| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 15 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 45 | | | |
| | | | | | I-1 | | | |
| | | | | | II-1 | | |
|
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Cash Value of Shares
Beneficially Owned |
| |
Contingent Value of Shares
Beneficially Owned(19) |
| |||||||||
| Executive Officers | | | | | | | | | | | | | | | | | | | |
|
Michael D. Clayman, M.D., President, Chief
Executive Officer, and Director(1) |
| | | | 1,364,663 | | | | | $ | 11,599,636 | | | | | $ | 10,917,304 | | |
|
William T. Andrews, M.D., F.A.C.P., Chief Medical Officer(2)
|
| | | | 239,750 | | | | | $ | 2,037,875 | | | | | $ | 1,918,000 | | |
|
Frederick Driscoll, Chief Financial
Officer(3) |
| | | | 198,680 | | | | | $ | 1,688,780 | | | | | $ | 1,589,440 | | |
|
Melissa Layman, Chief Commercial Officer(4)
|
| | | | 154,056 | | | | | $ | 1,309,476 | | | | | $ | 1,232,448 | | |
|
Mark S. Levine, General Counsel and Corporate Secretary(5)
|
| | | | 133,486 | | | | | $ | 1,134,631 | | | | | $ | 1,067,888 | | |
|
Adam Muzikant, Chief Business Officer(6)
|
| | | | 103,546 | | | | | $ | 880,141 | | | | | $ | 828,368 | | |
|
Kerry Wentworth, Chief Regulatory Officer(7)
|
| | | | 146,362 | | | | | $ | 1,244,077 | | | | | $ | 1,170,896 | | |
|
Christina Willwerth, Chief Strategy
Officer(8) |
| | | | 167,071 | | | | | $ | 1,420,104 | | | | | $ | 1,336,568 | | |
| Directors | | | | | | | | | | | | | | | | | | | |
|
Patrick J. Mahaffy, Chair of the Board(9)
|
| | | | 39,824 | | | | | $ | 338,504 | | | | | $ | 381,592 | | |
|
Scott A. Canute, Director(10)
|
| | | | 9,000 | | | | | $ | 76,500 | | | | | $ | 72,000 | | |
|
Samuel D. Colella, Director(11)
|
| | | | 1,496,564 | | | | | $ | 12,720,794 | | | | | $ | 11,972,512 | | |
|
Utpal Koppikar, Director(12)
|
| | | | 32,000 | | | | | $ | 272,000 | | | | | $ | 256,000 | | |
|
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Cash Value of Shares
Beneficially Owned |
| |
Contingent Value of Shares
Beneficially Owned(19) |
| |||||||||
|
Elizabeth Kwo, M.D., Director(13)
|
| | | | 4,500 | | | | | $ | 38,250 | | | | | $ | 36,000 | | |
|
Heath Lukatch, Ph.D., Director(14)
|
| | | | 9,000 | | | | | $ | 76,500 | | | | | $ | 72,000 | | |
|
Ann Merrifield, Director(15)
|
| | | | 19,000 | | | | | $ | 161,500 | | | | | $ | 152,000 | | |
|
Alan W. Milinazzo, Director(16)
|
| | | | 27,450 | | | | | $ | 233,325 | | | | | $ | 219,600 | | |
|
Mark Stejbach, Director(17)
|
| | | | 12,631 | | | | | $ | 107,364 | | | | | $ | 101,048 | | |
|
All of our current directors and executive officers as a group (17 persons)(18)
|
| | | | 3,768,900 | | | | | $ | 32,035,650 | | | | | $ | 30,151,200 | | |
| | | |
Vested In-the-Money Options
|
| |
Accelerated In-the-Money Options
|
| |
Company RSUs
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name
|
| |
Number of
Shares Underlying Vested In-the- Money Options |
| |
Weighted
Average Exercise Price Per Share |
| |
Cash
Spread Value of Vested In-the- Money Options |
| |
Number of
CVRs |
| |
Number of
Shares Underlying Accelerated In-the- Money Options |
| |
Weighted
Average Exercise Price Per Share |
| |
Cash
Spread Value of Accelerated In-the- Money Options |
| |
Number of
CVRs |
| |
Shares
Underlying Flexion RSUs |
| |
Cash
Value of Underlying Flexion RSUs that Vest |
| |
Number of
CVRs |
| |
Total Cash
Value |
| ||||||||||||||||||||||||||||||||||||
| Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Michael D. Clayman, M.D., President, Chief Executive Officer, and Director
|
| | | | 136,530 | | | | | $ | 2.52 | | | | | $ | 816,449 | | | | | | 136,530 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 371,616 | | | | | $ | 3,158,736 | | | | | | 371,616 | | | | | $ | 3,975,185 | | |
|
William T. Andrews, M.D., F.A.C.P., Chief Medical
Officer |
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 205,500 | | | | | $ | 6.25 | | | | | $ | 462,375 | | | | | | 205,500 | | | | | | 34,250 | | | | | $ | 291,125 | | | | | | 34,250 | | | | | $ | 753,500 | | |
|
Frederick Driscoll, Chief Financial
