| | | | | | Page | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 15 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 33 | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 63 | | | |
| | | | | 71 | | | |
| | | | | 81 | | | |
| | | | | 87 | | | |
| | | | | 92 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 112 | | | |
| | | | | 113 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | 115 | | | |
| | | | | 115 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 119 | | | |
| | | | | 123 | | | |
| | | | | 124 | | | |
| | | | | 125 | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 132 | | | |
| | | | | 132 | | | |
| | | | | 132 | | | |
| | | | | 133 | | | |
| | | | | 133 | | | |
| | | | | 133 | | | |
| | | | | 133 | | | |
| | | | | 133 | | | |
| | | | | 134 | | | |
| | | | | 134 | | | |
| | | | | 135 | | | |
| | | | | 136 | | | |
| | | | | 138 | | | |
| | | | | 139 | | | |
| | | | | 140 | | | |
| | | | | 141 | | | |
| | | | | 142 | | | |
| ANNEX A-1: Merger Agreement | | | | | | | |
| ANNEX A-2: Merger Agreement Amendment | | | | | | | |
| ANNEX B: Form of CVR Agreement | | | | | | | |
| ANNEX C: Opinion of Locust Walk Securities, LLC | | | | | | | |
| ANNEX D: Opinion of Kroll, LLC | | | | | | | |
| ANNEX E: Royalty Agreement | | | | | | | |
| ANNEX F: Support Agreement | | | | | | | |
| ANNEX G: Form of Transition Services Agreement | | | | | | | |
| ANNEX H: Warrant Amendment | | | | | | | |
Company
|
| |
Stage of
Development |
| |
Stock
Price(1) |
| |
Enterprise
Value ($M)(1) |
| |
Peak
Sales(2) ($M) |
| |
Enterprise
Value / Peak Sales(2) |
| |
5-Year
Projected Sales (2029)(3) |
| |
Enterprise
Value / 5-Year Sales (2029)(3) |
| ||||||||||||||||||
Adaptimmune Therapeutics
|
| |
Approved
|
| | | $ | 0.54 | | | | | $ | 2 | | | | | $ | 397 | | | | | | 0.00x | | | | | $ | 137 | | | | | | 0.0x | | |
ADC Therapeutics
|
| |
Approved
|
| | | $ | 1.99 | | | | | $ | 32 | | | | | $ | 851 | | | | | | 0.04x | | | | | $ | 247 | | | | | | 0.1x | | |
Iteos Therapeutics
|
| |
Phase 3
|
| | | $ | 7.68 | | | | | $ | 208 | | | | | $ | 1,277 | | | | | | 0.16x | | | | | $ | 41 | | | | | | 5.1x | | |
Olema Pharmaceuticals
|
| |
Phase 3
|
| | | $ | 5.83 | | | | | $ | 37 | | | | | $ | 4,725 | | | | | | 0.01x | | | | | $ | 495 | | | | | | 0.1x | | |
Aura Biosciences
|
| |
Phase 3
|
| | | $ | 8.22 | | | | | $ | 236 | | | | | $ | 1,286 | | | | | | 0.18x | | | | | $ | 288 | | | | | | 0.8x | | |
Candel Therapeutics
|
| |
Phase 3
|
| | | $ | 8.68 | | | | | $ | 366 | | | | | $ | 818 | | | | | | 0.45x | | | | | $ | 261 | | | | | | 1.4x | | |
