| | |
PER
SHARE |
| |
TOTAL
|
| ||||||
Public offering price
|
| | | $ | 50.00 | | | | | $ | 75,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 3.00 | | | | | $ | 4,500,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 47.00 | | | | | $ | 70,500,000 | | |
| | |
Page
|
| |||
Prospectus Supplement | | | | | | | |
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-4 | | | |
| | | | S-5 | | | |
| | | | S-14 | | | |
| | | | S-16 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-22 | | | |
| | | | S-27 | | | |
| | | | S-27 | | | |
| | | | S-27 | | | |
| | | | F-1 | | | |
| | | | F-17 | | |
| Prospectus | | | | | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 11 | | | |
| | | | | 19 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 25 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 50.00 | | |
|
Historical net tangible book value per share as of September 30, 2021
|
| | | $ | 1.39 | | | | | | | | |
|
Increase in net tangible book value per share attributable to this offering
|
| | | $ | 4.76 | | | | | | | | |
|
As-adjusted net tangible book value per share after giving effect to this
offering |
| | | | | | | | | $ | 6.15 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 43.85 | | |
Underwriter
|
| |
Number
of Shares |
| |||
Guggenheim Securities, LLC
|
| | | | 1,200,000 | | |
Raymond James & Associates, Inc.
|
| | | | 225,000 | | |
H.C. Wainwright & Co., LLC
|
| | | | 75,000 | | |
Total
|
| | |
|
1,500,000
|
| |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
Without
Option |
| |
With
Option |
| |||||||||
Public offering price
|
| | | $ | 50.00 | | | | | $ | 75,000,000 | | | | | $ | 86,250,000 | | |
Underwriting discounts and commissions
|
| | | $ | 3.00 | | | | | $ | 4,500,000 | | | | | $ | 5,175,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 47.00 | | | | | $ | 70,500,000 | | | | | $ | 81,075,000 | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-15 | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 5,332,429 | | | | | $ | 4,336,037 | | |
Accounts receivable, net
|
| | | | 19,970,892 | | | | | | 11,701,345 | | |
Royalty receivable
|
| | | | 2,482,980 | | | | | | 1,966,411 | | |
Inventory
|
| | | | 10,785,535 | | | | | | 10,201,571 | | |
Prepaid expenses
|
| | | | 176,787 | | | | | | 911,651 | | |
Other current assets
|
| | | | 687,247 | | | | | | 673,629 | | |
Related party loan receivable
|
| | | | 131,669 | | | | | | 131,669 | | |
Total Current Assets
|
| | | | 39,567,539 | | | | | | 29,922,313 | | |
Property and Equipment, net
|
| | | | 9,075,126 | | | | | | 8,570,951 | | |
Construction in Progress
|
| | | | 1,370,700 | | | | | | 1,645,321 | | |
Intangible Assets, net of Accumulated Amortization of $408,333 and $201,667 respectively
|
| | | | 631,667 | | | | | | 598,333 | | |
Total Assets
|
| | | $ | 50,645,032 | | | | | $ | 40,736,918 | | |
Liabilities and Members’ Capital | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,206,771 | | | | | $ | 1,562,848 | | |
Accrued expenses
|
| | | | 1,211,595 | | | | | | 1,548,298 | | |
Accrued expenses – merger costs
|
| | | | 1,300,000 | | | | | | — | | |
Unearned revenue
|
| | | | 5,939 | | | | | | 5,939 | | |
Deferred revenue
|
| | | | 49,918 | | | | | | 149,753 | | |
Total Current Liabilities
|
| | | | 3,774,223 | | | | | | 3,266,838 | | |
Deferred Rent
|
| | | | 116,132 | | | | | | 87,403 | | |
PPP Note Payable
|
| | | | — | | | | | | 1,316,000 | | |
Total Liabilities
|
| | | | 3,890,355 | | | | | | 4,670,241 | | |
Members’ Capital | | | | | | | | | | | | | |
Class A Members’ capital contributions, net of distributions
|
| | | | 8,346,218 | | | | | | 14,368,918 | | |
Class B Members’ capital contributions, net of distributions
|
| | | | 4,718,811 | | | | | | 5,153,543 | | |
Retained earnings
|
| | | | 33,709,160 | | | | | | 16,609,866 | | |
Accumulated other comprehensive loss
|
| | | | (19,512) | | | | | | (65,650) | | |
Total Members’ Capital
|
| | | | 46,754,677 | | | | | | 36,066,677 | | |
Total Liabilities and Members’ Capital
|
| | | $ | 50,645,032 | | | | | $ | 40,736,918 | | |
| | |
2021
|
| |
2020
|
| ||||||
Income | | | | | | | | | | | | | |
Product sales, net
|
| | | $ | 33,750,938 | | | | | $ | 23,884,217 | | |
Royalty income
|
| | | | 6,683,286 | | | | | | 5,773,755 | | |
Collaboration agreement revenues
|
| | | | 3,860,818 | | | | | | 6,354,088 | | |
