Item 1. Financial Statements
Item 1. Financial Statements
HARMONY BIOSCIENCES HOLDINGS, INC. AND SUBSIDIARY
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
September 30,
December 31,
2021
2020
ASSETS
CURRENT ASSETS:
Cash and cash equivalents
$
189,704
$
228,631
Trade receivables, net
33,206
22,176
Inventory, net
4,805
3,823
Prepaid expenses
9,793
6,959
Other current assets
3,183
1,302
Total current assets
240,691
262,891
NONCURRENT ASSETS:
Property and equipment, net
937
938
Restricted cash
750
750
Intangible assets, net
148,562
162,343
Other noncurrent assets
152
152
Total noncurrent assets
150,401
164,183
TOTAL ASSETS
$
391,092
$
427,074
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Trade payables
$
4,179
$
2,556
Accrued compensation
6,785
8,942
Accrued expenses
34,223
122,727
Current portion of long term debt
2,000
—
Other current liabilities
436
314
Total current liabilities
47,623
134,539
NONCURRENT LIABILITIES:
Long term debt, net
190,069
194,250
Other noncurrent liabilities
1,382
1,105
Total noncurrent liabilities
191,451
195,355
TOTAL LIABILITIES
239,074
329,894
COMMITMENTS AND CONTINGENCIES (Note 9)
STOCKHOLDERS’ EQUITY:
Preferred stock - $ 0.00001 par value; 10,000,000 shares and 00 shares authorized at September 30, 2021 and December 31, 2020, respectively; 00 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively
—
—
Common stock— $ 0.00001 par value; 500,000,000 shares authorized at September 30, 2021 and December 31, 2020, respectively; 58,414,546 shares and 56,890,569 issued and outstanding at September 30, 2021 and December 31, 2020, respectively
1
1
Additional paid in capital
628,329
585,374
Accumulated deficit
( 476,312 )
( 488,195 )
TOTAL STOCKHOLDERS’ EQUITY
152,018
97,180
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
391,092
$
427,074
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements
3
Table of Contents
HARMONY BIOSCIENCES HOLDINGS, INC. AND SUBSIDIARY
UNAUDITED CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(In thousands, except share and per share data)
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
2021
2020
Net product revenues
$
80,732
$
45,609
$
214,227
$
103,454
Cost of product sold
14,604
7,890
37,701
17,820
Gross profit
66,128
37,719
176,526
85,634
Operating expenses:
Research and development
11,739
4,230
22,916
11,829
Sales and marketing
16,480
12,601
49,009
38,297
General and administrative
16,856
10,508
45,704
26,280
Total operating expenses
45,075
27,339
117,629
76,406
Operating income
21,053
10,380
58,897
9,228
Loss on debt extinguishment
( 26,146 )
—
( 26,146 )
( 22,639 )
Other income (expense), net
—
( 1,525 )
( 15 )
( 3,071 )
Interest expense, net
( 5,429 )
( 6,946 )
( 19,783 )
( 20,254 )
(Loss) income before income taxes
( 10,522 )
1,909
12,953
( 36,736 )
Income tax benefit (expense)
902
—
( 1,070 )
—
Net (loss) income and comprehensive (loss) income
$
( 9,620 )
$
1,909
$
11,883
$
( 36,736 )
Accumulation of dividends on preferred stock
—
( 6,013 )
—
( 26,904 )
Net (loss) income available to common stockholders
$
( 9,620 )
$
( 4,104 )
$
11,883
$
( 63,640 )
(LOSS) EARNINGS PER SHARE:
Basic
$
( 0.17 )
$
( 0.14 )
$
0.21
$
( 4.15 )
Diluted
$
( 0.17 )
$
( 0.14 )
$
0.20
$
( 4.15 )
Weighted average number of shares of common stock - basic
57,722,163
30,212,959
57,188,101
15,324,362
Weighted average number of shares of common stock - diluted
57,722,163
30,212,959
58,776,158
15,324,362
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements
4
Table of Contents
HARMONY BIOSCIENCES HOLDINGS, INC. AND SUBSIDIARY
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)
(In thousands, except share and per share data)
Additional
Total
Common Stock
paid-in
Accumulated
stockholders’
Shares
Amount
capital
deficit
equity
Balance as of December 31, 2020
56,890,569
$
1
$
585,374
$
( 488,195 )
$
97,180
Net income
—
—
—
11,883
11,883
Issuance of common stock
1,270,462
—
29,700
—
29,700
Exercise of stock options
253,515
—
1,794
—
1,794
Stock-based compensation
—
—
11,461