Celcuity
|
| |
Phase 3
|
| | | $ | 13.09 | | | | | $ | 726 | | | | | $ | 1,718 | | | | | | 0.42x | | | | | $ | 598 | | | | | | 1.2x | | |
Compass Therapeutics
|
| |
Phase 3
|
| | | $ | 1.45 | | | | | $ | 64 | | | | | $ | 1,114 | | | | | | 0.06x | | | | | $ | 364 | | | | | | 0.2x | | |
Erasca
|
| |
Phase 3
|
| | | $ | 2.51 | | | | | $ | 391 | | | | | $ | 4,336 | | | | | | 0.09x | | | | | $ | 199 | | | | | | 2.0x | | |
75th Percentile
|
| | | | | | | | | | | | $ | 366 | | | | | $ | 1,718 | | | | | | 0.18x | | | | | $ | 364 | | | | | | 1.4x | | |
Median
|
| | | | | | | | | | | | $ | 208 | | | | | $ | 1,277 | | | | | | 0.09x | | | | | $ | 261 | | | | | | 0.8x | | |
25th Percentile
|
| | | | | | | | | | | | $ | 37 | | | | | $ | 851 | | | | | | 0.04x | | | | | $ | 199 | | | | | | 0.1x | | |
Metric
|
| |
Metric Value
|
| | | | |
Enterprise
Value / Peak Sales Multiple |
| |
Implied
Enterprise Value ($M) |
| |||||||||
The Company Peak Sales ($M)
|
| | | $ | 649(2) | | | |
75th Percentile
|
| | | | 0.18x | | | | | $ | 119 | | |
| | | | | | | | |
Median
|
| | | | 0.09x | | | | | $ | 58 | | |
| | | | | | | | |
25th Percentile
|
| | | | 0.04x | | | | | $ | 25 | | |
The Company 5-Year Sales ($M)
|
| | | $ | 237(3) | | | |
75th Percentile
|
| | | | 1.4x | | | | | $ | 332 | | |
| | | | | | | | |
Median
|
| | | | 0.8x | | | | | $ | 190 | | |
| | | | | | | | |
25th Percentile
|
| | | | 0.1x | | | | | $ | 24 | | |
Date
|
| |
Seller
|
| |
Buyer
|
| |
Stage of
Development |
| |
Deal
Value ($M) |
| |
Offer Price
per Share |
| |
30-Day
VWAP(1) |
| |
Equity
Premium(2) |
| ||||||||||||
Apr-24
|
| |
Deciphera Pharmaceuticals
|
| |
Ono Pharmaceutical
|
| |
Approved
|
| | | $ | 2,400 | | | | | $ | 25.60 | | | | | $ | 15.20 | | | | | | 68% | | |
Mar-24 | | |
Fusian Pharmaceuticals
|
| |
AstraZenenca
|
| |
Phase 2
|
| | | $ | 2,000 | | | | | $ | 21.00 | | | | | $ | 11.40 | | | | | | 84% | | |
Jan-24
|
| |
Harpoon Therapeutics
|
| |
Merck
|
| |
Phase 2
|
| | | $ | 680 | | | | | $ | 23.00 | | | | | $ | 10.71 | | | | | | 115% | | |
Jan-24
|
| |
Ambrx
|
| |
Johnson & Johnson
|
| |
Phase 2
|
| | | $ | 2,000 | | | | | $ | 28.00 | | | | | $ | 13.03 | | | | | | 115% | | |
Dec-23
|
| |
RayzeBio
|
| |
BMS
|
| |
Phase 3
|
| | | $ | 4,100 | | | | | $ | 62.50 | | | | | $ | 25.80 | | | | | | 142% | | |
Oct-23
|
| |
Mirati
|
| |
BMS
|
| |
Approved
|
| | | $ | 4,800 | | | | | $ | 58.00 | | | | | $ | 37.94 | | | | | | 53% | | |
Oct-23
|
| |
Point Biopharma
|
| |
Eli Lilly
|
| |
Phase 3
|
| | | $ | 1,400 | | | | | $ | 12.50 | | | | | $ | 7.44 | | | | | | 68% | | |
Oct-22
|