Contract manufacturing
|
| | | | 2,971,158 | | | | | | 3,980,552 | | |
Total Income
|
| | | | 47,266,200 | | | | | | 39,992,612 | | |
Direct Costs
|
| | | | 14,103,109 | | | | | | 10,933,072 | | |
Research and Product Development Expenses
|
| | | | 10,109,006 | | | | | | 11,033,346 | | |
General and Administrative Expenses
|
| | | | 5,101,086 | | | | | | 4,924,199 | | |
Depreciation and Amortization
|
| | | | 2,367,217 | | | | | | 2,231,284 | | |
Income from Operations
|
| | | | 15,585,782 | | | | | | 10,870,711 | | |
Other Income/(Expenses) | | | | | | | | | | | | | |
Paycheck Protection Program loan forgiveness
|
| | | | 1,316,000 | | | | | | — | | |
Foreign exchange gain/(loss)
|
| | | | 13,394 | | | | | | (15,859) | | |
Interest income
|
| | | | 4,148 | | | | | | 52,518 | | |
Other income
|
| | | | — | | | | | | 7,483 | | |
Merger expenses
|
| | | | (1,386,097) | | | | | | — | | |
Total Other Income/(Expenses)
|
| | | | (52,555) | | | | | | 44,142 | | |
Net Income
|
| | | | 15,533,227 | | | | | $ | 10,914,853 | | |
Other Comprehensive Income | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 6,062 | | | | | | (42,333) | | |
Total Comprehensive Income
|
| | | $ | 15,539,289 | | | | | $ | 10,872,520 | | |
| | |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| |
Class A
Members’ Capital Contributions |
| |
Class B
Members’ Capital Contributions |
| |
Total
|
| |||||||||||||||
Balances at January 1, 2020
|
| | | $ | 5,695,013 | | | | | $ | (23,317) | | | | | $ | 21,374,990 | | | | | $ | 5,850,000 | | | | | $ | 32,896,686 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | (7,006,072) | | | | | | (696,457) | | | | | | (7,702,529) | | |
Net Income
|
| | | | 10,914,853 | | | | | | (42,333) | | | | | | — | | | | | | — | | | | | | 10,872,520 | | |
Balances at September 30, 2020
|
| | | $ | 16,609,866 | | | | | $ | (65,650) | | | | | $ | 14,368,918 | | | | | $ | 5,153,543 | | | | | $ | 36,066,677 | | |
Balances at January 1, 2021
|
| | | $ | 18,175,933 | | | | | $ | (25,574) | | | | | $ | 13,334,005 | | | | | $ | 5,073,997 | | | | | | 36,558,361 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | (4,987,787) | | | | | | (355,186) | | | | | | (5,342,973) | | |
Net Income
|
| | | | 15,533,227 | | | | | | 6,062 | | | | | | — | | | | | | — | | | | | | 15,539,289 | | |
Balance at September 30, 2021
|
| | | $ | 33,709,160 | | | | | $ | (19,512) | | | | | $ | 8,346,218 | | | | | $ | 4,718,811 | | | | | $ | 46,754,677 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net Income
|
| | | $ | 15,533,227 | | | | | $ | 10,914,853 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 2,211,217 | | | | | | 2,169,617 | | |
Amortization
|
| | | | 156,000 | | | | | | 61,667 | | |
Foreign Currency Exchange Rate
|
| | | | 6,062 | | | | | | (42,333) | | |
Forgiveness of PPP Loan proceeds
|
| | | | (1,316,000) | | | | | | — | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (9,595,901) | | | | | | (4,902,589) | | |
Prepaid expenses
|
| | | | 566,747 | | | | | | (225,157) | | |
Inventory
|
| | | | (192,148) | | | | | | (3,461,469) | | |
Royalty receivable
|
| | | | (798,833) | | | | | | (1,113,100) | | |
Other current assets
|
| | | | (323,524) | | | | | | 139,928 | | |
Accounts payable
|
| | | | (1,016,420) | | | | | | (148,589) | | |
Accrued expenses
|
| | | | (798,617) | | | | | | (1,380,914) | | |
Accrued expenses – merger
|
| | | | 1,300,000 | | | | | | — | | |
Deferred revenue
|
| | | | (74,876) | | | | | | (206,914) | | |
Deferred rent
|
| | | | (6,385) | | | | | | — | | |
Net Cash Provided by Operating Activities
|
| | | | 5,650,549 | | | | | | 1,805,000 | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (3,351,021) | | | | | | (944,744) | | |
Construction in progress
|
| | | | 1,196,851 | | | | | | (1,277,947) | | |
Purchase of intangible assets
|
| | | | — | | | | | | (500,000) | | |
Net Cash Used in Investing Activities
|
| | | | (2,154,170) | | | | | | (2,722,691) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from PPP loans
|
| | | | — | | | | | | 1,316,000 | | |
Distributions
|
| | | | (5,342,973) | | | | | | (7,702,529) | | |
Net Cash Used in Financing Activities
|
| | | | (5,342,973) | | | | | | (6,386,529) | | |
Net Decrease in Cash and Cash Equivalents
|
| | | | (1,846,594) | | | | | | (7,304,220) | | |
Cash and Cash Equivalents – Beginning of Year
