| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 10 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 24 | | | |
| | | | | | 26 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 31 | | | |
| | | | | | 31 | | | |
| | | | | | 32 | | | |
| | | | | | 32 | | | |
| | | | | | 33 | | | |
| | | | | | 33 | | | |
| | | | | | 33 | | | |
| | | | | | 33 | | | |
| | | | | | 34 | | | |
| | | | | | 34 | | | |
| | | | | | 42 | | | |
| | | | | | 49 | | |
| | | | | | 54 | | | |
| | | | | | 59 | | | |
| | | | | | 60 | | | |
| | | | | | 63 | | | |
| | | | | | 63 | | | |
| | | | | | 72 | | | |
| | | | | | 72 | | | |
| | | | | | 72 | | | |
| | | | | | 73 | | | |
| | | | | | 74 | | | |
| | | | | | 74 | | | |
| | | | | | 74 | | | |
| | | | | | 75 | | | |
| | | | | | 76 | | | |
| | | | | | 77 | | | |
| | | | | | 78 | | | |
| | | | | | 82 | | | |
| | | | | | 84 | | | |
| | | | | | 85 | | | |
| | | | | | 88 | | | |
| | | | | | 90 | | | |
| | | | | | 90 | | | |
| | | | | | 90 | | | |
| | | | | | 92 | | | |
| | | | | | 93 | | | |
| | | | | | 93 | | | |
| | | | | | 94 | | | |
| | | | | | 94 | | | |
| | | | | | 94 | | | |
| | | | | | 95 | | | |
| | | | | | 95 | | | |
| | | | | | 95 | | | |
| | | | | | 96 | | | |
| | | | | | 108 | | | |
| | | | | | 109 | | | |
| | | | | | 110 | | | |
| | | | | | 114 | | | |
| | | | | | 118 | | | |
| | | | | | 121 | | | |
| | | | | | 122 | | | |
| | | | | | 123 | | |
| | | | | | 124 | | | |
| | | | | | 124 | | | |
| | | | | | 127 | | | |
| | | | | | 127 | | | |
| | | | | | 127 | | | |
| | | | | | 127 | | | |
| | | | | | 127 | | | |
| | | | | | 129 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | |
| | | |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||||||||
|
Total Net Revenue
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 485 | | | | | $ | 1,068 | | |
|
Gross Profit
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 364 | | | | | $ | 801 | | |
|
R&D Expense
|
| | | $ | (47) | | | | | $ | (61) | | | | | $ | (25) | | | | | $ | (20) | | | | | $ | (10) | | |
|
SG&A Expense
|
| | | $ | (12) | | | | | $ | (23) | | | | | $ | (28) | | | | | $ | (51) | | | | | $ | (53) | | |
|
EBIT
|
| | | $ | (59) | | | | | $ | (84) | | | | | $ | (53) | | | | | $ | 292 | | | | | $ | 739 | | |
| | | |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E – 2042E
|
| |||||||||||||||
|
Total Net Revenue
|
| | | $ | 1,696 | | | | | $ | 1,966 | | | | | $ | 2,134 | | | | | $ | 2,330 | | | | | $ | 37,874 | | |
|
Gross Profit
|
| | | $ | 1,272 | | | | | $ | 1,475 | | | | | $ | 1,601 | | | | | $ | 1,747 | | | | | $ | 28,405 | | |
|
R&D Expense
|
| | | $ | (10) | | | | | $ | (10) | | | | | $ | (10) | | | | | $ | (10) | | | | | $ | (20) | | |
|
SG&A Expense
|
| | | $ | (54) | | | | | $ | (55) | | | | | $ | (56) | | | | | $ | (57) | | | | | $ | (680) | | |
|
EBIT
|
| | | $ | 1,208 | | | | | $ | 1,410 | | | | | $ | 1,535 | | | | | $ | 1,680 | | | | | $ | 27,705 | | |
| | | |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||||||||
|
Total Net Revenue
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 135 | | | | | $ | 310 | | | | | $ | 584 | | |
|
Gross Profit
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 101 | | | | | $ | 232 | | | | | $ | 438 | | |
|
R&D Expense
|
| | | $ | (32) | | | | | $ | (12) | | | | | $ | (3) | | | | | $ | 0 | | | | | $ | 0 | | |
|
SG&A Expense
|
| | | $ | (13) | | | | | $ | (26) | | | | | $ | (26) | | | | | $ | (27) | | | | | $ | (27) | | |
|
EBIT
|