—
11,461
Balance as of September 30, 2021
58,414,546
$
1
$
628,329
$
( 476,312 )
$
152,018
Total
Additional
stockholders’
Common Stock
paid-in
Accumulated
equity
Shares
Amount
capital
deficit
(deficit)
Balance as of June 30, 2021
57,000,139
$
1
$
593,242
$
( 466,692 )
$
126,551
Net income
—
—
—
( 9,620 )
( 9,620 )
Issuance of common stock
1,270,462
—
29,700
—
29,700
Exercise of options
143,945
—
1,134
—
1,134
Stock-based compensation
—
—
4,253
—
4,253
Balance as of September 30, 2021
58,414,546
$
1
$
628,329
$
( 476,312 )
$
152,018
Convertible Preferred
Total
Stock
Additional
stockholders’
Series A, B, & C
Common Stock
paid-in
Accumulated
equity
Shares
Amount
Shares
Amount
capital
deficit
(deficit)
Balance as of December 31, 2019
318,510,205
$
411,275
7,787,470
$
—
$
—
$
( 422,862 )
$
( 422,862 )
Net loss
—
—
—
—
—
( 36,736 )
( 36,736 )
Preferred stock dividend, Series A
—
22,780
—
—
( 1,048 )
( 21,732 )
( 22,780 )
Preferred stock accretion, Series A
—
5,562
—
—
( 3,572 )
( 1,990 )
( 5,562 )
Preferred stock dividend, Series B
—
777
—
—
1
( 778 )
( 777 )
Preferred stock accretion, Series B
—
53
—
—
( 37 )
( 16 )
( 53 )
Preferred stock dividend, Series C
—
3,347
—
—
—
( 3,347 )
( 3,347 )
Preferred stock accretion, Series C
—
921
—
—
( 563 )
( 359 )
( 922 )
Issuance of stock upon initial public offering, net of issuance costs
—
—
6,151,162
—
135,435
—
135,435
Issuance of Series A, B, C convertible stock to common stock
( 318,510,205 )
( 444,715 )
42,926,630
1
444,715
—
444,716
Reclassification of warrant liability to equity
—
—
—
5,468
—
5,468
Exercise of stock options
—
—
36,003
—
283
—
283
Stock-based compensation
—
—
—
—
1,870
—
1,870
Repurchase and cancellation of common units
—
—
( 12,175 )
—
—
( 167 )
( 167 )
Repurchase and cancellation of common units withheld for taxes
—
—
( 465 )
—
( 17 )
—
( 17 )
Balance as of September 30, 2020
—
$
—
56,888,625
$
1
$
582,535
$
( 487,987 )
$
94,549
Convertible Preferred
Stock
Additional
Total
Series A, B, & C
Common Stock
paid-in
Accumulated
stockholders’
Shares
Amount
Shares
Amount
capital
deficit
equity (deficit)
Balance as of June 30, 2020
318,510,205
$
434,009
7,805,848
$
—
$
—
$
( 483,362 )
$
( 483,362 )
Net loss
—
—
—
—
—
1,909
1,909
Preferred stock dividend, Series A
—
5,091
—
—
—
( 5,091 )
( 5,091 )
Preferred stock accretion, Series A
—
4,010
—
—
( 3,572 )
( 438 )
( 4,010 )
Preferred stock dividend, Series B
—
174
—
—
—
( 174 )
( 174 )
Preferred stock accretion, Series B
—
41
—
—
( 37 )
( 4 )
( 41 )
Preferred stock dividend, Series C
—
748
—
—
—
( 748 )
( 748 )
Preferred stock accretion, Series C
—
642
—
—
( 563 )
( 79 )
( 642 )
Issuance of stock upon initial public offering, net of issuance costs
—
—
6,151,162
—
135,435
—
135,435
Issuance of Series A, B, C convertible stock to common stock
( 318,510,205 )
( 444,715 )
42,926,630
1
444,715
—
444,716
Reclassification of warrant liability to equity
—
—
—
—
5,468
—
5,468
Exercise of options
—
—
5,450
—
33
—
33
Stock-based compensation
—
—
—
—
1,073
—
1,073
Repurchase and cancellation of common units withheld for taxes
—
—
( 465 )
—
( 17 )
—
( 17 )
Balance as of September 30, 2020
—
$
—
56,888,625
$
1.00
$
582,535
$
( 487,987 )
$
94,549
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements
5
Table of Contents
HARMONY BIOSCIENCES HOLDINGS, INC. AND SUBSIDIARY
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, except share and per share data)
Nine Months Ended September 30,
2021
2020
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)
$
11,883
$
( 36,736 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation
299
294
Intangible amortization
13,781
5,560
Stock-based and employee stock purchase compensation expense
11,461
1,870
Stock appreciation rights market adjustment
261
396
Warrant expense
—
3,109
Debt issuance costs amortization
1,820
1,020
Loss on debt extinguishment
26,146
22,639
Change in operating assets and liabilities:
Trade receivables
( 11,030 )
( 12,071 )
Inventory
( 982 )
( 1,223 )
Prepaid expenses and other assets
