CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS



This Quarterly Report on Form 10-Q, including, without limitation, Management's
Discussion and Analysis of Financial Condition and Results of Operations,
contains "forward-looking statements" within the meaning of Section 27A of the
Securities Exchange Act of 1933 as amended and Section 21E of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). We intend that the
forward-looking statements be covered by the safe harbor for forward-looking
statements in the Exchange Act. The forward-looking information is based on
various factors and was derived using numerous assumptions. All statements,
other than statements of historical fact, that address activities, events or
developments that we intend, expect, project, believe or anticipate will or may
occur in the future are forward-looking statements. Such statements are based
upon certain assumptions and assessments made by our management in light of
their experience and their perception of historical trends, current conditions,
expected future developments and other factors they believe to be appropriate.
These forward-looking statements are usually accompanied by words such as
"believe," "anticipate," "plan," "seek," "expect," "intend" and similar
expressions.

Forward-looking statements necessarily involve risks and uncertainties, and our
actual results could differ materially from those anticipated in the
forward-looking statements due to a number of factors, including those set forth
in Part I, Item 1A, entitled "Risk Factors," of our Annual Report on Form 10-K
for the year ended December 31, 2021, as updated and supplemented by
Part II, Item 1A, entitled "Risk Factors," of our Quarterly Reports on
Form 10-Q, and elsewhere in this report. In addition, while we expect the
coronavirus pandemic to have an impact on our business operations and financial
results, the extent of the impact on our clinical development and regulatory
efforts, our corporate development objectives, our financial position and the
value of and market for our common stock will depend on future developments that
are highly uncertain and cannot be predicted with confidence at this time, such
as the ultimate duration of the pandemic, the emergence of new geographic
hotspots, the re-emergence of subsequent outbreaks, travel restrictions,
quarantines, social distancing and business closure requirements in the United
States and in other countries, and the effectiveness of actions taken globally
to contain and treat the disease. These factors as well as other cautionary
statements made in this Quarterly Report on Form 10-Q, should be read and
understood as being applicable to all related forward-looking statements
wherever they appear herein. The forward-looking statements contained in this
Quarterly Report on Form 10-Q represent our judgment as of the date hereof. We
encourage you to read those descriptions carefully. We caution you not to place
undue reliance on the forward-looking statements contained in this report. These
statements, like all statements in this report, speak only as of the date of
this report (unless an earlier date is indicated) and we undertake no obligation
to update or revise the statements except as required by law. Such
forward-looking statements are not guarantees of future performance and actual
results will likely differ, perhaps materially, from those suggested by such
forward-looking statements. In this report, "Cyclacel," the "Company," "we,"
"us," and "our" refer to Cyclacel Pharmaceuticals, Inc.

Overview



We are a clinical-stage biopharmaceutical company working to develop innovative
cancer medicines based on cell cycle, transcriptional regulation and mitosis
control biology. We are a pioneer company in the field of cancer cell cycle
biology with a vision to improve patient healthcare by translating insights in
cancer biology into medicines that can overcome resistance and ultimately
increase a patient's overall survival. Our primary focus has been on our
transcriptional regulation program, which is evaluating fadraciclib, a CDK2/9
inhibitor, in solid tumors and hematological malignancies. In addition, the
anti-mitotic program is evaluating CYC140, a PLK1 inhibitor, in advanced
cancers.

We are evaluating oral fadraciclib and CYC140 in Phase1/2 streamlined studies
the aim of which is to assess safety and identify signals of clinical activity
which may lead to registration-enabling outcomes.

Fadraciclib Phase 1/2 Study in Advanced Solid Tumors and Lymphomas (065-101; NCT#04983810)

In this ongoing study, seventeen patients have been treated in five dose escalation levels so far. The proof-of-concept stage includes 7 histologically defined cohorts thought to be sensitive to the drug's mechanism: breast,



                                       20

Table of Contents

colorectal (including KRAS mutant), endometrial/ uterine, hepatobiliary, ovarian cancers and lymphomas. An additional basket cohort will enroll patients regardless of histology with biomarkers relevant to the drug's mechanism, including MCL1, MYC and/or cyclin E amplified.