| | | $ | (44) | | | | | $ | (39) | | | | | $ | 71 | | | | | $ | 206 | | | | | $ | 411 | | |
| | | |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E – 2042E
|
| |||||||||||||||
|
Total Net Revenue
|
| | | $ | 605 | | | | | $ | 626 | | | | | $ | 647 | | | | | $ | 668 | | | | | $ | 8,871 | | |
|
Gross Profit
|
| | | $ | 454 | | | | | $ | 469 | | | | | $ | 485 | | | | | $ | 501 | | | | | $ | 6,653 | | |
|
R&D Expense
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
|
SG&A Expense
|
| | | $ | (27) | | | | | $ | (27) | | | | | $ | (27) | | | | | $ | (28) | | | | | $ | (312) | | |
|
EBIT
|
| | | $ | 427 | | | | | $ | 442 | | | | | $ | 458 | | | | | $ | 473 | | | | | $ | 6,341 | | |
| | | | | | |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| ||||||||||||||||||
|
Total Net Revenue
|
| | | | | | | — | | | | | $ | 68 | | | | | $ | 12 | | | | | $ | 157 | | | | | $ | 410 | | | | | $ | 721 | | |
|
Gross Profit
|
| | | | | | | — | | | | | $ | 68 | | | | | $ | 10 | | | | | $ | 112 | | | | | $ | 299 | | | | | $ | 524 | | |
|
R&D Expense
|
| | | | | | $ | (303) | | | | | $ | (215) | | | | | $ | (232) | | | | | $ | (114) | | | | | $ | (96) | | | | | $ | (94) | | |
|
S&M Expense
|
| | | | | | $ | (16) | | | | | $ | (13) | | | | | $ | (34) | | | | | $ | (62) | | | | | $ | (82) | | | | | $ | (107) | | |
|
G&A Expense
|
| | | | | | $ | (48) | | | | | $ | (59) | | | | | $ | (69) | | | | | $ | (67) | | | | | $ | (56) | | | | | $ | (53) | | |
|
EBIT
|
| | | | | | $ | (367) | | | | | $ | (219) | | | | | $ | (325) | | | | | $ | (131) | | | | | $ | 65 | | | | | $ | 271 | | |
|
Unlevered Free Cash Flow
|
| |
2H’24: $(156)
|
| | | $ | (367) | | | | | $ | (219) | | | | | $ | (326) | | | | | $ | (146) | | | | | $ | 24 | | | | | $ | 171 | | |
| | | |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |||||||||||||||||||||
|
Total Net Revenue
|
| | | $ | 1,151 | | | | | $ | 1,549 | | | | | $ | 1,801 | | | | | $ | 1,863 | | | | | $ | 2,011 | | | | | $ | 2,077 | | | | | $ | 2,189 | | |
|
Gross Profit
|
| | | $ | 858 | | | | | $ | 1,150 | | | | | $ | 1,357 | | | | | $ | 1,392 | | | | | $ | 1,516 | | | | | $ | 1,564 | | | | | $ | 1,663 | | |
|
R&D Expense
|
| | | $ | (57) | | | | | $ | (50) | | | | | $ | (51) | | | | | $ | (38) | | | | | $ | (39) | | | | | $ | (40) | | | | | $ | (41) | | |
|
S&M Expense
|
| | | $ | (130) | | | | | $ | (143) | | | | | $ | (147) | | | | | $ | (152) | | | | | $ | (156) | | | | | $ | (161) | | | | | $ | (166) | | |
|
G&A Expense
|
| | | $ | (57) | | | | | $ | (56) | | | | | $ | (55) | | | | | $ | (55) | | | | | $ | (56) | | | | | $ | (57) | | | | | $ | (58) | | |
|
EBIT
|
| | | $ | 614 | | | | | $ | 900 | | | | | $ | 1,104 | | | | | $ | 1,148 | | | | | $ | 1,266 | | | | | $ | 1,307 | | | | | $ | 1,397 | | |
|
Unlevered Free Cash Flow
|
| | | $ | 423 | | | | | $ | 634 | | | | | $ | 808 | | | | | $ | 848 | | | | | $ | 938 | | | | | $ | 971 | | | | | $ | 1,040 | | |
| | | |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |||||||||||||||||||||
|
Total Net Revenue
|
| | | $ | 2,139 | | | | | $ | 2,136 | | | | | $ | 1,728 | | | | | $ | 1,630 | | | | | $ | 1,084 | | | | | $ | 785 | | | | | $ | 542 | | |
|
Gross Profit
|
| | | $ | 1,634 | | | | | $ | 1,633 | | | | | $ | 1,326 | | | | | $ | 1,267 | | | | | $ | 846 | | | | | $ | 625 | | | | | $ | 432 | | |
|
R&D Expense
|
| | | $ | (41) | | | | | $ | (42) | | | | | $ | (37) | | | | | $ | (38) | | | | | $ | (19) | | | | | $ | (13) | | | | | $ | (9) | | |