( 3,715 )
( 8,169 )
Other non-current assets
—
( 476 )
Trade payables
1,623
2,987
Accrued expenses and other current liabilities
9,461
7,738
Other non-current liabilities
16
30
Net cash provided by (used in) operating activities
61,024
( 13,032 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment
( 298 )
( 2 )
Milestone payments
( 100,000 )
—
Net cash used in investing activities
( 100,298 )
( 2 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock upon initial public offering
—
147,628
Initial public offering issuance costs
—
( 11,021 )
Proceeds from issuance of common stock
30,000
—
Common stock issuance costs
( 300 )
—
Proceeds from long term debt
200,000
200,000
Debt issuance costs
( 9,147 )
( 5,804 )
Extinguishment of debt
( 200,000 )
( 102,538 )
Extinguishment of debt exit fees
( 22,000 )
( 18,047 )
Proceeds from exercised options
1,794
283
Repurchase of common stock
—
( 167 )
Tax payments for employees shares withheld
—
( 17 )
Net cash provided by financing activities
347
210,317
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH
( 38,927 )
197,283
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH—Beginning of period
229,381
25,207
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH—End of period
$
190,454
$
222,490
Supplemental Disclosure of Cash Flow Information:
Cash paid during the year for interest
$
15,997
$
19,549
Supplemental Disclosures of Noncash Investing and Financing Activities:
Series A Preferred Stock accrued return
—
22,780
Series A accretion of issuance costs
—
5,562
Series B Preferred Stock accrued return
—
777
Series B accretion of issuance costs
—
53
Series C Preferred Stock accrued return
—
3,347
Series C accretion of issuance costs
—
921
Warrant financing
—
2,359
Warrant liability reclassified to equity
—
5,468
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements
6
Table of Contents
HARMONY BIOSCIENCES HOLDINGS, INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands, except share and per share data)
1. ORGANIZATION AND DESCRIPTION OF BUSINESS
The Company
Our operating subsidiary, Harmony Biosciences, LLC (“Harmony”), was formed on May 17, 2017. Harmony Biosciences Holdings, Inc. (the “Company”) was founded on July 25, 2017 as Harmony Biosciences II, LLC, a Delaware limited liability company, and the Company converted to a Delaware corporation named Harmony Biosciences II, Inc. on September 19, 2017. On February 3, 2020, the Company changed its name to Harmony Biosciences Holdings, Inc. The Company is a holding company and has no operations. The Company’s operations are conducted in its wholly owned subsidiary, Harmony. The Company is a commercial-stage, rare disease pharmaceutical company focused on developing and commercializing innovative therapies for patients living with rare neurological disorders who have unmet medical needs. The Company is headquartered in Plymouth Meeting, Pennsylvania.
Initial Public Offering
On August 21, 2020, the Company completed its initial public offering (“IPO”) of common stock, in which it sold 6,151,162 shares, including 802,325 shares pursuant to the underwriters’ over-allotment option. The shares began trading on the Nasdaq Global Market on August 19, 2020. The shares were sold at an IPO price of $ 24.00 per share for net proceeds of approximately $ 135,435 , after deducting underwriting discounts and commissions and offering expenses of approximately $ 12,193 payable by the Company. Upon the closing of the IPO, all outstanding shares of the Company’s convertible preferred stock were automatically converted into shares of common stock and the accrued dividend payable to holders of the convertible preferred stock was paid out in shares of common stock, resulting in a total of 42,926,630 shares of common stock being issued to former holders of the Company’s convertible preferred stock. Warrants exercisable for convertible preferred stock were automatically converted into warrants exercisable for a total of 410,239 shares of common stock.
