Attached files

file filename
EX-2.1 - EX-2.1 - Aptevo Therapeutics Inc.d872623dex21.htm
8-K - 8-K - Aptevo Therapeutics Inc.d872623d8k.htm

Exhibit 99.1

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

On February 28, 2020, Aptevo Therapeutics Inc. (“Aptevo” or the “Company”) entered into an LLC Purchase Agreement (the “Purchase Agreement”) with Medexus Pharma, Inc. (“Medexus”), pursuant to which Aptevo sold all of the issued and outstanding limited liability company interests of Aptevo BioTherapeutics LLC (“Aptevo BioT”), a wholly owned subsidiary of Aptevo (the “Sale”). On the same date, the closing under the Purchase Agreement occurred. As a result of the Sale, Medexus acquired IXINITY (coagulation factor IX (recombinant)), a third-generation recombinant human coagulation factor IX marketed in the United States for the control and prevention of bleeding episodes and for perioperative management in adults and children 12 years of age or older with hemophilia B (the “IXINITY Business”).

As consideration for the Sale, at closing Aptevo received an amount equal to thirty million dollars ($30 million) in cash, subject to certain customary adjustments in respect of Aptevo’s estimates of cash, indebtedness, working capital and transaction expenses of Aptevo BioT as of the closing (the “Closing Consideration”). Such Closing Consideration will be subject to a final post-closing adjustment pursuant to the terms of the Purchase Agreement. Medexus deposited nine hundred and twelve thousand five hundred dollars ($912,500) with an escrow agent (i) to fund potential payment obligations of Apevo with respect to the final post-closing adjustment and (ii) to fund potential post-closing indemnification obligations of Aptevo. Aptevo may also earn milestone and deferred payments from Medexus in the future.

The unaudited pro forma condensed consolidated balance sheet as of September 30, 2019, gives effect to the disposition of the IXINITY Business as if it had occurred on September 30, 2019. The unaudited pro forma condensed consolidated statements of operations for the nine months ended September 30, 2019 and the year ended December 31, 2018 each give effect to the disposition of the IXINITY Business as if it had occurred on January 1, 2018. The unaudited pro forma condensed consolidated financial statements have been prepared in accordance with Rule 8-05 of Regulation S-X. Assumptions and estimates underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma condensed consolidated financial statements. In the Company’s opinion, all adjustments that are necessary to present fairly the pro forma information have been made.

The unaudited pro forma condensed consolidated statements do not purport to represent what the Company’s financial position or results of operations would have been had the disposition of the IXINITY Business actually occurred on the dates indicated above, nor are they indicative of future financial position or results of operations. These unaudited pro forma condensed consolidated financial statements should be read in conjunction with the Company’s historical condensed consolidated financial statements and related notes for the periods presented.

This unaudited pro forma condensed combined financial information has been prepared for illustrative purposes only and is based on assumptions and estimates considered appropriate by Aptevo management; however, they are not necessarily indicative of what results of operations actually would have been assuming the sale to Medexus had been consummated as of the dates indicated, nor do they purport to represent Aptevo consolidated results of operations for future periods. The unaudited pro forma condensed financial information does not reflect any cost savings that may be realized. Actual adjustments may differ from the amounts reflected in the unaudited pro forma condensed combined financial statements and the differences may be material.

The historical financial information has been adjusted to give effect to matters that are (i) directly attributable to the sale of the IXINITY Business, (ii) factually supportable and (iii) with respect to the statement of operations, expected to have a continuing impact on the operating results of Aptevo.

