UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
Amendment No. 1
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): September 9, 2015
EPIRUS BIOPHARMACEUTICALS, INC.
(Exact Name of Registrant as Specified in its Charter)
Delaware |
|
000-51171 |
|
04-3514457 |
(State or Other Jurisdiction of Incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
699 Boylston Street
Eighth Floor
Boston, MA 02116
(Address of Principal Executive Offices) (Zip Code)
Registrants telephone number, including area code: (617) 600-3497
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.01 Completion of Acquisition or Disposition of Assets.
On September 9, 2015, EPIRUS Biopharmaceuticals, Inc. (the Company) entered into and closed a definitive Stock Purchase Agreement (the Stock Purchase Agreement) with Bioceros Holding B.V., a Netherlands company (Bioceros), the sellers identified therein (the Sellers) and Oscar Schoots and Carine van den Brink as the representatives of the Sellers. Under the Stock Purchase Agreement, the Company purchased all of the outstanding shares of the share capital of Bioceros (the Share Transfer), with the result that Bioceros became a wholly-owned subsidiary of the Company following the Share Transfer.
On September 9, 2015, the Company filed a Current Report on Form 8-K (the Initial Report) stating that it had completed the Share Transfer and that the financial statements required by Item 9.01(a) and the pro forma financial information required by Item 9.01(b) of Form 8-K would be filed by amendment within 71 calendar days after the date on which the Initial Report was required to be filed. This amended Current Report on Form 8-K/A contains the required financial statements and pro forma financial information.
Item 9.01 Financial Statements and Exhibits.
(a) Financial Statements of Business Acquired
The Bioceros audited consolidated financial statements for the year ended December 31, 2014 and the Bioceros unaudited consolidated financial statements as of June 30, 2015 and for the six months ended June 30, 2015 and 2014 are attached as Exhibit 99.1 to this Current Report on Form 8-K/A and are incorporated by reference into this Current Report on Form 8-K/A.
The consent of Ernst & Young Accountants LLP, Bioceros independent auditors, is attached as Exhibit 23.1 to this Current Report on Form 8-K/A.
(b) Pro Forma Financial Information
The unaudited pro forma condensed combined financial information reflecting the acquisition of Bioceros, as required by this item, is attached as Exhibit 99.2 to this Current Report on Form 8-K/A and is incorporated by reference into this Current Report on Form 8-K/A.
(d) Exhibits
23.1 |
|
Consent of Ernst & Young Accountants LLP |
|
|
|
99.1 |
|
The audited financial statements of Bioceros Holding B.V. for its fiscal year ended December 31, 2014 and the unaudited financial statements of Bioceros Holding B.V. as of June 30, 2015 and for the six months ended June 30, 2015 and 2014 |
|
|
|
99.2 |
|
The unaudited pro forma condensed combined financial information listed in Item 9.01(b) |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
EPIRUS BIOPHARMACEUTICALS, INC. |
|
|
|
|
|
By: |
/s/ Amit Munshi |
|
Name: |
Amit Munshi |
|
Title: |
President and Chief Executive Officer |
Date: November 16, 2015
3
EXHIBIT INDEX
Exhibit Number |
|
Description |
|
|
|
23.1 |
|
Consent of Ernst & Young Accountants LLP |
|
|
|
99.1 |
|
The audited financial statements of Bioceros Holding B.V. for its fiscal year ended December 31, 2014 and the unaudited financial statements of Bioceros Holding B.V. as of June 30, 2015 and for the six months ended June 30, 2015 and 2014 |
|
|
|
99.2 |
|
The unaudited pro forma condensed combined financial information listed in Item 9.01(b) |
4
Exhibit 23.1
Consent of Independent Auditors
We consent to the incorporation by reference in the Registration Statement (Form S-3 No. 333-205420) and related Prospectus of EPIRUS Biopharmaceuticals, Inc. for the registration of up to $ 125,000,000 of debt securities, preferred stock, common stock, warrants and/or units, of our report dated November 16, 2015, with respect to the consolidated financial statements of Bioceros Holding B.V. included in this Current Report (Form 8-K ) of EPIRUS Biopharmaceuticals, Inc. dated November 16, 2015.
/s/ Ernst & Young Accountants LLP
Amsterdam, the Netherlands
November 16, 2015
Exhibit 99.1
Bioceros Holding B.V.
Financial Statements
and
Independent Auditors Report
December 31, 2014
and
Unaudited Financial Statements
As of June 30, 2015 and for the Six Months Ended June 30, 2015 and 2014
Utrecht, The Netherlands
(Registered office and actual place of business)
1
Index
|
Page |
|
|
Independent auditors report |
3 |
|
|
Consolidated financial statements |
|
Consolidated Balance Sheets |
4 |
Consolidated Statements of Income and Comprehensive Income |
5 |
Consolidated Statements of Changes in Stockholders Equity |
6 |
Consolidated Statements of Cash Flows |
8 |
Notes to the Consolidated Financial Statements |
9 |
2
Report of Independent Auditors
The Supervisory Board and Shareholders of Bioceros Holding B.V.
We have audited the accompanying consolidated financial statements of Bioceros Holding B.V., Utrecht, the Netherlands, which comprise the consolidated balance sheet as of December 31, 2014, and the related consolidated statements of income and comprehensive income, changes in stockholders equity and cash flows for the year then ended, and the related notes to the consolidated financial statements.
Managements Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in conformity with U.S. generally accepted accounting principles; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free of material misstatement, whether due to fraud or error.
Auditors Responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entitys preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entitys internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Bioceros Holding B.V., Utrecht, the Netherlands, at December 31, 2014, and the consolidated result of its operations and its cash flows for the year then ended in conformity with U.S. generally accepted accounting principles.
/s/ Ernst & Young Accountants LLP
Amsterdam, 16 November 2015
3
Consolidated Balance Sheets
(in thousands of USD, except share and per share amounts)
|
|
June 30, |
|
December 31, |
|
|
|
2015 |
|
2014 |
|
|
|
(Unaudited) |
|
|
|
Assets |
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash equivalents |
|
1,575 |
|
1,470 |
|
Trade receivables(net of allowance for bad debts of USD 0 and USD 0) |
|
97 |
|
338 |
|
Other receivables |
|
269 |
|
200 |
|
Prepaid expenses |
|
97 |
|
155 |
|
Related party loan receivable |
|
220 |
|
218 |
|
Deferred tax assets |
|
249 |
|
278 |
|
Total current assets |
|
2,507 |
|
2,659 |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
Machinery and equipment, net |
|
339 |
|
363 |
|
Deferred tax assets |
|
510 |
|
442 |
|
Total non-current assets |
|
849 |
|
805 |
|
Total assets |
|
3,356 |
|
3,464 |
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable |
|
178 |
|
181 |
|
Accrued expenses |
|
8 |
|
45 |
|
Deferred revenue |
|
813 |
|
861 |
|
Other current liabilities |
|
279 |
|
640 |
|
Total current liabilities |
|
1,278 |
|
1,727 |
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Deferred revenue |
|
117 |
|
148 |
|
Total noncurrent liabilities |
|
117 |
|
148 |
|
Total liabilities |
|
1,395 |
|
1,875 |
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
Preferred stock, 0.10 par value (USD 0.13); Authorized 2,300,000 shares; Issued and outstanding 479,715 shares at December 31, 2014 and June 30, 2015; ; (liquidation preference USD 1,183 at June 30, 2015 and USD 1,305 at December 31, 2014) |
|
65 |
|
65 |
|
Common stock, 0.10 par value (USD 0.13); Authorized 3,000,000 shares; Issued and outstanding 767,634 shares at December 31, 2014 and June 30, 2015 |
|
104 |
|
104 |
|
Additional paid-in capital |
|
2,566 |
|
2,566 |
|
Other comprehensive loss |
|
(273 |
) |
(146 |
) |
Accumulated deficit |
|
(501 |
) |
(1,000 |
) |
Total stockholders equity |
|
1,961 |
|
1,589 |
|
Total liabilities and stockholders equity |
|
3,356 |
|
3,464 |
|
The accompanying notes are an integral part of these consolidated financial statements.