Reverse Stock Split
On August 11, 2020, the Company implemented a 1-for-8.215 reverse stock split of the Company’s common stock. All share and per share data shown in the accompanying financial statements and related notes have been retroactively revised to reflect the reverse stock split. Shares of common stock underlying outstanding stock options and other equity instruments were proportionately reduced and the respective exercise prices, if applicable, were proportionately increased in accordance with the terms of the agreements governing such securities. Shares of common stock reserved for issuance upon the conversion of the Company’s Preferred Stock and preferred dividend were proportionately reduced. All references in the accompanying unaudited condensed consolidated financial statements and related notes to the number of shares of common stock, convertible preferred stock, warrants and options to purchase common stock and per share data reflect the effect of the reverse stock split.
2. LIQUIDITY AND CAPITAL RESOURCES
The unaudited condensed consolidated financial statements have been prepared as though the Company will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. The Company has an accumulated deficit of $ 476,312 and $ 488,195 , as of September 30, 2021 and December 31, 2020, respectively. As of September 30, 2021, the Company had cash and cash equivalents of $ 189,704 .
On August 21, 2020, the Company received aggregate proceeds from a common stock offering of approximately $ 135,435 , net of underwriting discounts and commissions and other estimated offering expenses
7
Table of Contents
(see Note 11). On January 9, 2020, the Company received aggregate proceeds of approximately $ 200,000 through the loan agreement with OrbiMed Royalty & Credit Opportunities, LP (“OrbiMed”). This capital raise and debt issuance has resolved the Company’s significant risks and uncertainties regarding sources of liquidity, which previously raised substantial doubt about the Company’s ability to continue as a going concern.
On August 9, 2021, the Company sold 1,048,951 shares of the Company’s common stock to Blackstone Alternative Credit Advisors (“Blackstone”) at a price per share of $ 28.60 for gross proceeds of $ 30,000 . In addition, the Company received aggregate proceeds of approximately $ 200,000 through the credit agreement (“Blackstone Credit Agreement”) with Blackstone and repaid in full the loan with OrbiMed (see note 8).
The Company believes that its anticipated cash from operating and financing activities and existing cash and cash equivalents will enable the Company to meet its operational liquidity needs and fund its planned investing activities for the next twelve months from the date of issuance of these unaudited condensed consolidated financial statements.
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and include all adjustments necessary for the fair presentation of the Company’s financial position for the periods presented. All intercompany accounts and transactions have been eliminated in consolidation. The unaudited condensed consolidated balance sheet as of September 30, 2021, the unaudited condensed consolidated statements of cash flows for the nine months ended September 30, 2021 and 2020, and the unaudited condensed consolidated statements of operations and comprehensive income (loss) and the unaudited condensed consolidated statements of convertible preferred stock and shareholders’ equity (deficit) for the three and nine months ended September 30, 2021 and 2020, are unaudited. The balance sheet as of December 31, 2020 was derived from audited financial statements as of and for the year ended December 31, 2020. The unaudited interim condensed consolidated financial statements have been prepared on the same basis as the audited annual financial statements as of and for the year ended December 31, 2020, and, in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary for the fair presentation of the Company’s financial position as of September 30, 2021, and the results of its operations and its cash flows for the three and nine months ended September 30, 2021 and 2020. The unaudited condensed consolidated results of operations are not necessarily indicative of the results that may occur for the full fiscal year. Certain information and note disclosures of the Company normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted under the SEC’s rules and regulations. These unaudited condensed consolidated financial statements should be read in conjunction with the audited financial statements and accompanying notes thereto contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in the unaudited condensed consolidated financial statements, including the notes thereto, and elsewhere in this report. Uncertainties related to the magnitude and duration of COVID-19, the extent to which it will impact our estimated future financial results, worldwide macroeconomic conditions including interest rates, employment rates, consumer spending and health insurance coverage, the speed of the anticipated recovery and governmental and business reactions to the pandemic have increased the complexity of developing these estimates, including the carrying amounts of long-lived assets, and the intangible asset. Actual results may differ significantly from our estimates, including as a result of COVID-19.