| |
AVEO
|
| |
LG Chem
|
| |
Approved
|
| | | $ | 566 | | | | | $ | 15.00 | | | | | $ | 8.35 | | | | | | 80% | | |
Jun-22
|
| |
F-Star
|
| |
invoX Pharma
|
| |
Phase 2
|
| | | $ | 161 | | | | | $ | 7.12 | | | | | $ | 3.13 | | | | | | 128% | | |
Jun-22
|
| |
Turning Point
|
| |
BMS
|
| |
Phase 2
|
| | | $ | 4,100 | | | | | $ | 76.00 | | | | | $ | 31.29 | | | | | | 143% | | |
Apr-22
|
| |
Checkmate Pharmaceuticals
|
| |
Regeneron
|
| |
Phase 2
|
| | | $ | 250 | | | | | $ | 10.50 | | | | | $ | 3.09 | | | | | | 240% | | |
Mar-21 | | |
Five Prime
|
| |
Amgen
|
| |
Phase 3
|
| | | $ | 1,900 | | | | | $ | 38.00 | | | | | $ | 18.87 | | | | | | 101% | | |
| | |
Equity Premium
|
| | | | | | | | | | | | | |
75th
Percentile
|
| |
Median
|
| |
25th
Percentile
|
| |||||||||
| | | | | | | | | | | | | | | | | |
139%
|
| |
108%
|
| |
71%
|
|
Date
|
| |
Seller
|
| |
Buyer
|
| |
Stage of
Development |
| |
Deal
Value ($M) |
| |
Offer Price
per Share |
| |
30-Day
VWAP(1) |
| |
Equity
Premium(2) |
| ||||||||||||
Oct-24
|
| |
Longboard Pharmaceuticals
|
| |
Lundbeck
|
| |
Phase 3
|
| | | $ | 2,500 | | | | | $ | 60 | | | | | $ | 34.52 | | | | | | 74% | | |
Aug-24
|
| |
Revance Therapeutics
|
| |
Crown Laboratories
|
| |
Approved
|
| | | $ | 924 | | | | | $ | 6.66 | | | | | $ | 3.38 | | | | | | 97% | | |
Aug-24
|
| |
G1 Therapeutics
|
| |
Pharmacosmos
|
| |
Approved
|
| | | $ | 405 | | | | | $ | 7.15 | | | | | $ | 3.07 | | | | | | 133% | | |
Jun-24
|
| |
Alimera Sciences
|
| |
ANI Pharmaceuticals
|
| |
Approved
|
| | | $ | 381 | | | | | $ | 5.50 | | | | | $ | 3.05 | | | | | | 80% | | |
May-24
|
| |
Calliditas Therapeutics
|
| |
Asahi Kasei
|
| |
Approved
|
| | | $ | 1,116(3) | | | | | $ | 39.09(3) | | | | | $ | 20.38(3) | | | | | | 92% | | |
Apr-24
|
| |
Deciphera Pharmaceuticals
|
| |
Ono Pharmaceuticals
|
| |
Approved
|
| | | $ | 2,400 | | | | | $ | 25.60 | | | | | $ | 15.20 | | | | | | 68% | | |
Feb-24
|
| |
CymaBay Therapeutics
|
| |
Gilead Sciences
|
| |
Phase 3
|
| | | $ | 4,300 | | | | | $ | 32.50 | | | | | $ | 23.80 | | | | | | 37% | | |
Feb-24
|
| |
MorphaSys
|
| |
Novartis
|
| |
Phase 3
|
| | | € | 2,700 | | | | | € | 68.00 | | | | | € | 34.88 | | | | | | 95% | | |
| | |
Equity Premium
|
| | | | | | | | | | | | | |
75th
Percentile
|
| |
Median
|
| |
25th
Percentile
|
| |||||||||
| | | | | | | | | | | | | | | | | |
96%
|
| |
86%
|
| |
73%
|
|
Date
|
| |
Seller
|
| |
Buyer
|
| |
Stage of
Development |
| |
Deal
Value ($M) |
| |
Offer Price
per Share |
| |
30-Day
VWAP(1) |
| |
Equity
Premium(2) |
| ||||||||||||
Aug-24
|
| |
Revance Therapeutics
|
| |