4
Consolidated Statements of Income and Comprehensive Income
(in thousands of USD)
|
|
For the Six Months Ended, June 30, |
|
For the Year Ended, December 31, |
|
|
|
2015 |
|
2014 |
|
2014 |
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Revenues from third parties |
|
1,263 |
|
1,595 |
|
2,646 |
|
Revenues from EPIRUS |
|
473 |
|
804 |
|
841 |
|
Total revenues |
|
1,736 |
|
2,399 |
|
3,487 |
|
Cost of sales |
|
(283 |
) |
(71 |
) |
(201 |
) |
Gross profit |
|
1,453 |
|
2,328 |
|
3,286 |
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
Research and development |
|
681 |
|
776 |
|
1,445 |
|
General and administrative |
|
315 |
|
166 |
|
649 |
|
Total operating expenses |
|
996 |
|
942 |
|
2,094 |
|
Operating income |
|
457 |
|
1,386 |
|
1,192 |
|
Other income: |
|
|
|
|
|
|
|
Interest income |
|
12 |
|
30 |
|
38 |
|
Total other income |
|
12 |
|
30 |
|
38 |
|
Income before income taxes |
|
469 |
|
1,416 |
|
1,230 |
|
Income tax benefit (expense) |
|
30 |
|
(81 |
) |
26 |
|
Net income |
|
499 |
|
1,335 |
|
1,256 |
|
|
|
|
|
|
|
|
|
Other comprehensive loss, net of tax: |
|
|
|
|
|
|
|
Foreign currency translation adjustment |
|
(127 |
) |
(16 |
) |
(145 |
) |
Comprehensive income |
|
372 |
|
1,319 |
|
1,111 |
|
The accompanying notes are an integral part of these consolidated financial statements.
5
Consolidated Statements of Changes in Stockholders Equity
(in thousands of USD, except share amounts)
|
|
Preferred stock |
|
Common stock |
|
Additional paid |
|
Accumulated other comprehensive |
|
Retained |
|
Total stockholders |
|
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
in capital |
|
income/(loss) |
|
earnings |
|
equity |
|
|
|
|
|
USD |
|
|
|
USD |
|
USD |
|
USD |
|
USD |
|
USD |
|
Balance at December 31, 2013 |
|
479,715 |
|
65 |
|
767,634 |
|
104 |
|
2,566 |
|
(1 |
) |
(985 |
) |
1,749 |
|
Dividend |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,271 |
) |
(1,271 |
) |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,256 |
|
1,256 |
|
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
(145 |
) |
|
|
(145 |
) |
Balance at December 31, 2014 |
|
479,715 |
|
65 |
|
767,634 |
|
104 |
|
2,566 |
|
(146 |
) |
(1,000 |
) |
1,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2014 |
|
479,715 |
|
65 |
|
767,634 |
|
104 |
|
2,566 |
|
(146 |
) |
(1,000 |
) |
1,589 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
499 |
|
499 |
|
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
(127 |
) |
|
|
(127 |
) |
Balance at June 30, 2015 (Unaudited) |
|
479,715 |
|
65 |
|
767,634 |
|
104 |
|
2,566 |
|
(273 |
) |
(501 |
) |
1,961 |
|
The accompanying notes are an integral part of these consolidated financial statements
6
Consolidated Statements of Cash Flows
|
|
For the Six Months Ended, June 30, |
|
For the Year Ended, December 31, |
|
(in thousands of USD) |
|
2015 |
|
2014 |
|
2014 |
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
|
499 |
|
1,335 |
|
1,256 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
48 |
|
59 |
|
111 |
|
Non-cash tax expense (income) |
|
(78 |
) |
49 |
|
(149 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
Trade Receivables |
|
213 |
|
266 |
|
(7 |
) |
Other Receivables |
|
(89 |
) |
(189 |
) |
(151 |
) |
Prepaid expenses |
|
44 |
|
1,271 |
|
1,192 |
|
Related party loan receivable |
|
(23 |
) |
541 |
|
525 |
|
Accounts payable |
|
14 |
|
90 |
|
(72 |
) |
Accrued expenses and other current liabilities |
|
(339 |
) |
(588 |
) |
(103 |
) |
Deferred revenue |
|
15 |
|
(598 |
) |
(109 |
) |
Net cash provided in operating activities |
|
304 |
|
2,236 |
|
2,493 |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchases of machinery and equipment |
|
(104 |
) |
(180 |
) |
(265 |
) |
Proceeds from the sale of machinery and equipment |
|
46 |
|
|
|
36 |
|
Net cash used in investing activities |
|
(58 |
) |
(180 |
) |
(229 |
) |
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Dividends paid |
|
|
|
(967 |
) |
(1,271 |
) |
Net cash used in financing activities |
|
|
|
(967 |
) |
(1,271 |
) |
|
|
|
|
|
|
|
|
Effect of exchange rate changes |
|
(141 |
) |
(18 |
) |
(152 |
) |
Net increase in cash and cash equivalents |
|
105 |
|
1,071 |
|
841 |
|
Cash and cash equivalentsBeginning of period |
|
1,470 |
|
629 |
|
629 |
|
Cash and cash equivalentsEnd of period |
|
1,575 |
|
1,700 |
|
1,470 |
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information |
|
|
|
|
|
|
|
Cash paid for income taxes |
|
151 |
|
|
|
|
|
7
Notes to the Consolidated Financial Statements
1. Organization
Activities
Bioceros Holding B.V. (the Company), is a biopharmaceutical company incorporated in the Netherlands on May 1, 2003 which is engaged in medical research, as a service-for-fee activity for third parties or for its own risk and benefit, related to the research and development of drugs and other products for therapeutic or prophylactic use in humans, both in the Netherlands and abroad.
On September 9, 2015 the Company was acquired by EPIRUS Biopharmaceuticals, Inc (EPIRUS), for an aggregate purchase price of USD 14,623. EPIRUS is a global biopharmaceutical company focused on building a pure-play, sustainable, profitable and global biosimilar business. Upon completion of the sale, the Company became a wholly owned subsidiary of EPIRUS.
2. Summary of Significant Accounting Policies
Basis of presentation and principles of consolidation
The consolidated financial statements include the accounts of Bioceros Holding B.V. and its wholly owned subsidiaries: Bioceros B.V., Bioceros Molecular Biology B.V., Bioceros Antibody Development B.V., Bioceros CLD B.V. and Bioceros PD B.V., all of which are incorporated in Utrecht, The Netherlands. All significant intergroup balances and transactions have been eliminated in consolidation.
These consolidated financial statements have been prepared in conformity with generally accepted accounting principles in the United States (U.S. GAAP). Any reference in these notes to applicable guidance is meant to refer to the authoritative U.S. GAAP as found in the Accounting Standards Codification (ASC) and Accounting Standards Update (ASU) of the Financial Accounting Standards Board (FASB).
The preparation of financial statements in conformity with US GAAP requires the use of estimations and assumptions that impact the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities in the Companys consolidated financial statements and accompanying notes. The group bases its estimates and assumptions on historical experience when available and on various factors that it believes to be reasonable under the circumstances. The Company evaluates its estimates and assumptions on an ongoing basis. Actual results may differ significantly from these estimates under different assumptions or conditions.