8
Table of Contents
Fair Value of Financial Instruments
The Company’s unaudited condensed consolidated financial statements include cash, cash equivalents, restricted cash, accounts payable, and accrued liabilities, all of which are short term in nature and, accordingly, approximate fair value. Additionally, prior to the IPO, the Company’s unaudited condensed consolidated financial statements included a warrant liability that was carried at fair value and was re-measured at each balance sheet date until it would be exercised or expired. In connection with the IPO, the Warrants were re-evaluated under the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 480 Distinguishing Liabilities from Equity and reclassified to equity. See Note 13 for a further discussion of the warrants.
It is the Company’s policy, in general, to measure non-financial assets and liabilities at fair value on a nonrecurring basis. The instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (such as evidence of impairment), which, if material, are disclosed in the accompanying footnotes.
The Company measures certain assets and liabilities at fair value in accordance with ASC 820, Fair Value Measurements and Disclosures . ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability (the exit price) in an orderly transaction between market participants at the measurement date. The guidance in ASC 820 outlines a valuation framework and creates a fair value hierarchy that serves to increase the consistency and comparability of fair value measurements and the related disclosures. In determining fair value, the Company maximizes the use of quoted prices and observable inputs. Observable inputs are inputs that market participants would use in pricing the asset or liability based on market data obtained from independent sources. The fair value hierarchy is broken down into three levels based on the source of inputs as follows:
Level 1—Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities.
Level 2—Valuations based on observable inputs and quoted prices in active markets for similar assets and liabilities.
Level 3—Valuations based on unobservable inputs and models that are supported by little or no market activity.
Cash, Cash Equivalents and Restricted Cash
Cash and cash equivalents and restricted cash consist of cash and, if applicable, highly liquid investments with an original maturity of three months or less when purchased, including investments in Money Market Funds. The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the balance sheet that equal the amount reflected in the statements of cash flows.
As of
September 30,
December 31,
2021
2020
Cash and cash equivalents
$
189,704
$
228,631
Restricted cash
750
750
Total cash, cash equivalents, and restricted cash shown in the statements of cash flows
$
190,454
$
229,381
Amounts included in restricted cash represent those amounts required to be held as a security deposit in the form of letters of credit for the Company’s credit card program and the fleet program.
9
Table of Contents
Concentrations of Risk
Substantially all of the Company’s cash and money market funds are held with a single financial institution. Due to its size, the Company believes this financial institution represents minimal credit risk. Deposits in this institution may exceed the amount of insurance provided on such deposits by the Federal Deposit Insurance Corporation for U.S. institutions. The Company has not experienced any losses on its deposits of cash and cash equivalents. Management believes that the Company is not exposed to significant credit risk due to the financial position of the depository institutions in which those deposits are held.
The Company is also subject to credit risk from its trade receivables related to its product sales. The Company monitors its exposure within accounts receivable and records a reserve against uncollectible accounts receivable as necessary. The Company extends credit to specialty pharmaceutical distribution companies within the United States. Customer creditworthiness is monitored and collateral is not required. Historically, the Company has not experienced credit losses on its accounts receivable. As of September 30, 2021, three customers accounted for 100 % of gross accounts receivable; Caremark LLC (“CVS Caremark”), which accounted for 36 % of gross accounts receivable; PANTHERx Specialty Pharmacy LLC (“Pantherx”), which accounted for 34 % of gross accounts receivable; and Accredo Health Group, Inc. (“Accredo”), which accounted for 30 % of gross accounts receivable. As of December 31, 2020, three customers accounted for 100 % of gross accounts receivable; CVS Caremark, which accounted for 44 % of gross accounts receivable; Pantherx, which accounted for 23 % of gross accounts receivable; and Accredo, which accounted for 33 % of gross accounts receivable.
For the nine months ended September 30, 2021, three customers accounted for 100 % of gross product revenues; CVS Caremark accounted for 36 % of gross product revenues; Pantherx accounted for 36 % of gross product revenues; and Accredo accounted for 28 % of gross product revenues. For the nine months ended September 30, 2020 three customers accounted for 100 % of gross product revenues; CVS Caremark accounted for 40 % of gross product revenues; Pantherx accounted for 34 % of gross product revenues; and Accredo accounted for 26 % of gross product revenues.
The Company depends on a single source supplier for its product and active pharmaceutical ingredient.
