September 20, 2011
United
States Securities and Exchange Commission
Division of Corporate Finance
Mail Stop 4720
100 F Street, N.E.
Washington, D.C. 20549
Attn: | Jeffrey Riedler Staci Shannon Lisa Vanjoske Jennifer Riegel Daniel Greenspan |
|
Re: |
NewLink Genetics Corporation Registration Statement on Form S-1 (File No. 333-171300) |
Dear Mr. Riedler, Ms. Shannon, Ms. Vanjoske, Ms. Riegel and Mr. Greenspan:
On behalf of our client NewLink Genetics Corporation (the "Company"), by letter dated September 14, 2011 (the "Prior Response Letter"), we submitted Amendment No. 3 ("Amendment No. 3") to the Company's Registration Statement on Form S-1 (the "Registration Statement") originally filed with the Securities and Exchange Commission (the "Commission") on December 21, 2010 and amended by Amendment No. 1 filed with the Commission on February 28, 2011 and Amendment No. 2 ("Amendment No. 2") filed with the Commission on March 18, 2011. In the Prior Response Letter we also submitted to the staff of the Commission (the "Staff") on behalf of the Company certain supplemental disclosures in connection with Amendment No. 3.
The Prior Response Letter included a preliminary pre-split estimated price range of between $4.77 and $5.71 per share, which was provided to the Company by Stifel Nicolaus Weisel, the representative of the underwriters participating in the Company's initial public offering, as described in the Prior Response Letter.
To assist in the Staff's review of the Registration Statement and Amendment No. 3, and in connection with the Prior Response Letter, the Company has enclosed with this letter on a supplemental basis certain provisions of Amendment No. 3. These provisions are presented on a pro forma basis to show how the Company would propose to present such provisions if the price range described above were the price range selected by the Company and the underwriters in the offering. The supplemental disclosure included with this letter with respect to page 8 of Amendment No. 3 supercedes and replaces the corresponding page of the supplemental disclosure that was included with the Prior Response Letter.
In addition, in order to clarify and synchronize the Company's use of the term "pro forma" in the Registration Statement and in the Notes to Consolidated Financial Statements located therein, the Company plans to include the following revisions to pages 63 and F-15 of Amendment No. 3.
Footnotes (6) and (7) to the table on page 62 of Amendment No. 3 will be revised in their entirety to read as follows:
Note 2(j) of the Notes to Consolidated Financial Statements on page F-15 of Amendment No. 3 will be revised in its entirety to read as follows:
"(j) Pro Forma Stockholders' Equity (Unaudited)
In October 2010, the Company's Board of Directors authorized the filing of a registration statement with the Securities and Exchange Commission (SEC) to sell shares of its common stock to the public in an IPO. The Company filed an initial S-1 registration statement with the SEC on December 21, 2010. All of the Company's convertible preferred stock outstanding at June 30, 2011 will convert into shares of common stock upon completion of the IPO. Pro forma equity includes the effect of this transaction as if it occurred on June 30, 2011 at an assumed initial public offering price of $ per share, which is the midpoint of the price range listed on the cover page of this prospectus. Pro forma net loss per share and weighted-average pro forma shares outstanding include the effect of this transaction as if it occurred on January 1, 2010."
The Company respectfully requests the Staff's assistance in completing the review of the Registration Statement and Amendment No. 3 as soon as possible. Please advise us if we can provide any further information or assistance to facilitate your review. Please direct any further comments or questions regarding Amendment No. 3, the Prior Response Letter or this response letter to me at (720) 566-4010 or Brent D. Fassett at (720) 566-4025.
Sincerely,
Cooley LLP
James C. T. Linfield
Enclosure
380 INTERLOCKEN CRESCENT, SUITE 900, BROOMFIELD, CO 80021-8023 T: (720) 566-4000 F: (720) 566-4099 WWW.COOLEY.COM
The following tables summarize certain of our financial data. The summary statement of operations data for the years ended December 31, 2008, 2009 and 2010 are derived from our audited financial statements included elsewhere in this prospectus. The summary statement of operations data for the six months ended June 30, 2010 and 2011 and the balance sheet data as of June 30, 2011 have been derived from our unaudited interim financial statements, which are included elsewhere in this prospectus. The unaudited interim financial statements have been prepared on the same basis as the audited financial statements and, in the opinion of management, reflect all adjustments, consisting primarily of normal recurring adjustments, necessary to fairly present our financial position as of June 30, 2011, and the results of operations for the six months ended June 30, 2010 and 2011. Our historical results of operations and financial condition are not necessarily indicative of the results or financial condition that may be expected in the future. The summary financial data set forth below should be read together with our financial statements and related notes, "Selected Financial Data" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" included elsewhere in this prospectus.