| | | |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |||||||||||||||||||||
|
S&M Expense
|
| | | $ | (149) | | | | | $ | (145) | | | | | $ | (97) | | | | | $ | (78) | | | | | $ | (49) | | | | | $ | (32) | | | | | $ | (22) | | |
|
G&A Expense
|
| | | $ | (61) | | | | | $ | (64) | | | | | $ | (69) | | | | | $ | (74) | | | | | $ | (77) | | | | | $ | (80) | | | | | $ | (83) | | |
|
EBIT
|
| | | $ | 1,382 | | | | | $ | 1,382 | | | | | $ | 1,124 | | | | | $ | 1,076 | | | | | $ | 701 | | | | | $ | 500 | | | | | $ | 319 | | |
|
Unlevered Free Cash Flow
|
| | | $ | 1,043 | | | | | $ | 1,036 | | | | | $ | 881 | | | | | $ | 820 | | | | | $ | 576 | | | | | $ | 407 | | | | | $ | 260 | | |
| | | | | | |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| ||||||||||||||||||
|
Total Net Revenue
|
| | | | | | | — | | | | | $ | 38 | | | | | $ | 12 | | | | | $ | 14 | | | | | $ | 100 | | | | | $ | 221 | | |
|
Gross Profit
|
| | | | | | | — | | | | | $ | 38 | | | | | $ | 10 | | | | | $ | 11 | | | | | $ | 78 | | | | | $ | 166 | | |
|
R&D Expense
|
| | | | | | $ | (170) | | | | | $ | (144) | | | | | $ | (147) | | | | | $ | (77) | | | | | $ | (65) | | | | | $ | (65) | | |
|
S&M Expense
|
| | | | | | $ | (5) | | | | | $ | (3) | | | | | $ | (5) | | | | | $ | (16) | | | | | $ | (45) | | | | | $ | (68) | | |
|
G&A Expense
|
| | | | | | $ | (34) | | | | | $ | (29) | | | | | $ | (47) | | | | | $ | (40) | | | | | $ | (36) | | | | | $ | (30) | | |
|
EBIT
|
| | | | | | $ | (208) | | | | | $ | (139) | | | | | $ | (190) | | | | | $ | (123) | | | | | $ | (68) | | | | | $ | 2 | | |
|
Unlevered Free Cash Flow
|
| |
2H’24: $(94)
|
| | | $ | (208) | | | | | $ | (139) | | | | | $ | (190) | | | | | $ | (124) | | | | | $ | (75) | | | | | $ | (11) | | |
| | | |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |||||||||||||||||||||
|
Total Net Revenue
|
| | | $ | 398 | | | | | $ | 561 | | | | | $ | 730 | | | | | $ | 776 | | | | | $ | 873 | | | | | $ | 895 | | | | | $ | 968 | | |
|
Gross Profit
|
| | | $ | 302 | | | | | $ | 421 | | | | | $ | 555 | | | | | $ | 583 | | | | | $ | 664 | | | | | $ | 674 | | | | | $ | 738 | | |
|
R&D Expense
|
| | | $ | (27) | | | | | $ | (28) | | | | | $ | (29) | | | | | $ | (27) | | | | | $ | (27) | | | | | $ | (28) | | | | | $ | (29) | | |
|
S&M Expense
|
| | | $ | (89) | | | | | $ | (101) | | | | | $ | (104) | | | | | $ | (107) | | | | | $ | (110) | | | | | $ | (114) | | | | | $ | (117) | | |
|
G&A Expense
|
| | | $ | (34) | | | | | $ | (27) | | | | | $ | (20) | | | | | $ | (21) | | | | | $ | (21) | | | | | $ | (22) | | | | | $ | (22) | | |
|
EBIT
|
| | | $ | 152 | | | | | $ | 265 | | | | | $ | 402 | | | | | $ | 429 | | | | | $ | 505 | | | | | $ | 511 | | | | | $ | 570 | | |
|
Unlevered Free Cash Flow
|
| | | $ | 98 | | | | | $ | 181 | | | | | $ | 288 | | | | | $ | 315 | | | | | $ | 372 | | | | | $ | 378 | | | | | $ | 424 | | |
| | | |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |||||||||||||||||||||
|
Total Net Revenue
|
| | | $ | 837 | | | | | $ | 847 | | | | | $ | 403 | | | | | $ | 269 | | | | | $ | 117 | | | | | $ | 98 | | | | | $ | 53 | | |
|
Gross Profit
|
| | | $ | 633 | | | | | $ | 648 | | | | | $ | 309 | | | | | $ | 217 | | | | | $ | 96 | | | | | $ | 89 | | | | | $ | 49 | | |
|
R&D Expense
|
| | | $ | (28) | | | | | $ | (29) | | | | | $ | (17) | | | | | $ | (17) | | | | | $ | (10) | | | | | $ | (6) | | | | | $ | (4) | | |
|
S&M Expense
|