Agreement Related to Intellectual Property
In August 2021, The Company entered into an asset purchase agreement with ConSynance Therapeutics, Inc. to acquire HBS-102 (formerly referred to as “CSTI-100”), a potential first-in-class molecule with a novel mechanism of action. Under the terms of the agreement, the Company acquired full development and commercialization rights globally, with the exception of Greater China, for $ 3,500 . The Company accounted for the transaction as an asset acquisition as substantially all of the fair value of the assets acquired was concentrated in a single identified asset. The payment was recorded in research and development within the unaudited condensed consolidated statement of operations and comprehensive loss for the three and nine months ended September 30, 2021. Additionally, there are payments due upon the achievement of certain milestones including $ 1,750 for preclinical milestones, $ 19,000 for development milestones, $ 44,000 for regulatory milestones and $ 110,000 for sales milestones.
Recently Issued Accounting Pronouncements
In February 2016, the FASB issued amended guidance to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities in the balance sheet and disclosing key information about leasing arrangements. The new guidance clarifies the criteria for distinguishing between a finance lease and operating lease, as well as classification between the two types of leases, which is substantially unchanged from the previous lease guidance. Further, the new guidance requires a lessee to recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset, initially measured at the present value of the lease payments. For finance leases, a lessee should recognize interest on the lease liability separately from amortization of the right-of-use asset. For operating
10
Table of Contents
leases, a lessee should recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election not to recognize lease assets and lease liabilities. We will no longer be an emerging growth company as of December 31, 2021, after which we will not be able to take advantage of the reduced disclosure requirements applicable to emerging growth companies. As a result, we expect to adopt this standard on a modified retrospective basis on December 31, 2021 and to reflect the adoption as of January 1, 2021 in our annual results for the period ended December 31, 2021.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments . ASU No. 2016-13 introduces an approach, based on expected losses, to estimate credit losses on certain types of financial instruments and modifies the impairment model for available-for-sale debt securities. We will no longer be an emerging growth company as of December 31, 2021, after which we will not be able to take advantage of the reduced disclosure requirements applicable to emerging growth companies. As a result, we expect to adopt this standard on a modified retrospective basis on December 31, 2021 and to reflect the adoption as of January 1, 2021 in our annual results for the period ended December 31, 2021, but the Company does not expect a significant impact to its condensed consolidated financial statements.
In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes , which simplifies the accounting for income taxes by removing certain exceptions to the general principles in the existing guidance for income taxes and making other minor improvements. The amendments are effective for annual reporting periods beginning after December 15, 2020 with early adoption permitted. The Company is currently evaluating the impact of adopting this new accounting guidance.
In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848) , which provides guidance related to reference rate reform. The pronouncement provides temporary optional expedients and exceptions to the current guidance on contract modifications and hedge accounting to ease the financial reporting burden related to the expected market transition from the London Interbank Offered Rate (“LIBOR”) and other interbank offered rates to alternative reference rates. The guidance was effective upon issuance and generally can be applied to applicable contract modifications through December 31, 2022. The Company is currently evaluating the impact of the transition from LIBOR to alternative reference rates but does not expect a significant impact to its condensed consolidated financial statements.
4. INVENTORY
Inventory, net consisted of the following:
As of
September 30,
December 31,
2021
2020
Raw materials
$
1,023
$
396
Work in process
2,424
2,660
Finished goods
1,798
941
Inventory, gross
5,245
3,997
Reserve for obsolescence
( 440 )
( 174 )
Total inventory, net
$
4,805
$
3,823
5. INTANGIBLE ASSETS
On August 15, 2019, the Company received FDA approval of WAKIX (pitolisant) for the treatment of excessive daytime sleepiness (“EDS”) in adult patients with narcolepsy. This event triggered a milestone payment of $ 75,000 associated with the License Agreement (discussed below) which the Company capitalized as an intangible asset and paid in November of 2019. The Company determined a useful life of 10 years for such intangible asset and the remaining useful life was 8.00 years as of September 30, 2021. Prior to this event,
11
Table of Contents
all other milestones associated with the License Agreement were expensed through research and development as they did not meet the criteria to be recognized as an intangible asset.