|
Years Ended December 31, | Six Months Ended June 30, |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2008 | 2009 | 2010 | 2010 | 2011 | ||||||||||||
|
(in thousands, except per share data) |
(unaudited) |
(unaudited) |
||||||||||||||
Statement of operations data: |
|||||||||||||||||
Grant revenue |
$ | 633 | $ | 934 | $ | 2,079 | $ | 730 | $ | 1,141 | |||||||
Operating expenses: |
|||||||||||||||||
Research and development(1) |
5,790 | 7,578 | 12,666 | 5,696 | 6,975 | ||||||||||||
General and administrative(1) |
3,938 | 3,705 | 6,074 | 2,284 | 2,452 | ||||||||||||
Total operating expenses |
9,728 | 11,283 | 18,740 | 7,980 | 9,427 | ||||||||||||
Loss from operations |
(9,095 | ) | (10,349 | ) | (16,661 | ) | (7,250 | ) | (8,286 | ) | |||||||
Other income and expense: |
|||||||||||||||||
Miscellaneous income |
42 | 19 | 71 | 8 | 1 | ||||||||||||
Interest income |
213 | 132 | 75 | 23 | 8 | ||||||||||||
Interest expense |
(2 | ) | (9 | ) | (47 | ) | (19 | ) | (15 | ) | |||||||
Other income, net |
253 | 142 | 99 | 12 | (6 | ) | |||||||||||
Net loss |
(8,842 | ) | (10,207 | ) | (16,562 | ) | (7,238 | ) | (8,292 | ) | |||||||
Less net loss attributable to noncontrolling interest(2) |
| 233 | 349 | 151 | 1 | ||||||||||||
Net loss attributable to NewLink |
$ | (8,842 | ) | $ | (9,974 | ) | $ | (16,213 | ) | $ | (7,087 | ) | $ | (8,291 | ) | ||
Net loss per share-basic and diluted |
$ | (1.35 | ) | $ | (1.50 | ) | $ | (2.30 | ) | $ | (1.06 | ) | $ | (1.08 | ) | ||
Weighted average shares outstandingbasic and diluted |
6,542 | 6,636 | 7,040 | 6,710 | 7,647 | ||||||||||||
Pro forma as adjusted net loss per sharebasic and diluted (unaudited) |
$ | (0.44 | ) | $ | (0.22 | ) | |||||||||||
Weighted average pro forma as adjusted shares outstanding (unaudited) |
37,125 | 37,733 | |||||||||||||||
7
|
As of June 30, 2011 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Actual | (unaudited) Pro Forma |
Pro Forma As Adjusted |
|||||||
|
(in thousands) |
|||||||||
Balance sheet data: |
||||||||||
Cash, cash equivalents, and certificates of deposit |
$ | 9,800 | $ | 9,800 | 63,000 | |||||
Working capital |
3,255 | 3,255 | 57,055 | |||||||
Total assets |
17,315 | 17,315 | 71,115 | |||||||
Notes payable and obligations under capital leases |
7,260 | 7,260 | 7,260 | |||||||
Convertible preferred stock |
76,302 | | | |||||||
Deficit accumulated during the development stage |
(71,680 | ) | (71,680 | ) | (71,680 | ) | ||||
Total (deficit) equity |
$ | (67,845 | ) | $ | 7,427 | 61,227 |
The summary pro forma and pro forma as adjusted balance sheet data above gives effect to the following transactions as if they had occurred as of June 30, 2011:
A $1.00 increase (decrease) in the assumed initial public offering price of $5.24 per share, which is the midpoint of the price range listed on the cover page of this prospectus, would increase (decrease) the pro forma as adjusted amount of each of cash, cash equivalents and certificates of deposit, additional paid-in capital, total stockholders' equity (deficit) and total capitalization by approximately $10,648,855 million, assuming that the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting underwriting discounts and commissions and estimated offering expenses payable by us.
The number of shares of common stock, as reflected above, that we assume will be issued upon conversion of our preferred stock is based on an assumed initial public offering price equal to $5.24, which is the midpoint of the range listed on the cover page of this prospectus. If our initial public offering price is less than $5.00 per share, after deducting underwriting discounts and commissions, shares of the Series C and Series D preferred stock will be converted into more than one share of common stock, and if our initial public offering price is less than $4.25 per share, after deducting underwriting discounts and commissions, shares of the Series BB preferred stock will be converted into more than one share of
8
If you invest in our common stock in this offering, your ownership interest will be diluted immediately to the extent of the difference between the initial public offering price per share of our common stock and the net tangible book value per share of our common stock after this offering.