Officer |
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 168,000 | | | | | $ | 8.35 | | | | | $ | 25,200 | | | | | | 168,000 | | | | | | 28,000 | | | | | $ | 238,000 | | | | | | 28,000 | | | | | $ | 263,200 | | |
|
Melissa Layman, Chief Commercial Officer
|
| | | | 11,875 | | | | | $ | 7.01 | | | | | $ | 17,694 | | | | | | 11,875 | | | | | | 18,125 | | | | | $ | 7.01 | | | | | $ | 27,006 | | | | | | 18,125 | | | | | | 108,450 | | | | | $ | 921,825 | | | | | | 108,450 | | | | | $ | 966,525 | | |
|
Mark S. Levine, General Counsel and Corporate Secretary
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 99,166 | | | | | $ | 842,911 | | | | | | 99,166 | | | | | $ | 842,911 | | |
|
Adam Muzikant, Chief Business Officer
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 67,421 | | | | | $ | 573,079 | | | | | | 67,421 | | | | | $ | 573,079 | | |
|
Kerry Wentworth, Chief Regulatory Officer
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 99,166 | | | | | $ | 842,911 | | | | | | 99,166 | | | | | $ | 842,911 | | |
|
Christina Willwerth, Chief Strategy
Officer |
| | | | 25,830 | | | | | $ | 2.52 | | | | | $ | 154,463 | | | | | | 25,830 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 98,541 | | | | | $ | 837,599 | | | | | | 98,541 | | | | | $ | 992,062 | | |
| Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Patrick J. Mahaffy, Chairman of the Board
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 4,500 | | | | | $ | 38,250 | | | | | | 4,500 | | | | | $ | 38,250 | | |
|
Scott A. Canute, Director
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 4,500 | | | | | $ | 38,250 | | | | | | 4,500 | | | | | $ | 38,250 | | |
|
Samuel D. Colella, Director
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 4,500 | | | | | $ | 38,250 | | | | | | 4,500 | | | | | $ | 38,250 | | |
|
Utpal Koppikar, Director
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 32,000 | | | | | $ | 7.82 | | | | | $ | 21,760 | | | | | | 32,000 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 21,760 | | |
|
Elizabeth Kwo, M.D., Director
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 4,500 | | | | | $ | 38,250 | | | | | | 4,500 | | | | | $ | 38,250 | | |
|
Heath Lukatch, Ph.D., Director
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 4,500 | | | | | $ | 38,250 | | | | | | 4,500 | | | | | $ | 38,250 | | |
|
Ann Merrifield, Director
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 4,500 | | | | | $ | 38,250 | | | | | | 4,500 | | | | | $ | 38,250 | | |
|
Alan W. Milinazzo, Director
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 4,500 | | | | | $ | 38,250 | | | | | | 4,500 | | | | | $ | 38,250 | | |
|
Mark Stejbach, Director
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 4,500 | | | | | $ | 38,250 | | | | | | 4,500 | | | | | $ | 38,250 | | |
|
All of our current directors and executive officers as a group (17 persons)
|
| | | | 174,235 | | | | | $ | 2.83 | | | | | $ | 988,607 | | | | | | 174,235 | | | | | | 423,625 | | | | | $ | 7.23 | | | | | $ | 536,341 | | | | | | 423,625 | | | | | | 942,610 | | | | | $ | 8,012,185 | | | | | | 942,610 | | | | | $ | 9,537,133 | | |
|
Name
|
| |
2021
Bonus Payment |
| |||
| Executive Officers | | | | | | | |
|
Michael D. Clayman, M.D., President, Chief Executive Officer, and Director
|
| | | $ | 468,803 | | |
|
William T. Andrews, M.D., F.A.C.P., Chief Medical Officer
|
| | | $ | 216,000 | | |
|
Frederick Driscoll, Chief Financial Officer
|
| | | $ | 200,250 | | |
|
Melissa Layman, Chief Commercial Officer
|
| | | $ | 198,000 | | |
|
Mark S. Levine, General Counsel and Corporate Secretary
|
| | | $ | 194,903 | | |
|
Adam Muzikant, Chief Business Officer
|
| | | $ | 177,750 | | |
|
Kerry Wentworth, Chief Regulatory Officer
|
| | | $ | 192,740 | | |
|
Christina Willwerth, Chief Strategy Officer
|
| | | $ | 194,410 | | |
| | | |
Golden Parachute Compensation(1)
|
| |||||||||||||||||||||
|
Name(2)
|
| |
Cash ($)(3)
|
| |
Equity ($)(4)
|
| |
Perquisites/
Benefits ($)(5) |
| |
Total ($)
|
| ||||||||||||
|
Michael D. Clayman, M.D.