On October 13, 2020, the Company received notice that the FDA approved the New Drug Application (“NDA”) for WAKIX for the treatment of cataplexy in adult patients with narcolepsy. This event triggered a milestone payment of $ 100,000 associated with the License Agreement which the Company capitalized as an intangible asset and paid in January of 2021. The Company determined a useful life of 9 years for such intangible asset and the remaining useful life was 8.00 years as of September 30, 2021. Amortization expense was $ 4,573 and $ 1,867 for the three months ended September 30, 2021 and 2020, respectively, and $ 13,781 and $ 5,560 , for the nine months ended September 30, 2021 and 2020, respectively, and is recorded in general and administrative expenses on the unaudited condensed consolidated statements of operations and comprehensive income (loss).
The Company expects the future annual amortization expense for the unamortized intangible assets to be as follows:
Years ending December 31,
2021 (excluding the nine months ended September 30, 2021)
$
4,643
2022
18,570
2023
18,570
2024
18,570
2025
18,570
Thereafter
69,639
Total
$
148,562
The gross carrying amount and net book value of the intangible assets is as follows:
As of
September 30,
December 31,
2021
2020
Gross Carrying Amount
$
175,000
$
175,000
Accumulated Amortization
( 26,438 )
( 12,657 )
Net Book Value
$
148,562
$
162,343
6. LICENSE AGREEMENT
On July 28, 2017, Harmony entered into the License Agreement (“the License Agreement”) with Bioprojet Société Civile de Recherche (“Bioprojet”) whereby Harmony acquired the exclusive right to commercialize the pharmaceutical compound pitolisant for the treatment, and/or prevention, of narcolepsy, obstructive sleep apnea, idiopathic hypersomnia, and Parkinson’s disease as well as any other indications unanimously agreed by the parties in the United States and its territories. A milestone payment of $ 50,000 was due upon acceptance by the FDA of pitolisant’s NDA, which was achieved on February 12, 2019 and was expensed within research and development for the year ended December 31, 2019. A milestone payment of $ 77,000 , which included a $ 2,000 fee that is described below, was due upon FDA approval of WAKIX (pitolisant) for treatment of EDS in adult patients with narcolepsy, which was achieved on August 14, 2019. The $ 2,000 payment and $ 75,000 milestone payment were paid in August and November 2019, respectively. In addition, a milestone payment of $ 102,000 , which included a $ 2,000 fee was due upon the FDA approval of the NDA for WAKIX for the treatment of cataplexy in adult patients with narcolepsy. The $ 2,000 payment was paid in October 2020 and a $ 100,000 milestone payment was paid in January 2021. An additional $ 40,000 milestone payment is due to Bioprojet upon WAKIX attaining $ 500,000 in aggregate net sales in the United States. The License Agreement also requires sales-based milestone payments, a fixed trademark royalty and a tiered royalty, all based on net sales, which become due and payable to Bioprojet on a quarterly basis. The Company incurred $ 13,202 and $ 7,297 for the three months ended September 30, 2021 and 2020, respectively, and $ 34,561 and $ 16,574 for the nine months ended September 30, 2021 and 2020, respectively, for sales-based,
12
Table of Contents
trademark and tiered royalties recognized as cost of product sold. As of September 30, 2021 and December 31, 2020, the Company had accrued $ 13,202 and $ 9,006 , respectively, for sales-based, trademark and tiered royalties. The Company had $ 0 and $ 100,000 accrued for milestone payments to Bioprojet as of September 30, 2021, and December 31, 2020, respectively.
7. ACCRUED EXPENSES
Accrued expenses consist of the following:
As of
September 30,
December 31,
2021
2020
Royalties due to third parties
13,202
9,006
Rebates and other sales deductions
15,067
7,803
Interest
2,125
—
Selling and marketing
851
1,905
Research and development
790
2,186
Professional fees, consulting, and other services
1,678
1,081
Other expenses
510
746
Milestone payment
—
100,000
$
34,223
$
122,727
8. DEBT
Credit Agreements
Blackstone Credit Agreement
On August 9, 2021, the Company entered into the Blackstone Credit Agreement that provides for (i) a senior secured term loan facility in an aggregate original principal amount of $ 200,000 (the “Initial Term Loan”) and (ii) a senior secured delayed draw term loan facility in an aggregate principal amount up to $ 100,000 (the “DDTL” and, together with the Initial Term Loan, the “Loans”). The DDTL will become available on August 9, 2022.