 

1


Aptevo Therapeutics Inc.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

As of September 30, 2019

(in thousands, except share and per share amounts)

See accompanying notes to unaudited pro forma condensed consolidated financial information

 

     Consolidated
Historical
Aptevo Inc.
    IXINITY
Business
    Pro Forma
Adjustments
     Notes   Pro Forma
Debt
Repayment
    Notes     Pro Forma  
ASSETS                

Current assets:

               

Cash and cash equivalents

   $ 17,683       $ 27,370      (a)   $ (17,104     (c)     $ 27,949  

Accounts receivable, net

     7,918       (7,918              —    

Inventories

     7,482       (7,482              —    

Prepaid expenses

     2,215       (981              1,234  

Other current assets

     1,491       (343     913      (a)         2,061  
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 

Total current assets

     36,789       (16,724     28,282          (17,104       31,243  

Restricted cash

     7,498              (5,000     (c)       2,498  

Property and equipment, net

     4,271                  4,271  

Intangible assets, net

     4,628       (4,628              —    

Operating lease right-of-use asset

     3,981                  3,981  

Other assets

     3,389       (2,632              757  
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 

Total assets

   $ 60,556     $ (23,984   $ 28,282        $ (22,104     $ 42,750  
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY                

Current liabilities:

               

Accounts payable

   $ 12,073     $ (6,036   $ —              $ 6,037  

Accrued compensation

     3,483       (786     98      (e)         2,795  

Sales rebates and discounts payable

     868       (868              —    

Loan payable

     19,707              (19,707     (c)       —    

Other short term liabilities

     1,121       (531              590  
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 

Total current liabilities

     37,252       (8,221     98          (19,707       9,422  

Operating lease liability, net of current portion

     3,547                  3,547  

Other liabilities

     12                  12  
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 

Total liabilities

     40,811       (8,221     98          (19,707       12,981  
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 

Stockholders’ equity:

               

Preferred stock: $0.001 par value; 15,000,000 shares authorized, zero shares issued or outstanding

     —                    —    

Common stock: $0.001 par value; 500,000,000 shares authorized; 45,279,244 shares issued and outstanding at September 30 2019

     45                  45  

Additional paid-in capital

     179,382                  179,382  

Accumulated deficit

     (159,682     (15,763     28,184      (b)     (2,397     (d)       (149,657
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 

Total stockholders’ equity

     19,745       (15,763     28,184          (2,397       29,770  
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 

Total liabilities and stockholders’ equity

   $ 60,556     $ (23,984   $ 28,282        $ (22,104     $ 42,751  
  

 

 

   

 

 

   

 

 

      

 

 

     

 

 

 

 

2


Aptevo Therapeutics Inc.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF

OPERATIONS

For the Nine Months Ended September 30, 2019

(in thousands, except share and per share amounts)

 

     Historical
Consolidated
Aptevo Inc.
    IXINITY
Business
    Pro Forma
Debt
Repayment
     Notes     Pro Forma  

Revenues:

           

Product sales

   $ 23,393     $ (23,393        $ —    

Costs and expenses:

           

Cost of product sales

     13,791       (13,791          —    

Research and development

     24,143       (3,811          20,332  

Selling, general and administrative

     20,344       (7,674          12,670  
  

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) from operations

     (34,885     1,883       —            (33,002
  

 

 

   

 

 

   

 

 

      

 

 

 

Other expense from continuing operations

     (1,639     —         1,951        (f)       312  

Income (loss) before income taxes

     (36,524     1,883       1,951          (32,690

Benefit from income taxes

     999       —         —            999  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) from continuing operations

     (35,525     1,883       1,951          (31,691
  

 

 

   

 

 

   

 

 

      

 

 

 

Discontinued operations

           

Income from discontinued operations, before income taxes

     4,250              4,250  

Income tax expense

     (999            (999
  

 

 

   

 

 

   

 

 

      

 

 

 

Income from discontinued operations

     3,251       —         —            3,251  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss)

   $ (32,274   $ 1,883     $ 1,951        $ (28,440
  

 

 

   

 

 

   

 

 

      

 

 

 

Basic and diluted per share amounts:

           

Net loss from continuing operations

   $ (0.90   $ 0.05     $ 0.05        $ (0.80

Income from discontinued operations

   $ 0.08     $ —       $ —          $ 0.08  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net loss per basic and diluted share

   $ (0.82   $ 0.05     $ 0.05        $ (0.82
  

 

 

   

 

 

   

 

 

      

 

 

 

Weighted-average shares used to compute per share calculations

     39,341,974       39,341,974       39,341,974          39,341,974  
  

 

 

   

 

 

   

 

 

      

 

 

 

 