Our historical net tangible book value (deficit) as of June 30, 2011 was $(68.9) million or $(8.99) per share of our common stock. Our historical net tangible book value (deficit) per share represents the amount of our total tangible assets less total liabilities and convertible preferred stock, divided by the number of shares of common stock outstanding.
Our pro forma net tangible book value as of June 30, 2011 was $6.4 million or $0.24 per share of our common stock. Pro forma net tangible book value per share represents the amount of our total tangible assets less total liabilities and convertible preferred stock, divided by the total number of shares of common stock outstanding, after giving effect to the issuance of 55,238 shares of Series E preferred stock in connection with our acquisition of the minority interest in BPS, the conversion of all outstanding shares of our convertible preferred stock into an aggregate of 18,590,926 shares of common stock upon the closing of this offering and the issuance of 44,095 shares of common stock payable as dividends on shares of Series AA preferred stock issuable as of August 31, 2011.
After giving effect to the issuance and sale by us of 11,450,382 shares of common stock in this offering at an assumed initial public offering price of $5.24 per share, which is the midpoint of the price range listed on the cover page of this prospectus, less underwriting discounts and commissions and estimated offering expenses payable by us. Our pro forma as adjusted net tangible book value as of June 30, 2011 would have been $60.2 million, or $1.59 per share. This represents an immediate increase in pro forma net tangible book value per share of $1.35 to existing stockholders and immediate dilution of $3.65 in pro forma net tangible book value per share to new investors purchasing common stock in this offering. Dilution per share to new investors is determined by subtracting pro forma as adjusted net tangible book value per share after this offering from the initial public offering price per share paid by new investors. The following table illustrates this dilution on a per share basis:
Assumed initial public offering price per share of common stock |
$ | 5.24 | |||
Pro forma net tangible book value per share as of June 30, 2011 |
0.24 | ||||
Increase per share attributable to new investors |
1.35 | ||||
Pro forma as adjusted net tangible book value per share after this offering |
1.59 | ||||
Dilution per share to new investors |
$ | 3.65 |
A $1.00 increase (decrease) in the assumed initial public offering price of $5.24 per share, which is the midpoint of the price range listed on the cover page of this prospectus, would increase (decrease) our pro forma net tangible book value per share by approximately $0.01, our pro forma as adjusted net tangible book value per share by approximately $0.33 and dilution per share to new investors by approximately $0.67, assuming that the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting underwriting discounts and commissions and estimated offering expenses payable by us.
The number of shares of common stock, as reflected above, that we assume will be issued upon conversion of our preferred stock is based on an assumed initial public offering price equal to $5.24, which is the midpoint of the range listed on the cover page of this prospectus. If our initial public offering price is less than $5.00 per share, after deducting underwriting discounts and commissions, shares of the Series C and Series D preferred stock will be converted into more than one share of common stock, and if our initial public offering price is less than $4.25 per share, after deducting underwriting discounts and commissions, shares of the Series BB preferred stock will be converted into more than one share of common stock, in each case due to the application of antidilution adjustments with respect to the conversion prices of the preferred stock under our Restated Certificate of Incorporation. The number of shares of common stock that will be issued upon conversion of the Series E preferred Stock depends upon the initial public offering price, regardless of the specific offering price. A $1.00 increase in the assumed initial public offering price would decrease the aggregate number of shares of common stock issuable upon conversion of the Series C, D and E preferred stock from the amount set forth above by 826,188 shares; a
48
$1.00 decrease in the assumed initial public offering price would increase the aggregate number of shares of common stock issuable upon conversion of the Series BB, C, D and E preferred stock from the amount set forth above by 1,658,994 shares.
If the underwriters exercise their over-allotment option, the pro forma as adjusted net tangible book value will increase to $1.74 per share, representing an immediate increase to existing stockholders of $1.50 per share and an immediate dilution of $3.50 per share to new investors. If any shares are issued upon exercise of outstanding options or warrants, you will experience further dilution.
The following table summarizes, on the pro forma as adjusted basis described above as of June 30, 2011, the difference between the number of shares of common stock purchased from us, the total effective cash consideration paid to us and the average price per share paid to us by our existing stockholders and by investors purchasing shares of our common stock in this offering at an assumed initial public offering price of $5.24 per share, which is the midpoint of the price range listed on the cover page of this prospectus, before deducting underwriting discounts and commissions and estimated offering expenses payable by us. As the table below shows, investors purchasing shares of our common stock in this offering will pay an average price per share substantially higher than our existing stockholders paid.
|
Shares Purchased | Total Consideration | |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Average Price per Share |
|||||||||||||||
|
Number | Percentage | Amount | Percentage | ||||||||||||
Existing stockholders |
26,297,243 | 70 | % | $ | 79,872 | 57 | % | $ | 3.04 | |||||||
New investors |
11,450,382 | 30 | 60,000 | 43 | $ | 5.24 | ||||||||||
Total |
37,747,625 | 100 | % | $ | 139,872 | 100 | % | $ | 3.71 | |||||||
A $1.00 increase (decrease) in the assumed initial public offering price of $5.24 per share would increase (decrease) the total consideration paid by new investors by $11.5 million (representing a 4.3% increase or a 5.1% decrease, as the case may be), assuming that the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same.
