| |
Mark Mandel, Esq.
Baker & McKenzie LLP 452 Fifth Avenue New York, New York 10018 (212) 626-4100 |
| |
Piotr Korzynski, Esq.
Baker & McKenzie LLP 300 East Randolph Street, Suite 5000 Chicago, IL 60601 (312) 861-8000 |
|
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 13 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 45 | | | |
| | | | | | A-1 | | |
|
Name
|
| |
Position
|
|
| Jon Heimer | | | Chief Executive Officer and Director | |
| Oskar Hjelm | | | Chief Financial Officer | |
| Rickard El Tarzi | | | Chief Strategy Officer | |
| Ida Grundberg, PhD | | | Chief Scientific Officer | |
| Carl Raimond | | | President | |
| Anna Marsell | | | Chief Operating Officer | |
| Elias Berglund | | | Chief People Officer | |
| Linda Ramirez-Eaves, Esq. | | | General Counsel | |
| Bruno Rossi | | | Chief Commercial Officer | |
| Jon Hindar | | | Director | |
| Solange Bullukian | | | Director | |
| Johan Lund, PhD | | | Director | |
| Nicolas Roelofs, PhD | | | Director | |
| Gregory J. Moore | | | Director | |
| Mary Reumuth | | | Director | |
| Robert Schueren | | | Director | |
| Tommi Unkuri | | | Director | |
|
Name
|
| |
Common
Shares (#) |
| |
Implied Cash
Consideration (U.S. $) |
| ||||||
|
Jon Heimer
|
| | | | 3,038,875 | | | | | $ | 79,010,750.00 | | |
|
Oskar Hjelm
|
| | | | 213,696 | | | | | $ | 5,556,096.00 | | |
|
Rickard El Tarzi
|
| | | | 339,396 | | | | | $ | 8,824,296.00 | | |
|
Ida Grundberg, PhD
|
| | | | 618,889 | | | | | $ | 16,091,114.00 | | |
|
Carl Raimond
|
| | | | 255,301 | | | | | $ | 6,637,826.00 | | |
|
Anna Marsell
|
| | | | 1,953 | | | | | $ | 50,778.00 | | |
|
Elias Berglund
|
| | | | 0 | | | | | $ | — | | |
|
Name
|
| |
Common
Shares (#) |
| |
Implied Cash
Consideration (U.S. $) |
| ||||||
|
Linda Ramirez-Eaves, Esq.
|
| | | | 16,432 | | | | | $ | 427,232.00 | | |
|
Jon Hindar
|
| | | | 153,034 | | | | | $ | 3,978,884.00 | | |
|
Solange Bullukian
|
| | | | 0 | | | | | $ | — | | |
|
Johan Lund, PhD
|
| | | | 40,845 | | | | | $ | 1,061,970.00 | | |
|
Nicolas Roelofs, PhD
|
| | | | 133,034 | | | | | $ | 3,458,884.00 | | |
|
Gregory J. Moore
|
| | | | 0 | | | | | $ | — | | |
|
Mary Reumuth
|
| | | | 0 | | | | | $ | — | | |
|
Robert Schueren
|
| | | | 0 | | | | | $ | — | | |
|
Tommi Unkuri
|
| | | | 0 | | | | | $ | — | | |
| | | |
Company Stock Options
|
| |
Company RSUs
|
| |
Total
Consideration |
| |||||||||||||||||||||||||||||||||
| | | |
Vested Options
|
| |
Unvested Options
|
| ||||||||||||||||||||||||||||||||||||
|
Name, Position
|
| |
#
|
| |
$(1)
|
| |
#
|
| |
$(2)
|
| |
#
|
| |
$(3)
|
| |
$
|
| |||||||||||||||||||||
|
Jon Heimer,
Chief Executive Officer and Director |
| | | | 46,273 | | | | | $ | 40,696 | | | | | | 74,468 | | | | | $ | 239,438 | | | | | | 81,991 | | | | | $ | 2,131,766 | | | | | $ | 2,459,918 | | |
|
Oskar Hjelm,
Chief Financial Officer |
| | | | 7,044 | | | | | $ | 13,604 | | | | | | 17,342 | | | | | $ | 55,972 | | | | | | 31,779 | | | | | $ | 826,254 | | | | | $ | 895,830 | | |
|
Rickard El Tarzi,
Chief Strategy Officer |
| | | | 4,472 | | | | | $ | 8,711 | | | | | | 9,247 | | | | | $ | 30,049 | | | | | | 19,899 | | | | | $ | 517,374 | | | | | $ | 556,133 | | |
|
Ida Grundberg, PhD,
Chief Scientific Officer |
| | | | 3,509 | | | | | $ | 6,690 | | | | | | 5,768 | | | | | | 18,447 | | | | | | 14,430 | | | | | $ | 375,180 | | | | | $ | 400,317 | | |
|
Carl Raimond,
President |
| | | | 8,254 | | | | | $ | 16,184 | | | | | | 20,701 | | | | | $ | 67,387 | | | | | | 48,519 | | | | | $ | 1,261,494 | | | | | $ | 1,345,064 | | |
|
Anna Marsell,
Chief Operating Officer |
| | | | — | | | | | | — | | | | | | 2,093 | | | | | $ | 6,719 | | | | | | 21,203 | | | | | $ | 551,278 | | | | | $ | 557,997 | | |