|
| | | $ | 1,808,240 | | | | | $ | 3,975,185 | | | | | $ | 41,255 | | | | | $ | 5,824,681 | | |
|
Name
|
| |
Base Salary
Continuation (“double trigger”) ($) |
| |
2021 Bonus
Payment (“single trigger”) ($) |
| ||||||
|
Michael D. Clayman, M.D.
|
| | | | 1,339,437 | | | | | | 468,803 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 106 | | | | | $ | 125 | | | | | $ | 153 | | | | | $ | 192 | | | | | $ | 239 | | | | | $ | 282 | | | | | $ | 332 | | | | | $ | 386 | | | | | $ | 434 | | | | | $ | 486 | | | | | $ | 546 | | |
|
Gross Profit
|
| | | $ | 88 | | | | | $ | 106 | | | | | $ | 130 | | | | | $ | 163 | | | | | $ | 203 | | | | | $ | 240 | | | | | $ | 282 | | | | | $ | 328 | | | | | $ | 369 | | | | | $ | 413 | | | | | $ | 464 | | |
| EBIT(1) | | | | $ | (88) | | | | | $ | (48) | | | | | $ | (23) | | | | | $ | (8) | | | | | $ | 24 | | | | | $ | 49 | | | | | $ | 95 | | | | | $ | 139 | | | | | $ | 175 | | | | | $ | 211 | | | | | $ | 249 | | |
|
Unlevered Free Cash
Flow(2) |
| | | $ | (89) | | | | | $ | (65) | | | | | $ | (34) | | | | | $ | (12) | | | | | $ | 18 | | | | | $ | 44 | | | | | $ | 90 | | | | | $ | 128 | | | | | $ | 161 | | | | | $ | 196 | | | | | $ | 208 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2021E
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |||||||||||||||||||||||||||||||||
|
Base Case Revenue
|
| | | $ | 125.0 | | | | | $ | 167.0 | | | | | $ | 213.3 | | | | | $ | 256.1 | | | | | $ | 297.8 | | | | | $ | 340.3 | | | | | $ | 381.4 | | | | | $ | 423.6 | | | | | $ | 465.8 | | | | | $ | 507.9 | | | | | $ | 553.9 | | |
|
Boost Case Revenue
|
| | | $ | 125.0 | | | | | $ | 167.0 | | | | | $ | 219.4 | | | | | $ | 285.6 | | | | | $ | 362.7 | | | | | $ | 442.7 | | | | | $ | 522.1 | | | | | $ | 603.5 | | | | | $ | 685.8 | | | | | $ | 768.9 | | | | | $ | 861.2 | | |
|
Announcement Date
|
| |
Acquiror
|
| |
Target
|
|
| March 2019 | | | Pacira BioSciences, Inc. | | | MyoScience, Inc. | |
| April 2017 | | | Gurnet Point L.P. | | | Innocoll Holdings plc | |
| July 2014 | | | ProStrakan Group plc | | | Archimedes Pharma Limited | |
| February 2014 | | | Mallinckrodt plc | | | Cadence Pharmaceuticals, Inc. | |
| January 2014 | | | Teva Pharmaceuticals Industries Ltd. | | | NuPathe Inc. | |
| | | |
EV/FY+3 Revenue
|
| |||
|
75th Percentile
|
| | | | 5.8x | | |
|
Median
|
| | | | 3.7x | | |
|
Mean
|
| | | | 4.0x | | |
|
25th Percentile
|
| | | | 2.7x | | |
| | | |
EV/2023 Revenue
|
| |||
|
75th Percentile
|
| | | | 2.4x | | |
|
Median
|
| | | | 2.0x | | |
|
Mean
|
| | | | 1.9x | | |
|
25th Percentile
|
| | | | 1.5x | | |