Because the number of common shares that will be issued upon conversion of the Series E preferred stock depends upon the initial public offering price per share in this offering, the actual number of common shares issuable upon such conversion will likely differ from the respective number of shares set forth above.
The number of shares purchased from us by existing stockholders is based on 26,297,243 shares of common stock outstanding as of June 30, 2011 (on a pro forma basis), and excludes:
49
The following table summarizes the significant assumptions used by our valuation consultant in the PWERM pricing model used to determine the fair value of our common stock as of the date indicated.
|
12/31/2008 | 12/31/2009 | 3/31/2010 | 6/30/2010 | 9/30/2010 | 12/31/2010 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
PWERM weightings |
||||||||||||||||||||
Private company |
20.0 | % | 20.0 | % | 20.0 | % | 20.0 | % | 25.0 | % | 30.0 | % | ||||||||
Merger or acquisition |
30.0 | % | 30.0 | % | 30.0 | % | 30.0 | % | 25.0 | % | 15.0 | % | ||||||||
Initial Public Offering |
5.0 | % | 30.0 | % | 30.0 | % | 30.0 | % | 40.0 | % | 45.0 | % | ||||||||
Liquidation |
45.0 | % | 20.0 | % | 20.0 | % | 20.0 | % | 10.0 | % | 10.0 | % | ||||||||
Value by method |
||||||||||||||||||||
Private company scenario |
0.71 | 1.66 | 1.78 | 2.10 | 4.22 | 4.67 | ||||||||||||||
Merger or acquisition |
2.25 | 2.95 | 2.92 | 3.09 | 4.68 | 5.81 | ||||||||||||||
Initial Public Offering |
2.65 | 2.67 | 2.82 | 2.99 | 4.48 | 5.55 | ||||||||||||||
Liquidation |
| | | | | | ||||||||||||||
Weighted value |
||||||||||||||||||||
Private company scenario |
0.14 | 0.33 | 0.36 | 0.42 | 1.06 | 1.40 | ||||||||||||||
Merger or acquisition |
0.68 | 0.89 | 0.88 | 0.93 | 1.17 | 0.87 | ||||||||||||||
Initial Public Offering |
0.13 | 0.80 | 0.85 | 0.90 | 1.79 | 2.50 | ||||||||||||||
Liquidation |
| | | | | | ||||||||||||||
|
0.95 | 2.02 | 2.08 | 2.25 | 4.02 | 4.77 | ||||||||||||||
Lack of marketability discount |
45 | % | 30 | % | 30 | % | 15 | % | 15 | % | 0 | % | ||||||||
The estimated per share fair value of our common stock increased from January 1, 2009 to December 31, 2009 from $0.95 to $2.02. This increase in estimated fair value primarily reflected operational factors, including advancement of Hyperacute Lung, Hyperacute Pancreas and Hyperacute Melanoma Phase 2 clinical trials and concurrent increases in our enrollment for these trials from 20 patients in 2008 to 71 patients in 2009. We also initiated the treatment phase of our Phase 1 clinical trial in D-1MT. Data on D-1MT was presented at the annual meeting of the American Society of Clinical Oncologists, or ASCO, during this period. The increase is also due to our improving financial strength. During this period, BPS signed a $3.7 million contract with the federal government to study HyperAcute technology in the infectious disease setting. We also raised an additional $12 million in our existing Series C preferred stock financing and $7.5 million in a new Series D preferred stock financing. External factors that increased the estimated fair value included Dendreon Corporation's announcement that its Provenge immunotherapy product candidate demonstrated a survival benefit in its Phase 3 clinical trial.
The estimated per share fair value of our common stock increased from January 1, 2010 to March 31, 2010 from $2.02 to $2.08. This increase primarily reflected continued progress in our ongoing clinical trials, including the receipt of the FDA's letter of concurrence related to our Special Protocol Assessment request for our HyperAcute Pancreas Phase 3 clinical trial.