|
| | |
|
7,179,023
|
| | | |
|
11,640,257
|
| |
Cash and Cash Equivalents – End of Year
|
| | | $ | 5,332,429 | | | | | $ | 4,336,037 | | |
| | |
September 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Raw materials | | | | | | | | | | | | | |
Active pharmaceutical ingredients
|
| | | $ | 5,966,235 | | | | | $ | 5,420,642 | | |
Excipient
|
| | | | 1,089,824 | | | | | | 1,271,109 | | |
Packaging components
|
| | | | 1,281,126 | | | | | | 1,135,369 | | |
Finished products
|
| | | | 2,448,350 | | | | | | 2,374,451 | | |
Total
|
| | | $ | 10,785,535 | | | | | $ | 10,201,571 | | |
| | |
2021
|
| |
2020
|
| ||||||
Accounts receivable, gross
|
| | | $ | 35,718,319 | | | | | $ | 23,665,768 | | |
Reduction for chargebacks
|
| | | | (9,302,365) | | | | | | (7,132,881) | | |
Reduction for accrued wholesaler fees
|
| | | | (2,911,401) | | | | | | (2,344,075) | | |
Reduction for sales return allowances
|
| | | | (1,387,818) | | | | | | (1,334,572) | | |
Reduction for pending rebates
|
| | | | (1,281,736) | | | | | | (570,807) | | |
Reduction for cash discounts
|
| | | | (864,107) | | | | | | (582,088) | | |
Accounts Receivable, Net
|
| | | $ | 19,970,892 | | | | | $ | 11,701,345 | | |
| | |
September 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Machinery and equipment
|
| | | $ | 12,461,024 | | | | | $ | 10,630,638 | | |
Leasehold improvements
|
| | | | 8,245,273 | | | | | | 6,608,598 | | |
| | |
September 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Computer software
|
| | | | 294,686 | | | | | | 294,316 | | |
Furniture and fixture
|
| | | | 357,329 | | | | | | 356,669 | | |
Total Property and Equipment
|
| | | | 21,358,312 | | | | | | 17,890,221 | | |
Less: accumulated depreciation
|
| | | | (12,283,186) | | | | | | (9,319,270) | | |
Total Property and Equipment, Net
|
| | | $ | 9,075,126 | | | | | $ | 8,570,951 | | |
|
|
October 1, 2021 through December 21, 2021
|
| | | $ | 52,000 | | |
|
2022
|
| | | | 188,000 | | |
|
2023
|
| | | | 148,000 | | |
|
2024
|
| | | | 148,000 | | |
|
2025
|
| | | | 95,667 | | |
|
Total
|
| | | $ | 631,667 | | |
| | |
2021
|
| |
2020
|
| ||||||
Gross sales
|
| | | $ | 109,624,041 | | | | | $ | 87,055,514 | | |
Chargebacks
|
| | | | (63,916,279) | | | | | | (54,407,305) | | |
Wholesaler administrative fees
|
| | | | (7,218,683) | | | | | | (4,656,626) | | |
Prompt pay discounts
|
| | | | (2,723,941) | | | | | | (2,172,890) | | |
Sales returns
|
| | | | (1,096,200) | | | | | | (570,850) | | |
Medicaid rebates
|
| | | | (918,000) | | | | | | (1,363,626) | | |
Product sales, Net
|
| | | $ | 33,750,938 | | | | | $ | 23,884,217 | | |
|
October 1, through December 31, 2021
|
| | | $ | 209,810 | | |
|
2022
|
| | | | 847,507 | | |
|
2023
|
| | | | 858,666 | | |
|
2024
|
| | | | 870,208 | | |
|
2025
|
| | | | 615,512 | | |
|
Thereafter
|
| | | | 2,587,419 | | |
|
Total future minimum payments
|
| | | $ | 5,989,122 | | |
| | |
2021
|
| |
2020
|
| ||||||
Direct Costs | | | | | | | | | | | | | |
Materials
|
| | | $ | 8,612,346 | | | | | $ | 5,719,778 | | |
Payroll, payroll taxes and employee benefits
|
| | | | 2,820,413 | | | | | | 2,189,693 | | |
Direct production
|
| | | | 2,016,023 | | | | | | 1,296,318 | | |
Direct reimbursable costs
|
| | | | 365,067 | | | | | | 1,527,752 | | |
Shipping and importing
|
| | | | 289,260 | | | | | | 199,531 | | |
Total Direct Costs
|
| | | $ | 14,103,109 | | | | | $ | 10,933,072 | | |
Research and Product Development Expenses | | | | | | | | | | | | | |
Analytical research and development
|
| | | $ | 3,613,946 | | | | | $ | 3,568,091 | | |
Product development
|
| | | | 3,166,855 | | | | | | 3,518,171 | | |
Regulatory affairs
|
| | | | 2,114,541 | | | | | | 2,826,322 | | |
Quality assurance
|
| | | | 798,963 | | | | | | 685,667 | | |
NVPL
|
| | | | 414,701 | | | | | | 435,095 | | |
Total Research and Product Development Expenses
|
| | | $ | 10,109,006 | | | | | $ | 11,033,346 | | |
General and Administrative Expenses | | | | | | | | | | | | | |
Sales and distribution
|
| | | $ | 2,019,495 | | | | | $ | 1,563,753 | | |
Facilities and engineering
|
| | | | 967,817 | | | | | | 1,219,242 | | |
Officers’ expense
|
| | | | 610,979 | | | | | | 569,966 | | |
Finance and accounting
|
| | | | 432,432 | | | | | | 464,664 | | |
Insurance
|
| | | | 382,348 | | | | | | 149,417 | | |
Human resources
|