Crown Laboratories
|
| |
Approved
|
| | | $ | 924 | | | | | $ | 6.66 | | | | | $ | 3.38 | | | | | | 97% | | |
Aug-24
|
| |
G1 Therapeutics
|
| |
Pharmacosmos
|
| |
Approved
|
| | | $ | 405 | | | | | $ | 7.15 | | | | | $ | 3.07 | | | | | | 133% | | |
Jun-24
|
| |
Alimera Sciences
|
| |
ANI Pharmaceuticals
|
| |
Approved
|
| | | $ | 381 | | | | | $ | 5.50 | | | | | $ | 3.05 | | | | | | 80% | | |
May-24
|
| |
Calliditas Therapeutics
|
| |
Asahi Kasei
|
| |
Approved
|
| | | $ | 1,116(3) | | | | | $ | 39.09(3) | | | | | $ | 20.38(3) | | | | | | 92% | | |
Apr-24
|
| |
Deciphera Pharmaceuticals
|
| |
Ono Pharmaceuticals
|
| |
Approved
|
| | | $ | 2,400 | | | | | $ | 25.60 | | | | | $ | 15.20 | | | | | | 68% | | |
| | |
Equity Premium
|
| | | | | | | |
75th
Percentile
|
| |
Median
|
| |
25th
Percentile
|
| | | | | | | |||||||||
| | | | | | | | | | | |
97%
|
| |
86%
|
| |
74%
|
| | | | | | |
Date
|
| |
Seller
|
| |
Buyer
|
| |
Stage of
Development |
| |
Deal
Value ($M) |
| |
Offer Price
per Share |
| |
30-Day
VWAP(1) |
| |
Equity
Premium(2) |
| ||||||||||||
Jun-23
|
| |
Paratek Pharmaceuticals
|
| |
Gurnet Point Capital /
Novo Holdings |
| |
Approved
|
| | | $ | 331 | | | | | $ | 2.15 | | | | | $ | 1.77 | | | | | | 21% | | |
Jan-23
|
| |
Concert Pharmaceuticals
|
| |
Sun Pharma
|
| |
Phase 3
|
| | | $ | 576 | | | | | $ | 8.00 | | | | | $ | 5.98 | | | | | | 34% | | |
Nov-22
|
| |
Opiant Pharmaceuticals
|
| |
Indivior
|
| |
Phase 3
|
| | | $ | 145 | | | | | $ | 20.00 | | | | | $ | 10.12 | | | | | | 98% | | |
Nov-22
|
| |
Oyster Point Pharma
|
| |
Viatris
|
| |
Approved
|
| | | $ | 415 | | | | | $ | 11.00 | | | | | $ | 7.14 | | | | | | 54% | | |
Jun-22
|
| |
Radius Health
|
| |
Gurnet Point Capital /
Patient Square Capital |
| |
Approved
|
| | | $ | 497 | | | | | $ | 10.00 | | | | | $ | 6.94 | | | | | | 44% | | |
| | |
Equity Premium
|
| | | | | | | |
75th
Percentile
|
| |
Median
|
| |
25th
Percentile
|
| | | | | | | |||||||||
| | | | | | | | | | | |
54%
|
| |
44%
|
| |
34%
|
| | | | | | |
| | |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |||||||||||||||
Net Revenue(1)
|
| | | $ | 17.2 | | | | | $ | 113.0 | | | | | $ | 277.6 | | | | | $ | 417.1 | | | | | $ | 479.6 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| |||||||||||||||||||||||||||||||||||||||||||||
Risk-Adjusted Net
Revenue(1) |
| | |
|
—
|
| | | | $ | 1.9 | | | | | $ | 43.4 | | | | | $ | 142.3 | | | | | $ | 227.6 | | | | | $ | 195.7 | | | | | $ | 209.7 | | | | | $ | 217.0 | | | | | $ | 224.6 | | | | | $ | 232.5 | | | | | $ | 240.6 | | | | | $ | 249.1 | | | | | $ | 257.8 | | | | | $ | 266.8 | | | | | $ | 276.1 | | |