| | | $ | (99) | | | | | $ | (93) | | | | | $ | (44) | | | | | $ | (23) | | | | | $ | (10) | | | | | $ | (4) | | | | | $ | (2) | | |
|
G&A Expense
|
| | | $ | (22) | | | | | $ | (22) | | | | | $ | (17) | | | | | $ | (15) | | | | | $ | (14) | | | | | $ | (13) | | | | | $ | (13) | | |
|
EBIT
|
| | | $ | 484 | | | | | $ | 503 | | | | | $ | 231 | | | | | $ | 161 | | | | | $ | 63 | | | | | $ | 66 | | | | | $ | 30 | | |
|
Unlevered Free Cash Flow
|
| | | $ | 373 | | | | | $ | 380 | | | | | $ | 215 | | | | | $ | 137 | | | | | $ | 60 | | | | | $ | 54 | | | | | $ | 25 | | |
|
Named Executive Officer
|
| |
Cash ($)(2)
|
| |
Equity ($)(3)
|
| |
Perquisites/
Benefits ($)(4) |
| |
Retention
Bonus ($)(5) |
| |
Total ($)
|
| |||||||||||||||
|
Mark P. Lappe
Chief Executive Officer and President |
| | | $ | 1,668,600 | | | | | $ | 927,163 | | | | | $ | 42,406 | | | | | $ | 1,700,000 | | | | | $ | 4,338,169 | | |
|
Kelly D. Deck, C.P.A.
Chief Financial Officer |
| | | $ | 1,000,718 | | | | | $ | 346,878 | | | | | $ | 42,406 | | | | | | — | | | | | $ | 1,390,002 | | |
|
Brendan P. Eckelman, Ph.D.
Chief Scientific Officer |
| | | $ | 1,164,930 | | | | | $ | 364,700 | | | | | $ | 42,638 | | | | | | — | | | | | $ | 1,572,268 | | |
|
Named Executive Officer
|
| |
Base Salary
($) |
| |
Annual Bonus
(%) |
| |
Annual Bonus
($) |
| |
Total Cash Severance
($) |
| ||||||||||||
|
Mark P. Lappe
|
| | | $ | 695,250 | | | | | | 60% | | | | | $ | 417,150 | | | | | $ | 1,668,600 | | |
|
Kelly Deck, C.P.A.
|
| | | $ | 460,100 | | | | | | 45% | | | | | $ | 207,045 | | | | | $ | 1,000,718 | | |
|
Brendan P. Eckelman, Ph.D.
|
| | | $ | 535,600 | | | | | | 45% | | | | | $ | 241,020 | | | | | $ | 1,164,930 | | |
| | | |
Historical
Inhibrx, Inc. (Note 1) |
| |
Pre-Closing
Reorganization of the 101 Business (Note 2) |
| |
Transaction
Accounting Adjustments (Note 3) |
| | | | |
Autonomous
Entity Adjustments (Note 4) |
| | | | |
Pro Forma
|
| |||||||||||||||
| | | |
(In thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
License fee revenue
|
| | | $ | 1,800 | | | | | $ | (166) | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 1,634 | | |
|
Grant revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Total revenue
|
| | | | 1,800 | | | | | | (166) | | | | | | — | | | | | | | | | — | | | | | | | | | 1,634 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 191,640 | | | | | | (54,320) | | | | | | 33,031 | | | |
(B)
|
| | | | 6,916 | | | |
(I)
|
| | | | 177,267 | | |
|
General and administrative
|
| | | | 29,381 | | | | | | (1,377) | | | | | | 86,386 | | | |
(A), (B)
|
| | | | — | | | | | | | | | 114,390 | | |
|
Total operating expenses
|
| | | | 221,021 | | | | | | (55,697) | | | | | | 119,417 | | | | | | | | | 6,916 | | | | | | | | | 291,657 | | |
|
Loss from operations
|
| | | | (219,221) | | | | | | 55,531 | | | | | | (119,417) | | | | | | | | | (6,916) | | | | | | | | | (290,023) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (31,840) | | | | | | — | | | | | | 31,840 | | | |
(E)
|
| | | | — | | | | | | | | | — | | |
|
Interest income
|
| | | | 11,917 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 11,917 | | |
|
Other expense, net
|
| | | | (580) | | | | | | 11,032 | | | | | | 1,652,181 | | | |
(C)
|
| | | | 7,436 | | | |
(I)
|
| | | | 1,670,069 | | |
|
Total other expense
|
| | | | (20,503) | | | | | | 11,032 | | | | | | 1,684,021 | | | | | | | | | 7,436 | | | | | | | | | 1,681,986 | | |
|
Loss before provision for income taxes
|
