FDA approval awaited, LDT data expected H122

Update | 17 January 2022

Share this note

ANGLE’s updates reveal dialogue with FDA for Parsortix’s approval for use in mBC (metastatic breast cancer) is continuing and constructive, first submissions for accreditation of UK and US clinical laboratories have been made, but development of the ovarian cancer LDT (Laboratory Developed Test) has been hampered by a delay to data read out from a key study (due to third-party supply issues) to H122. A new study comparing CTC harvest and downstream analysis against biopsies in mBC shows good correlation and indicates Parsortix use could materially benefit clinical diagnoses and treatments. The longer wait for FDA approval and first LDT roll-out prompt us to revisit our forecasts and valuation models. Our new valuation of £506m ($658m), or 215p/share compares to £581m ($755m), 248p/share previously.

Year-end: December 312019*20202021E2022E
Revenue (£m)
Adj. PBT (£m)(9.1)(13.8)(20.4)(22.0)
Net Income (£m)(7.9)(11.6)(18.2)(19.9)
Adj. EPS (p)(4.7)(6.7)(7.7)(8.4)
Cash (£m)18.828.627.28.5
EBITDA (£m)(8.4)(12.3)(19.8)(20.5)
Source: Trinity Delta Note: Adjusted numbers exclude exceptionals * FY19 covers an eight-month period.
  • FDA dialogue is continuing and constructive Submission of additional information requested by FDA under the De Novo regulatory pathway was completed in June 2021, with a constructive dialogue since. Parsortix’s novelty means an inherently more uncertain process, with likely outcomes and timings unclear. Clearance would make it the first CTC (circulating tumour cells) harvesting system approved, and only the third product authorisation for any liquid biopsy. A timely peer-reviewed paper highlights the good correlation of CTC harvest and downstream analysis and secondary biopsies (in matched samples) in metastatic breast cancer. The study concludes Parsortix could provide valuable clinical insights and guide therapy.
  • Ovarian cancer data delay hampers LDT plans Creation of market relevant LDTs (Laboratory Developed Tests) is, in our view, an important step in establishing attractive US reimbursement codes and confirming Parsortix’s clinical benefit and commercial demand. The ovarian cancer LDT, to differentiate between a benign pelvic mass and a tumour requiring specialist treatment, is completing a final verification clinical trial. Due to COVID-19 related supply issues, processing of samples has been delayed, with headline results now expected in H122.
  • Accreditation of clinical laboratories in progress First submissions for UKAS (UK) and CLIA (US) accreditation have been made, with the relevant processes underway. Provision of these CTC-harvest specific laboratory services, and of commercially pertinent LDTs, should act as important demonstrators of Parsortix’s clinical utility and accelerators of market awareness, reimbursement codes, and adoption among the target customer base.
  • Valuation is £506m, or 215p a share The revised timelines prompt us to revisit our forecasts and three-phase DCF model based of ANGLE, generating a new valuation of £506m, or 215p/share, which compares with £581m (248p/share) previously.


17 January 2022

Market Cap£284.5m
Enterprise Value£244.6m
Shares in issue235.1m
12 month range60.0-143.9p
Free float69.2%
Primary exchangeAIM
Other exchangesOTC QX
Company codesAGL
Corporate clientYes

Company description

ANGLE is a specialist diagnostics company. Its proprietary Parsortix technology can capture and harvest very rare cells, including CTCs (circulating tumour cells), from a blood sample. FDA approval for its clinical use to guide precision cancer care will open up further multiple commercial opportunities.


Lala Gregorek
+44 (0) 20 3637 5043

Franc Gregori
+44 (0) 20 3637 5041

ANGLE has recently clarified the status and expected progress across the various elements in preparing its proprietary Parsortix liquid biopsy platform for widespread commercialisation. Results of the pivotal ovarian cancer study will now be available in H122 due to delays by a third-party supplier of key sample processing reagents. The Wilmot Cancer Center trial data is an essential element in creating the first of a series of in-house Laboratory Developed Tests (LDT) for the US market. Meanwhile, first submissions to establish CLIA and UKAS-accredited clinical laboratories have been made. An FDA approval decision on the regulatory package for De Novo Class II clearance for Parsortix use in CTC capture for subsequent downstream analysis in metastatic breast cancer (mBC) is pending, but dialogue with the agency continues to be constructive. A highly encouraging study, supporting the use of Parsortix enabled CTC analysis as surrogate markers for mBC, highlights the clinical relevance of the non-invasive liquid biopsy once approved. We have revisited our forecasts, detailed late; our DCF-based valuation is now £506m (215p/share), from £581m (248p/share).