63
The estimated per share fair value of our common stock increased from January 1, 2009 to December 31, 2009 from $0.95 to $2.02. This increase in estimated fair value primarily reflected operational factors, including advancement of Hyperacute Lung, Hyperacute Pancreas and Hyperacute Melanoma Phase 2 clinical trials and concurrent increases in our enrollment for these trials from 20 patients in 2008 to 71 patients in 2009. We also initiated the treatment phase of our Phase 1 clinical trial in D-1MT. Data on D-1MT was presented at the annual meeting of the American Society of Clinical Oncologists, or ASCO, during this period. The increase is also due to our improving financial strength. During this period, BPS signed a $3.7 million contract with the federal government to study HyperAcute technology in the infectious disease setting. We also raised an additional $12 million in our existing Series C preferred stock financing and $7.5 million in a new Series D preferred stock financing. External factors that increased the estimated fair value included Dendreon Corporation's announcement that its Provenge immunotherapy product candidate demonstrated a survival benefit in its Phase 3 clinical trial.
The estimated per share fair value of our common stock increased from January 1, 2010 to March 31, 2010 from $2.02 to $2.08. This increase primarily reflected continued progress in our ongoing clinical trials, including the receipt of the FDA's letter of concurrence related to our Special Protocol Assessment request for our HyperAcute Pancreas Phase 3 clinical trial.
The estimated per share fair value of our common stock increased from April 1, 2010 to June 30, 2010 from $2.08 to $2.25 per share. This increase primarily reflected the encouraging data received from our ongoing HyperAcute Pancreas and HyperAcute Melanoma Phase 2 clinical trials and acceptance for presentation at the ASCO annual meeting in June 2010. We also treated our first patient in our HyperAcute Pancreas Phase 3 clinical trial during this period. In addition, prior to 2010, we had manufactured all of our HyperAcute cancer immunotherapy product candidates in a small good manufacturing practice, or GMP, laboratory setting and in April 2010, we began to occupy our first commercial scale GMP manufacturing facility. External factors that affected estimated fair value during this period included the FDA's May 2010 approval of Dendreon Corporation's Provenge.
The estimated per share fair value of our common stock increased from July 1, 2010 to September 30, 2010 from $2.25 to $4.02 per share. This increase was primarily due to our initiating the process associated with this offering with an organizational meeting on September 8, 2010. Additionally, in July 2010, we negotiated acceleration of the development milestones associated with our prior acquisition of OncoRx Corporation.
The estimated per share fair value of our common stock increased from October 1, 2010 to December 31, 2010 from $4.02 to $4.77 per share. This increase is due to many factors. As of December 31, 2010, we had nearly completed follow-up data on the HyperAcute Pancreas Phase 2 clinical trial, which was used to support our ongoing HyperAcute Pancreas Phase 3 clinical trial. In December 2010, we negotiated the acquisition of the noncontrolling interest in BPS. In October 2010, we received both Orphan Drug and Fast Track designations from the FDA for HyperAcute Pancreas. In December 2010, we raised $7.7 million in a new Series E preferred stock financing and completed the initial filing of our Registration Statement on Form S-1 associated with this offering. As of December 31, 2010, we had enrolled 60 patients and initiated 30 sites in our ongoing HyperAcute Pancreas Phase 3 clinical trial.
The estimated per share fair value of our common stock increased from $4.77 per share on January 1, 2011 to $5.24 per share as of the closing of this offering, which is the midpoint of the price range listed on the cover page of this prospectus. In January 2011, we received encouraging 12 month follow-up data on the full patient cohort of our HyperAcute Pancreas Phase 2 clinical trial, which was presented at the ASCO Gastro-Intestinal clinical symposium. Additionally, as of September 2011, patient enrollment in the HyperAcute Pancreas Phase 3 clinical trial is currently ahead of schedule, which could advance completion of the first interim analysis.
Based on an assumed initial public offering price of $ per share, which is the midpoint of the range set forth on the cover page of this prospectus, the intrinsic value of stock options outstanding at December 31, 2010, would have been $ million, of which $ million and $ million related to stock options that were vested and unvested, respectively, at that date.
64
Results of Operations
Six Months Ended June 30, 2011 and 2010
Revenues. Revenues for the six months ended June 30, 2011 were $1.1 million, increasing from $730,000 for the same period in 2010. The increase in revenue of $370,000 was due to increased progress on research by BPS under various DOD contracts and NIH grants.
Research and Development Expenses. Research and development expenses for the six months ended June 30, 2011 were $7.0 million, increasing from $5.7 million for the same period in 2010. The $1.3 million increase was primarily due to a $540,000 increase in equipment and supplies costs including direct development expenses for our clinical trial activities and other expenses, accompanied by a $360,000 increase in personnel-related expenses and a $380,000 increase in depreciation and amortization expense.
General and Administrative Expenses. General and administrative expenses for the six months ended June 30, 2011 were $2.5 million, increasing from $2.3 million for the same period in 2010. The $168,000 increase was primarily due to a $152,000 increase in personnel expenses, a $16,000 increase in occupancy-related and other costs.