| | | | (239,724) | | | | | | 66,563 | | | | | | 1,564,604 | | | | | | | | | 520 | | | | | | | | | 1,391,963 | | |
|
Provision for income taxes
|
| | | | 3 | | | | | | — | | | | | | (19,538) | | | |
(F)
|
| | | | 116 | | | |
(J)
|
| | | | (19,419) | | |
|
Loss on equity method investment
|
| | | | 1,634 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 1,634 | | |
|
Net income (loss)
|
| | | $ | (241,361) | | | | | $ | 66,563 | | | | | $ | 1,584,142 | | | | | | | | $ | 404 | | | | | | | | $ | 1,409,748 | | |
|
Net income (loss) per share, basic and diluted
|
| | | $ | (5.12) | | | | | | | | | | | | | | | | | | | | | | | | |
(H)
|
| | | $ | 96.87 | | |
|
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 47,130 | | | | | | | | | | | | | | | | | | | | | | | | |
(H)
|
| | | | 14,553 | | |
| | | |
Historical
Inhibrx, Inc. (Note 1) |
| |
Pre-Closing
Reorganization of the 101 Business (Note 2) |
| |
Transaction
Accounting Adjustments (Note 3) |
| | | | |
Autonomous
Entity Adjustments (Note 4) |
| |
Pro Forma
|
| |||||||||||||||
| | | |
(In thousands, except share and per share amounts)
|
| ||||||||||||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 277,924 | | | | | $ | — | | | | | $ | — | | | |
(C), (D)
|
| | | $ | — | | | | | $ | 277,924 | | |
|
Accounts receivable
|
| | | | 778 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 778 | | |
|
Receivables from related parties
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Prepaid expenses and other current assets
|
| | | | 16,656 | | | | | | (3,969) | | | | | | — | | | | | | | | | — | | | | | | 12,687 | | |
|
Total current assets
|
| | | | 295,358 | | | | | | (3,969) | | | | | | — | | | | | | | | | — | | | | | | 291,389 | | |
|
Property and equipment, net
|
| | | | 6,419 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 6,419 | | |
|
Operating right-of-use asset
|
| | | | 2,952 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 2,952 | | |
|
Other non-current assets
|
| | | | 3,164 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 3,164 | | |
|
Total assets
|
| | | $ | 307,893 | | | | | $ | (3,969) | | | | | $ | — | | | | | | | | $ | — | | | | | $ | 303,924 | | |
| Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 10,954 | | | | | $ | (2,643) | | | | | $ | — | | | | | | | | $ | — | | | | | $ | 8,311 | | |
|
Accrued expenses
|
| | | | 43,295 | | | | | | (88,468) | | | | | | 67,662 | | | |
(A)
|
| | | | — | | | | | | 22,489 | | |
|
Current portion of deferred revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Current portion of lease liability
|
| | | | 2,063 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 2,063 | | |
|
Total current liabilities
|
| | | | 56,312 | | | | | | (91,111) | | | | | | 67,662 | | | | | | | | | — | | | | | | 32,863 | | |
|
Long-term debt
|
| | | | 206,968 | | | | | | (206,968) | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Non-current portion of lease liability
|
| | | | 1,110 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 1,110 | | |
|
Total liabilities
|
| | | | 264,390 | | | | | | (298,079) | | | | | | 67,662 | | | | | | | | | — | | | | | | 33,973 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value, 15,000,000 shares
authorized and no shares outstanding as of December 31, 2023 |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value, 120,000,000 shares authorized as of December 31, 2023; 47,369,511 shares issued and outstanding as of December 31, 2023
|
| | | | 5 | | | | | | — | | | | | | (5) | | | |