Fadraciclib Phase 1/2 Study in Hematological Malignancies (065-102; NCT#05168904)



In this ongoing study six patients have been treated in the first dose
escalation level. The proof-of-concept stage, where fadraciclib will be
administered both as a single agent as well as in combination, includes 7
histologically defined cohorts which will include patients with acute myeloid
leukemia (AML) or myelodysplastic syndromes (MDS) who have an inadequate
response or have progressed on venetoclax combinations with hypomethylating
agent (HMA) or low dose Ara C; relapsed/refractory AML or MDS patients. The
trial will also include patients with CLL who have progressed after at least two
lines of therapy including a BTK inhibitor and/or venetoclax.

CYC140 Phase 1/2 Study in Advanced Solid Tumors and Lymphomas (140-101; NCT#05358379)



The first patient was dosed in this study in April 2022, with a total of three
patients treated in the first dose escalation level. Similar to fadraciclib this
Phase 1/2 registration-directed trial uses a streamlined design and will first
determine in a dose escalation stage the recommended Phase 2 dose (RP2D) for
single-agent CYC140. Once RP2D has been established, the trial will immediately
enter into proof-of-concept, cohort stage, using a Simon 2-stage design. In this
stage CYC140 will be administered to patients in up to 7 mechanistically
relevant cohorts including patients with bladder, breast, colorectal (including
KRAS mutant), hepatocellular and biliary tract, and lung cancers (both small
cell and non-small cell), as well as lymphomas. An additional basket cohort will
enroll patients with biomarkers relevant to the drug's mechanism, including MYC
amplified tumors. The protocol allows for expansion of individual cohorts based
on response which may allow acceleration of the clinical development and
registration plan for CYC140.

We currently retain virtually all marketing rights worldwide to the compounds associated with our drug programs.

Results of Operations

Three and Six Months Ended June 30, 2021 and 2022

Revenues

Revenues for each of the three and six months ended June 30, 2021 and 2022 were $0.



The future

There are no active collaboration, licensing, or clinical supply agreements and we do not anticipate any revenues for the foreseeable future.



                                       21

Table of Contents

Research and development expenses



From our inception, we have focused on drug discovery and development programs,
with a particular emphasis on orally available anticancer agents, and our
research and development expenses have represented costs incurred to discover
and develop novel small molecule therapeutics, including clinical trial costs
for fadraciclib and CYC140, as well as other compounds such as sapacitabine and
seliciclib. We have also incurred costs in the advancement of product candidates
toward clinical and preclinical trials and the development of in-house research
to advance our biomarker program and technology platforms. We expense all
research and development costs as they are incurred. Research and development
expenses primarily include:

? Clinical trial and regulatory-related costs;

? Payroll and personnel-related expenses, including consultants and contract

research organizations;

? Preclinical studies, supplies and materials;

? Technology license costs;

? Stock-based compensation; and

? Rent and facility expenses for our offices.

The following table provides information with respect to our research and development expenditures for the three and six months ended June 30, 2021 and 2022 (in $000s except percentages):



                                       Three Months Ended                   

Six Months Ended


                                  June 30,            Difference            June 30,            Difference
                               2022       2021         $        %        2022       2021         $        %
Transcriptional Regulation
(fadraciclib)                 $ 2,583    $ 2,776    $ (193)     (7)     $ 6,228    $ 4,439    $ 1,789      40
Anti-mitotic (CYC140)           1,459      1,107        352      32       2,581      1,785        796      45
DNA Damage Response
(sapacitabine)                     11         80       (69)    (86)          51        173      (122)    (71)
Other research and
development expenses              152        138         14      10         299        270         29      11
Total research and
development expenses          $ 4,205    $ 4,101    $   104       3     $ 9,159    $ 6,667    $ 2,492      37

Total research and development expenses for the three and six months ended June 30, 2022 represented 73% and 74% of our operating expenses respectively, representing an increase over the respective prior periods.



