| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 8 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 39 | | | |
| | | | | I-1 | | | |
| | | | | II-1 | | | |
| | | |
Number of In-
the-Money Options (#) |
| |
Number of SCTL
RSUs (#) |
| |
Merger
Consideration for In-the-Money Options and RSUs(1) ($) |
| |||||||||
| Executive Officers: | | | | | | | | | | | | | | | | | | | |
|
J. David Enloe
|
| | | | — | | | | | | 1,865,246 | | | | | $ | 2,051,771 | | |
|
Ryan Lake
|
| | | | — | | | | | | 1,049,287 | | | | | $ | 1,154,216 | | |
| Directors: | | | | | | | | | | | | | | | | | | | |
|
Matthew P. Arens
|
| | | | 20,000 | | | | | | — | | | | | $ | 9,800 | | |
|
William L. Ashton
|
| | | | 145,411 | | | | | | 73,620 | | | | | $ | 126,239 | | |
|
Elena Cant
|
| | | | 27,229 | | | | | | 73,620 | | | | | $ | 90,784 | | |
|
Winston Churchill
|
| | | | 145,411 | | | | | | 73,620 | | | | | $ | 126,239 | | |
|
James C. Miller
|
| | | | 145,411 | | | | | | 73,620 | | | | | $ | 126,239 | | |
|
Laura L. Parks, PhD
|
| | | | 145,411 | | | | | | 73,620 | | | | | $ | 126,239 | | |
|
Bryan M. Reasons
|
| | | | 145,411 | | | | | | 73,620 | | | | | $ | 126,239 | | |
|
Wayne B. Weisman
|
| | | | 145,411 | | | | | | 73,620 | | | | | $ | 126,239 | | |
| | | |
Number of
Shares Owned (#) |
| |
Merger
Consideration for Shares Owned ($) |
| ||||||
| Executive Officers: | | | | | | | | | | | | | |
|
J. David Enloe
|
| | | | 801,597 | | | | | $ | 881,757 | | |
|
Ryan Lake
|
| | | | 522,699 | | | | | $ | 574,969 | | |
| Directors: | | | | | | | | | | | | | |
|
Matthew P. Arens(1)
|
| | | | 20,311,396 | | | | | $ | 22,342,536 | | |
|
William L. Ashton
|
| | | | 190,002 | | | | | $ | 209,002 | | |
|
Elena Cant
|
| | | | 30,000 | | | | | $ | 33,000 | | |
|
Winston Churchill(2)
|
| | | | 3,026,937 | | | | | $ | 3,329,631 | | |
|
James C. Miller
|
| | | | 153,923 | | | | | $ | 169,315 | | |
|
Laura L. Parks, PhD
|
| | | | 87,500 | | | | | $ | 96,250 | | |
|
Bryan M. Reasons
|
| | | | 217,429 | | | | | $ | 239,172 | | |
|
Wayne B. Weisman(3)
|
| | | | 3,033,937 | | | | | $ | 3,337,331 | | |
|
(in millions)
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| ||||||||||||
|
Revenue
|
| | | $ | 84.2 | | | | | $ | 96.3 | | | | | $ | 105.1 | | | | | $ | 112.3 | | |
|
Cost of Goods Sold
|
| | | $ | (62.8) | | | | | $ | (60.9) | | | | | $ | (64.9) | | | | | $ | (69.8) | | |
|
Selling, General & Administrative Expenses
|
| | | $ | (21.7) | | | | | $ | (21.2) | | | | | $ | (22.1) | | | | | $ | (22.9) | | |
|
Adjusted EBITDA
|
| | | $ | 14.0 | | | | | $ | 26.6 | | | | | $ | 30.6 | | | | | $ | 33.2 | | |
|
Unlevered Free Cash Flow
|
| | | $ | 12.7 | | | | | $ | 12.5 | | | | | $ | 16.9 | | | | | $ | 18.3 | | |
|
(in millions)
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| ||||||||||||
|
Revenue
|
| | | $ | 93.7 | | | | | $ | 96.3 | | | | | $ | 105.1 | | | | | $ | 112.3 | | |
|
Cost of Goods Sold
|
| | | $ | (55.7) | | | | | $ | (60.9) | | | | | $ | (64.9) | | | | | $ | (69.8) | | |
|
Selling, General & Administrative Expenses
|
| | | $ | (14.5) | | | | | $ | (14.5) | | | | | $ | (15.2) | | | | | $ | (15.8) | | |
|
Adjusted EBITDA
|
| | | $ | 34.6 | | | | | $ | 33.4 | | | | | $ | 37.5 | | | | | $ | 40.3 | | |
| | | |
Equity Value/
Per Share |
| |||
| Per Share | | | | | | | |
| Minimum | | | | $ | 0.44 | | |
|
Maximum
|
| | | $ | 0.78 | | |
|
Offer Price
|
| | | $ | 1.10 | | |
|
Announcement
Date |
| |
Target
|
| |
Acquiror
|
|
| Feb-24 | | | Catalent, Inc. | | | Novo Holdings | |