8
Foreign currency translation
The consolidated financial statements are reported in thousands of United States dollars (USD), whereas the functional currency of the Companys operations is the Euro, which represents the currency in which substantially all transactions of the Company are denominated.
The results of the Companys operations are translated from Euro into US dollars based on the average exchange rates during the period, while assets and liabilities are translated into US dollars using exchange rates in effect at the period end. The resulting foreign currency translation adjustment is included in Other comprehensive income/(loss), within the Statement of Changes in Stockholders Equity.
The group has not entered into any agreements or purchased any instruments to hedge potential currency risks.
Cash and Cash Equivalents
The Company considers all highly liquid investments with original maturities at the date of purchase of 90 days or less to be cash equivalents. Cash and cash equivalents consist of account balances held at commercial banks.
Machinery and Equipment
Machinery and equipment consists of laboratory and office equipment and is presented at cost less accumulated depreciation and, if applicable, impairments. Costs for periodic maintenance are expensed in the income statement when incurred, unless when the maintenance extends the useful life of the asset in which case the expenditure is capitalized.
Depreciation is based on the expected future useful life and calculated using the straight-line method of depreciation, taking into account any residual value. Depreciation is recorded from the date an asset is placed in service, based on an estimated useful life for each of the asset classes which ranges from three to five years.
The Company performs a review for the impairment of long-lived assets whenever events or changes in circumstances indicate that the carrying amount of the assets might not be recoverable. Conditions that would necessitate an impairment assessment include a significant decline in the observable market value of an asset, a significant change in the extent or manner in which an asset is used, or any other significant adverse change that would indicate that the carrying amount of an asset or group of assets may not be recoverable. The Company did not identify any long-lived asset impairments for any of the period presented.
Income Taxes
The Company uses the asset and liability method to account for income taxes, in accordance with ASC Topic 740, Income Taxes. Under this method, income tax expense is recognized for the amount of (1) taxes payable or refundable for the current year and (2) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entitys financial statements or tax returns.
9
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statement of income in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if, based on the weight of the available positive and negative evidence, it is more likely than not, some portion or all of the deferred tax assets will not be realized.
ASC Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. We have no material uncertain tax positions for any of the reporting periods presented.
We recognize interest and penalties related to uncertain tax positions in income tax expense. As of December 31, 2014 and June 30, 2015 we had no accrued interest or penalties related to uncertain tax positions and no amounts have been recognized in our statements of income for any of the periods presented.
Revenues and deferred revenue
The Company derives its revenues from licensing arrangements and for performing research activities on the behalf of others.
The Company recognizes revenue when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the sales price is fixed or determinable and collectability is reasonably assured
Licensing arrangements
Revenues from licensing arrangements are recorded as revenues on a straight line basis over the term of the arrangements, which is generally 12 months.
Revenues from licensing arrangements were USD 282, USD 776 and USD 965 for the periods ended June 30, 2015, June 30, 2014 and December 31, 2014, respectively.
Research activities
During the periods presented, the Company was not able to reasonably estimate the time and materials expended on individual research activity projects for customers and therefore was not able to estimate such projects stage of completion. As a result, revenue on such projects was only recognised upon completion of the project, when all milestones and deliverables had been achieved and delivered. The corresponding costs incurred for these projects were included in research and development expense in the consolidated statement of income as incurred.
Revenues from research activities were USD 1,453, USD 1,623 and USD 2,523 for the periods ended June 30, 2015, June 30, 2014 and December 31, 2014, respectively.
10
Deferred revenues
We generally invoice customers at the time licenses are granted or for research activities, upon reaching certain milestones or as based on the terms of each agreement. Amounts received prior to satisfying the above revenue recognition criteria are recorded as deferred revenue in the accompanying consolidated balance sheets. Amounts not expected to be recognized within 12 months from the balance sheet date are classified as long-term deferred revenue. Deferred revenue will be recognized as revenue in future periods when the applicable revenue recognition criteria have been met.
Research and Development Costs
Research and development costs are charged to expense as incurred. The costs include employee compensation, facilities and overhead and related costs, regulatory and other related costs.
Costs for certain development activities, are recognized based on an evaluation of the progress to completion of specific tasks. At the end of the period, we compare payments made to third-party service providers to the estimated progress toward completion of the research or development objectives. Such estimates are subject to change as additional information becomes available.
Payments for these activities are based on the terms of the individual arrangements, which may differ from the pattern of costs incurred, and are reflected in the consolidated financial statements as prepaid or accrued research and development expense, as the case may be. Upfront and milestone payments made to third parties who perform research and development services on our behalf are expensed as services are rendered.
Subsidies and other governmental credits to cover research and development costs relating to approved projects are recorded as research and development credits on a systematic basis over the period when such project costs occur.
Employee Benefits
The Company has retirement plans covering substantially all employees. The principal plans are defined contribution plans. Payments to defined contribution plans are recognized as an expense in the statement of income as they become due. Contributions to such retirement plans were USD 7, USD 8 and USD 16, for the periods ended June 30, 2015, June 30, 2014 and December 31, 2014, respectively.
Fair value of financial instruments
Cash and cash equivalents, trade and other accounts receivable, related party loan receivable, accounts payable and accrued liabilities are reported at amounts that approximate fair value due to the short-term maturities of those instruments. See Note 4 Related Party Loan Receivable for a discussion of the terms and conditions of the related party loan receivable. It was not practical to estimate the fair value of such related party loan.
Recently Issued Accounting Standards
In May 2014, the FASB issued an accounting standard update related to revenue from contracts with customers, which will supersede nearly all current US GAAP guidance on this topic and eliminate industry-specific guidance. The underlying principle is to recognize revenue when
11
promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. This accounting standard update, as amended, will be effective for the Company beginning in fiscal 2018. The new revenue standard may be applied retrospectively to each prior period presented or retrospectively with the cumulative effect recognized as of the date of adoption. Early adoption is permitted, but no earlier than fiscal 2018.
3. Other Receivables
|
|
June 30, |
|
December 31, |
|
|
|
2015 |
|
2014 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
Corporate income tax receivable |
|
60 |
|
|
|
VAT receivable |
|
54 |
|
|
|
Grants to be received |
|
60 |
|
112 |
|
Other |
|
95 |
|
88 |
|
|
|
269 |
|
200 |
|
No allowance for doubtful receivables was recorded for any of the periods presented.
4. Related Party Loan Receivable
|
|
June 30, |
|
December 31, |
|
|
|
2015 |
|
2014 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
De Boer Biotech Consultancy B.V. |
|
220 |
|
218 |
|
A loan in the principal amount of Euro 180 (USD 218) was made to De Boer Biotech Consultancy B.V. (De Boer) in May 2013 with an initial term of 12 months, which was subsequently extended for a further two 12 month periods. De Boer is a related party to Bioceros, as it is controlled by the co-founder of Bioceros, who also served as a member of the Supervisory Board of the Company until the Companys acquisition by EPIRUS. De Boer owned 39.53% of the shares of Bioceros prior to the acquisition of the Company by EPIRUS. The loan accrues interest at 8% per annum. See Note 10 Subsequent Events.