Risk-Adjusted
EBIT(2) |
| | |
|
—
|
| | | | $ | (46.1) | | | | | $ | (3.9) | | | | | $ | 81.5 | | | | | $ | 133.0 | | | | | $ | 94.3 | | | | | $ | 98.2 | | | | | $ | 99.5 | | | | | $ | 101.4 | | | | | $ | 103.0 | | | | | $ | 106.4 | | | | | $ | 110.3 | | | | | $ | 114.7 | | | | | $ | 119.2 | | | | | $ | 123.8 | | |
Risk-Adjusted Unlevered Free Cash Flow(3)
|
| | |
|
—
|
| | | | $ | (63.4) | | | | | $ | (27.5) | | | | | $ | 49.4 | | | | | $ | 110.7 | | | | | $ | 94.2 | | | | | $ | 87.6 | | | | | $ | 78.6 | | | | | $ | 71.2 | | | | | $ | 72.3 | | | | | $ | 74.5 | | | | | $ | 77.3 | | | | | $ | 80.3 | | | | | $ | 83.5 | | | | | $ | 86.7 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| |||||||||||||||||||||||||||||||||||||||||||||
Risk-Adjusted Net Revenue(1)
|
| | |
|
—
|
| | | | $ | 1.9 | | | | | $ | 43.6 | | | | | $ | 147.1 | | | | | $ | 252.7 | | | | | $ | 254.1 | | | | | $ | 286.2 | | | | | $ | 286.9 | | | | | $ | 298.8 | | | | | $ | 309.2 | | | | | $ | 320.0 | | | | | $ | 331.2 | | | | | $ | 342.8 | | | | | $ | 354.8 | | | | | $ | 367.3 | | |
Risk-Adjusted
EBIT(2) |
| | |
|
—
|
| | | | $ | (46.1) | | | | | $ | (4.6) | | | | | $ | 80.4 | | | | | $ | 140.7 | | | | | $ | 105.2 | | | | | $ | 112.6 | | | | | $ | 112.7 | | | | | $ | 115.4 | | | | | $ | 109.9 | | | | | $ | 119.7 | | | | | $ | 124.2 | | | | | $ | 129.0 | | | | | $ | 134.0 | | | | | $ | 139.2 | | |
Risk-Adjusted
Unlevered Free Cash Flow(3) |
| | |
|
—
|
| | | | $ | (63.4) | | | | | $ | (28.3) | | | | | $ | 47.3 | | | | | $ | 112.8 | | | | | $ | 95.5 | | | | | $ | 94.0 | | | | | $ | 92.6 | | | | | $ | 80.7 | | | | | $ | 76.9 | | | | | $ | 83.8 | | | | | $ | 86.9 | | | | | $ | 90.3 | | | | | $ | 93.8 | | | | | $ | 97.4 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| |||||||||||||||||||||||||||||||||||||||||||||
Risk-Adjusted Net Revenue(1)
|
| | | | — | | | | | $ | 1.8 | | | | | $ | 41.2 | | | | | $ | 135.2 | | | | | $ | 216.3 | | | | | $ | 185.9 | | | | | $ | 199.2 | | | | | $ | 206.2 | | | | | $ | 213.4 | | | | | $ | 220.9 | | | | | $ | 228.6 | | | | | $ | 236.6 | | | | | $ | 244.9 | | | | | $ | 253.5 | | | | | $ | 262.3 | | |
Risk-Adjusted EBIT(2)
|
| | | $ | (27.8) | | | | | $ | (43.8) | | | | | $ | (3.8) | | | | | $ | 80.4 | | | | | $ | 158.1 | | | | | $ | 130.2 | | | | | $ | 137.7 | | | | | $ | 140.0 | | | | | $ | 143.5 | | | | | $ | 140.3 | | | | | $ | 150.8 | | | | | $ | 156.3 | | | | | $ | 162.3 | | | | | $ | 168.4 | | | | | $ | 174.8 | | |
Risk-Adjusted Unlevered Free Cash Flow(3)
|