ANGLE has issued a couple of updates, with the first covering progress with accreditation of its clinical laboratories and the timing of the ovarian cancer verification study results. The first submissions for UKAS (UK) and CLIA (US) accreditation have been made, and the CLIA process is underway pending results of the Wilmot Cancer Center ovarian cancer study. These results had been expected to be available before end-2021; however, delays to scheduled delivery of key reagents means the samples could not be processed as planned.

The 200-patient ovarian cancer study, at the University of Rochester Wilmot Cancer Center, is the critical element in supporting the development of the first of a series of in-house Laboratory Developed Tests (LDT) for the US market. The trial aims to demonstrate that a Parsortix based assay can accurately differentiate between a benign mass and ovarian cancer, allowing women with an abnormal pelvic mass to be triaged to the appropriate treatment option. The data are expected to show both high sensitivity (correctly detecting cancer) and high specificity (correctly detecting no cancer with a low false positive rate).

The revised timeline for data read out appears to be due to third-party supply chain issues attributable to COVID-related challenges. An unspecified key supplier was unable to deliver on schedule a number of reagents essential to the sample analysis. Management is closely monitoring the situation and now expects study headline results will be available during H122. Delays to timelines are unfortunate, but we recognise that where reagents are used for manufacturing COVID-19 tests, the market is particularly tight and delivery delays may be unavoidable.

Understandably investor attention is more focussed on Parsortix’s FDA approval, and it would certainly mark a defining moment in ANGLE’s corporate development. However, this represents only one aspect of a multi-faceted approach to address the various opportunities that should drive growth across multiple revenue streams. Arguably, accredited laboratory facilities, coupled with pharma services and innovative in-house LDTs, are at least as important as FDA clearance. It is the laboratory services, and clinically relevant LDTs, that should act as important demonstrators of Parsortix’s clinical utility and accelerators of market awareness, reimbursement codes, and adoption among the target customer base.

Dialogue with FDA is ongoing and constructive

Management has also provided a status update on the FDA approval process for use of Parsortix for CTC (circulating tumour cells) harvest and downstream analysis in metastatic breast cancer (mBC). An ongoing constructive dialogue with the FDA continues and a regulatory decision is awaited. As a reminder, the regulatory package for De Novo Class II clearance was submitted in September 2020 and a full response to FDA’s Additional Information Request announced in early June 2021. With no predicate device to benchmark, the De Novo pathway is inherently more uncertain. FDA clearance would make Parsortix the first CTC harvesting system to be approved and only the third product authorisation for any form of liquid biopsy. We also note the documented COVID-19 related resource constraints at the FDA are still impacting normal activities and means timing of a decision remains unclear.

Interestingly, the Parsortix CTC capture process has already been the subject of 54 peer reviewed publications from independent cancer centres, as well as numerous posters, articles, and presentations. These highlight the breadth of potential applications and demonstrate how harvesting viable CTCs can provide invaluable information about even remote tumours and guide treatments. With the FDA decision awaited, a timely study relating to mBC was published on January 9, 2022 (Circulating Tumor Cell Transcriptomics as Biopsy Surrogates in Metastatic Breast Cancer, Annals of Surgical Oncology 2022 Jan 9). This study highlights how mBC is responsible for virtually all breast cancer deaths and how the metastatic tumours are inherently different to the original primary tumour, hence typically requiring different treatment regimens. Usually, the metastatic tumours cannot be safely biopsied and so therapy is often sub-optimal.

The study evaluated 19 treatment-naïve mBC patients where tissue biopsies of the secondary cancer site were undertaken. These patients had peripheral blood draws (7.5ml) immediately prior to tissue biopsy that were used for CTC isolation using the Parsortix platform, providing ‘matched samples’ for analysis. The simplicity of the procedure meant the time from blood draw to CTC harvest did not exceed two hours. Whole Transcriptome RNA-Seq and Sanger Sequencing was performed on the CTCs using industry standardised workflows for 64 potentially clinically actionable target genes. The results showed a high degree of correlation between the tissue biopsy samples and CTCs. The study also evidenced the longitudinal monitoring of a tumour’s evolving genetic status throughout treatment(s), which is not possible with tissue biopsy.

The key finding was that “RNA-Seq of Parsortix-enriched CTCs could lead to minimally invasive, real-time diagnostic strategies for precision therapeutic decision making for mBC patients” and the “approach could serve as a surrogate liquid biopsy for potentially clinically actionable drug target gene expression and mutations, allowing longitudinal assessment of the evolution of a patient’s cancer”.

The relevance of the study findings is connected to the difficulty of adhering to NCCN (National Comprehensive Cancer Network) treatment guidelines in mBC. These guidelines recommend a tissue biopsy of the secondary tumour site to guide further treatment selection, yet in over half of patients such a biopsy is not possible due to inaccessibility of the metastases or the patients themselves are too ill for such invasive procedures or insufficient tissue is recovered.