Interest Income and Expense. Interest expense for the six months ended June 30, 2011 was $15,000, compared to $19,000 for the same period in 2010. Interest income for the six months ended June 30, 2011 was $8,000, compared to $23,000 for the same period in 2010. The $15,000 decrease was due to a decrease in interest rates partially offset by an increase in our average cash balances.
Other Income (Expense). Miscellaneous income, net for the six months ended June 30, 2011 was $1,000, compared to $8,000 for the same period in 2010.
65
NewLink Genetics Corporation and Subsidiary
(A Development Stage Enterprise)
Consolidated Balance Sheets (Continued)
(In thousands, except share and
per share data)
|
December 31, | |
Pro forma Equity at June 30, 2011 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
June 30, 2011 |
||||||||||||||
|
2009 | 2010 | |||||||||||||
|
|
|
(unaudited) |
(unaudited) (Note 2) |
|||||||||||
Liabilities and Equity |
|||||||||||||||
Current liabilities: |
|||||||||||||||
Accounts payable |
$ | 1,080 | $ | 552 | $ | 313 | |||||||||
Accrued expenses |
1,176 | 1,554 | 1,383 | ||||||||||||
Deferred rent |
947 | 951 | 932 | ||||||||||||
Notes payable to Iowa Department of Economic Development |
| | 6,000 | ||||||||||||
Obligations under capital leases |
35 | 116 | 122 | ||||||||||||
Current portion of long term debt |
| 91 | 93 | ||||||||||||
Deposits on restricted shares |
3 | 1 | | ||||||||||||
Total current liabilities |
3,241 | 3,265 | 8,843 | ||||||||||||
Long term liabilities: |
|||||||||||||||
Notes payable to Iowa Department of Economic Development |
6,000 | 6,000 | | ||||||||||||
Notes payable to Iowa State University Research Park |
| 642 | 594 | ||||||||||||
Notes payable to City of Ames |
| 300 | 300 | ||||||||||||
Obligations under capital leases |
78 | 145 | 151 | ||||||||||||
Total long-term liabilities |
6,078 | 7,087 | 1,045 | ||||||||||||
Total liabilities |
9,319 | 10,352 | 9,888 | ||||||||||||
Redeemable preferred stock, $0.01 par value: |
|||||||||||||||
Authorized shares14,327,777 at December 31, 2009, 15,327,777 at December 31, 2010 and June 30, 2011 and 0 at June 30, 2011 pro forma; issued and outstanding shares13,200,436 at December 31, 2009, 13,417,435 at December 31, 2010 and 13,850,113 at June 30, 2011 and 0 at June 30, 2011 pro forma; liquidation preference$54,136 at December 31, 2009, $61,782 at December 31, 2010 and $75,303 at June 30, 2011 and $0 at June 30, 2011 pro forma |
54,134 | 61,745 | 75,272 | | |||||||||||
Equity: |
|||||||||||||||
Blank check preferred stock, $0.01 par value: Authorized shares1,388,889 at December 31, 2009 and 2010 and June 30, 2011 pro forma; issued and outstanding shares0 at December 31, 2009 and 2010 and June 30, 2011 pro forma |
| | | | |||||||||||
Series A preferred stock, $0.01 par value: Authorized shares450,000 at December 31, 2009 and 2010 and June 30, 2011 and 0 at June 30, 2011 pro forma; issued and outstanding shares420,000 at December 31, 2009 and 2010 and June 30, 2011 and 0 at June 30, 2011 pro forma; liquidation preference$1,050 at December 31, 2009 and 2010 and June 30, 2011 and $0 at June 30, 2011 pro forma |
1,030 | 1,030 | 1,030 | | |||||||||||
Common stock, $0.01 par value: Authorized shares32,000,000 at December 31, 2009 and 38,833,334 at December 31, 2010 and June 30, 2011 and June 30, 2011 pro forma; issued and outstanding shares6,671,401 at December 31, 2009, 7,618,973 at December 31, 2010, 7,662,222 at June 30, 2011 and 26,297,243 at June 30, 2011 pro forma |
67 | 76 | 77 | 263 | |||||||||||
Additional paid-in capital |
2,979 | 7,334 | 2,728 | 78,844 | |||||||||||
Notes receivable for common stock |
(38 | ) | (13 | ) | | | |||||||||
Deficit accumulated during the development stage |
(47,176 | ) | (63,389 | ) | (71,680 | ) | (71,680 | ) | |||||||
Total NewLink Genetics shareholders' (deficit) equity |
(43,138 | ) | (54,962 | ) | (67,845 | ) | 7,427 | ||||||||
Equity attributable to noncontrolling interests |
2,352 | 2,943 | | | |||||||||||
Total (deficit) equity |
(40,786 | ) | (52,019 | ) | (67,845 | ) | $ | 7,427 | |||||||
Commitments |
|||||||||||||||
Total liabilities and deficit |
$ | 22,667 | $ | 20,078 | $ | 17,315 | |||||||||
See accompanying notes to consolidated financial statements.