12
5. Machinery and equipment, net
The movements in machinery and equipment are as follows:
|
|
Total |
|
|
|
|
|
Carrying amount as of January 1, 2014 |
|
288 |
|
Additions |
|
265 |
|
Depreciation |
|
(111 |
) |
Disposals |
|
(36 |
) |
Foreign exchange differences |
|
(43 |
) |
Carrying amount as of December 31, 2014 |
|
363 |
|
|
|
|
|
Acquisition cost as of December 31, 2014 |
|
880 |
|
Cumulative depreciation and other impairments as of December 31, 2014 |
|
(517 |
) |
Carrying amount as of December 31, 2014 |
|
363 |
|
|
|
|
|
Carrying amount as of January 1, 2015 |
|
363 |
|
Additions |
|
104 |
|
Depreciation |
|
(48 |
) |
Disposals |
|
(46 |
) |
Foreign exchange differences |
|
(34 |
) |
Carrying amount as of June 30, 2015 |
|
339 |
|
|
|
|
|
Acquisition cost as of June 30, 2015 |
|
806 |
|
Cumulative depreciation and other impairments as of June 30, 2015 |
|
(467 |
) |
Carrying amount as of June 30, 2015 |
|
339 |
|
6. Income Taxes
Deferred tax assets as of January 1, 2014 |
|
686 |
|
Recognized during the period as tax benefit |
|
72 |
|
Foreign currency translation effect |
|
(38 |
) |
Deferred tax assets as of December 31, 2014 |
|
720 |
|
Recognized during the period as tax benefit |
|
77 |
|
Foreign currency translation effect |
|
(38 |
) |
Deferred tax assets as of June 30, 2015 |
|
759 |
|
13
|
|
June 30, |
|
December 31, |
|
|
|
2015 |
|
2014 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
Current |
|
249 |
|
278 |
|
Noncurrent |
|
510 |
|
442 |
|
Total deferred tax assets |
|
759 |
|
720 |
|
The deferred tax assets result from temporary differences between research and development expenditures, which are expensed when incurred for financial reporting purposes, but capitalized and depreciated for tax purposes. The deferred tax assets are recognized as management is of the opinion that it is more-likely-than-not that they will be realized as a result of the Companys future expected taxable profits.
A reconciliation of the effective tax rate is as follows:
|
|
For the Six Months Ended, June 30, |
|
For the Year Ended December 31, |
|
|
|
2015 |
|
2014 |
|
2014 |
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
469 |
|
1,416 |
|
1,230 |
|
Corporate tax rate (25%) |
|
117 |
|
354 |
|
307 |
|
|
|
|
|
|
|
|
|
Effects of tax exempt amounts |
|
(138 |
) |
(225 |
) |
(245 |
) |
Fiscal differences |
|
(3 |
) |
|
|
3 |
|
Effect of Box 1 (20%) rate |
|
(5 |
) |
(7 |
) |
(13 |
) |
Prior year correction |
|
(1 |
) |
(41 |
) |
(78 |
) |
Income tax expense (benefit) |
|
(30 |
) |
81 |
|
(26 |
) |
|
|
|
|
|
|
|
|
Current tax expense (benefit) |
|
47 |
|
(8 |
) |
46 |
|
Deferred tax expense (benefit) |
|
(77 |
) |
89 |
|
(72 |
) |
Total |
|
(30 |
) |
81 |
|
(26 |
) |
The tax exempt amounts relate to research and development tax allowances and Netherlands Innovation Box tax exempt income.
14
7. Other Current Liabilities
|
|
June 30, |
|
December 31, |
|
|
|
2015 |
|
2014 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
Employee liabilities |
|
123 |
|
394 |
|
Taxes and social securities liabilities |
|
35 |
|
114 |
|
Accrued rent |
|
47 |
|
57 |
|
Other |
|
74 |
|
75 |
|
|
|
279 |
|
640 |
|
8. Commitments and contingencies
Lease obligations
The Company is party to a property lease for its laboratories and offices in Utrecht, the Netherlands, which expires in 2017. Related expense is recognized on a straight-line basis over the term of the lease and was USD 112, USD 112 and USD 223 for the periods ended June 30, 2015, June 30, 2014 and December 31, 2014 respectively.
As of December 31, 2014, future minimum commitments under the operating lease were as follows:
|
|
USD |
|
|
|
|
|
2015 |
|
223 |
|
2016-2017 |
|
447 |
|
|
|
670 |
|
Concentrations of Credit Risk
Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the Company. Financial instruments that potentially subject the group to concentrations of credit risk are primarily cash and cash equivalents, trade and other receivables and related party loan receivable. The Company does not hold any collateral or other credit enhancements to cover its credit risks associated with its trade, other or related party loan receivables. The Company has no financial instruments with off-balance-sheet risk of loss.
Revenues from EPIRUS represented 27%, 34% and 24% of the Companys revenues for the periods ended June 30, 2015, June 30, 2014 and December 31, 2014, respectively. No other customer represented more than 10% of the Companys revenues for any of the periods presented.
15
9. Capital Stock
The groups authorized capital amounts to 5,300,000 shares, and consists of 2,300,000 preferred shares of EUR 0.10 each (USD 0.13) and 3,000,000 common shares of EUR 0.10 each (USD 0.13). Of these, 479,715 preferred shares and 767,634 common shares have been issued.
The preferred shares have an 8% cumulative dividend preference before dividends can be distributed on common shares.
Preferred shares may be converted into common shares at any time at the option of the holders of preferred shares. Moreover, the preferred shares will automatically convert into common shares at a ratio of 1:1 in the event of a Qualified IPO, being the admission to listing of the Companys share capital on: i) any stock exchange recognized under any law incorporating the European Council Directives on Investment Services; ii) New York Stock Exchange; or iii) Nasdaq) or where the Company merges into a public company in which the merger consideration is shares which are publicly traded on any of the before mentioned stock exchange (Qualified IPO). Holders of preferred shares shall vote on an as converted basis on all matters, together with the holders of common shares, unless explicitly agreed otherwise.
Holders of preferred shares are entitled to receive, upon a liquidation event, the amount equal to all amounts contributed on the preferred shares minus all paid preferred dividends on the preferred shares. If, and as soon as the paid preferred dividend equals the investment amount of EUR 1.727, the liquidation preference of the holders of preferred shares shall cease to have effect and be deemed waived by all the holders of preferred shares and from that moment, all proceeds resulting from a liquidation shall be distributed in accordance with the proportional shareholding of common shares and preferred shares. See Note 10 Subsequent Events.
10. Subsequent Events
Immediately prior to the acquisition of the Company by EPIRUS, the related party loan receivable from De Boer, including all accrued but unpaid interest, was repaid in full. In addition, and also immediately prior to the acquisition, the Company paid its preferred stockholders an aggregate dividend of USD 1,115. Subsequent to the payment of the preferred stock dividend, the preferred stockholders voted to convert their shareholdings on a 1:1 ratio into common stock of the Company.
As disclosed in Note 1, on September 9, 2015, the Company was acquired by EPIRUS and became a wholly-owned subsidiary of EPIRUS at that time.
The Company has evaluated subsequent events for the period from January 1, 2015 through November 16, 2015, which is the date these financial statements were issued.
16
Exhibit 99.2
Unaudited Pro Forma Condensed Combined Financial Information at June 30, 2015 and for the six months ended June 30, 2015 and the year ended December 31, 2014.
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On September 9, 2015, EPIRUS Biopharmaceuticals, Inc. (Epirus, Company, we, our, or us), completed the acquisition of Bioceros Holding B.V. (Bioceros). The accompanying unaudited pro forma condensed combined balance sheet as of June 30, 2015 presents our historical financial position combined with Bioceros as if the acquisition had occurred on June 30, 2015. The accompanying unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2015 and for the year ended December 31, 2014 present the combined results of our operations with Bioceros as if the acquisition had occurred on January 1, 2014. The historical unaudited consolidated financial information has been adjusted in the unaudited pro forma condensed combined financial statements to give effect to pro forma events that are (1) directly attributable to the transaction, (2) factually supportable, and (3) with respect to the statements of operations, expected to have a continuing impact on the combined results of Bioceros and Epirus.