Valuation and Financials

We had previously highlighted that our forecasts are sensitive to the timing of FDA approval (assuming a positive recommendation), as well as progress with the development of key LDTs. Hence with delays confirmed, we take the opportunity to make a corresponding shift in the timings of our expected revenue streams.

Reviewing our expectations, we had factored in a revenue uplift in RUO (Research Use Only), TR (Translational Research), and Pharma Services once the FDA approval was received. This is the single largest element in our revised revenue forecast of c £1m, from £2.3m previously. In addition, we expect continued COVID-19 factors affecting demand, with RUO and TR impacted by reduced laboratory working time and lower grant/charitable donation funding. The more recent Pharma Services revenues are expected to still be relatively modest at this stage, but building given the profile of existing sold contracts and ramping up when clinical trial activities return to more normal levels.

As the new services gain traction, we anticipate that gross margins should be a little softer, given introductory pricing, and also expect the revised timings to shift significant elements of planned costs into subsequent years. This means operating costs should be correspondingly lower, with both operating losses and cash burn broadly in line with our prior expectations. We now forecast FY21 operating loss of £20.6m and a cash balance of £27.1m (vs a previous expectation of £20.4m and £27.3m respectively).

For FY22, again reflecting the timing shift, we now expect the revenue line to be c £2.8m, from £5.4m, and the operating loss and cash balance to be £22.0m and £8.5m, from £19.7m and £10.3m.

Exhibit 1 shows our revised valuation, with our new expectations generating a valuation of £506m, equivalent to 215p per share. This compares to £581m, or 248p per share, previously. Whilst we are arguably being overly cautious, our model does leave scope for significant potential upside in our valuation as visibility increases with the execution of the commercialisation and partnering strategy.

Exhibit 1: Three-phase DCF valuation of ANGLE
Source: Trinity Delta  Note: 12.5% discount rate, 2.5% terminal growth rate, 20% tax rate, and $1.3/£ FX rate. mBC = metastatic breast cancer
Exhibit 2: Summary of financials
Source: ANGLE, Trinity Delta.  Note: Adjusted numbers exclude exceptionals. * FY18 relates to 12 month period ending 30 April 2018, ** FY19 relates to 8 month period ending 31 December 2019.



Trinity Delta Research Limited (“TDRL”; firm reference number: 725161), which trades as Trinity Delta, is an appointed representative of Equity Development Limited (“ED”). The contents of this report, which has been prepared by and is the sole responsibility of TDRL, have been reviewed, but not independently verified, by ED which is authorised and regulated by the FCA, and whose reference number is 185325.

ED is acting for TDRL and not for any other person and will not be responsible for providing the protections provided to clients of TDRL nor for advising any other person in connection with the contents of this report and, except to the extent required by applicable law, including the rules of the FCA, owes no duty of care to any other such person. No reliance may be placed on ED for advice or recommendations with respect to the contents of this report and, to the extent it may do so under applicable law, ED makes no representation or warranty to the persons reading this report with regards to the information contained in it.

In the preparation of this report TDRL has used publicly available sources and taken reasonable efforts to ensure that the facts stated herein are clear, fair and not misleading, but make no guarantee or warranty as to the accuracy or completeness of the information or opinions contained herein, nor to provide updates should fresh information become available or opinions change.

Any person who is not a relevant person under section of Section 21(2) of the Financial Services & Markets Act 2000 of the United Kingdom should not act or rely on this document or any of its contents. Research on its client companies produced by TDRL is normally commissioned and paid for by those companies themselves (‘issuer financed research’) and as such is not deemed to be independent, as defined by the FCA, but is ‘objective’ in that the authors are stating their own opinions. The report should be considered a marketing communication for purposes of the FCA rules. It has not been prepared in accordance with legal requirements designed to promote the independence of investment research and it is not subject to any prohibition on dealing ahead of the dissemination of investment research. TDRL does not hold any positions in any of the companies mentioned in the report, although directors, employees or consultants of TDRL may hold positions in the companies mentioned. TDRL does impose restrictions on personal dealings. TDRL might also provide services to companies mentioned or solicit business from them.

This report is being provided to relevant persons to provide background information about the subject matter of the note. This document does not constitute, nor form part of, and should not be construed as, any offer for sale or purchase of (or solicitation of, or invitation to make any offer to buy or sell) any Securities (which may rise and fall in value). Nor shall it, or any part of it, form the basis of, or be relied on in connection with, any contract or commitment whatsoever. The information that we provide is not intended to be, and should not in any manner whatsoever be, construed as personalised advice. Self-certification by investors can be completed free of charge at TDRL, its affiliates, officers, directors and employees, and ED will not be liable for any loss or damage arising from any use of this document, to the maximum extent that the law permits.

Copyright 2022 Trinity Delta Research Limited. All rights reserved.