| | | | 341,873 | | | | | | 146,262 | | |
Other general and administrative expenses
|
| | | | 226,266 | | | | | | 192,093 | | |
Taxes
|
| | | | 13,919 | | | | | | 83,065 | | |
Information technology
|
| | | | 77,525 | | | | | | 71,312 | | |
Legal
|
| | | | 28,432 | | | | | | 464,425 | | |
Total General and Administrative Expenses
|
| | | $ | 5,101,086 | | | | | $ | 4,924,199 | | |
| | | | | F-18 | | | |
| | | | | F-21 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | |
| | |
Historical
ANI |
| |
Novitium after
Adjustments and Reclassification (Note 3) |
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Financing &
Other Adjustments (Note 5) |
| |
Pro
Forma |
| |||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 15,254 | | | | | $ | 5,332 | | | | | $ | (93,419) | | | | (a) | | | | $ | 106,241 | | | | (a) | | | | $ | 33,408 | | |
Accounts Receivable
|
| | | | 106,714 | | | | | | 23,842 | | | | | | — | | | | | | | | | — | | | | | | | | | 130,556 | | |
Inventories, net
|
| | | | 61,684 | | | | | | 10,786 | | | | | | 4,146 | | | | (b)(ii) | | | | | — | | | | | | | | | 76,616 | | |
Prepaid income taxes
|
| | | | 3,030 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 3,030 | | |
Prepaid expenses and other current assets
|
| | | | 4,702 | | | | | | 996 | | | | | | — | | | | | | | | | (175) | | | | (a)(iii)(xi) | | | | | 5,523 | | |
Total Current Assets
|
| | | | 191,384 | | | | | | 40,956 | | | | | | (89,273) | | | | | | | | | 106,066 | | | | | | | | | 249,133 | | |
Property and equipment, net
|
| | | | 39,526 | | | | | | 10,446 | | | | | | 3,500 | | | | (b)(iii) | | | | | — | | | | | | | | | 53,472 | | |
Restricted cash
|
| | | | 5,001 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 5,001 | | |
Deferred tax assets, net of deferred tax liabilities and valuation allowance
|
| | | | 60,196 | | | | | | — | | | | | | (28,606) | | | | (b)(iv) | | | | | — | | | | | | | | | 31,590 | | |
Intangible assets, net
|
| | | | 170,141 | | | | | | 631 | | | | | | 117,269 | | | | (b)(v) | | | | | — | | | | | | | | | 288,041 | | |
Goodwill
|
| | | | 3,580 | | | | | | — | | | | | | 59,009 | | | | (b)(vi) | | | | | — | | | | | | | | | 62,589 | | |
Other non-current assets
|
| | | | 626 | | | | | | 1,521 | | | | | | — | | | | | | | | | (313) | | | | (a)(iii) | | | | | 1,834 | | |
Total Assets
|
| | | | 470,454 | | | | | | 53,554 | | | | | | 61,899 | | | | | | | | | 105,753 | | | | | | | | | 691,660 | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current debt, net of deferred financing costs
|
| | | | 15,927 | | | | | | — | | | | | | — | | | | | | | | | (14,806) | | | | (a)(i)(ix)(x) | | | | | 1,121 | | |
Accounts payable
|
| | | | 11,513 | | | | | | 1,207 | | | | | | — | | | | | | | | | — | | | | | | | | | 12,720 | | |
Accrued expenses and other
|
| | | | 4,893 | | | | | | 4,238 | | | | | | — | | | | | | | | | (3,122) | | | | (a)(iv)(v) | | | | | 6,009 | | |
Accrued royalties
|
| | | | 3,996 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 3,996 | | |
Accrued compensation and related expenses
|
| | | | 4,539 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 4,539 | | |
Current income taxes payable, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
Accrued Government rebates
|
| | | | 11,713 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 11,713 | | |
Returned goods reserve
|
| | | | 32,229 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 32,229 | | |
Deferred revenue
|
| | | | 62 | | | | | | 56 | | | | | | — | | | | | | | | | — | | | | | | | | | 118 | | |
Total current liabilities
|
| | | | 84,872 | | | | | | 5,501 | | | | | | — | | | | | | | | | (17,928) | | | | | | | | | 72,445 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current debt, net of deferred financing costs and current component
|
| | | | 186,063 | | | | | | 1,241 | | | | | | — | | | | | | | | | 100,316 | | | | (a)(i)(viii)(x) | | | | | 287,620 | | |
Derivatives and other non-current liabilities
|
| | | | 8,116 | | | | | | — | | | | | | 31,100 | | | | (a)(ii) | | | | | — | | | | | | | | | 39,216 | | |
Total Liabilities
|
| | | | 279,051 | | | | | | 6,742 | | | | | | 31,100 | | | | | | | | | 82,388 | | | | | | | | | 399,281 | | |
Mezzanine Equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | 24,850 | | | | (a)(vi)(vii) | | | | | 24,850 | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 1 | | |