The unaudited pro forma condensed combined financial statements presented are based on the assumptions and adjustments described in the accompanying notes. The unaudited pro forma condensed combined financial statements are presented for illustrative purposes and do not purport to represent what the financial position or results of operations would actually have been if the acquisition occurred as of the dates indicated or what such financial position or results would be for any future periods for the combined company.
The unaudited pro forma condensed combined financial statements are based upon the respective historical consolidated financial statements of Bioceros and Epirus, and should be read in conjunction with the:
· accompanying notes to the unaudited pro forma condensed combined financial statements;
· separate historical audited consolidated financial statements of Bioceros as of and for the year ended December 31, 2014 and unaudited consolidated financial statements of Bioceros as of and for the six months ended June 30, 2015 included, as an exhibit to this current report on Form 8-K/A;
· separate historical unaudited financial statements of Epirus as of and for the six months ended June 30, 2015, included in Epirus quarterly report on Form 10-Q for the quarter ended June 30, 2015 filed with the SEC on August 12, 2015;
· separate historical audited financial statements of Epirus as of and for the year ended December 31, 2014 included in Epirus annual report on Form 10-K filed with the SEC on March 30, 2015;
· managements discussion and analysis of financial condition and results of operations for Epirus and Risk Factors included in Epirus quarterly report on Form 10-Q filed with the SEC on August 12, 2015 and annual report on Form 10-K filed with the SEC on March 30, 2015; and
· other information contained in or incorporated by reference into this current report on Form 8-K/A.
The application of the acquisition method of accounting is dependent upon certain valuations and other studies that have yet to be completed or have not progressed to a stage where there is sufficient information for a definitive measurement. Accordingly, the pro forma adjustments are preliminary, subject to further revision as additional information becomes available and additional analyses are performed, and have been made solely for the purpose of providing unaudited pro forma condensed combined financial statements. Final valuations and studies will be
performed at a later date and differences between these preliminary estimates and the final acquisition accounting may occur. These differences could have a material impact on the accompanying unaudited pro forma condensed combined financial statements and the combined companys future financial position and results of operations. Fair values determined as of the assumed acquisition dates are based on the most recently available information. To the extent there are significant changes to Bioceros or Epirus business, or as new information becomes available, the assumptions and estimates herein could change significantly. The unaudited pro forma condensed combined financial statements do not reflect certain transactions that occurred subsequent to June 30, 2015. See Note 5, Subsequent Transactions, in the accompanying notes to the unaudited pro forma condensed combined financial statements for additional information.
Bioceros assets and liabilities will be measured and recognized at their fair values as of the transaction date and consolidated with the assets and liabilities of Epirus after the consummation of the acquisition.
The unaudited pro forma condensed combined statements of operations include certain purchase accounting adjustments, including items expected to have a continuing impact on the combined results, such as increased amortization expense on acquired intangible assets. The unaudited pro forma condensed combined statements of operations do not include the impacts of any revenue, cost or other operating synergies that may result from the acquisition or any related restructuring costs. The unaudited pro forma condensed combined statements of operations do not reflect certain amounts resulting from the acquisition that were determined to be of a non-recurring nature.
UNAUDITED PRO FORMA CONDENSED COMBINED
BALANCE SHEET
As of June 30, 2015
(in thousands, except share amounts)
|
|
Historical |
|
Historical |
|
Pro Forma |
|
Note |
|
Pro Forma |
|
|
|
Epirus |
|
Bioceros |
|
Adjustments |
|
4 |
|
Combined |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
58,288 |
|
$ |
1,575 |
|
$ |
(3,400 |
) |
a |
|
$ |
56,683 |
|
|
|
|
|
|
|
220 |
|
d |
|
|
|
Trade receivables |
|
|
|
97 |
|
|
|
|
|
97 |
|
Other receivables |
|
|
|
269 |
|
|
|
|
|
269 |
|
Deferred tax assets |
|
|
|
249 |
|
|
|
|
|
249 |
|
Related party loan receivable |
|
|
|
220 |
|
(220 |
) |
d |
|
|
|
Prepaid expenses and other current assets |
|
1,125 |
|
97 |
|
(78 |
) |
c |
|
1,144 |
|
Total current assets |
|
59,413 |
|
2,507 |
|
(3,478 |
) |
|
|
58,442 |
|
Property and equipment, net |
|
673 |
|
339 |
|
|
|
|
|
1,012 |
|
In-process research and development |
|
5,500 |
|
|
|
|
|
|
|
5,500 |
|
Intangible assets, net |
|
3,492 |
|
|
|
1,992 |
|
a |
|
5,484 |
|
Goodwill |
|
16,363 |
|
|
|
11,232 |
|
a |
|
27,800 |
|
|
|
|
|
|
|
205 |
|
e |
|
|
|
Deferred tax assets |
|
|
|
510 |
|
(510 |
) |
a |
|
|
|
Restricted cash |
|
1,825 |
|
|
|
|
|
|
|
1,825 |
|
Other assets |
|
215 |
|
|
|
|
|
|
|
215 |
|
Total assets |
|
$ |
87,481 |
|
$ |
3,356 |
|
$ |
9,441 |
|
|
|
$ |
100,278 |
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,860 |
|
$ |
178 |
|
$ |
|
|
|
|
$ |
2,038 |
|
Accrued expenses |
|
5,268 |
|
8 |
|
707 |
|
e |
|
5,983 |
|
Short term debt, net of debt discount |
|
896 |
|
|
|
|
|
|
|
896 |
|
Deferred revenue |
|
38 |
|
813 |
|
(493 |
) |
a |
|
358 |
|
Current portion of settlement obligation |
|
970 |
|
|
|
|
|
|
|
970 |
|
Other current liabilities |
|
516 |
|
279 |
|
(47 |
) |
a |
|
748 |
|
Deferred acquisition payments |
|
|
|
|
|
5,141 |
|
a |
|
5,141 |
|
Contingent consideration |
|
|
|
|
|
1,601 |
|
a |
|
1,601 |
|
Deferred tax benefit |
|
185 |
|
|
|
|
|
|
|
185 |
|
Deferred tax liability |
|
|
|
|
|
25 |
|
a |
|
25 |
|
Total current liabilities |
|
9,733 |
|
1,278 |
|
6,934 |
|
|
|
17,945 |
|
Long term debt, net of debt discount |
|
13,918 |
|
|
|
|
|
|
|
13,918 |
|
Deferred revenue, net of current portion |
|
1,192 |
|
117 |
|
(71 |
) |
a |
|
1,238 |
|
Settlement obligation, net of current portion |
|
463 |
|
|
|
|
|
|
|
463 |
|
Deferred tax liability |
|
2,166 |
|
|
|
473 |
|
a |
|
2,639 |
|
Deferred tax benefit, net of current portion |
|
461 |
|
|
|
|
|
|
|
461 |
|
Other non-current liabilities |
|
440 |
|
|
|
|
|
|
|
440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock |
|
|
|
65 |
|
(65 |
) |
b |
|
|
|
Common stock |
|
24 |
|
104 |
|
(104 |
) |
a |
|
24 |
|
Additional paid-in capital |
|
168,462 |
|
2,566 |
|
4,568 |
|
a |
|
173,030 |
|
|
|
|
|
|
|
(2,566 |
) |
b |
|
|
|
Other comprehensive income (loss) |
|
|
|
(273 |
) |
273 |
|
b |
|
|
|
Accumulated deficit |
|
(109,378 |
) |
(501 |
) |
501 |
|
b |
|
(109,880 |
) |
|
|
|
|
|
|
(502 |
) |
e |
|
|
|
Stockholders equity |
|
59,108 |
|
1,961 |
|
2,105 |
|
|
|
63,174 |
|
Total liabilities and stockholders equity |
|
$ |
87,481 |
|
$ |
3,356 |
|
$ |
9,441 |
|
|
|
$ |
100,278 |
|
The accompanying notes are an integral part of the Unaudited Pro Forma Condensed Combined Financial Statements.