| | | $ | (25.6) | | | | | $ | (43.2) | | | | | $ | (10.1) | | | | | $ | 60.4 | | | | | $ | 134.4 | | | | | $ | 127.7 | | | | | $ | 110.8 | | | | | $ | 101.3 | | | | | $ | 103.7 | | | | | $ | 101.4 | | | | | $ | 108.9 | | | | | $ | 112.9 | | | | | $ | 117.1 | | | | | $ | 121.6 | | | | | $ | 126.2 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| |||||||||||||||||||||||||||||||||||||||||||||
Risk-Adjusted Net Revenue(1)
|
| | |
|
—
|
| | | | $ | 1.8 | | | | | $ | 41.4 | | | | | $ | 139.8 | | | | | $ | 240.1 | | | | | $ | 241.4 | | | | | $ | 271.9 | | | | | $ | 272.6 | | | | | $ | 283.8 | | | | | $ | 293.8 | | | | | $ | 304.0 | | | | | $ | 314.7 | | | | | $ | 325.7 | | | | | $ | 337.1 | | | | | $ | 348.9 | | |
Risk-Adjusted EBIT(2)
|
| | | $ | (27.8) | | | | | $ | (43.8) | | | | | $ | (3.8) | | | | | $ | 81.5 | | | | | $ | 163.3 | | | | | $ | 136.4 | | | | | $ | 145.9 | | | | | $ | 147.5 | | | | | $ | 151.4 | | | | | $ | 147.7 | | | | | $ | 158.5 | | | | | $ | 164.3 | | | | | $ | 170.5 | | | | | $ | 176.9 | | | | | $ | 183.6 | | |
Risk-Adjusted Unlevered Free Cash Flow(3)
|
| | | $ | (25.6) | | | | | $ | (43.2) | | | | | $ | (10.1) | | | | | $ | 60.3 | | | | | $ | 134.3 | | | | | $ | 125.0 | | | | | $ | 116.6 | | | | | $ | 107.7 | | | | | $ | 108.8 | | | | | $ | 106.4 | | | | | $ | 114.1 | | | | | $ | 118.2 | | | | | $ | 122.7 | | | | | $ | 127.3 | | | | | $ | 132.1 | | |
| | |
Unvested Company Restricted Shares
|
| |||||||||||||||||||||
Name
|
| |
Number of
Unvested Company Restricted Shares (#) |
| |
Cash Amount
Payable in Respect of Unvested Company Restricted Shares ($) |
| |
Number
of CVRs Issued in Respect of Unvested Company Restricted Shares (#) |
| |
Maximum
Payment for CVRs Issued in Respect of Unvested Company Restricted Shares ($)(1) |
| ||||||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | |
James F. Oliviero, III, President, Chief Executive Officer and Director
|
| | | | 2,765,264 | | | | | | 11,337,582 | | | | | | 2,765,264 | | | | | | 1,935,685 | | |
William Garrett Gray, Chief Financial Officer, Corporate Secretary and Treasurer
|
| | | | 913,425 | | | | | | 3,745,043 | | | | | | 913,425 | | | | | | 639,398 | | |
Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael S. Weiss, Chairman of the Checkpoint Board
|
| | | | 104,295 | | | | | | 427,610 | | | | | | 104,295 | | | | | | 73,007 | | |
Christian Béchon, Director
|
| | | | 104,295 | | | | | | 427,610 | | | | | | 104,295 | | | | | | 73,007 | | |
Neil Herskowitz, Director
|
| | | | 104,295 | | | | | | 427,610 | | | | | | 104,295 | | | | | | 73,007 | | |
Lindsay A. Rosenwald, M.D.
