|
|
|
|
|
(State or other jurisdiction
of incorporation) |
|
(Commission
File Number) |
|
(IRS Employer
Identification No.) |
|
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
• |
The unaudited pro forma condensed balance sheet as of December 31, 2023 has been prepared with the assumption that the transactions contemplated by the Asset Purchase Agreement were
completed as of that date.
|
• |
The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2023 was prepared based on (i) the historical audited condensed statement of
operations of the Company for the year ended December 31, 2023 and (ii) the historical unaudited consolidated statement of operations of Biosight for the period January 1, 2023 through October 18, 2023, which were both then adjusted for the
effect of the transactions contemplated by the Asset Purchase Agreement.
|
• |
Separate audited financial statements of the Company as of and for the year ended December 31, 2023 and the related notes, included in the Company’s Annual Report on Form 10-K filed
with the SEC on April 16, 2024.
|
• |
the non-recurring gain on the Asset Sale or any income tax expense related to the gain on Asset Sale, which will be reflected in the Company’s results for the three months ended
March 31, 2024.
|
• |
certain non-recurring transaction expenses of the Asset Sale, estimated to be approximately $1,405,000.
|
• |
amounts paid or to be paid to officers and employees as bonuses and to the directors of the Company following the Asset Sale, in the amount of $4,400,000.
|
• |
the $37,500,000 of contingent cash due to the Company upon the achievement of certain milestones.
|
Unaudited Pro Forma Condensed Balance Sheet
|
|||||
As of December 31, 2023
|
|||||
(in thousands)
|
|||||
Condensed Company as Reported
|
Asset Sale Pro Forma Adjustments
|
Pro Forma Combined
|
|||
CURRENT ASSETS:
|
|||||
Cash and cash equivalents
|
$ 4,882
|
$ 13,014
|
(1)
|
$ 17,896
|
|
Restricted marketable securities
|
-
|
52,212
|
(2)
|
52,212
|
|
Prepaid expenses and other current assets
|
2,646
|
-
|
2,646
|
||
Total current assets
|
7,528
|
65,226
|
72,754
|
||
LONG TERM ASSETS:
|
|||||
Intangible asset, net
|
3,898
|
-
|
3,898
|
||
Goodwill
|
4,500
|
-
|
4,500
|
||
Operating lease right of use asset
|
102
|
-
|
102
|
||
Property and equipment, net
|
540
|
-
|
540
|
||
Other assets
|
11
|
-
|
11
|
||
Total long-term assets
|
9,051
|
-
|
9,051
|
||
Total assets
|
$ 16,579
|
$ 65,226
|
$ 81,805
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY):
|
|||||
CURRENT LIABILITIES:
|
|||||
Trade payables
|
$ 6,076
|
$ (725)
|
(3)
|
$ 5,351
|
|
Operating lease liabilities
|
166
|
-
|
166
|
||
Accrued expenses and other payables
|
5,554
|
(2,283)
|
(4)
|
3,271
|
|
Side letter agreements liabilities
|
8,436
|
-
|
8,436
|
||
Accrued payroll and employee benefits
|
786
|
-
|
786
|
||
Income taxes payable
|
-
|
12,974
|
(5)
|
12,974
|
|
Proceeds from Asset Sale
|
4,000
|
(4,000)
|
(6)
|
-
|
|
Total current liabilities
|
25,018
|
5,966
|
30,984
|
||
LONG TERM LIABILITIES:
|
|||||
Long-term warrant liability
|
6,057
|
-
|
6,057
|
||
Convertible note
|
8,141
|
-
|
8,141
|
||
Uncertain tax position
|
1,771
|
-
|
1,771
|
||
Long-term operating lease liabilities
|
9
|
-
|
9
|
||
Total non-current liabilities
|
15,978
|
-
|
15,978
|
||
STOCKHOLDERS' EQUITY (DEFICIENCY):
|
|||||
Common stock
|
12
|
-
|
12
|
||
Additional paid-in capital
|
172,797
|
-
|
172,797
|
||
Accumulated deficit
|
(197,226)
|
72,195
|
(7)
|
(137,966)
|
|
39
|
(8)
|
||||
(12,974)
|
(5)
|
||||
Total shareholders' equity (deficiency)
|
(24,417)
|
59,260
|
34,843
|
||
Total liabilities and shareholders' equity (deficiency)
|
$ 16,579
|
$ 65,226
|
$ 81,805
|
Unaudited Pro Forma Condensed Combined Statement of Operations
|
|||||||||||||
Year ended December 31, 2023
|
|||||||||||||
(in thousands except per share and share data)
|
Company As Reported
For the Year Ended December 31, 2023
|
Biosight
For the Period January 1, 2023 through October 18, 2023
|
Merger Pro Forma Adjustments
|
Pro Forma Company Post Merger
|
Discontinued Operations
|
Company Post Asset Sale
|
||||||||
Revenue
|
$ 13
|
$ -
|
$ -
|
$ 13
|
$ (13)
|
(10)
|
$ -
|
||||||
Cost of revenue
|
(13)
|
-
|
-
|
(13)
|
13
|
(10)
|
-
|
||||||
Gross profit
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||
Operating expenses:
|
|||||||||||||
Research and development
|
24,081
|
7,114
|
-
|
31,195
|
(20,544)
|
(11)
|
10,651
|
||||||
General and administrative
|
12,185
|
1,686
|
-
|
13,871
|
-
|
13,871
|
|||||||
Total operating expenses
|
36,266
|
8,800
|
-
|
45,066
|
(20,544)
|
24,522
|
|||||||
Operating loss
|
(36,266)
|
(8,800)
|
-
|
(45,066)
|
20,544
|
(24,522)
|
|||||||
Financial income (expense), net
|
(15,718)
|
2,151
|
(2,236)
|
(9)
|
(15,803)
|
-
|
(15,803)
|
||||||
Loss before income tax
|
(51,984)
|
(6,649)
|
(2,236)
|
(60,869)
|
20,544
|
(40,325)
|
|||||||
Income tax benefit
|
3,912
|
-
|
-
|
3,912
|
-
|
3,912
|
|||||||
Net loss
|
$ (48,072)
|
$ (6,649)
|
$ (2,236)
|
$ (56,957)
|
$ 20,544
|
$ (36,413)
|
|||||||
Net loss per share basic & diluted
|
$ (7.99)
|
$ (3.39)
|
|||||||||||
Weighted average number of common shares outstanding basic & diluted
|
6,019,063
|
10,733,646
|
(12)
|
(1) |
Pro forma adjustment represents the cash received at Closing from the Asset Sale.