Treasury Stock
|
| | | | (3,135) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (3,135) | | |
Additional paid in capital
|
| | | | 222,211 | | | | | | 13,065 | | | | | | 66,835 | | | |
(a)(iii) /(c)
|
| | | | — | | | | | | | | | 302,311 | | |
(Accumulated Deficit)/retained earnings
|
| | | | (23,439) | | | | | | 33,767 | | | | | | (36,056) | | | | (c) | | | | | (1,485) | | | | (a)(ii)(iii) | | | | | (27,213) | | |
Accumulated other comprehensive loss, net of tax
|
| | | | (4,235) | | | | | | (20) | | | | | | 20 | | | | (c) | | | | | — | | | | | | | | | (4,235) | | |
Total Stockholders’ equity
|
| | | | 191,403 | | | | | | 46,812 | | | | | | 30,799 | | | | | | | | | (1,485) | | | | | | | | | 267,529 | | |
Total Liabilities and Stockholders’ equity
|
| | | $ | 470,454 | | | | | $ | 53,554 | | | | | $ | 61,899 | | | | | | | | $ | 105,753 | | | | | | | | $ | 691,660 | | |
| | |
Historical
ANI |
| |
Novitium after
Adjustments and Reclassification (1) (Note 3) |
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Financing &
Other Adjustments (Note 5) |
| |
Pro
Forma (Note 6) |
| |||||||||||||||||||||||||||
Net Revenues
|
| | |
$
|
155,207
|
| | | |
$
|
47,266
|
| | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | |
$
|
202,473
|
| |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | | 66,712 | | | | | | 14,103 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 80,815 | | |
Research and development
|
| | | | 8,229 | | | | | | 10,109 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 18,338 | | |
Selling, general, and administrative
|
| | | | 53,588 | | | | | | 6,487 | | | | | | (6,828) | | | | | | (d) | | | | | | 56 | | | | | | (b) | | | | | | 53,303 | | |
Depreciation and amortization
|
| | | | 33,568 | | | | | | 2,367 | | | | | | 7,528 | | | | | | (e) | | | | | | — | | | | | | | | | | | | 43,463 | | |
Legal settlement expense
|
| | | | 8,400 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 8,400 | | |
Cotrophin pre-launch charges
|
| | | | 780 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 780 | | |
Total Operating Expenses
|
| | | | 171,277 | | | | | | 33,066 | | | | | | 700 | | | | | | | | | | | | 56 | | | | | | | | | | | | 205,099 | | |
Operating (Loss)/Income
|
| | | | (16,070) | | | | | | 14,200 | | | | | | (700) | | | | | | | | | | | | (56) | | | | | | | | | | | | (2,626) | | |
Other Expenses, net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (7,482) | | | | | | 4 | | | | | | — | | | | | | | | | | | | (8,879) | | | | | | (b) | | | | | | (16,357) | | |
Other expense, net
|
| | | | (1,653) | | | | | | 1,329 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (324) | | |
(Loss)/Income Before Benefit/(Provision) for
Income Taxes |
| | | | (25,205) | | | | | | 15,533 | | | | | | (700) | | | | | | | | | | | | (8,935) | | | | | | | | | | | | (19,307) | | |
Benefit for income taxes
|
| | | | 6,738 | | | | | | — | | | | | | 161 | | | | | | (f) | | | | | | 2,047 | | | | | | (c) | | | | | | 8,946 | | |
Net (Loss)/Income
|
| | | $ | (18,467) | | | | | $ | 15,533 | | | | | $ | (539) | | | | | | | | | | | $ | (6,888) | | | | | | | | | | | $ | (10,361) | | |
Basic and Diluted (Loss)/Earnings per Share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic loss per Share
|
| | | | (1.53) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(0.80)
|
| |
Diluted Loss per Share
|
| | | | (1.53) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.80) | | |
Basic Weighted-Average Shares Outstanding
|
| | | | 12,066 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
14,532
|
| |
Diluted Weighted-Average Shares Outstanding
|
| | | | 12,066 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14,532 | | |
| | |
Historical
ANI |
| |
Novitium after
Adjustments and Reclassification (1) (Note 3) |
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Financing &
Other Adjustments (Note 5) |
| |
Pro
Forma Combined (Note 6) |
| | | | | | | |||||||||||||||||||||||||||
Net Revenues
|
| | |
$
|
208,475
|
| | | |
$
|
53,147
|
| | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | |
$
|
261,622
|
| | | | | | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | | 87,157 | | | | | | 15,062 | | | | | | 4,146 | | | | | | (e) | | | | | | — | | | | | | | | | | | | 106,365 | | | | | | | | |
Research and development
|