Research and development expenses increased by $2.5 million from $6.7 million
for the six months ended June 30, 2021 to $9.2 million for the six months ended
June 30, 2022. Expenditure for the transcriptional regulation program increased
by $1.8 million for the six months ended June 30, 2022, relative to the
respective comparative period. This was due to an increase in clinical trial
costs of $2.2 million associated with the progression of clinical trials for the
evaluation of fadraciclib in Phase 1/2 studies, offset by a decrease in
non-clinical expenditure of $0.4 million. Research and development expenses
relating to CYC140 increased by $0.8 million for the six months ended June 30,
2022, relative to the respective comparative period. This was due to an increase
in clinical trial costs of $1.4 million associated with the progression of
clinical trials for the evaluation of CYC140 in Phase 1/2 studies, offset by a
decrease in non-clinical expenditure of $0.6 million.

The future

We continue to anticipate that overall research and development expenses for the year ended December 31, 2022 will increase compared to the year ended December 31, 2021 as we progress our clinical development programs.



                                       22

Table of Contents

General and administrative expenses

General and administrative expenses include costs for administrative personnel, legal and other professional expenses and general corporate expenses. The following table summarizes the general and administrative expenses for the three and six months ended June 30, 2021 and 2022 (in $000s except percentages):



                                     Three Months Ended                           Six Months Ended
                                June 30,            Difference              June 30,            Difference
                             2022       2021         $        %          2022       2021         $        %
Total general and
administrative expenses     $ 1,580    $ 1,999    $ (419)    (21)       $ 3,185    $ 3,738    $ (553)    (15)


Total general and administration expenses for the three and six months ended
June 30, 2022 represented 27% and 26% of our operating expenses respectively
representing a decrease over the respective prior periods.

During both the three and six months ended June 30, 2022, the decrease in
general and administrative expenses was primarily due to a $0.4 million reverse
premium in relation to assignation of the lease facility in Dundee, Scotland
which was recognized during the second quarter of 2021. The decrease in general
and administrative expenses during the six months ended June 30, 2022 relative
to the corresponding prior year period was also a result of reductions in legal,
professional and recruitment costs relating to expansion of the clinical team
that were incurred in the first half of 2021.

The future

We expect general and administrative expenditures for the year ended December 31, 2022 to reduce slightly compared to our expenditures for the year ended December 31, 2021, due to lower recruitment and professional costs.

Other income (expense), net

The following table summarizes other income for the three and six months ended June 30, 2021 and 2022 (in $000 except percentages):



                                Three Months Ended                      Six Months Ended
                          June 30,           Difference         June 30,             Difference
                       2022      2021       $          %      2022      2021        $          %
Foreign exchange gains $ 209    $ (13)    $  222    (1,708)  $   238    $ (3)    $   241    (8,033)
Interest income           17         4        13        325       21        8         13        163
Other income, net          -        18      (18)      (100)    1,280      144      1,136        789
Total other income     $ 226         9    $  217      2,411  $ 1,539      149    $ 1,390        933


Total other income increased by $1.4 million from $0.1 million for the
six months ended June 30, 2021 to $1.5 million for the six months ended June 30,
2022. Other income relates to royalties receivable under a December 2005 Asset
Purchase Agreement, or APA, whereby Xcyte Therapies, Inc., or Xcyte (a business
acquired by us in March 2006) sold through the APA and other related agreements
certain assets and intellectual property which are not related to our product
development plans to ThermoFisher Scientific Company, or TSC . Accordingly, we
presented $1.3 million and $144,000 as other income received from TSC during the
six months ended June 30, 2022 and 2021 respectively.

Foreign exchange gains (losses)


Foreign exchange gains increased by $0.2 million, from a loss of $3,000 for the
six months ended June 30, 2021, to a gain of $0.2 million for the six months
ended June 30, 2022.

                                       23

  Table of Contents

The future

Other income (expense), net for the year ended December 31, 2022, will continue
to be impacted by changes in foreign exchange rates and the receipt of income
under the APA. As we are not in control of sales made by TSC, we are unable to
estimate the level and timing of income under the APA, if any.

Because the nature of funding advanced through intercompany loans is that of a
long-term investment, unrealized foreign exchange gains and losses on such
funding will be recognized in other comprehensive income until repayment of any
intercompany loan becomes foreseeable.

