Delaware | 001-36538 | 27-0881542 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
20 Independence Boulevard Warren, NJ | 07059 | |
(Address of principal executive offices) | (Zip Code) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
SORRENTO TECH, INC. | ||
Dated: November 7, 2017 | By: | /s/ Lars Boesgaard |
Name: Lars Boesgaard | ||
Title: Vice President and Chief Financial Officer | ||
June 30, 2017 | Pro Forma Adjustments | |||||||||||
Pro Forma | ||||||||||||
ASSETS | ||||||||||||
Current Assets: | ||||||||||||
Cash and cash equivalents | $ | 2,392 | $ | 15,175 | (a) | $ | 17,567 | |||||
Short-term marketable securities | 8,977 | $ | 8,977 | |||||||||
Trade accounts receivable, net of $0 allowance for doubtful accounts | 1,136 | $ | 1,136 | |||||||||
Inventories | 4,054 | (4,054 | ) | (b) | $ | — | ||||||
Prepaid expenses and other current assets | 1,760 | (1,105 | ) | (c) | $ | 655 | ||||||
Total current assets | 18,319 | 10,016 | 28,335 | |||||||||
Property and equipment, net | 3,718 | (3,111 | ) | (d) | $ | 607 | ||||||
Intangible assets, net | 8,321 | (8,321 | ) | (e) | $ | — | ||||||
Other assets | 319 | — | $ | 319 | ||||||||
Total assets | $ | 30,677 | $ | (1,416 | ) | $ | 29,261 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current Liabilities: | ||||||||||||
Accounts payable | $ | 655 | $ | 655 | ||||||||
Short-term deferred payments | 6,756 | — | (f) | $ | 6,756 | |||||||
Notes payable, current | 4,999 | — | $ | 4,999 | ||||||||
Accrued expenses and other current liabilities | 1,861 | — | $ | 1,861 | ||||||||
Total current liabilities | 14,271 | — | 14,271 | |||||||||
Deferred payments | 4,018 | — | (f) | $ | 4,018 | |||||||
Other long-term liabilities | 236 | — | $ | 236 | ||||||||
Total liabilities | 18,525 | — | 18,525 | |||||||||
Common stock, $0.001 par value: | ||||||||||||
500,000,000 shares of Common Stock authorized; 5,013,314 shares issued and 5,007,742 shares outstanding, respectively at June 30, 2017 | 5 | — | $ | 5 | ||||||||
Additional paid-in capital | 245,728 | — | $ | 245,728 | ||||||||
Treasury stock, at cost: 5,572 shares at June 30, 2017 and December 31, 2016 | (84 | ) | — | $ | (84 | ) | ||||||
Accumulated deficit | (233,497 | ) | (1,416 | ) | (g) | $ | (234,913 | ) | ||||
Total stockholders’ equity | 12,152 | (1,416 | ) | 10,736 | ||||||||
Total liabilities and stockholders’ equity | $ | 30,677 | $ | (1,416 | ) | $ | 29,261 |
Six Months Ended June 30, | Pro Forma Adjustments | Pro Forma | ||||||||||||
2017 | 2017 | |||||||||||||
Revenue | $ | 4,179 | $ | (4,179 | ) | (i) | $ | — | ||||||
Operating expenses: | ||||||||||||||
Cost of revenue | 4,346 | (4,346 | ) | (i) | — | |||||||||
Research and development | 2,694 | (2,694 | ) | (j) | — | |||||||||
Selling, general and administrative | 8,339 | (3,262 | ) | (k) | 5,077 | |||||||||
Amortization of intangible assets | 1,874 | (1,874 | ) | (i) | — | |||||||||
Impairment of long-lived assets | 11,641 | — | 11,641 | |||||||||||
Total operating expenses | 28,894 | (12,176 | ) | 16,718 | ||||||||||
Loss from operations | (24,715 | ) | 7,997 | (16,718 | ) | |||||||||
Other income (expense): | ||||||||||||||
Interest income (expense), net | (628 | ) | — | (l) | (628 | ) | ||||||||
Loss before income taxes | (25,343 | ) | 7,997 | (17,346 | ) | |||||||||
Income tax provision (benefit) | 15 | — | 15 | |||||||||||
Net loss and comprehensive loss | $ | (25,358 | ) | $ | 7,997 | $ | (17,361 | ) | ||||||
Net Loss per Common Share: | ||||||||||||||
Basic and diluted | $ | (5.09 | ) | $ | (3.48 | ) | ||||||||
Weighted average common shares outstanding used in computing net loss per common share: | ||||||||||||||
Basic and diluted | 4,986,603 | 4,986,603 |
Year Ended December 31, 2016 | Pro Forma Adjustments | Pro Forma | ||||||||||
Revenue | $ | 7,242 | (7,242 | ) | (i) | — | ||||||
Operating expenses: | ||||||||||||
Cost of revenue | 7,974 | (7,974 | ) | (i) | — | |||||||
Research and development | 7,253 | (7,253 | ) | (j) | — | |||||||
Selling, general and administrative | 17,739 | (7,748 | ) | (k) | 9,991 | |||||||
Amortization of intangible assets | 3,758 | (3,758 | ) | (i) | — | |||||||
Total operating expenses | 36,724 | (26,733 | ) | 9,991 | ||||||||
Loss from operations | (29,482 | ) | 19,491 | (9,991 | ) | |||||||
Other income (expense): | ||||||||||||
Change in fair value of financial instruments | — | — | — | |||||||||
Interest income (expense), net | (1,550 | ) | — | (l) | (1,550 | ) | ||||||
Loss before income taxes | (31,032 | ) | 19,491 | (11,541 | ) | |||||||
Income tax provision (benefit) | (245 | ) | (245 | ) | ||||||||
Net loss and comprehensive loss | $ | (30,787 | ) | $ | 19,491 | $ | (11,296 | ) | ||||
Deemed dividend applicable to beneficial conversion feature of Series A preferred stock | (7,748 | ) | — | (7,748 | ) | |||||||
Net loss applicable to common shareholders | (38,535 | ) | 19,491 | (19,044 | ) | |||||||