| May-23 | | | BioPharma Solutions business of Baxter International Inc. | | | Advent International & Warburg Pincus | |
| Aug-22 | | | Metrics Contract Services division of Mayne Pharma Group Limited | | | Catalent, Inc. | |
| Dec-20 | | | Recipharm AB | | | EQT AB | |
| Nov-19 | | | Consort Medical plc | | | Recipharm AB | |
| Aug-19 | | | Cambrex Corporation | | | Permira | |
| Jun-17 | | | Albany Molecular Research, Inc. | | | The Carlyle Group & GTCR LLC | |
| May-17 | | | Patheon N.V. | | | Thermo Fisher Scientific Inc. | |
| May-16 | | | Prime European Therapeuticals | | | Albany Molecular Research, Inc. | |
| Apr-16 | | | Kemwell | | | Recipharm AB | |
| | | |
Enterprise
Value / Adj. EBITDA |
| |
Implied
Share Price |
| ||||||
|
25% Quartile
|
| | | | 14.3x | | | | | $ | 0.30 | | |
|
75% Quartile
|
| | | | 18.4x | | | | | $ | 0.55 | | |
|
Offer Price
|
| | | | 27.3x | | | | | $ | 1.10 | | |
| | Lonza Inc. | | | | |
| | Catalent, Inc.(2) | | | | |
| | Siegfried AG | | | | |
| | | | | | | | | |
Enterprise Value /
Adj. EBITDA |
| |||
| | | |
2023
|
| |
2024E
|
| ||||||
|
25% Quartile
|
| | | | 16.7x | | | | | | 15.6x | | |
|
75% Quartile
|
| | | | 33.7x | | | | | | 19.8x | | |
|
Offer Price
|
| | | | 27.3x | | | | | | 21.4x | | |
| | | |
Implied Share
Price |
| | | | | | | |||
| | | |
2023
|
| |
2024E
|
| ||||||
|
25% Quartile
|
| | | $ | 0.44 | | | | | $ | 0.65 | | |
|
75% Quartile
|
| | | $ | 1.50 | | | | | $ | 0.98 | | |
|
Offer Price
|
| | | $ | 1.10 | | | | | $ | 1.10 | | |
| | | |
Price
Per Share |
| |
Implied
Premium |
| ||||||
|
Offer price value
|
| | | $ | 1.10 | | | | | | — | | |
|
Company closing stock price as of February 23, 2024
|
| | | $ | 0.51 | | | | | | 117% | | |
|
One day prior Company stock price as of February 22, 2024
|
| | | $ | 0.50 | | | | | | 120% | | |
|
One week prior volume weighted average Company stock price as of February 16, 2024
|
| | | $ | 0.50 | | | | | | 118% | | |
|
One month prior volume weighted average Company stock price as of January 24, 2024
|
| | | $ | 0.42 | | | | | | 160% | | |
|
6-month volume weighted average Company stock price as of August 28, 2023
|
| | | $ | 0.40 | | | | | | 174% | | |
|
52-week volume weighted average Company stock price as of February 23, 2023
|
| | | $ | 0.60 | | | | | | 85% | | |
|
52-week high Company stock price as of February 23, 2023
|
| | | $ | 1.47 | | | | | | (25)% | | |
|
Name
|
| |
Date of
Transaction |
| |
Nature of Transaction
|
| |
Number of
RSUs |
| |||
|
J. David Enloe, Jr.
|
| |
February 29, 2024
|
| |
Grant of restricted stock units
|
| | | | 1,371,429 | | |
|
Ryan D. Lake
|
| |
February 29, 2024
|
| |
Grant of restricted stock units
|
| | | | 771,429 | | |
|
Name
|
| |
Cash
($)(1) |
| |
Equity
Awards ($)(2) |
| |
Perquisites/
Benefits ($)(3) |
| |
Total
($) |
| ||||||||||||
|
J. David Enloe Jr.
|
| | | | 1,067,637 | | | | | | 2,051,771 | | | | | | 79,000 | | | | | | 3,198,408 | | |
|
Ryan D. Lake
|
| | | | 514,212 | | | | | | 1,154,216 | | | | | | 61,000 | | | | | | 1,729,428 | | |
|
Name
|
| |
Base Salary
($) |
| |
Pro-Rata
Bonus ($)* |
| |
Total
($) |
| |||||||||
|
J. David Enloe Jr.
|
| | | | 937,500 | | | | | | 130,137 | | | | | | 1,067,637 | | |
|
Ryan D. Lake
|
| | | | 455,000 | | | | | | 59,212 | | | | | | 514,212 | | |
|
Name
|
| |
In-of-the-Money
SCTL Options ($) |
| |
SCTL
RSUs ($) |
| |
Total
($) |
| |||||||||
|
J. David Enloe Jr.
|
| | | | — | | | | | | 2,051,771 | | | | | | 2,051,771 | | |
|
Ryan D. Lake
|
| | | | — | | | | | | 1,154,216 | | | | | | 1,154,216 | | |