Income tax benefit

Credit is taken for research and development tax credits, which are claimed from the United Kingdom's revenue and customs authority, or HMRC, in respect of qualifying research and development costs incurred.

The following table summarizes total income tax benefit for the three and six months ended June 30, 2022 and 2021 (in $000s except percentages):



                               Three Months Ended                  Six Months Ended
                           June 30,         Difference        June 30,           Difference
                         2022     2021       $        %    2022       2021 

$ % Total income tax benefit $ 984 $ 964 $ 20 2% $ 2,122 $ 1,651 $ 471 29%




The total income tax benefit, which comprised of research and development tax
credits recoverable, increased by approximately $0.5 million from $1.6 million
for the six months ended June 30, 2021 to $2.1 million for the six months ended
June 30, 2022. The level of tax credits recoverable is linked directly to
qualifying research and development expenditure incurred in any one year and the
availability of trading losses.

The future


We expect to continue to be eligible to receive United Kingdom research and
development tax credits for the foreseeable future and will continue to elect to
receive payment of the tax credit. The amount of tax credits we will receive is
entirely dependent on the amount of eligible expenses we incur and could be
restricted by any future cap introduced by HMRC. As we expect our eligible
expenses to be higher in the fiscal year ended December 31, 2022, the level of
tax credits recoverable is anticipated to be higher in 2022 compared to the
prior year.

Liquidity and Capital Resources



The following is a summary of our key liquidity measures as of June 30, 2021 and
2022 (in $000s):

                                   June 30,
                               2022         2021
Cash and cash equivalents    $  29,077    $  43,639
Working capital:
Current assets               $  32,077    $  46,203
Current liabilities            (5,026)      (3,118)
Total working capital        $  27,051    $  43,085
Since our inception, we have relied primarily on the proceeds from sales of
common and preferred equity securities to finance our operations and internal
growth. Additional funding has come through research and development tax
credits, government grants, the sale of product rights, interest on investments
and licensing revenue. We have incurred significant losses since our inception.
As of June 30, 2022, we had an accumulated deficit of $393.6 million.

                                       24

  Table of Contents

Cash Flows

Cash from operating, investing and financing activities for the six months ended June 30, 2022 and 2021 is summarized as follows (in $000s):



                                                Six Months Ended June 30,
                                                  2022               2021

Net cash used in operating activities $ (8,690) $ (7,781) Net cash used in investing activities

                   (7)               

(16)


Net cash provided by financing activities             1,424             17,946


Operating activities

Net cash used in operating activities increased by $0.9 million, from $7.8
million for the six months ended June 30, 2021 to $8.7 million for the six
months ended June 30, 2022. The increase in cash used by operating activities
was primarily the result of a change in working capital of $0.9 million, a
change in lease liability of $0.1 million, and an increase in net loss of $0.1
million, offset by an increase of stock compensation expense of $0.2 million.

Investing activities



Net cash used by investing activities decreased by $9,000 for the six months
ended June 30, 2022 due to capital expenditures on information technology (IT)
during the respective comparative period.

Financing activities



Net cash provided by financing activities was $1.4 million for the six months
ended June 30, 2022 as a direct result of receiving approximately $1.5 million,
net of expenses, from the issuance of common stock under the Sales Agreement
with Cantor Fitzgerald & Co., offset by dividend payments of approximately $0.1
million to the holders of our 6% Preferred Stock.

Net cash provided by financing activities was $17.9 million for the six months
ended June 30, 2021 as a direct result of receiving approximately $13.5 million
in net proceeds from the issuance of common stock under an underwriting
agreement with Oppenheimer & Co. Inc., and approximately $4.5 million from
warrant exercises associated with a co-placement agency agreement with Roth
Capital Partners, LLC, Ladenburg Thalmann & Co. Inc., and Brookline Capital
Markets, a division of Arcadia Securities, LLC, offset by dividend payments of
approximately $0.1 million to the holders of our 6% Preferred Stock.

Operating Capital and Capital Expenditure Requirements



We expect to continue to incur substantial operating losses in the future and
cannot guarantee that we will generate any significant product revenues until a
product candidate has been approved by the Food and Drug Administration ("FDA")
or European Medicines Agency ("EMA") in other countries and successfully
commercialized.