(G)
|
| | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value; 12,874,148 shares issued
and outstanding on a pro forma basis |
| | | | — | | | | | | — | | | | | | 1 | | | |
(G)
|
| | | | — | | | | | | 1 | | |
|
Additional paid-in-capital
|
| | | | 657,232 | | | | | | — | | | | | | (387,282) | | | |
(B), (C),
|
| | | | — | | | | | | 269,950 | | |
| |
(D), (G)
|
| ||||||||||||||||||||||||||||||||
|
Accumulated deficit
|
| | | | (613,734) | | | | | | 294,110 | | | | | | 319,624 | | | |
(A), (B),
|
| | | | — | | | | | | — | | |
| |
(C), (D)
|
| ||||||||||||||||||||||||||||||||
|
Total stockholders’ equity
|
| | | | 43,503 | | | | | | 294,110 | | | | | | (67,662) | | | | | | | | | — | | | | | | 269,951 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 307,893 | | | | | $ | (3,969) | | | | | $ | — | | | | | | | | $ | — | | | | | $ | 303,924 | | |
| | | |
Beneficial Ownership(1)
|
| |||||||||
|
Name and Address of Beneficial Owner
|
| |
Number of
Common Shares |
| |
Percent of
Common Shares |
| ||||||
| 5% or Greater Stockholders | | | | | | | | | | | | | |
|
Entities affiliated with Viking Global Opportunities Illiquid Investments Sub-Master LP(2)
|
| | | | 7,150,826 | | | | | | 15.09% | | |
|
Entities affiliated with RA Capital Healthcare Fund, L.P.(3)
|
| | | | 4,735,648 | | | | | | 9.99% | | |
|
Entities affiliated with Perceptive Life Sciences Master Fund, Ltd.(4)
|
| | | | 4,787,602 | | | | | | 9.99% | | |
|
Entities affiliated with BlackRock, Inc.(5)
|
| | | | 2,715,672 | | | | | | 5.73% | | |
| Named Executive Officers and Directors | | | | | | | | | | | | | |
|
Mark P. Lappe(6)
|
| | | | 3,194,717 | | | | | | 6.72% | | |
|
Brendan P. Eckelman, Ph.D.(7)
|
| | | | 2,400,533 | | | | | | 5.06% | | |
|
Kelly D. Deck, C.P.A.(8)
|
| | | | 192,561 | | | | | | * | | |
|
Jon Faiz Kayyem, Ph.D.(9)
|
| | | | 3,309,060 | | | | | | 6.98% | | |
|
Douglas G. Forsyth(10)
|
| | | | 633,016 | | | | | | 1.33% | | |
|
Kimberly Manhard(11)
|
| | | | 36,743 | | | | | | * | | |
|
Kristiina Vuori, M.D., Ph.D.(12)
|
| | | | 24,375 | | | | | | * | | |
|
All current directors and executive officers as a group (7 persons)
|
| | | | 9,791,025 | | | | | | 20.62% | | |
| | | |
Page
|
| |||
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-5 | | | |
| | | | | A-5 | | | |
| | | | | A-6 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-19 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | |
Page
|
| |||
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-38 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | |
Page
|
| |||
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| |
Annex I
|
| | | |
| |
Annex II
|
| | | |
| |
Annex III
|
| | | |
| |
Annex IV
|
| | |
| | | | | INHIBRX, INC. | | ||||||
| | | | | By: | | |
/s/ Kelly Deck
|
| |||
| | | | | | | | Name: | | | Kelly Deck | |
| | | | | | | | Title: | | | Chief Financial Officer | |
| | | | | AVENTIS INC. | | ||||||
| | | | | By: | | |
/s/ Jamie Haney
|
| |||
| | | | | | | | Name: | | | Jamie Haney | |
| | | | | | | | Title: | | | Vice President, General Counsel and Secretary | |
| | | | | ART ACQUISITION SUB, INC. | | ||||||
| | | | | By: | | |
/s/ Michael J. Tolpa
|
| |||
| | | | | | | | Name: | | | Michael J. Tolpa | |
| | | | | | | | Title: | | | President | |
| | | |
Page
|
| |||
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-84 | | | |
| | | | | A-84 | | | |
| | | | | A-85 | | | |
| | | | | A-85 | | | |
| | | | | A-85 | | | |