Net Loss per Common Share: | ||||||||||||
Basic and diluted | $ | (17.42 | ) | $ | (8.61 | ) | ||||||
Weighted average common shares outstanding used in computing net loss per common share: | ||||||||||||
Basic and diluted | 2,211,740 | 2,211,740 |
Year Ended December 31, 2015 | Pro Forma Adjustments | Pro Forma | ||||||||||
Revenue | $ | 5,985 | (5,985 | ) | (i) | — | ||||||
Operating expenses: | ||||||||||||
Cost of revenue | 7,704 | (7,704 | ) | (i) | — | |||||||
Research and development | 7,689 | (7,689 | ) | (j) | — | |||||||
Selling, general and administrative | 21,778 | (9,914 | ) | (k) | 11,864 | |||||||
Amortization of intangible assets | 3,748 | (3,748 | ) | (i) | — | |||||||
Impairment of goodwill | 360 | — | 360 | |||||||||
Total operating expenses | 41,279 | (29,055 | ) | 12,224 | ||||||||
Loss from operations | (35,294 | ) | 23,070 | (12,224 | ) | |||||||
Other income (expense): | ||||||||||||
Interest income (expense), net | (2,006 | ) | — | (l) | (2,006 | ) | ||||||
Loss before income taxes | (37,300 | ) | 23,070 | (14,230 | ) | |||||||
Income tax provision (benefit) | (700 | ) | — | (700 | ) | |||||||
Net loss and comprehensive loss | $ | (36,600 | ) | $ | 23,070 | $ | (13,530 | ) | ||||
Net Loss per Common Share: | ||||||||||||
Basic and diluted | $ | (21.18 | ) | $ | (7.83 | ) | ||||||
Weighted average common shares outstanding used in computing net loss per common share: | ||||||||||||
Basic and diluted | 1,728,321 | 1,728,321 |
(a) | Represents proceeds under the terms of the asset purchase agreement, as amended, of $16.5 million, net of transaction related expenses of $1.3 million. Transaction related expenses are summarized as follows (amounts in thousands): |
Unpaid Fees for Duff & Phelps | $ | 675 | ||
Fees for fairness opinion | 150 | |||
Legal and accounting fees* | 500 | |||
Total | $ | 1,325 | ||
*Amounts are estimated and subject to change. |
(b) | Represents transfer of all inventories to the Buyer under the terms of the Asset Purchase Agreement. |
(c) | Represents spare parts transferred to the Buyer under the terms of the Asset Purchase Agreement. |
(d) | Represents transfer of property and equipment to the Buyer under the terms of the Asset Purchase Agreement. Amounts include Atlas instruments, laboratory equipment, manufacturing equipment, software and computer and office equipment. Excludes leasehold improvements which remain part of the Company's assets. |
(e) | Represents transfer of the intangible asset to Buyer under the terms of the Asset Purchase Agreement. |
(f) | On August 16, 2017, the Company entered into a third amendment (the “Third License Amendment”) to its license agreement, dated September 10, 2009, with Gen-Probe Incorporated (subsequently acquired by Hologic, Inc.). The Amendment provides that, among other things, the Company’s obligation to make milestone payments of $5.0 million in January 2018 and $5.0 million in January 2020 shall be reduced to a single $2.5 million milestone payment (paid by Company as of November 1, 2017). The Company determined that imputed interest should be calculated and recognized in accordance with ASC-835, as such, the $5.0 million payment due on January 1, 2017 and the $5.0 million payment due on January 1, 2018 were recorded in Deferred payments on the Balance Sheet at their present value of $8.8 million |
(g) | The overall adjustment to accumulated deficit includes the loss on the sale of the assets of $1.4 million, which is calculated as follows (amounts in thousands): |
Purchase Price | $ | 16,500 | ||
Less estimated transaction-related expenses | (1,325 | ) | ||
Net proceeds | 15,175 | |||
Assets sold under the Asset Purchase Agreement | (16,591 | ) | ||
Loss on Sale of assets | $ | (1,416 | ) |
(h) | Represents the elimination of Revenue, Cost of Revenue and Amortization of Intangible Assets related to the sale of the asset group for the periods presented. |
(i) | Represents the elimination of Research and Development expense directly related to our asset group transferred to the Buyer under the Asset Purchase Agreement. |
(j) | Represents the sales and marketing expenses incurred during the period, and directly related to the assets sold, for the periods presented. |
(k) | Interest expense for the periods presented includes imputed interest realized in conjunction with the amounts payable under the Second Amendment to the License Agreement with Gen-Probe which would not have been recorded in the periods presented had the Asset Purchase Agreement and Third License Amendment been effective as of January 1, 2015. Interest expense related to the amounts payable under the second amendment were $0.4 million, $0.8 million and $1.0 million for the six months ended June 30, 2017, the twelve months ended December 31, 2016 and the twelve months ended December 31, 2015, respectively. |