XML 64 R32.htm IDEA: XBRL DOCUMENT v3.20.4
Business Combination (Tables)
12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
Schedule of Summarizes the Purchase Price in the Merger The following summarizes the purchase price in the Merger (in thousands, except share and per share amounts):

 

Fair value of common stock shares of the combined company

   owned by resTORbio stockholders (1)

 

$

84,142

 

Fair value of contingent consideration liability with respect to CVR (2)

 

 

2,880

 

Purchase price

 

$

87,022

 

Schedule of Estimated Share Consideration of Combined Company

 

(1)

Represents the share consideration of the combined company that the resTORbio stockholders own as of the closing of the Merger calculated as follows:

 

Number of shares of the combined company owned by resTORbio

   stockholders (a)

 

 

5,207,695

 

Multiplied by the fair value per share of resTORbio common

   stock (b)

 

$

16.59

 

Acquisition date fair value of resTORbio common shares

 

 

86,396

 

Acceleration of 54,553 shares of restricted stock units upon merger (3)

 

 

626

 

Less: portion of the fair value to be distributed as CVR (c)

 

 

(2,880

)

Fair value of shares of the combined company owned by resTORbio

   stockholders

 

$

84,142

 

Schedule of Summarizes the Allocation of the Purchase Price to the Net Tangible and Intangible Assets Acquired

The following summarizes the allocation of the purchase price to the net tangible and intangible assets acquired at the date of acquisition both as disclosed in the Company’s quarterly report on Form 10-Q as of September 30, 2020 and as adjusted for measurement period adjustments identified during the fourth quarter of 2020 (in thousands):

 

 

 

As of September 15, 2020 (preliminary)

 

 

Measurement Period Adjustments

 

 

As of December 31, 2020 (as adjusted)

 

Net assets acquired:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

63,869

 

 

$

 

 

$

63,869

 

Prepaid expenses and other current assets

 

 

2,505

 

 

 

554

 

 

 

3,059

 

Property and equipment

 

 

318

 

 

 

 

 

 

318

 

IPR&D

 

 

3,490

 

 

 

 

 

 

3,490

 

Restricted cash

 

 

245

 

 

 

 

 

 

245

 

Accounts payable

 

 

(1,316

)

 

 

 

 

 

(1,316

)

Accrued and other current liabilities

 

 

(2,421

)

 

 

56

 

 

 

(2,365

)

Other liabilities

 

 

(40

)

 

 

40

 

 

 

 

Deferred tax liability

 

 

(367

)

 

 

 

 

 

(367

)

Goodwill

 

 

20,739

 

 

 

(650

)

 

 

20,089

 

Purchase price

 

$

87,022

 

 

$

 

 

$

87,022

 

Schedule of Supplemental Unaudited Pro Forma Information

The following supplemental unaudited pro forma information represents the Company’s financial results as if the acquisition of resTORbio had occurred on January 1, 2019 (in thousands).

 

 

 

For the Year Ended December 31,

 

 

 

2020

 

 

2019

 

Revenue - related party

 

$

17,903

 

 

$

995

 

Net loss

 

$

(35,757

)

 

$

(113,151

)