| | | | | A-85 | | | |
| | | | | A-86 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-90 | | | |
| | | | | A-90 | | | |
| | | | | A-91 | | | |
| | | | | A-91 | | | |
| | | | | A-91 | | | |
| | | | | A-91 | | | |
| | | | | A-91 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-94 | | | |
| | | | | A-94 | | | |
| | | | | A-95 | | | |
| | | | | A-95 | | | |
| | | | | A-95 | | | |
| | | | | A-96 | | | |
| | | | | A-96 | | | |
| | | | | A-96 | | | |
| | | |
Page
|
| |||
| | | | | A-96 | | | |
| | | | | A-96 | | | |
| | | | | A-97 | | | |
|
Term
|
| |
Section
|
|
| $ | | | 1.3(c) | |
| Agreement | | | Preamble | |
| Assignee | | | 6.10 | |
| Assignment Transaction Acquiror | | | 4.3(a) | |
| Capitalization Schedule | | | 2.3(b) | |
| Company | | | Recitals | |
| CVR | | | Preamble | |
| CVR Register | | | 2.3(b) | |
| Delaware Law | | | 6.4(a) | |
| Dollars | | | 1.3(c) | |
| DTC | | | 2.3(b) | |
| Funds | | | 3.3 | |
| IRS | | | 2.4(d) | |
| Losses | | | 3.2(h) | |
| Merger | | | Recitals | |
| Merger Agreement | | | Recitals | |
| Merger Sub | | | Recitals | |
| Milestone Achievement | | | 2.4(a) | |
| Milestone Achievement Notice | | | 2.4(a) | |
| Milestone Payment | | | Recitals | |
| Parent | | | Preamble | |
| Rights Agent | | | Preamble | |
| Surviving Corporation | | | Recitals | |
| | | |
Page
|
| |||
|
ARTICLE I
|
| | | | | | |
| | | | | B-2 | | | |
| | | | | B-2 | | | |
| | | | | B-12 | | | |
|
ARTICLE II
|
| | | | | | |
| | | | | B-12 | | | |
| | | | | B-12 | | | |
| | | | | B-13 | | | |
| | | | | B-14 | | | |
| | | | | B-15 | | | |
| | | | | B-15 | | | |
| | | | | B-15 | | | |
| | | | | B-17 | | | |
| | | | | B-17 | | | |
| | | | | B-18 | | | |
| | | | | B-19 | | | |
| | | | | B-19 | | | |
| | | | | B-20 | | | |
| | | | | B-20 | | | |
|
ARTICLE III
|
| | | | | | |
| | | | | B-21 | | | |
| | | | | B-21 | | | |
| | | | | B-21 | | | |
| | | | | B-21 | | | |
| | | | | B-21 | | | |
| | | | | B-21 | | | |
| | | | | B-22 | | | |
| | | | | B-22 | | | |
| | | | | B-22 | | | |
| | | | | B-22 | | | |
|
ARTICLE IV
|
| | | | | | |
| | | | | B-22 | | | |
| | | | | B-22 | | | |
| | | | | B-22 | | | |
| | | | | B-23 | | | |
| | | | | B-24 | | | |
| | | | | B-24 | | | |
| | | | | B-26 | | | |
| | | | | B-26 | | | |
| | | | | B-26 | | | |
| | | |
Page
|
| |||
| | | | | B-28 | | | |
| | | | | B-29 | | | |
| | | | | B-30 | | | |
| | | | | B-30 | | | |
| | | | | B-30 | | | |
|
ARTICLE V
|
| | | | | | |
| | | | | B-31 | | | |
| | | | | B-31 | | | |
| | | | | B-32 | | | |
| | | | | B-33 | | | |
| | | | | B-33 | | | |
| | | | | B-34 | | | |
| | | | | B-35 | | | |
| | | | | B-36 | | | |
| | | | | B-37 | | | |
|
ARTICLE VI
|
| | | | | | |
| | | | | B-39 | | | |
| | | | | B-39 | | | |
| | | | | B-39 | | | |
| | | | | B-40 | | | |
| | | | | B-40 | | | |
| | | | | B-40 | | | |
| | | | | B-42 | | | |
| | | | | B-43 | | | |
| | | | | B-44 | | | |
| | | | | B-44 | | | |
| | | | | B-44 | | | |
| | | | | B-44 | | | |
| | | | | B-44 | | | |
|
ARTICLE VII
|
| | | | | | |
| | | | | B-44 | | | |
| | | | | B-44 | | | |
|
ARTICLE VIII
|
| | | | | | |
| | | | | B-45 | | | |
| | | | | B-45 | | | |
| | | | | B-45 | | | |
| | | | | B-45 | | | |
| | | | | B-45 | | | |
| | | | | B-46 | | | |
| | | | | B-46 | | | |
| | | | | B-46 | | | |
| | | |
Page
|
| |||
| | | | | B-47 | | | |
| | | | | B-47 | | | |
| | | | | B-47 | | | |
| | | | | B-47 | | | |
| | | | | B-48 | | | |
| | | | | B-48 | | | |
| | | | | B-48 | | | |
| | | | | B-49 | | | |