UNAUDITED PRO FORMA CONDENSED COMBINED
STATEMENT OF OPERATIONS
For the six months ended June 30, 2015
(in thousands, except share and per share amounts)
|
|
Historical |
|
Historical |
|
Pro Forma |
|
Note |
|
Pro Forma |
|
|
|
Epirus |
|
Bioceros |
|
Adjustments |
|
4 |
|
Combined |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
70 |
|
$ |
1,736 |
|
$ |
(473 |
) |
f |
|
$ |
1,333 |
|
Cost of sales |
|
|
|
(283 |
) |
76 |
|
f |
|
(207 |
) |
Gross profit |
|
70 |
|
1,453 |
|
(397 |
) |
|
|
1,126 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
11,354 |
|
681 |
|
(397 |
) |
f |
|
11,638 |
|
General and administrative |
|
10,951 |
|
315 |
|
49 |
|
g |
|
11,315 |
|
Total operating expenses |
|
22,305 |
|
996 |
|
(348 |
) |
|
|
22,953 |
|
Income (loss) from operations |
|
(22,235 |
) |
457 |
|
(49 |
) |
|
|
(21,827 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net |
|
(596 |
) |
12 |
|
|
|
|
|
(584 |
) |
Other income (expense), net |
|
(31 |
) |
|
|
|
|
|
|
(31 |
) |
Total other (expense), net |
|
(627 |
) |
12 |
|
|
|
|
|
(615 |
) |
Income (loss) before income taxes |
|
(22,862 |
) |
469 |
|
(49 |
) |
|
|
(22,442 |
) |
Benefit (loss) from income taxes |
|
55 |
|
30 |
|
|
|
|
|
85 |
|
Net income (loss) |
|
$ |
(22,807 |
) |
$ |
499 |
|
$ |
(49 |
) |
|
|
$ |
(22,357 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted |
|
$ |
(1.07 |
) |
|
|
|
|
|
|
$ |
(1.01 |
) |
Weighted-average number of common shares used in net loss per share calculation - basic and diluted |
|
21,411,437 |
|
|
|
788,960 |
|
h |
|
22,200,397 |
|
The accompanying notes are an integral part of the Unaudited Pro Forma Condensed Combined Financial Statements.
UNAUDITED PRO FORMA CONDENSED COMBINED
STATEMENT OF OPERATIONS
For the year ended December 31, 2014
(in thousands, except share and per share amounts)
|
|
Historical |
|
Historical |
|
Pro Forma |
|
Note |
|
Pro Forma |
|
|
|
Epirus |
|
Bioceros |
|
Adjustments |
|
4 |
|
Combined |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
4 |
|
$ |
3,487 |
|
$ |
(841 |
) |
f |
|
$ |
2,650 |
|
Cost of sales |
|
|
|
(201 |
) |
25 |
|
f |
|
(176 |
) |
Gross Profit |
|
4 |
|
3,286 |
|
(816 |
) |
|
|
2,474 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
16,286 |
|
1,445 |
|
(816 |
) |
f |
|
16,915 |
|
General and administrative |
|
22,973 |
|
649 |
|
99 |
|
g |
|
23,721 |
|
Total operating expenses |
|
39,259 |
|
2,094 |
|
(717 |
) |
|
|
40,636 |
|
Income (loss) from operations |
|
(39,255 |
) |
1,192 |
|
(99 |
) |
|
|
(38,162 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net |
|
(2,672 |
) |
38 |
|
|
|
|
|
(2,634 |
) |
Change in fair value of warrant liability |
|
(222 |
) |
|
|
|
|
|
|
(222 |
) |
Other income (expense), net |
|
262 |
|
|
|
|
|
|
|
262 |
|
Total other expense, net |
|
(2,632 |
) |
38 |
|
|
|
|
|
(2,594 |
) |
Income (loss) before income taxes |
|
|
(41,887 |
) |
|
1,230 |
|
|
(99 |
) |
|
|
|
(40,756 |
) |
Benefit (loss) from income taxes |
|
43 |
|
26 |
|
|
|
|
|
69 |
|
Net income (loss) |
|
$ |
(41,844 |
) |
$ |
1,256 |
|
$ |
(99 |
) |
|
|
$ |
(40,687 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted |
|
$ |
(6.81 |
) |
|
|
|
|
|
|
$ |
(5.88 |
) |
Weighted-average number of common shares used in net loss per share calculation - basic and diluted |
|
6,141,605 |
|
|
|
788,960 |
|
h |
|
6,930,565 |
|
The accompanying notes are an integral part of the Unaudited Pro Forma Condensed Combined Financial Statements.
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
1. Description of the Transactions and Basis of Pro Forma Presentation
The unaudited pro forma condensed combined financial statements were prepared in accordance with accounting principles generally accepted in the United States of America and pursuant to the rules and regulations of SEC Regulation S-X, and present the pro forma financial position and results of operations of the combined companies based upon the historical data of Bioceros and Epirus, after giving effect to the acquisition of Bioceros described as follows.
Acquisition
Pursuant to the Stock Purchase Agreement, on September 9, 2015, Epirus completed the acquisition of 100% of the shares of Bioceros (the Share Transfer), with the result that Bioceros has become a wholly-owned subsidiary of Epirus. As a result of the Share Transfer, Epirus will pay a total of $14.7 million in consideration, undiscounted, consisting of: (i) an initial cash payment of $3.4 million at closing, (ii) a second cash payment of $1.7 million, to be paid on the first anniversary of the closing date, (iii) an initial issuance of 788,960 shares of the Companys common stock, $0.001 par value per share (the Common Stock), with a value of $4.6 million and (iv) a second issuance of shares of Common Stock with a value of $5.0 million, calculated as set forth in the Stock Purchase Agreement, to be issued on the date that is six months after the closing date (Second Installment Shares), subject to the Companys setoff rights with regard to the second cash payment and Second Installment Shares. Of the Second Installment Shares, shares with an undiscounted value of $1.0 million are to be issued to Bioceros key employees and are subject to those employees continued employment. In addition, the shareholders of Bioceros will receive a pro rata share of a net cash payout equal to the aggregate amount of : (a) Bioceros cash and cash equivalents at the acquisition date; plus (b) Bioceros trade receivables at the acquisition date; plus (c) cash received from certain Bioceros customers subsequent to the acquisition date and through December 31, 2015; minus (d) Bioceros current liabilities at the acquisition date; in excess of (e) $1.2 million, calculated as set forth in the Stock Purchase Agreement.
Second Installment Shares
As described above, shares with an undiscounted value of $1.0 million from the Second Installment Shares are to be issued to Bioceros key employees and are subject to those employees continued employment. Pursuant to the Stock Purchase Agreement, 75% of the shares to be issued to Bioceros key employees on March 9, 2016 in connection with the Second Installment Shares will be held in an escrow account and released in three equal installments 12, 18 and 24 months after the closing date, unless the employee is terminated for cause or voluntarily resigns prior to each release date. The other 25% will be paid when issued as of March 9, 2016, unless the employee is terminated for cause or voluntarily resigns prior to this date. As a result, the consideration related to such $1.0 million of shares was determined to be attributable to post-combination service to Epirus and will be recognized as stock-based compensation expense by the combined company. Such amounts are not included in these unaudited pro forma condensed combined financial statements.