F-4
NewLink Genetics Corporation and Subsidiary
(A Development Stage Enterprise)
Consolidated Statements of Operations
(In thousands, except share and
per share data)
|
|
|
|
Cumulative from June 4, 1999 (inception) through December 31, 2010 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Year Ended December 31, | ||||||||||||||
|
2008 | 2009 | 2010 | ||||||||||||
Grant revenue |
$ | 633 | $ | 934 | $ | 2,079 | $ | 3,845 | |||||||
Operating expenses: |
|||||||||||||||
Research and development |
5,790 | 7,578 | 12,666 | 46,063 | |||||||||||
General and administrative |
3,938 | 3,705 | 6,074 | 24,156 | |||||||||||
Total operating expenses |
9,728 | 11,283 | 18,740 | 70,219 | |||||||||||
Loss from operations |
(9,095 | ) | (10,349 | ) | (16,661 | ) | (66,374 | ) | |||||||
Other income and expense: |
|||||||||||||||
Miscellaneous income |
42 | 19 | 71 | 353 | |||||||||||
Forgiveness of debt |
| | | 449 | |||||||||||
Interest income |
213 | 132 | 75 | 1,742 | |||||||||||
Interest expense |
(2 | ) | (9 | ) | (47 | ) | (101 | ) | |||||||
Other income (expense), net |
253 | 142 | 99 | 2,443 | |||||||||||
Net loss |
(8,842 | ) | (10,207 | ) | (16,562 | ) | (63,931 | ) | |||||||
Less net loss attributable to noncontrolling interest |
| 233 | 349 | 582 | |||||||||||
Net loss attributable to NewLink |
$ | (8,842 | ) | $ | (9,974 | ) | $ | (16,213 | ) | $ | (63,349 | ) | |||
Net loss attributable to common stockholders |
$ | (8,842 | ) | $ | (9,974 | ) | $ | (16,213 | ) | $ | (63,349 | ) | |||
Net loss per share, basic and diluted |
$ | (1.35 | ) | $ | (1.50 | ) | $ | (2.30 | ) | ||||||
Weighted-average shares outstanding, basic and diluted |
6,541,520 | 6,635,986 | 7,039,895 | ||||||||||||
Pro forma net loss per share, basic and diluted (unaudited) (note 2) |
$ | (0.63 | ) | ||||||||||||
Weighted-average pro forma shares outstanding, basic and diluted (unaudited) (note 2) |
25,674,916 | ||||||||||||||
See accompanying notes to consolidated financial statements.
F-5
NewLink Genetics Corporation and Subsidiary
(A Development Stage Enterprise)
Consolidated Statements of Operations
(In thousands, except share and per share data)
(unaudited)
|
|
|
Cumulative from June 4, 1999 (inception) through June 30, 2011 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Six Months Ended June 30, |
|||||||||||
|
2010 | 2011 | ||||||||||
Grant revenue |
$ | 730 | $ | 1,141 | $ | 4,986 | ||||||
Operating expenses: |
||||||||||||
Research and development |
5,696 | 6,975 | 53,038 | |||||||||
General and administrative |
2,284 | 2,452 | 26,608 | |||||||||
Total operating expenses |
7,980 | 9,427 | 79,646 | |||||||||
Loss from operations |
(7,250 | ) | (8,286 | ) | (74,660 | ) | ||||||
Other income and expense: |
||||||||||||
Miscellaneous income |
8 | 1 | 354 | |||||||||
Forgiveness of debt |
| | 449 | |||||||||
Interest income |
23 | 8 | 1,750 | |||||||||
Interest expense |
(19 | ) | (15 | ) | (116 | ) | ||||||
Other income (expense), net |
12 | (6 | ) | 2,437 | ||||||||
Net loss |
(7,238 | ) | (8,292 | ) | (72,223 | ) | ||||||
Less net loss attributable to noncontrolling interest |
151 | 1 | 583 | |||||||||
Net loss attributable to NewLink |
(7,087 | ) | (8,291 | ) | (71,640 | ) | ||||||
Net loss attributable to common stockholders |
$ | (7,087 | ) | $ | (8,291 | ) | $ | (71,640 | ) | |||
Net loss per share, basic and diluted |
$ | (1.06 | ) | $ | (1.08 | ) | ||||||
Weighted-average shares outstanding, basic and diluted |
6,709,969 | 7,647,231 | ||||||||||
Pro forma net loss per share, basic and diluted |
$ | (0.32 | ) | |||||||||
Weighted-average pro forma shares outstanding, basic and diluted |
26,282,252 | |||||||||||
See accompanying notes to consolidated financial statements.