|
Elias Berglund,
Chief People Officer |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,479 | | | | | $ | 194,454 | | | | | $ | 194,454 | | |
|
Linda Ramirez-Eaves, Esq.,
General Counsel |
| | | | 7,057 | | | | | $ | 13,716 | | | | | | 11,617 | | | | | $ | 37,806 | | | | | | 29,151 | | | | | $ | 757,926 | | | | | $ | 809,447 | | |
|
Bruno Rossi,
Chief Commercial Officer |
| | | | — | | | | | | — | | | | | | 3,324 | | | | | $ | 10,760 | | | | | | 26,613 | | | | | $ | 691,938 | | | | | $ | 702,608 | | |
|
Jon Hindar,
Director |
| | | | 55,919 | | | | | $ | 73,757 | | | | | | 67,515 | | | | | $ | 136,920 | | | | | | — | | | | | | — | | | | | $ | 210,047 | | |
|
Solange Bullukian,
Director |
| | | | 19,859 | | | | | $ | 37,697 | | | | | | 31,454 | | | | | $ | 100,229 | | | | | | — | | | | | | — | | | | | $ | 137,926 | | |
|
Johan Lund, PhD,
Director |
| | | | 19,859 | | | | | $ | 37,697 | | | | | | 31,454 | | | | | $ | 100,229 | | | | | | — | | | | | | — | | | | | $ | 137,926 | | |
|
Nicolas Roelofs, PhD,
Director |
| | | | 19,859 | | | | | $ | 37,697 | | | | | | 31,454 | | | | | $ | 100,229 | | | | | | — | | | | | | — | | | | | $ | 137,926 | | |
|
Gregory J. Moore,
Director |
| | | | — | | | | | | — | | | | | | 6,909 | | | | | $ | 22,178 | | | | | | — | | | | | | — | | | | | $ | 22,178 | | |
|
Mary Reumuth,
Director |
| | | | 2,344 | | | | | $ | 20,182 | | | | | | 13,940 | | | | | $ | 82,715 | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Schueren,
Director |
| | | | 2,344 | | | | | $ | 20,182 | | | | | | 13,940 | | | | | $ | 82,715 | | | | | | — | | | | | | — | | | | | | — | | |
|
Tommi Unkuri,
Director |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |||||||||||||||||||||||||||||||||
|
Revenue
|
| | | $ | 200 | | | | | $ | 276 | | | | | $ | 368 | | | | | $ | 481 | | | | | $ | 616 | | | | | $ | 751 | | | | | $ | 887 | | | | | $ | 1,023 | | | | | $ | 1,161 | | | | | $ | 1,300 | | | | | $ | 1,440 | | |
|
EBITDA (post-SBC)(1)
|
| | | $ | 5 | | | | | $ | 34 | | | | | $ | 67 | | | | | $ | 119 | | | | | $ | 214 | | | | | $ | 282 | | | | | $ | 340 | | | | | $ | 396 | | | | | $ | 453 | | | | | $ | 511 | | | | | $ | 572 | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | (25) | | | | | $ | (27) | | | | | $ | (4) | | | | | $ | 50 | | | | | $ | 102 | | | | | $ | 166 | | | | | $ | 209 | | | | | $ | 250 | | | | | $ | 293 | | | | | $ | 334 | | | | | $ | 377 | | |
|
Acquiror
|
| |
Target
|
| |
Date Announced
|
|
| Danaher Corporation | | | Abcam plc | | | 08/28/23 | |
| Waters Corporation | | | Wyatt Technology | | | 02/15/23 | |
| Abcam plc | | | Biovision, Inc. | | | 08/02/21 | |
| Danaher Corporation | | | Integrated DNA Technologies, Inc. | | | 03/09/18 | |
| | | |
Selected Transactions
|
| |
EV/LTM Revenue
|
| |||
|
Announcement Date
|
| |
Acquiror
|
| |
Target
|
| |||
| August 2023 | | | Danaher Corporation | | | Abcam plc | | |
12.1x
|
|
| February 2023 | | | Waters Corporation | | |
Wyatt Technology Corp.
|
| |
12.4x
|
|
| January 2022 | | | Thermo Fisher Scientific Inc. | | | PeproTech, Inc. | | |
18.5x
|
|
| August 2021 | | | Abcam plc | | | BioVision Inc. | | |
10.1x
|
|
| November 2019 | | | Astorg Advisory LLC and Cinven Limited | | | LGC Limited | | |
6.8x
|
|
| July 2019 | | | Agilent Technologies, Inc. | | | BioTek Instruments, Inc. | | |
6.5x
|
|
| November 2018 (not completed) | | | Illumina, Inc. | | | Pacific Biosciences of California, Inc. | | |
13.8x
|
|
| March 2018 | | | Danaher Corporation | | | Integrated DNA Technologies, Inc. | | |
7.7x
|
|
| |
Date: October 31, 2023
|
| | By: | | |
/s/ Jon Heimer
|
|
| | | | | | | | Name: Jon Heimer | |
| | | | | | | | Title: Chief Executive Officer | |