|
| | | | 104,295 | | | | | | 427,610 | | | | | | 104,295 | | | | | | 73,007 | | |
Barry Salzman, Director
|
| | | | 104,295 | | | | | | 427,610 | | | | | | 104,295 | | | | | | 73,007 | | |
Amit Sharma, M.D., Director
|
| | | | 82,051 | | | | | | 336,409 | | | | | | 82,051 | | | | | | 57,436 | | |
| | |
Unvested Company Restricted Shares
|
| |||||||||||||||||||||
Name
|
| |
Number of
Unvested Company Restricted Shares (#) |
| |
Cash Amount
Payable in Respect of Unvested Company Restricted Shares ($) |
| |
Number
of CVRs Issued in Respect of Unvested Company Restricted Shares (#) |
| |
Maximum
Payment for CVRs Issued in Respect of Unvested Company Restricted Shares ($)(1) |
| ||||||||||||
All of Checkpoint’s current directors and executive officers as a group (8 persons)
|
| | | | 4,282,215 | | | | | | 17,557,084 | | | | | | 4,282,215 | | | | | | 2,997,554 | | |
Name
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits ($)(3) |
| |
Other ($)
|
| |
Total ($)
|
| |||||||||||||||
James F. Oliviero, III
|
| | | | 1,759,920 | | | | | | 13,273,267 | | | | | | 35,000 | | | | | | — | | | | | | 15,068,187 | | |
William Garrett Gray
|
| | | | 828,375 | | | | | | 4,384,440 | | | | | | 35,000 | | | | | | — | | | | | | 5,247,815 | | |
Name
|
| |
Shares (#)(1)
|
| |
Shares ($)
|
| |
Unvested
Restricted Shares (#)(2)(3) |
| |
Unvested
Restricted Shares ($)(3) |
| |
Total
($) |
| |||||||||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
James F. Oliviero, III, President, Chief Executive Officer and Director
|
| | | | 994,665 | | | | | | 4,774,392 | | | | | | 2,765,264 | | | | | | 13,273,267 | | | | | | 18,047,659 | | |
William Garrett Gray, Chief Financial Officer, Corporate Secretary and Treasurer
|
| | | | 532,897 | | | | | | 2,557,906 | | | | | | 913,425 | | | | | | 4,384,440 | | | | | | 6,942,346 | | |
Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael S. Weiss, Chairman of the Checkpoint Board
|
| | | | 70,517 | | | | | | 338,482 | | | | | | 104,295 | | | | | | 500,616 | | | | | | 839,098 | | |
Christian Béchon, Director
|
| | | | 25,228 | | | | | | 121,094 | | | | | | 104,295 | | | | | | 500,616 | | | | | | 621,710 | | |
Neil Herskowitz, Director
|
| | | | 30,517 | | | | | | 146,482 | | | | | | 104,295 | | | | | | 500,616 | | | | | | 647,098 | | |
Lindsay A. Rosenwald, M.D.
|
| | | | 90,517 | | | | | | 434,482 | | | | | | 104,295 | | | | | | 500,616 | | | | | | 935,098 | | |
Barry Salzman, Director
|
| | | | 30,517 | | | | | | 146,482 | | | | | | 104,295 | | | | | | 500,616 | | | | | | 647,098 | | |
Amit Sharma, M.D., Director
|
| | | | — | | | | | | — | | | | | | 82,051 | | | | | | 393,845 | | | | | | 393,845 | | |
| | |
Common Stock Beneficially Owned
|
| |||||||||
Name and Address of Beneficial Owner(1)
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percentage of
Total Common Stock |
| ||||||
Michael S. Weiss
|
| | | | 174,812(2) | | | | | | 0.2%(2) | | |
James F. Oliviero
|
| | | | 3,759,929 | | | | | | 4.4% | | |
William Garrett Gray
|
| | | | 1,446,322 | | | | | | 1.7% | | |
Lindsay A. Rosenwald, M.D.
|
| | | | 194,812(2) | | | | | | 0.2%(2) | | |
Neil Herskowitz
|
| | | | 134,812 | | | | | | 0.2% | | |
Christian Béchon
|
| | | | 129,523 | | | | | | 0.2% | | |
Barry Salzman
|
| | | | 134,812 | | | | | | 0.2% | | |
Amit Sharma, M.D.
|
| | | | 82,051 | | | | | | 0.1% | | |
All executive officers and directors as a group
|
| | | | 5,957,073(3) | | | | | | 6.9%(3) | | |
5% or Greater Stockholders: | | | | | | | | | | | | | |
Fortress Biotech, Inc.