F-6
NewLink Genetics Corporation and Subsidiary
(A Development Stage Enterprise)
Notes to Consolidated Financial Statements (Continued)
(Information as
of June 30, 2011, for the six-month periods ended
June 30, 2011 and 2010, and for the cumulative period June 4, 1999
(inception) through June 30, 2011 is unaudited)
organizations that conduct and manage clinical trials on behalf of the Company. The Company does not expect its estimates to be materially different from amounts actually incurred.
(j) Pro Forma Stockholders' Equity (Unaudited)
In October 2010, the Company's Board of Directors authorized the filing of a registration statement with the Securities and Exchange Commission (SEC) to sell shares of its common stock to the public in an IPO. The Company filed an initial S-1 registration statement with the SEC on December 21, 2010. The pro forma data gives effect to: (i) the issuance of 55,238 shares of Series E preferred stock in connection with our acquisition of the minority interest in our majority owned subsidiary, BPS, which were issued on August 12, 2011 after the closing of the acquisition; (ii) the conversion of all of our outstanding convertible preferred stock into an aggregate of 18,590,926 shares of common stock, which will take place automatically upon the closing of this offering in accordance with the terms of our preferred stock; and (iii) the issuance of 44,095 shares of common stock payable as dividends on shares of Series AA preferred stock issuable as of August 31, 2011. Pro forma equity includes the effect of this transaction as if it occurred on June 30, 2011 at the assumed initial public offering price of $5.24 per share, which is midpoint of the price range listed on the cover page of this prospectus. Pro forma net loss per share and weighted-average pro forma shares outstanding include the effect of this transaction as if it occurred on January 1, 2010.
(k) Research and Development
Research and development costs are expensed as incurred. Certain research and development expenses are refundable from the state of Iowa without regard to income. State research and development credits of $140,000, $230,000, $170,000, $272,000, $1.6 million, and $1.7 million at June 30, 2011, December 31, 2010, 2009, and 2008, from inception through December 31, 2010 and since inception through June 30, 2011, respectively, are reflected as a reduction of research and development expenses on the accompanying consolidated statements of operations.
(l) Patents
The Company generally applies for patent protection on processes and products. Patent application costs are expensed as incurred as a component of research and development expense, as recoverability of such expenditures is uncertain.
F-15
NewLink Genetics Corporation and Subsidiary
(A Development Stage Enterprise)
Notes to Consolidated Financial Statements (Continued)
(Information as of June 30, 2011, for the six-month periods ended
June 30, 2011 and 2010, and for the cumulative period June 4, 1999
(inception) through June 30, 2011 is unaudited)
The following table presents the computation of basic and diluted net loss per common share (in thousands, except per share data):
|
Years Ended December 31, | Six Months Ended June 30, |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2008 | 2009 | 2010 | 2010 | 2011 | |||||||||||||
Historical net loss per share |
||||||||||||||||||
Numerator |
||||||||||||||||||
Net loss attributable to common stockholders |
$ | (8,842 | ) | $ | (9,974 | ) | $ | (16,213 | ) | $ | (7,087 | ) | $ | (8,291 | ) | |||
Denominator |
||||||||||||||||||
Weighted-average common shares outstanding |
6,542 | 6,636 | 7,040 | 6,710 | 7,647 | |||||||||||||
Denominator for basic and diluted net loss per share |
6,542 | 6,636 | 7,040 | 6,710 | 7,647 | |||||||||||||
Basic and diluted net loss per share |
$ | (1.35 | ) | $ | (1.50 | ) | $ | (2.30 | ) | $ | (1.06 | ) | $ | (1.08 | ) | |||
Pro forma net loss per common share (unaudited) |
||||||||||||||||||
Numerator |
||||||||||||||||||
Net loss attributable to common stockholders |
(16,213 | ) | (8,291 | ) | ||||||||||||||
Net loss used to compute pro forma net loss per share |
(16,213 | ) | (8,291 | ) | ||||||||||||||
Denominator |
||||||||||||||||||
Basic and diluted weighted-average common shares, as used above |
7,040 | 7,647 | ||||||||||||||||
Weighted-average shares used in computing pro forma basic and diluted net loss per common share |
25,675 | 26,282 | ||||||||||||||||
Pro forma basic and diluted net loss per common share |
$ | (0.63 | ) | $ | (0.32 | ) | ||||||||||||
F-42