2. Preliminary Purchase Price
The accompanying unaudited pro forma condensed combined financial statements reflect an estimated purchase price of approximately $14.8 million, which consists of the following:
|
|
(in thousands, except share and per share amounts) |
|
Initial equity consideration paid at closing |
|
|
|
Initial shares issued to Bioceros shareholders (1) |
|
788,960 |
|
Price per Epirus share at issuance |
|
$ |
5.79 |
|
|
|
$ |
4,568 |
|
Initial cash consideration paid at closing |
|
3,400 |
|
Total consideration paid at closing |
|
7,968 |
|
|
|
|
|
Settlement of Epirus preexisting prepaid expense to Bioceros (2) |
|
78 |
|
Second Installment Shares, excluding key employee stock compensation expense (3) |
|
3,689 |
|
Net cash payout (4) |
|
1,601 |
|
Final payment of cash consideration (5) |
|
1,452 |
|
Preliminary estimated purchase price |
|
$ |
14,788 |
|
(1) Represents the fair value of the shares of the Company that Bioceros stockholders were issued as of the closing of the acquisition, which is calculated as 788,960 shares multiplied by the closing price of $5.79 per share of Epirus Common Stock as of the closing date, September 9, 2015.
(2) Represents the settlement of preexisting prepaid expense to Bioceros as a result of intercompany activity prior to the transaction.
(3) Represents the fair value of the undiscounted $4.0 of Second Installment Shares to be paid and issued on March 9, 2016, which excludes the undiscounted $1.0 million of shares to be issued to Bioceros key employees contingent upon the delivery of postcombination service to the Company, as described above. This amount has been recorded at fair value utilizing a discount rate of 17%.
(4) Represents the fair value of the net cash payout to be made pursuant to the Stock Purchase Agreement. This amount has been recorded at fair value utilizing a discount rate of 17%.
(5) Represents the fair value of the final cash payment of $1.7 million, which, pursuant to the Stock Purchase Agreement, the Company will pay on September 9, 2016. This amount has been discounted to take into account the time value of money utilizing a discount rate of 17%.
3. Preliminary Purchase Price Allocation
The allocation of the preliminary estimated purchase price to the estimated fair values of assets acquired and liabilities assumed as of June 30, 2015, is as follows:
|
|
(in thousands) |
|
Cash and cash equivalents |
|
$ |
1,795 |
|
Deferred tax assets |
|
249 |
|
Prepaid expenses and other current assets |
|
463 |
|
Property and equipment, net |
|
339 |
|
Intangible assets, net |
|
1,992 |
|
Goodwill |
|
11,232 |
|
Accounts payable |
|
(178 |
) |
Accrued expenses and other current liabilities |
|
(240 |
) |
Deferred revenue |
|
(366 |
) |
Deferred tax liabilities |
|
(498 |
) |
Net assets acquired |
|
$ |
14,788 |
|
The purchase price allocation will remain preliminary until Epirus completes a final valuation of the assets acquired and liabilities assumed, including deferred tax assets and liabilities, deferred revenue and the identification and valuation of all intangible assets, as of the transaction closing date. The excess of consideration transferred over the estimated fair value of net identifiable assets acquired will be allocated to goodwill. The final determination of the allocation of consideration transferred is expected to be completed as soon as practicable, but will in no event exceed one year from the closing date. The final amounts allocated to assets acquired and liabilities assumed could differ significantly from the amounts presented in the unaudited pro forma condensed combined financial statements.
For acquired working capital accounts such as prepaid expenses and other current assets, including deferred tax assets, accounts payable and certain accrued expenses, Epirus determined that no preliminary fair value adjustments were required due to the short timeframe until settlement for these assets and liabilities.
Intangible asset, or acquired know how technology, represents the preliminary estimated fair value for the CHOBC® cell line platform and cell line technology platform which will be the platform for future research. Based on the estimated time to commercialization and other factors, the intangible asset is being amortized over a 20 year expected useful life, which is the estimated period of time the Company expects to receive benefit from the platform during its development processes. The estimated fair value of the intangible was determined based on a cost approach with an 8.25 year investment timeline, representing the same historical development timeline. The present value of the investment costs was then determined utilizing an estimated risk-adjusted discount rate. The estimated fair value may be adjusted based upon the final valuation and any such adjustments could be significant. The final valuation is expected to be completed within one year from the acquisition closing date. If the platform becomes impaired or is abandoned, the carrying value of the related intangible asset will be written down to its fair value and an impairment charge will be recorded in the period in which the impairment occurs.
Goodwill represents the excess of the preliminary estimated purchase price over the preliminary estimated fair value of the assets acquired and liabilities assumed. Goodwill will not be amortized, but will be evaluated for impairment on an annual basis or more frequently if an event occurs or circumstances change that would more-likely-than-not reduce the fair value below its carrying amount. In the event that Epirus determines that the value of goodwill has become impaired, an impairment charge will be recorded in the period in which the determination is made.
Deferred revenue balances were preliminarily adjusted to amounts that represent the estimated costs to fulfill the underlying obligations plus a normal profit margin, consistent with what the Company determined to be a market participants estimate of such costs and profit margin.
The deferred tax liability relates to the temporary difference associated with the preliminary estimated value of the intangible asset and has been estimated using a 25% effective tax rate.
4. Accounting Policies and Acquisition Pro Forma Adjustments
Based on Epirus review of Bioceros summary of significant accounting policies disclosed in Bioceros financial statements, the nature and amount of any adjustments to the historical financial statements of Bioceros to conform their accounting policies to those of Epirus are not expected to be significant. Further review of Bioceros accounting policies and financial statements may result in required revisions to Bioceros policies and classifications to conform to Epirus accounting policies.
The following pro forma adjustments are based on preliminary estimates, which may change significantly as additional information is obtained:
(a) To record the preliminary purchase price allocation, including reflecting the cash and equity consideration paid and to be paid to effect the closing of the transaction as well as the elimination of Bioceros deferred rent of less than $0.1 million recognizing certain acquired intangible assets and adjusting deferred revenue to its estimated fair value. See Note 1, Description of the Transactions and Basis of Pro Forma Presentation, Note 2, Preliminary Purchase Price, and Note 3, Preliminary Purchase Price Allocation, for additional information.
(b) To eliminate the equity accounts of Bioceros in connection with the acquisition of 100% of the acquired share capital. See Note 2, Preliminary Purchase Price, and Note 1, Description of the Transactions and Basis of Pro Forma Presentation, for additional information.
(c) To eliminate Epirus intercompany prepaid expense balance as of June 30, 2015 resulting from payments by Epirus for sales from Bioceros.
(d) To eliminate Bioceros related party loan receivable balance of $0.2 million as of June 30, 2015. The loan and corresponding interest was repaid by the related party to Bioceros in cash immediately prior to the transaction, commensurate with the closing of the transaction.
(e) To record a $0.7 million accrual as an estimate of both Epirus and Bioceros acquisition-related transaction costs, which were not included in accrued liabilities as of June 30, 2015. Of the $0.7 million of additional aggregate transaction costs, approximately $0.5 million relate to Epirus and have been reflected as an increase to accumulated deficit in the unaudited condensed combined pro forma balance sheet. The remaining approximately $0.2 million of transaction costs relate to Bioceros and have been recorded as an increase to goodwill.
(f) To eliminate intercompany revenue and cost of sales for sales from Bioceros to Epirus recorded in Bioceros historical financial statements and the corresponding amount recorded as research and development expense in the Epirus historical financial statements, which is equal to Bioceros gross profit. The amount of Epirus research and development expense remaining represents the research and development cost that would have been incurred if the companies were combined.