|
| | | | 6,222,249(4) | | | | | | 7.2% | | |
Beryl Capital Management LLC
|
| | | | 6,074,216(5) | | | | | | 7.0% | | |
Armistice Capital, LLC
|
| | | | 5,216,445(6) | | | | | | 6.0% | | |
| | |
Class A Common Stock
Beneficially Owned |
| |||||||||
Name and Address of Beneficial Owner
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percentage of
Total Class A Common Stock |
| ||||||
Fortress Biotech, Inc.
|
| | | | 700,000 | | | | | | 100% | | |
| | |
Common Stock Beneficially Owned Assuming
Conversion of Class A Common Stock to Common Stock |
| |||||||||
Name and Address of Beneficial Owner
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percentage of
Total Common Stock |
| ||||||
Fortress Biotech, Inc.
|
| | | | 6,922,249(1) | | | | | | 8.0%(2) | | |
| | |
Page
|
| |||
| | | | A-1-2 | | | |
| | | | A-1-2 | | | |
| | | | A-1-2 | | | |
| | | | A-1-2 | | | |
| | | | A-1-2 | | | |
| | | | A-1-3 | | | |
| | | | A-1-3 | | | |
| | | | A-1-5 | | | |
| | | | A-1-6 | | | |
| | | | A-1-6 | | | |
| | | | A-1-7 | | | |
| | | | A-1-7 | | | |
| | | | A-1-7 | | | |
| | | | A-1-8 | | | |
| | | | A-1-8 | | | |
| | | | A-1-9 | | | |
| | | | A-1-11 | | | |
| | | | A-1-11 | | | |
| | | | A-1-11 | | | |
| | | | A-1-11 | | | |
| | | | A-1-13 | | | |
| | | | A-1-15 | | | |
| | | | A-1-15 | | | |
| | | | A-1-16 | | | |
| | | | A-1-17 | | | |
| | | | A-1-17 | | | |
| | | | A-1-18 | | | |
| | | | A-1-20 | | | |
| | | | A-1-21 | | | |
| | | | A-1-21 | | | |
| | | | A-1-21 | | | |
| | | | A-1-22 | | | |
| | | | A-1-22 | | | |
| | | | A-1-22 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | |
| | |
Page
|
| |||
| | | | A-1-24 | | | |
| | | | A-1-24 | | | |
| | | | A-1-24 | | | |
| | | | A-1-24 | | | |
| | | | A-1-24 | | | |
| | | | A-1-24 | | | |
| | | | A-1-25 | | | |
| | | | A-1-25 | | | |
| | | | A-1-25 | | | |
| | | | A-1-25 | | | |
| | | | A-1-25 | | | |
| | | | A-1-25 | | | |
| | | | A-1-26 | | | |
| | | | A-1-26 | | | |
| | | | A-1-27 | | | |
| | | | A-1-30 | | | |
| | | | A-1-32 | | | |
| | | | A-1-32 | | | |
| | | | A-1-33 | | | |
| | | | A-1-34 | | | |
| | | | A-1-37 | | | |
| | | | A-1-38 | | | |
| | | | A-1-40 | | | |
| | | | A-1-40 | | | |
| | | | A-1-40 | | | |
| | | | A-1-40 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-42 | | | |
| | | | A-1-42 | | | |
| | | | A-1-42 | | | |
| | | | A-1-43 | | | |
| | | | A-1-43 | | |
| | |
Page
|
| |||
| | | | A-1-43 | | | |
| | | | A-1-43 | | | |
| | | | A-1-44 | | | |
| | | | A-1-45 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-48 | | | |
| | | | A-1-48 | | | |
| | | | A-1-48 | | | |
| | | | A-1-49 | | | |
| | | | A-1-49 | | | |
| | | | A-1-49 | | | |
| | | | A-1-50 | | | |
| | | | A-1-50 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
| | | | | | |
|
/s/ Andy Meyerson
Locust Walk Securities LLC
|
| | | |
|
/s/ Duff & Phelps
|
| | ||
|
Duff & Phelps Opinions Practice
Kroll, LLC |
| | | |