|
Delaware
|
001-36646
|
46-1047971
|
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
| ☒ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
| ☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
| ☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
| ☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Item 8.01.
|
Other Events
|
|
Company
|
Ticker
|
Share Price
on 11/02/18
|
Equity
Value (1) |
|||||||
|
Affimed N.V.
|
AFMD
|
$
|
4.10
|
$
|
256.0
|
|||||
|
OncoSec Medical Incorporated
|
ONCS
|
1.88
|
111.4
|
|||||||
|
Oncolytics Biotech Inc.
|
ONCY
|
2.81
|
47.1
|
|||||||
|
Neuralstem, Inc.
|
CUR
|
0.56
|
10.2
|
|||||||
|
Advaxis, Inc.
|
ADXS
|
0.56
|
39.2
|
|||||||
|
InVivo Therapeutics Holdings Corp.
|
NVIV
|
2.05
|
15.9
|
|||||||
|
Company
|
Ticker
|
Share Price on
11/02/18
|
Equity
Value (1) |
|||||||
|
Mesoblast Limited
|
MESO
|
$
|
7.18
|
$
|
1,054.4
|
|||||
|
Athersys, Inc.
|
ATHX
|
2.02
|
279.9
|
|||||||
|
Celyad SA
|
CYAD
|
28.10
|
295.2
|
|||||||
|
Pluristem Therapeutics Inc.
|
PSTI
|
1.17
|
132.9
|
|||||||
|
Bellicum Pharmaceuticals, Inc.
|
BLCM
|
4.57
|
198.1
|
|||||||
|
Ophthotech Corporation
|
OPHT
|
2.29
|
94.5
|
|||||||
|
Capricor Therapeutics, Inc.
|
CAPR
|
1.07
|
33.0
|
|||||||
|
Announce
Date |
Target
|
Buyer
|
Upfront
Payment
|
|||||
|
10/09/2018
|
Vector Neurosciences Inc.
|
MeiraGTx Holdings plc
|
$
|
2.7
|
||||
|
09/20/2018
|
Celenex, Inc.
|
Amicus Therapeutics, Inc.
|
100.0
|
|||||
|
09/14/2018
|
Bonti, Inc.
|
Allergan plc
|
195.0
|
|||||
|
12/12/2017
|
Repros Therapeutics Inc.
|
Allergan plc
|
26.5
|
|||||
|
11/02/2017
|
Ocera Therapeutics, Inc.
|
Mallinckrodt plc
|
42.0
|
|||||
|
09/18/2017
|
Dimension Therapeutics, Inc.
|
Ultragenyx Pharmaceutical Inc.
|
151.2
|
|||||
|
06/27/2017
|
Altor BioScience Corporation
|
NantCell, Inc.
|
96.7
|
|||||
|
01/24/2017
|
GenVec, Inc.
|
Intrexon Corporation
|
15.0
|
|||||
|
Announce
Date |
Target
|
Buyer
|
Upfront
Payment |
|||||
|
10/09/2018
|
Vector Neurosciences Inc.
|
MeiraGTx Holdings plc
|
$
|
2.7
|
||||
|
09/26/2018
|
Syntimmune, Inc.
|
Alexion Pharmaceuticals, Inc.
|
400.0
|
|||||
|
09/20/2018
|
Celenex, Inc.
|
Amicus Therapeutics, Inc.
|
100.0
|
|||||
|
09/14/2018
|
Bonti, Inc.
|
Allergan plc
|
195.0
|
|||||
|
01/31/2018
|
Cascadian Therapeutics, Inc.
|
Seattle Genetics, Inc.
|
623.1
|
|||||
|
12/12/2017
|
Repros Therapeutics Inc.
|
Allergan plc
|
26.5
|
|||||
|
11/02/2017
|
Ocera Therapeutics, Inc.
|
Mallinckrodt plc
|
42.0
|
|||||
|
09/18/2017
|
Dimension Therapeutics, Inc.
|
Ultragenyx Pharmaceutical Inc.
|
151.2
|
|||||
|
06/27/2017
|
Altor BioScience Corporation
|
NantCell, Inc.
|
96.7
|
|||||
|
05/23/2017
|
True North Therapeutics, Inc.
|
Bioverativ Inc.
|
400.0
|
|||||
|
01/24/2017
|
GenVec, Inc.