| | | | 16,001 | | | | | | 15,671 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 31,672 | | | | | | | | |
Selling, general, and
administrative |
| | | | 64,986 | | | | | | 7,116 | | | | | | 7,074 | | | | | | (d) | | | | | | 75 | | | | | | (b) | | | | | | 79,251 | | | | | | | | |
Depreciation and amortization
|
| | | | 44,638 | | | | | | 2,860 | | | | | | 10,037 | | | | | | (e) | | | | | | — | | | | | | | | | | | | 57,535 | | | | | | | | |
Cotrophin pre-launch charges
|
| | | | 11,263 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 11,263 | | | | | | | | |
Intangible asset impairment
charge |
| | | | 446 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 446 | | | | | | | | |
Total Operating Expenses
|
| | |
|
224,491
|
| | | |
|
40,709
|
| | | |
|
21,257
|
| | | | | | | | | | | 75 | | | | | | | | | | |
|
286,532
|
| | | | | | | |
Operating (Loss)/Income
|
| | | | (16,016) | | | | | | 12,438 | | | | | | (21,257) | | | | | | | | | | | | (75) | | | | | | | | | | | | (24,910) | | | | | | | | |
Other Expense, net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,452) | | | | | | 55 | | | | | | — | | | | | | | | | | | | (15,338) | | | | | | (b) | | | | | | (24,735) | | | | | | | | |
Other expense, net
|
| | | | (494) | | | | | | (12) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (506) | | | | | | | | |
(Loss)/Income Before Benefit/(Provision) for Income Taxes
|
| | | | (25,962) | | | | | | 12,481 | | | | | | (21,257) | | | | | | | | | | | | (15,413) | | | | | | | | | | | | (50,151) | | | | | | | | |
Benefit for income taxes
|
| | | | 3,414 | | | | | | — | | | | | | 4,868 | | | | | | (f) | | | | | | 3,529 | | | | | | (c) | | | | | | 11,811 | | | | | | | | |
Net (Loss)/Income
|
| | | $ | (22,548) | | | | |
$
|
12,481
|
| | | | $ | (16,389) | | | | | | | | | | | $ | (11,884) | | | | | | | | | | | $ | (38,340) | | | | | | | | |
Basic and Diluted Loss Per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic Loss Per Share
|
| | | | (1.88) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.77) | | | | | | (a) | | |
Diluted Loss Per Share
|
| | | | (1.88) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.77) | | | | | | (b) | | |
Basic Weighted-Average Shares Outstanding
|
| | | | 11,964 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14,431 | | | | | | (a) | | |
Diluted Weighted-Average Shares Outstanding
|
| | | | 11,964 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14,431 | | | | | | (b) | | |
| | |
Historical
Novitium (USD in thousands) |
| |
Reclassifications
|
| |
Accounting
Policy Adjustments |
| |
Novitium after
Reclassifications and Adjustments |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 5,332 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,332 | | |
Accounts receivable, net
|
| | | | 19,971 | | | | | | 3,871(1)(2) | | | | | | — | | | | | | 23,842 | | |
Royalty receivable
|
| | | | 2,483 | | | | | | (2,483)(1) | | | | | | — | | | | | | — | | |
Inventory
|
| | | | 10,786 | | | | | | — | | | | | | — | | | | | | 10,786 | | |
Prepaid expenses and other current assets
|
| | | | 864 | | | | | | 132(3) | | | | | | — | | | | | | 996 | | |
Related party loan payable
|
| | | | 132 | | | | | | (132)(3) | | | | | | — | | | | | | — | | |
Total Current Assets
|
| | |
|
39,568
|
| | | | | 1,388 | | | | | | — | | | | |
|
40.956
|
| |
Property and equipment, net
|
| | | | 9,075 | | | | | | 1,371(4) | | | | | | — | | | | | | 10,446 | | |
Construction in progress
|
| | | | 1,371 | | | | | | (1,371)(4) | | | | | | — | | | | | | — | | |
Intangible assets
|
| | | | 631 | | | | | | — | | | | | | — | | | | | | 631 | | |
Other non-current Assets
|
| | | | — | | | | | | — | | | | | | 1,521(8) | | | | | | 1,521 | | |
Total Assets
|
| | | | 50,645 | | | | | | 1,388 | | | | | | 1,521 | | | | | | 53,554 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 1,207 | | | | | | — | | | | | | — | | | | | | 1,207 | | |
Accrued expenses and other
|
| | | | 2,512 | | | | | | 1,388(2) | | | | | | 338(8) | | | | | | 4,238 | | |
Unearned revenue
|
| | | | 6 | | | | | | (6)(5) | | | | | | — | | | | | | — | | |
Deferred revenue
|
| | | | 50 | | | | | | 6(5) | | | | | | — | | | | | | 56 | | |
Total Current Liabilities
|
| | | | 3,775 | | | | | | 1,388 | | | | | | 338 | | | | | | 5,501 | | |
Derivatives and other non-current liabilities
|