We believe that existing funds together with cash generated from operations,
such as recent financing activities and the R&D tax credit, are sufficient to
satisfy our planned working capital, capital expenditures and other financial
commitments into the second half of 2023. However, we do not currently have
sufficient funds to complete development and commercialization of any of our
drug candidates. Current business and capital market risks could have a
detrimental effect on the availability of sources of funding and our ability to
access them in the future, which may delay or impede our progress of advancing
our drugs currently in the clinical pipeline to approval by the FDA or EMA for
commercialization. Additionally, we plan to continue to evaluate in-licensing
and acquisition opportunities to gain access to new drugs or drug targets that
would fit with our strategy. Any such transaction would likely increase our

funding needs in the future.

                                       25

  Table of Contents

Our future funding requirements will depend on many factors, including but not limited to:

? the rate of progress and cost of our clinical trials, preclinical studies and

other discovery and research and development activities;

? the costs associated with establishing manufacturing and commercialization

capabilities;

? the costs of acquiring or investing in businesses, product candidates and

technologies;

? the costs of filing, prosecuting, defending and enforcing any patent claims and

other intellectual property rights;

? the costs and timing of seeking and obtaining FDA and EMA approvals;

? the effect of competing technological and market developments; and

? the economic and other terms and timing of any collaboration, licensing or


   other arrangements into which we may enter;


   the extent to which the coronavirus impacts our financial condition and

operations, which will depend on future developments that are highly uncertain

and cannot be predicted with confidence, including the ultimate duration of the

? pandemic, the emergence of new geographic hotspots, the re-emergence of

subsequent outbreaks, travel restrictions, quarantines, social distancing and

business closure requirements in the United States and in other countries, and

the effectiveness of actions taken globally to contain and treat the disease.


Until we can generate a sufficient amount of product revenue to finance our cash
requirements, which we may never do, we expect to finance future cash needs
primarily through public or private equity offerings, debt financings or
strategic collaborations. Although we are not reliant on institutional credit
finance and therefore not subject to debt covenant compliance requirements or
potential withdrawal of credit by banks, we are reliant on the availability of
funds and activity in equity markets. We do not know whether additional funding
will be available on acceptable terms, or at all. If we are not able to secure
additional funding when needed, we may have to delay, reduce the scope of or
eliminate one or more of our clinical trials or research and development
programs or make changes to our operating plan. In addition, we may have to
partner one or more of our product candidates at an earlier stage of
development, which would lower the economic value of those programs to us.

Impact of COVID-19


The COVID-19 pandemic has led to global supply chain challenges, which have
negatively impacted the availability and cost of materials. The global outbreak
of COVID-19 has also adversely affected our clinical trials with regards to the
pace of patient enrollment as a result of restrictions on travel and/or
transport of clinical materials, as well as diversion of hospital staff and
resources to COVID-19 infected patients. The extent to which COVID-19 will
continue to impact our business will depend on future developments, which are
highly uncertain and cannot be predicted with confidence, such as the duration
of the pandemic, the severity of COVID-19 or new variants or the effectiveness
of actions to contain and treat COVID-19 and its variants, particularly in the
geographies where we or our third-party suppliers, contract manufacturers, or
contract research organizations operate. At this time, we are unable to fully
estimate the impact of the pandemic or current geopolitical turmoil on its
financial condition or operations, but either or both could materially affect
our ability to raise future capital or to conduct clinical studies on a timely
basis.

                                       26

  Table of Contents

Critical Accounting Policies and Estimates


Our critical accounting policies are those policies which require the most
significant judgments and estimates in the preparation of our consolidated
financial statements. We evaluate our estimates, judgments, and assumptions on
an ongoing basis. Actual results may differ from these estimates under different
assumptions or conditions. A summary of our critical accounting policies is
presented in Part II, Item 7, of our Annual Report on Form 10-K for the year
ended December 31, 2021 and Note 2 to our unaudited consolidated financial
statements included elsewhere in this Quarterly Report on Form 10-Q. There have
been no material changes to our critical accounting policies during the three
months ended June 30, 2022.

© Edgar Online, source Glimpses