


CEO’s comments

2015 saw Medivir continue both to make important progress in our projects and to
build the value of our research and development portfolio, which is based on
Medivir’s established and proven technology platform.

One example of this progress was the completion, on schedule, of the preclinical
safety studies relating to our osteoarthritis project, MIV-711. The first
patients were enrolled in the trial early in the New Year and we still
anticipate being able to report the results of the trial in Q3 2017, at which
time we will hopefully be able to confirm the results achieved to date. The fact
that osteoarthritis is so widespread, coupled with the current lack of any
pharmaceuticals that impact the progression of the disease, mean that the
potential market for any such drug is considerable indeed. We estimate that the
US market alone is greater than USD 6 billion annually for a drug that impacts
disease progression, even if its use was restricted just to patient populations
with moderate osteoarthritis in weight-bearing joints.

Our HCC oncology project for the treatment of hepatocellular carcinoma is also
proceeding according to plan and we expect to commence preclinical safety
studies as part of this project in the fourth quarter of 2016.

The preclinical safety studies as part of the MIV-802 project for the treatment
of hepatitis C were completed according to plan at the end of the year and will
now form the basis for continued discussions with potential partners.

Janssen – our partner for simeprevir – launched a clinical phase IIa trial of a
simeprevir-based triple combination treatment for chronic hepatitis C infection
at the beginning of Q4. The results are expected during the latter half of 2016
and will be important in terms of the potential for a subsequent launch of a
competitive combination treatment. Janssen also announced in Q4 that it had
discontinued the development of the AL-704 polymerase inhibitor for the
treatment of hepatitis C, as the results failed to justify further clinical
trials.

Q4 and full year royalties attributable to the hepatitis C drug, OLYSIO®
(simeprevir), totalled SEK 31 million and SEK 419 million, respectively,
corresponding to a decline in comparison with the corresponding periods in 2014
due to the increased competition OLYSIO® faced in 2015.

Our Nordic pharmaceutical sales organisation, comprising Innovative Specialty
Care and Nordic Brands, achieved combined sales of SEK 237 million in 2015.
Nordic Brands’ net sales increased by 2.0 per cent, year on year, and the gross
margin also improved following a combination of price increases and cost-cutting
measures.

Our development and progress in 2015 has given us a foundation on which to
continue building long-term value and I look forward with every confidence to
Medivir’s ongoing value creation and the exciting activities that lie ahead for
us in 2016.

Niklas Prager
President and CEO

Upcoming reporting dates:
Interim Report (January – March 2016)
28 April 2016
Annual General Meeting 2016
3 May 2016 at 2p.m., in Stockholm, Sweden
Interim Report (January – June 2016)
17 August 2016
Interim Report (January – September 2016)
10 November 2016

For further information, please contact:
Niklas Prager, President & CEO, phone: +46 (0) 8 407 64 30
Ola Burmark, CFO, mobile: +46 (0)725-480 580.

Medivir is required under the Securities Markets Act to make the information in
this press release public.
The information was submitted for publication at 08.30 CET on 18 February 2016.

About Medivir
Medivir is a research based pharmaceutical company with a research focus on
infectious diseases and oncology. We have a leading competence within protease
inhibitor design and nucleotide/nucleoside science and we are dedicated to
develop innovative pharmaceuticals that meet great unmet medical need. Our
commercial organization provides a portfolio of specialty care pharmaceuticals
on the Nordic market.
Medivir is listed on the Nasdaq Stockholm Mid Cap List.

Anhänge

02176454.pdf