| | | | — | | | | | | 116(6) | | | | | | 1,125(8) | | | | | | 1,241 | | |
Deferred Rent
|
| | | | 116 | | | | | | (116)(6) | | | | | | — | | | | | | — | | |
Total Liabilities
|
| | | | 3,891 | | | | | | 1,388 | | | | | | 1,463 | | | | | | 6,742 | | |
Additional Paid-in capital
|
| | | | — | | | | | | 13,065(7) | | | | | | — | | | | | | 13,065 | | |
(Accumulated deficit)/retained earnings
|
| | | | 33,709 | | | | | | — | | | | | | 58(8) | | | | | | 33,767 | | |
Accumulated other comprehensive loss, net of
tax |
| | | | (20) | | | | | | — | | | | | | — | | | | | | (20) | | |
Class A Members’ capital contributions
|
| | | | 8,346 | | | | | | (8,346)(7) | | | | | | — | | | | | | — | | |
Class B Members’ capital contributions
|
| | | | 4,719 | | | | | | (4,719)(7) | | | | | | — | | | | | | — | | |
Total Members’ Equity
|
| | |
|
46,754
|
| | | | | — | | | | |
|
58
|
| | | |
|
46,812
|
| |
Total Liabilities and Members’ equity
|
| | | $ | 50,645 | | | | | $ | 1,388 | | | | | $ | 1,521 | | | | | $ | 53,554 | | |
| | |
Historical Novitium
(USD in thousands) |
| |
Reclassifications
|
| |
Novitium after
Reclassifications and Adjustments |
| |||||||||
Net Revenues
|
| | | $ | 33,751 | | | | | $ | 13,515(1) | | | | | $ | 47,266 | | |
Royalty Income
|
| | | | 6,683 | | | | | | (6,683)(1) | | | | | | — | | |
Collaboration agreement revenues
|
| | | | 3,861 | | | | | | (3,861)(1) | | | | | | — | | |
Contract manufacturing
|
| | | | 2,971 | | | | | | (2,971)(1) | | | | | | — | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | | 14,103 | | | | | | — | | | | | | 14,103 | | |
Research and Development
|
| | | | 10,109 | | | | | | — | | | | | | 10,109 | | |
Selling, general and administrative
|
| | | | 5,101 | | | | | | 1,386(3) | | | | | | 6,487 | | |
Depreciation and amortization
|
| | | | 2,367 | | | | | | — | | | | | | 2,367 | | |
Total operating expense
|
| | | | 31,680 | | | | | | 1,386 | | | | | | 33,066 | | |
Operating (Loss)/Income
|
| | | | 15,586 | | | | | | (1,386) | | | | | | 14,200 | | |
Interest expense, net
|
| | | | 4 | | | | | | — | | | | | | 4 | | |
Other Expense, net
|
| | | | — | | | | | | 1,329(2) | | | | | | 1,329 | | |
Paycheck Protection Program loan forgiveness
|
| | | | 1,316 | | | | | | (1,316)(2) | | | | | | — | | |
Foreign exchange loss
|
| | | | 13 | | | | | | (13)(2) | | | | | | — | | |
Merger expenses
|
| | | | (1,386) | | | | | | 1,386(3) | | | | |
|
—
|
| |
(Loss)/Income Before Benefit/(Provision) for Income Taxes
|
| | | | 15,533 | | | | | | — | | | | | | 15,533 | | |
Benefit/(Provision) for Income Taxes
|
| | | | — | | | | | | — | | | | | | — | | |
Net (Loss)/Income
|
| | | $ | 15,533 | | | | | $ | — | | | | | $ | 15,533 | | |
| | |
Historical Novitium
|
| |
Reclassifications
|
| |
Novitium after
Reclassifications and Adjustments |
| |||||||||
Net Revenues
|
| | | $ | 33,038 | | | | | $ | 20,109(1) | | | | | $ | 53,147 | | |
Royalty income
|
| | | | 7,458 | | | | | | (7,458)(1) | | | | | | — | | |
Collaboration agreement revenues
|
| | | | 7,325 | | | | | | (7,325)(1) | | | | | | — | | |
Contract manufacturing
|
| | | | 5,326 | | | | | | (5,326)(1) | | | | | | — | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | | 15,062 | | | | | | — | | | | | | 15,062 | | |
Research and Development
|
| | | | 15,671 | | | | | | — | | | | | | 15,671 | | |
Selling, general and administrative
|
| | | | 7,116 | | | | | | — | | | | | | 7,116 | | |
Depreciation and amortization
|
| | | | 2,860 | | | | | | — | | | | | | 2,860 | | |
Total operating expense
|
| | | | 40,709 | | | | | | — | | | | | | 40,709 | | |
Operating Income
|
| | | | 12,438 | | | | | | — | | | | | | 12,438 | | |
Other expense, net | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | 55 | | | | | | — | | | | | | 55 | | |
Other Expense, net
|
| | | | — | | | | | | (12)(2) | | | | | | (12) | | |
Other income
|
| | | | 8 | | | | | | (8)(2) | | | | | | — | | |
Foreign exchange loss
|
| | | | (20) | | | | | | 20(2) | | | | | | — | | |
(Loss)/Income Before Benefit/(Provision) for Income Taxes
|
| | | | 12,481 | | | | | | — | | | | | | 12,481 | | |
Net Income
|
| | | $ | 12,481 | | | | | $ | — | | | | | $ | 12,481 | | |
Fair value of Acquisition Consideration
|
| | | | | | |
Upfront Cash Payment
|
| | | $ | 89,500 | | |
Net Working Capital Adjustment
|
| | | | 1,630(i) | | |
Contingent Consideration
|