|
Intrexon Corporation
|
15.0
|
|||||
|
Asterias Risk Adjusted Income Statement Projections (all line items are risk adjusted)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2019E
|
2020E
|
2021E
|
2022E
|
2023E
|
2024E
|
2025E
|
2026E
|
2027E
|
2028E
|
2029E
|
2030E
|
2031E
|
2032E
|
2033E
|
2034E
|
2035E
|
2036E
|
2037E
|
2038E
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.0
|
44.8
|
90.5
|
128.9
|
170.9
|
203.3
|
228.8
|
242.4
|
251.7
|
260.1
|
268.7
|
277.6
|
286.8
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
COGS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2.1
|
)
|
(11.0
|
)
|
(21.5
|
)
|
(30.7
|
)
|
(40.7
|
)
|
(46.2
|
)
|
(52.0
|
)
|
(55.1
|
)
|
(57.2
|
)
|
(59.1
|
)
|
(61.1
|
)
|
(63.1
|
)
|
(65.2
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Gross Profit/(Loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.8
|
33.8
|
68.9
|
98.2
|
130.2
|
157.1
|
176.8
|
187.3
|
194.5
|
201.0
|
207.6
|
214.5
|
221.6
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total OpEx
|
(11.2
|
)
|
(17.3
|
)
|
(15.3
|
)
|
(15.5
|
)
|
(15.3
|
)
|
(13.9
|
)
|
(13.2
|
)
|
(9.8
|
)
|
(6.0
|
)
|
(10.0
|
)
|
(13.5
|
)
|
(17.3
|
)
|
(20.3
|
)
|
(22.7
|
)
|
(24.0
|
)
|
(24.9
|
)
|
(25.7
|
)
|
(26.5
|
)
|
(27.4
|
)
|
(28.3
|
)
|
|||||||||||||||||||||||||||||||||||||||
|
EBITDA
|
(11.2
|
)
|
(17.3
|
)
|
(15.3
|
)
|
(15.5
|
)
|
(15.3
|
)
|
(13.9
|
)
|
(13.2
|
)
|
(2.9
|
)
|
27.8
|
58.9
|
84.7
|
112.9
|
136.8
|
154.1
|
163.4
|
169.7
|
175.3
|
181.1
|
187.1
|
193.3
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Provision for Income tax
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(6.9
|
)
|
(14.7
|
)
|
(21.2
|
)
|
(28.2
|
)
|
(34.2
|
)
|
(38.5
|
)
|
(40.8
|
)
|
(42.4
|
)
|
(43.8
|
)
|
(45.3
|
)
|
(46.8
|
)
|
(48.3
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
|
Offset from NOL Carryforward
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.7
|
14.5
|
16.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net Income/(Loss)
|
$
|
(12.2
|
)
|
$
|
(18.3
|
)
|
$
|
(16.3
|
)
|
$
|
(16.5
|
)
|
$
|
(16.3
|
)
|
$
|
(14.9
|
)
|
$
|
(14.2
|
)
|
$
|
(3.9
|
)
|
$
|
26.5
|
$
|
57.7
|
$
|
79.3
|
$
|
83.6
|
$
|
101.6
|
$
|
114.6
|
$
|
121.5
|
$
|
126.2
|
$
|
130.5
|
$
|
134.8
|
$
|
139.3
|
$
|
144.0
|
|||||||||||||||||||||||||||||||
|
BioTime Risk Adjusted Income Statement Projections (all line items risk adjusted)
|
||||||||||||||||||||||||||||||||||||||||
|
2019E
|
|
2020E
|
2021E
|
2022E
|
2023E
|
2024E
|
2025E
|
2026E
|
2027E
|
2028E
|
||||||||||||||||||||||||||||||
|
Revenue
|
8.5
|
15.2
|
6.7
|
11.0
|
133.2
|
340.8
|
561.1
|
833.3
|
1,171.4
|
1,395.5
|
||||||||||||||||||||||||||||||
|
COGS
|
-
|
2.1
|
3.8
|
6.5
|
38.1
|
75.8
|
123.5
|
181.5
|
206.3
|
237.3
|
||||||||||||||||||||||||||||||
|
Gross Profit
|
8.5
|
13.1
|
2.9
|
4.5
|
95.1
|
265.0
|
437.5
|
651.8
|
965.1
|
1,158.2
|
||||||||||||||||||||||||||||||
|
Total OpEx
|
53.4
|
61.5
|
75.2
|
109.3
|
141.3
|
167.2
|
227.6
|
319.3
|
419.5
|
460.5
|
||||||||||||||||||||||||||||||
|
EBITDA
|
(44.9
|
)
|
(48.4
|
)
|
(72.3
|
)
|
(104.8
|
)
|
(46.2
|
)
|
97.8
|
209.9
|
332.5
|
545.6
|
697.7
|
|||||||||||||||||||||||||
|
Provision for Income Taxes
|
-
|
-
|
-
|
-
|
-
|
(24.4
|
)
|
(52.5
|
)
|
(83.1
|
)
|
(136.4
|
)
|
(174.4
|
)
|
|||||||||||||||||||||||||
|
Offset from NOL Carryforward
|
-
|
-
|
-
|
-
|
-
|
24.4
|
52.5
|
17.5
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Net Income/(Loss)
|
$
|
(44.9
|
)
|
$
|
(48.4
|
)
|
$
|
(72.3
|
)
|
$
|
(104.8
|
)
|
$
|
(46.2
|
)
|
$
|
97.8
|
$
|
209.9
|
$
|
266.8
|
$
|
409.2
|
$
|
523.3
|
|||||||||||||||
|
ASTERIAS BIOTHERAPEUTICS, INC.
|
|||
|
Date: March 1, 2019
|
By:
|
/s/ Michael H. Mulroy
|
|
|
Michael H. Mulroy
|
|||
|
Chief Executive Officer
|
|||