(g) To record the incremental amortization expense on acquired know-how for the CHOBC® cell line that has been recorded as an intangible asset in the acquisition accounting. Based on the estimated time to commercialization and other factors, the asset is being amortized over a twenty year expected useful life, which is the estimated period of time the Company expects to receive benefit from the asset during its development processes. See Note 3, Preliminary Purchase Price Allocation, for additional information.
(h) The pro forma combined basic and diluted earnings per share have been adjusted to reflect the pro forma combined net loss for the six months ended June 30, 2015 and for the year ended December 31, 2014. In addition, the numbers of shares used in calculating the pro forma combined basic and diluted net loss per share have been adjusted to reflect the estimated total number of shares of Common Stock of the combined company that would be outstanding as of the closing of the acquisition.
5. Subsequent Transactions
The unaudited pro forma condensed combined financial statements do not reflect the following transactions, which occurred subsequent to June 30, 2015:
Collaboration agreement - Polpharma
On July 13, 2015, the Company entered into a Collaboration Agreement (the Polpharma Collaboration Agreement) with Swiss Pharma International AG, an affiliate of Pharmaceutical Works Polpharma S.A. (together with Swiss Pharma International AG, Polpharma), for the development and commercialization in certain designated territories of the Companys product candidates, BOW015, BOW050 and BOW070. The designated territories include the European Union (with the exception of Austria, Belgium, Denmark, Finland, Luxembourg, the Netherlands and Sweden, which are reserved for the Company), together with certain countries in the Middle East, Turkey, Russia, and other countries comprising the Commonwealth of Independent States, or CIS. The Company will also retain exclusive rights for the three products in North America and other markets outside of the designated territories, including Switzerland and Norway. Within the designated territories, the Polpharma Collaboration Agreement contains exclusivity provisions such that each of the Company and Polpharma agrees not to exploit any other biosimilar product based on reference product other than the three products licensed under the Polpharma Collaboration Agreement, subject to limited exceptions.
Under the Polpharma Collaboration Agreement, the Company and Polpharma have cross-licensed all intellectual property rights and technology relating to their applicable biosimilar development programs to enable the parties to develop and commercialize the three above-mentioned biosimilar products in the designated territories and the Company to develop and commercialize these biosimilar products outside of the designated territories. The three product programs will consist of process development, clinical trials, regulatory, manufacturing and commercialization activities in the designated territories. For such programs, the Company will lead the global product development and clinical programs and will also be responsible for process development, scale-up and manufacturing in the designated territories, both parties will collaborate on regulatory filings in the designated territories, and Polpharma will be responsible for the commercialization of the products in the designated territories. Polpharma has the right to be a second source manufacturer for any of the products, including a right to perform fill and finish production for all three products, subject to certain conditions. A joint management committee will oversee the collaboration on behalf of both parties.
Polpharma will bear 51% and the Company will bear 49% of total costs associated with the development programs for the three products in the designated territories. For clinical trial costs incurred in connection with global development, the cost sharing ratio is changed from 100% to 38% of total costs. As a result, Polpharma will bear 19% and the Company will bear 81% of total clinical trial costs incurred. Following commercial launch, profits and losses for the three products in the designated territories will be split 51% for Polpharma and 49% for the Company.
For the three and nine months ended September 30, 2015, the Company recorded revenue of $50 related to this agreement. No amounts were invoiced by the Company nor were any payments made by Polpharma as of September 30, 2015.
Supplement Agreement with Livzon Mabpharm
On September 24, 2015, the Company entered into a New Collaboration Compound Supplement to the Collaboration Agreement (the Supplement Agreement) with Livzon Mabpharm Inc. (Livzon). The Supplement Agreement amends the Exclusive License and Collaboration Agreement, dated as of September 24, 2014, by and between the Company and Livzon (the Livzon Collaboration Agreement), to add the Companys product candidate, BOW070, a biosimilar version of Actemra® (tocilizumab), as one of the additional compounds to be developed and commercialized pursuant to the terms of the Livzon Collaboration Agreement.
Under the Supplement Agreement, the Company and Livzon each granted the other party, in the other partys territory, exclusive, royalty-bearing licenses under certain patent rights and know-how to develop, manufacture and commercialize BOW070. Livzons territory consists of China, Hong Kong, Macau and Taiwan, and the Companys territory consists of the rest of the world. Livzon will be responsible for certain pre-clinical development activities, including analytical and process development, characterization work and formulation development, with the costs for such pre-clinical development activities to be borne by both parties, and each party
will be responsible at its sole expense for clinical development, regulatory filings and approvals, and commercialization of BOW070 in each such partys territory. Livzon will be a preferred supplier of BOW070 for clinical and commercialization purposes, subject to Livzons satisfaction of certain performance criteria. As part of such preferred supplier designation, the parties have agreed to certain minimum supply price and purchase commitments following commercial launch of BOW070.
The Company will pay a total of $4,500 to Livzon to complete the pre-clinical development activities, consisting of: (i) an initial cash payment of $1,500 within 10 days of entry into the Supplement Agreement, which amount was paid on October 10, 2015, and (ii) three additional cash payments of $1,000 each upon the achievement of certain pre-clinical development milestones. The Company is expensing costs under the Supplement Agreement as incurred over the period that the work is performed (currently estimated at 18 months). The Company did not record any expense under the Supplement Agreement as of September 30, 2015.
Each of the parties is eligible to receive from the other party royalty payments, based on gross margin of BOW070 in the other partys territory, ranging from the low- to mid-single digit percentages.
Sale of Canadian Subsidiary and Z944
On October 1, 2015, the Company entered into and closed a Share Purchase Agreement (the Purchase Agreement) with Taro Pharmaceuticals Inc. (Taro) for the sale by the Company to Taro of all of the shares of Zalicus Pharmaceuticals Ltd., the Companys Canadian subsidiary that holds the Companys product candidate Z944 and certain related assets (collectively, the Z944 Assets) which the Company acquired as a result of its merger with Zalicus Inc. in July 2014 (such sale, the Zalicus Ltd. Sale).
As a result of the Zalicus Ltd. Sale, the Company received from Taro payment comprised of CAD $5 million in cash and a non-interest bearing, limited recourse promissory note in the amount of CAD $5 million with a maturity date of July 1, 2017 (the Promissory Note). The Promissory Note is repayable either in cash or through Taros transfer back of the Z944 Assets, including any further developments made by Taro to such assets, to the Company. No repayment of the Promissory Note is required until such maturity date. If Taro elects to repay the Promissory Note in cash and continue development of the Z944 Assets, the Company will also be entitled to additional payments of up to USD $7.5 million upon achievement of certain regulatory filings and approvals of the Z944 Assets, up to USD $30 million upon achievement of certain sales milestones for the Z944 Assets, and mid-single digit percentage royalty payments upon global commercial sales of products developed with the Z944 Assets, with such percentage to be reduced in the event of commercial sales of competing generic products under certain circumstances. The Purchase Agreement further requires Taro to use customary commercially reasonable efforts to develop the Z944 Assets, subject to the Companys reversion right to such assets for any material breach following standard notice and cure periods.
Bioceros Dividend and Conversion of Preferred Stock
Immediately prior to the transaction, Bioceros paid its preferred stockholders an aggregate dividend of $1.1 million. Subsequent to the payment of the preferred stock dividend, the preferred stockholders of Bioceros voted to convert their shareholdings on a 1:1 ratio into common stock of the company.
EPIRUS Biopharmaceuticals (CE) (USOTC:EPRSQ)
Gráfico Histórico do Ativo
De Abr 2024 até Mai 2024
EPIRUS Biopharmaceuticals (CE) (USOTC:EPRSQ)
Gráfico Histórico do Ativo
De Mai 2023 até Mai 2024