|
Gross proceeds from sale, excluding contingent consideration
|
$ 72,212
|
|
Fair value of 2,175,489 shares of Immunome common stock
|
(52,212)
|
|
Net cash proceeds from sale
|
20,000
|
|
Reimbursement of expenses
|
39
|
|
Direct payment of certain vendor invoices
|
(3,025)
|
|
Non-refundable deposit from Immunome
|
(4,000)
|
|
Cash received at Closing
|
$ 13,014
|
(2) |
Pro forma adjustments for 2,175,489 shares received from Immunome based on market close price of such shares on the Nasdaq Capital Market of $24.00 per share. Of the 2,175,489 shares
received, the Company has agreed with Immunome that it may not sell more than 50% of the shares in the first six months following the Closing of the Asset Sale, but there are no such restriction on the remaining 50% of the shares. The resale
by the Company of the Shares has been registered by Immunome under the Securities Act through the filing of a Registration Statement on Form S-3 (SEC File No. 333-278490), which was effective under the Securities Act upon filing with the SEC
on April 3, 2024, and thus the Company can sell the Shares (subject to the contractual restriction described in this paragraph) at any time.
|
(3) |
As part of the cash consideration at Closing, Immunome paid $3,025 of the Company’s liabilities directly to vendors of the Company, at the Company’s discretion. Of this amount, $725
is in trade payables and $2,300 is in accrued expenses and other payables.
|
(4) |
Pro forma adjustment for estimated net change in accrued expenses and other payables:
|
Estimated net change in Accrued expenses and other payables
|
||
Amounts
|
||
Estimated transaction expenses accrued at Closing
|
$ 1,405
|
|
Direct payment of certain vendor invoices (3)
|
(2,300)
|
|
Book value of liabilities assumed by Immunome
|
(1,388)
|
|
Net change in accrued expenses and other payables
|
$ (2,283)
|
(5) |
Pro forma adjustment to accrue estimated income taxes owed as a result of the Asset Sale:
|
Net gain on Asset Sale
|
$ 72,195
|
|
Estimated deductions
|
(29,072)
|
|
43,123
|
||
Estimated income tax rate:
|
||
Federal
|
21.00%
|
|
State
|
9.09%
|
|
30.09%
|
||
Estimated income taxes payable
|
$ 12,974
|
(6) |
Pro forma adjustment to remove $4,000 that had been paid upon entering into an exclusivity agreement with Immunome in December 2023, and has been recorded as a liability until
Closing.
|
(7) |
Pro forma adjustment to reflect the estimated net gain from the Asset Purchase Sale:
|
Gross proceeds from sale, excluding contingent consideration
|
$ 72,212
|
|
Estimated transaction expenses accrued at Closing
|
(1,405)
|
|
Book value of liabilities assumed by Immunome
|
1,388
|
|
Net gain on Asset Sale
|
$ 72,195
|
(8) |
Pro forma adjustment to account for $39 received in cash for Company expense reimbursements.
|
(9) |
Pro forma adjustment to remove change in fair value of Biosight’s warrants to purchase Biosight’s common stock. These warrants were cancelled as a result of the Merger.
|
(10) |
Pro forma adjustment to remove licensing agreement revenue and related cost generated from technology sold to Immunome.
|
(11) |
Pro forma adjustment to remove research and development expenses related to assets sold to Immunome.
|
(12) |
Pro forma adjustment to weighted average common shares outstanding related to the Merger:
|
Year Ended December 31, 2023
|
||
Weighted average Company shares outstanding - basic and diluted
|
6,019,063
|
|
Adjusted for:
|
||
Shares issued to Biosight shareholders, as if the Merger occurred on
January 1, 2023
|
4,714,583
|
|
Pro forma adjusted weighted average shares outstanding – basic and diluted
|
10,733,646
|
|
Pro forma net loss per share – basic and diluted
|
$ (36,413)
|
|
Pro forma net loss per common share – basic and dilutive
|
$ (3.39)
|
Exhibit
Number |
Description
|
Date: April 19, 2024
|
AYALA PHARMACEUTICALS, INC.
|
|
|
|
|
|
By:
|
/s/ Kenneth A. Berlin
|
|
|
President and Chief Executive Officer
|