| | | | | B-50 | | | |
| | Exhibit A | | | Transition Services Agreement | |
| | Exhibit B | | | SpinCo Bylaws | |
| | Schedule A | | | RemainCo Assets | |
| | Schedule B | | | SpinCo Employees | |
| | Schedule C | | | SpinCo Liabilities | |
| | Schedule D | | | Transferred Plans | |
| | Schedule E | | | ClinOps Employees | |
| | Schedule F | | | Steps Plan | |
| | Schedule G | | | SpinCo Accounts | |
| | Schedule H | | | SpinCo Assets | |
| | Schedule I | | | Novation Contracts | |
| | Schedule J | | | Commingled Contracts | |
| | Schedule K | | | RemainCo Liabilities | |
| | Schedule L | | | Employment Arrangements | |
| | Schedule M | | | Retention Program | |
| | | |
PAGE
|
| |||
| | | | | B-55 | | | |
| | | | | B-55 | | | |
| | | | | B-57 | | | |
| | | | | B-57 | | | |
| | | | | B-57 | | | |
| | | | | B-57 | | | |
| | | | | B-58 | | | |
| | | | | B-58 | | | |
| | | | | B-58 | | | |
| | | | | B-58 | | | |
| | | | | B-59 | | | |
| | | | | B-59 | | | |
| | | | | B-59 | | | |
| | | | | B-60 | | | |
| | | | | B-60 | | | |
| | | | | B-60 | | | |
| | | | | B-60 | | | |
| | | | | B-60 | | | |
| | | | | B-62 | | | |
| | | | | B-62 | | | |
| | | | | B-62 | | | |
| | | | | B-63 | | | |
| | | | | B-63 | | | |
| | | | | B-63 | | | |
| | | | | B-63 | | | |
| | | | | B-63 | | | |
| | | | | B-64 | | | |
| | | | | B-64 | | | |
| | | | | B-64 | | | |
| | | | | B-64 | | | |
| | | | | B-64 | | | |
| | | | | B-64 | | | |
| | | | | B-65 | | | |
| | | | | B-65 | | | |
| | | | | B-65 | | | |
| | | | | B-66 | | | |
| | | | | B-66 | | | |
| | | | | B-66 | | | |
| | | | | B-66 | | | |
| | | |
PAGE
|
| |||
| | | | | B-66 | | | |
| | | | | B-66 | | | |
| | | | | B-66 | | | |
| | | | | B-67 | | | |
| | | | | B-67 | | | |
| | | | | B-68 | | | |
| | | | | B-68 | | | |
| | | | | B-68 | | | |
| | | | | B-68 | | | |
| | | | | B-68 | | | |
| | | | | B-69 | | | |
| | | | | B-69 | | | |
| | | | | B-69 | | | |
| | | | | B-70 | | | |
| | | | | B-70 | | | |
| | | | | B-70 | | | |
| | | | | B-70 | | | |
| | | | | B-71 | | | |
| | | | | B-71 | | | |
| | | | | B-71 | | | |
| | | | | B-71 | | | |
| | | | | B-71 | | | |
| | | | | | B-76 | | | |
| | | | | | B-76 | | | |
| | | | | | B-76 | | | |
| | | | | | B-76 | | | |
| | | | | | B-76 | | | |
| | | | | | B-76 | | | |
| | | | | | B-76 | | | |
| | | | | | B-77 | | | |
| | | | | | B-77 | | | |
| | | | | | B-77 | | | |
| | | | | | B-77 | | | |
| | | | | | B-80 | | | |
| | | | | | B-82 | | | |
| | | | | | B-82 | | | |
| | | | | | B-82 | | | |
| | | | | | B-82 | | | |
| | | | | | B-83 | | | |
| | | | | | B-83 | | | |
| | | | | | B-83 | | | |
| | | | | | B-83 | | | |
| | | | | | B-83 | | | |
| | | | | | B-83 | | | |
| | | | | | B-83 | | | |
| | | | | | B-83 | | | |
| | | | | | B-83 | | | |
| | | | | | B-84 | | | |
| | | | | | B-84 | | | |
| | | | | | B-84 | | | |
| | | | | | B-84 | | | |
| | | | | | B-84 | | | |
| | | | | | B-84 | | | |
| | | | | | B-84 | | | |
| | | | | | B-85 | | | |
| | | | | | B-85 | | | |
| | | | | | B-85 | | | |
| | | | | | B-85 | | | |
| | | | | | B-85 | | | |
| | | | | | B-85 | | | |
| | | | | | B-85 | | | |
| | | | | | B-85 | | | |
| | | | | | B-85 | | |
| | | | | | B-85 | | | |
| | | | | | B-86 | | | |
| | | | | | B-86 | | | |
| | | | | | B-86 | | | |
| | | | | | B-86 | | | |
| | | | | | B-86 | | | |
| | | | | | B-86 | | | |
| | | | | | B-87 | | | |
| | | | | | B-87 | | | |
| | | | | | B-87 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | | |
| | | | | | B-88 | | |