| | | | 31,100(ii) | | |
Equity Consideration – restricted shares
|
| | | | 79,900(iii) | | |
Total Fair Value Consideration Transferred
|
| | | $ | 202,130 | | |
Assets acquired and liabilities assumed
|
| |
Book Value
|
| |
Adjustment
|
| |
Fair value
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 5,332 | | | | | $ | — | | | | | $ | 5,332(i) | | |
Accounts Receivable, net
|
| | | | 22,454 | | | | | | — | | | | | | 22,454(i) | | |
Inventory
|
| | | | 10,786 | | | | | | 4,146 | | | | | | 14,932(ii) | | |
Prepaid Expenses and other current assets
|
| | | | 996 | | | | | | — | | | | | | 996(i) | | |
Property and equipment, net
|
| | | | 10,446 | | | | | | 3,500 | | | | | | 13,946(iii) | | |
Deferred tax assets, net of deferred tax liabilities and valuation allowance
|
| | | | — | | | | | | (28,606) | | | | | | (28,606)(iv) | | |
Intangible assets
|
| | | | 631 | | | | | | 117,269 | | | | | | 117,900(v) | | |
Goodwill
|
| | | | — | | | | | | 59,009 | | | | | | 59,031(vi) | | |
Other non-current Assets
|
| | | | 1,521 | | | | | | — | | | | | | 1,521(i) | | |
Accounts payable
|
| | | | (1,207) | | | | | | — | | | | | | (1,207)(i) | | |
Accrued expenses and other
|
| | | | (2,850) | | | | | | — | | | | | | (2,850)(i) | | |
Deferred revenue
|
| | | | (56) | | | | | | — | | | | | | (56)(i) | | |
Derivatives and other non-current liabilities
|
| | | $ | (1,241) | | | | | $ | — | | | | | | (1,241)(i) | | |
| | | | | 46,812 | | | | | | 155,318 | | | | | | 202,130 | | |
| | |
Estimated fair value
|
| |
Weighted average estimated
useful life (in years) |
| ||||||
Intangible assets – Commercial products
|
| | | $ | 53,500 | | | | | | 8.5 | | |
Intangible assets – Partner/CMO relationships
|
| | | | 24,600 | | | | | | 7.0 | | |
Indefinite-lived intangible assets -IPR&D – 2021 launches
|
| | | | 8,700 | | | | | | | | |
Indefinite-lived intangible assets -IPR&D – 2022 launches
|
| | | | 31,100 | | | | | | | | |
| | | | $ | 117,900 | | | | | | | | |
|
Repayment of existing Senior Secured Credit facility
|
| | | $ | (201,990)(i) | | |
|
Extinguishment loss on termination
|
| | | | (922)(ii) | | |
|
Write-off deferred financing costs – historical revolver
|
| | | | (563)(iii) | | |
|
Payment of accrued interest
|
| | | | (688)(iv) | | |
|
Payment of ticking fees on Credit Facility
|
| | | | (2,434)(v) | | |
|
Retirement of existing Debt
|
| | | | (206,597) | | |
|
PIPE Financing
|
| | | | 25,000(vi) | | |
|
Less: Issuance costs
|
| | | | (150)(vii) | | |
|
Issuance of new Debt (long-term portion)
|
| | | | 297,000(viii) | | |
|
Issuance of new Debt (current portion)
|
| | | | 3,000(ix) | | |
|
Less: Debt issuance costs
|
| | | | (12,500)(x) | | |
|
Net proceeds new financing
|
| | |
|
312,350
|
| |
|
Total Pro Forma Adjustment
|
| | | $ | 105,753 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 11 | | | |
| | | | 19 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 25 | | |
|
Generic Products
|
| |
Branded Products
|
|
|
Aspirin and Extended Release Dipyridamole
|
| |
Arimidex
|
|
|
Bretylium Tosylate Injection, USP
|
| |
Atacand
|
|
|
Candesartan Hydrochlorothiazide
|
| |
Atacand HCT
|
|
|
Cholestyramine
|
| |
Casodex
|
|
|
Desipramine Hydrochloride
|
| |
Cortenema
|
|
|
Diphenoxylate Hydrochloride and Atropine Sulfate
|
| |
Inderal LA
|
|
|
Erythromycin Ethylsuccinate
|
| |
Inderal XL
|
|
|
Erythromycin Ethylsuccinate for Oral Suspension
|
| |
InnoPran XL
|
|
|
Esterified Estrogen with Methyltestosterone
|
| |
Lithobid
|
|
|
Etodolac
|
| |
Reglan
|
|
|
Ezetimibe-Simvastatin
|
| |
Vancocin
|
|
|
Felbamate
|
| | | |
|
Fenofibrate
|
| | | |
|
Flecainide
|
| | | |
|
Fluvoxamine
|
| | | |
|
Hydrocortisone Enema
|
| | | |
|
Hydrocortisone Rectal Cream (1% and 2.5%)
|
| | | |
|
Indapamide
|
| | | |
|
Lithium Carbonate ER
|
| | | |
|
Mesalamine Enema
|
| | | |
|
Methazolamide
|
| | | |
|
Metoclopramide Syrup
|
| | | |
|
Morphine Sulfate Oral Solution
|
| | | |
|
Nilutamide
|
| | | |
|
Nimodipine
|
| | | |
|
Opium Tincture
|
| | | |
|
Oxycodone Hydrochloride Capsules
|
| | | |
|
Oxycodone Hydrochloride Oral Solution (5 mg/5 mL)
|
| | | |
|
Oxycodone Hydrochloride Oral Solution (100 mg/5 mL)
|
| | | |
|
Pindolol
|
| | | |
|
Propafenone
|
| | | |
|
Propranolol ER
|
| | | |
|
Terbutaline Sulfate
|
| | | |
|
Vancomycin
|
| | | |
|
Vancomycin Hydrochloride for Oral Solution
|
| | | |