3


Aptevo Therapeutics Inc.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF

OPERATIONS

For the Year Ended December 31, 2018

(in thousands, except share and per share amounts)

 

     Historical
Consolidated
Aptevo Inc.
    IXINITY
Business
    Pro Forma
Debt
Repayment
     Notes     Pro Forma  

Revenues:

           

Product sales

   $ 23,067     $ (23,067   $ —          $ —    

Costs and expenses:

           

Cost of product sales

     11,214       (11,214          —    

Research and development

     35,385       (1,256          34,129  

Selling, general and administrative

     28,133       (9,963          18,170  
  

 

 

   

 

 

   

 

 

      

 

 

 

Loss from operations

     (51,665     (634     —            (52,299
  

 

 

   

 

 

   

 

 

      

 

 

 

Other expense from continuing operations

     (2,024     —         2,766        (g)       742  

Loss before income taxes

     (53,689     (634     2,766          (51,557

Benefit from income taxes

     —         —              —    
  

 

 

   

 

 

   

 

 

      

 

 

 

Net loss

   $ (53,689   $ (634   $ 2,766        $ (51,557
  

 

 

   

 

 

   

 

 

      

 

 

 

Basic and diluted per share amounts:

           

Net loss per basic and diluted share

   $ (2.39   $ (0.03   $ 0.12        $ (2.30
  

 

 

   

 

 

   

 

 

      

 

 

 

Weighted-average shares used to compute per share calculations

     22,500,053       22,500,053       22,500,053          22,500,053  
  

 

 

   

 

 

   

 

 

      

 

 

 

 

4


Aptevo Therapeutics Inc.

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

Note 1. Basis of Presentation

The historical consolidated financial statements have been adjusted in the pro forma condensed consolidated 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 pro forma condensed consolidated statements of operations, expected to have a continuing impact on the Company.

The pro forma condensed consolidated financial statements do not necessarily reflect what the consolidated Company’s financial condition or results of operations would have been had the transaction occurred on the dates indicated. They also may not be useful in predicting the future financial condition and results of operations of the Company. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

Note 2. Adjustments to the Unaudited Pro Forma Condensed Consolidated Balance Sheet

The following adjustments have been made to the accompanying unaudited pro forma condensed consolidated balance sheet as of September 30, 2019:

 

  (a)

The $27.4 million increase in cash and cash equivalents represents the total consideration received at closing of $30 million, net of $1.7 million in closing and transaction costs and net of $0.9 million held in escrow. The $0.9 million increase in other current assets represents funds Medexus deposited with an escrow agent. The pro forma adjustment of cash proceeds does not reflect potential future milestone payments that Aptevo may receive from the purchaser.

 

  (b)

Represents the non-recurring estimated gain on sale that would have been recorded if we had completed the IXINITY sale on September 30, 2019. Due to the utilization of net operating loss carryforwards, the gain is not expected to result in a related income tax expense.

 

  (c)

On February 28, 2020, we used a portion of the $30 million in proceeds from the sale of the IXINITY business to repay in full our obligations to MidCap Financial Trust, inclusive of an end of facility fee of $1.4 million, accrued interest, legal fees and prepayment fees. Under the terms of our credit facility agreement with MidCap Financial Trust, we were required to maintain a restricted cash account of $5 million. Repayment of the debt will also relieve us of the obligation to keep $5 million of cash restricted.

 

  (d)

Represents unamortized debt costs that would have been recorded if we had completed the IXINITY sale on September 30, 2019.

 

  (e)

Represents severance accrual of $0.1 million related to personnel changes as a result of the sale of IXINITY.

Note 3. Adjustments to the Unaudited Pro Forma Condensed Consolidated Statement of Operations

The following adjustments have been made to the accompanying unaudited pro forma condensed consolidated statement of operations for the nine months period ended September 30, 2019:

 

  (f)

Represents the removal of the interest on the MidCap Financial Trust loan of $2 million for the nine months ended September 30, 2019.

The following adjustments have been made to the accompanying unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2018:

 

  (g)

Represents the removal of the interest on the MidCap Financial Trust loan of $2.8 million for the twelve months ended December 31, 2018.

 

5