| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 14 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 52 | | | |
| | | | | I-1 | | | |
| | Novartis AG | | | Torino Merger Sub Inc. | |
| |
Lichtstrasse 35
4056 Basel Switzerland Telephone: +41-61-324-1111 |
| |
One Health Plaza,
East Hanover, NJ 07936 +1-862-778-8300 |
|
|
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned (#) |
| |
Consideration
Payable in Respect of Shares Beneficially Owned ($) |
| ||||||
| Executive Officers | | | | | | | | | | | | | |
|
Sandeep Kulkarni, M.D., Chief Executive Officer and Director(1)
|
| | | | 736,735 | | | | | | 35,363,280 | | |
|
Ryan Robinson, Chief Financial Officer
|
| | | | — | | | | | | — | | |
|
Brad Middlekauff, J.D., Chief Business Officer and General Counsel(2)
|
| | | | 69,201 | | | | | | 3,321,648 | | |
|
Susan Dana Jones, Ph.D., Chief Technology Officer(3)
|
| | | | 22,934 | | | | | | 1,100,832 | | |
|
Kevin Johnson, Ph.D., Chief Regulatory Officer(4)
|
| | | | 57,834 | | | | | | 2,776,032 | | |
| Directors | | | | | | | | | | | | | |
|
Clay Siegall, Ph.D.
|
| | | | — | | | | | | — | | |
|
Caley Castelein, M.D.(5)
|
| | | | 974,558 | | | | | | 46,778,784 | | |
|
Aaron Kantoff
|
| | | | 93,281 | | | | | | 4,477,488 | | |
|
Mark McDade(6)
|
| | | | 742,209 | | | | | | 35,626,032 | | |
|
Sapna Srivastava, Ph.D.
|
| | | | 518 | | | | | | 24,864 | | |
|
Parvinder Thiara
|
| | | | 83,782 | | | | | | 4,021,536 | | |
|
All of the Company’s current directors and executive officers as a group (11 persons)
|
| | | | 2,781,052 | | | | | | 133,490,496 | | |
| | | |
Company Options
|
| |||||||||
|
Name
|
| |
Number of
Shares Underlying Company Options (#) |
| |
Amount
Payable in Respect of Company Options ($) |
| ||||||
| Executive Officers | | | | | | | | | | | | | |
|
Sandeep Kulkarni, M.D., Chief Executive Officer and Director
|
| | | | 1,009,001 | | | | | | 38,337,737 | | |
|
Ryan Robinson, Chief Financial Officer
|
| | | | 190,611 | | | | | | 6,366,587 | | |
|
Brad Middlekauff, J.D., Chief Business Officer and General Counsel
|
| | | | 229,765 | | | | | | 8,612,809 | | |
|
Susan Dana Jones, Ph.D., Chief Technology Officer
|
| | | | 180,993 | | | | | | 6,657,052 | | |
|
Kevin Johnson, Ph.D., Chief Regulatory Officer
|
| | | | 200,920 | | | | | | 7,456,125 | | |
| Directors | | | | | | | | | | | | | |
|
Clay Siegall, Ph.D.
|
| | | | 51,800 | | | | | | 1,592,086 | | |
|
Caley Castelein, M.D.
|
| | | | 36,800 | | | | | | 1,218,036 | | |
|
Aaron Kantoff
|
| | | | 26,800 | | | | | | 832,636 | | |
|
Mark McDade
|
| | | | 46,800 | | | | | | 1,603,436 | | |
|
Sapna Srivastava, Ph.D.
|
| | | | 46,800 | | | | | | 1,603,436 | | |
|
Parvinder Thiara
|
| | | | 36,800 | | | | | | 1,218,036 | | |
|
All of the Company’s current directors and executive officers as a group (11 persons)
|
| | | | 2,057,090 | | | | | | 75,497,976 | | |
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| ||||||||||||||||||||||||||||||||||||
|
Total Net
Revenue(2) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 74 | | | | | $ | 411 | | | | | $ | 846 | | | | | $ | 1,315 | | | | | $ | 1,819 | | |
|
Operating
Profit(3) |
| | | $ | (117) | | | | | $ | (142) | | | | | $ | (164) | | | | | $ | (164) | | | | | $ | (157) | | | | | $ | (173) | | | | | $ | (145) | | | | | $ | (155) | | | | | $ | (28) | | | | | $ | 195 | | | | | $ | 548 | | | | | $ | 908 | | |
|
Unlevered Free
Cash Flow(4) |
| | | $ | (111) | | | | | $ | (134) | | | | | $ | (160) | | | | | $ | (169) | | | | | $ | (157) | | | | | $ | (171) | | | | | $ | (151) | | | | | $ | (171) | | | | | $ | (99) | | | | | $ | 53 | | | | | $ | 310 | | | | | $ | 572 | | |
| | | |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |
2044E
|
| |
2045E
|
| |
2046E
|
| |
2047E
|
| |||||||||||||||||||||||||||||||||
|
Total Net Revenue(2)
|
| | | $ | 2,335 | | | | | $ | 2,785 | | | | | $ | 2,935 | | | | | $ | 2,812 | | | | | $ | 2,581 | | | | | $ | 2,409 | | | | | $ | 2,464 | | | | | $ | 2,253 | | | | | $ | 1,956 | | | | | $ | 1,450 | | | | | $ | 1,107 | | |
|
Operating
Profit(3) |
| | | $ | 1,335 | | | | | $ | 1,650 | | | | | $ | 1,744 | | | | | $ | 1,661 | | | | | $ | 1,501 | | | | | $ | 1,402 | | | | | $ | 1,446 | | | | | $ | 1,304 | | | | | $ | 1,413 | | | | | $ | 1,051 | | | | | $ | 782 | | |
|
Unlevered Free
Cash Flow(4) |
| | | $ | 890 | | | | | $ | 1,140 | | | | | $ | 1,273 | | | | | $ | 1,268 | | | | | $ | 1,171 | | | | | $ | 1,088 | | | | | $ | 1,077 | | | | | $ | 1,020 | | | | | $ | 1,125 | | | | | $ | 896 | | | | | $ | 658 | | |
|
Exhibit No.
|
| |
Description
|
|
| (e)(13)* | | | | |
| (e)(14)* | | | |
| | | | | Tourmaline Bio, Inc. | | |||
| | Date: September 29, 2025 | | | By: | | |
/s/ Sandeep Kulkarni
Sandeep Kulkarni
Chief Executive Officer |
|