The repayment schedule for the Initial Term Loan consists of quarterly $ 500 principal payments commencing on December 31, 2021 and increasing to quarterly $ 5,000 principal payments beginning on March 31, 2024, with a $ 145,500 payment due on the maturity date of August 9, 2026 (“Maturity Date”). Interest is payable quarterly commencing on November 9, 2021 and continuing through the Maturity Date. The Initial Loan bears interest at a per annum rate equal to LIBOR, subject to a 1.00 % floor, plus 6.50 %.
The net cash received related to the Initial Term Loan as a result of the transaction, less debt issuance costs of $ 8,147 , was $ 191,853 . The debt issuance costs related to the Initial Term Loan will be amortized as additional interest expense over the five-year loan term of the Blackstone Credit Agreement. In addition, the Company paid $ 1,000 in debt issuance costs relating the DDTL, which are recorded in other current assets within the unaudited condensed consolidated balance sheet. The fair value of the Initial Term Loan as of September 30, 2021 was $ 190,436 .
OrbiMed Credit Agreement
On January 9, 2020, the Company entered into a credit agreement with OrbiMed for an aggregate amount of $ 200,000 (the “OrbiMed Loan”), with a maturity date of January 2026 . Borrowings under the OrbiMed Loan are collateralized by all of the Company’s assets, excluding the intellectual property licensed through the License Agreement. The OrbiMed Loan bears an interest rate equal to the sum of (i) the greater of (a) 1-month LIBOR or (b) 2.00 % per annum, plus (ii) 11.00 % per annum, paid in cash monthly in arrears on the last day of
13
Table of Contents
each month starting in January 2020. At the time of prepayment or repayment of all or any portion of the principal of the OrbiMed Loan, the Company is required to pay an exit fee of 7.0 % of the principal amount of the OrbiMed Loan prepaid, repaid, or required to be prepaid or repaid. The Company recorded the exit fee as a liability and debt discount at the origination of the term loan.
In connection with the OrbiMed Loan, the Company extinguished its $ 200,000 multi-draw loan agreement with CRG Servicing LLC (the “CRG Loan”), which required a payoff amount of $ 120,893 consisting of principal repayment, interest, and exit fees. In connection with extinguishment of the CRG Loan, the Company recognized a loss on extinguishment of $ 22,639 within the Company’s unaudited condensed consolidated statements of operations for the nine months ended September 30, 2020.
In connection with the Blackstone Credit Agreement, the Company extinguished the OrbiMed Loan, which required a payoff amount of $ 222,666 consisting of principal repayment, interest, exit fees and a prepayment premium. The Company recognized a loss on extinguishment of $ 26,146 relating to the OrbiMed Loan within the Company’s unaudited condensed consolidated statements of operation for the three and nine months ended September 30, 2021.
Long-term debt, net consists of the following:
September 30,
December 31,
2021
2020
Liability component - principal
$
200,000
$
200,000
Exit fee
—
14,000
Unamortized debt discount associated with the exit fee, debt financing costs and discount with warrant financing (see note 13)
( 7,931 )
( 19,750 )
Liability component - net carrying value
192,069
194,250
Less current portion
( 2,000 )
—
Long term debt, net
$
190,069
$
194,250
Future minimum payments relating to long term debt, net as of September 30, 2021 for the periods indicated below consists of the following:
Years ending December 31,
2021 (excluding the nine months ended September 30, 2021)
$
500
2022
2,000
2023
2,000
2024
20,000
2025
20,000
Thereafter
155,500
Total
$
200,000
14
Table of Contents
Interest expense related to the Company’s long term debt, net, which is included in interest expense, net in the unaudited condensed consolidated statements of operations and comprehensive income (loss), consists of the following:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2021
2020
2021
2020
Interest on principal balance
$
5,030
$
6,655
$
18,122
$
19,549
Amortization of deferred financing costs
459
340
1,820
1,020
Total term loan interest expense
$
5,489
$
6,995
$
19,942
$
20,569
9. COMMITMENTS AND CONTINGENCIES
Litigation
From time to time, the Company is subject to claims and suits arising in the ordinary course of business. The Company accrues such liabilities when they are known, if they are deemed probable and can be reasonably estimated.
Lease Agreements
In June 2018, the Company entered into an operating lease for approximately fifteen thousand square feet of office space in Plymouth Meeting, PA, which expires in May 2024 .
In December 2020, the Company entered into an operating lease for approximately thirteen thousand square feet of additional office space in Plymouth Meeting, PA, which expires in May 2024 .
The terms of the lease payments provide for rental payments on a monthly basis and on a graduated scale. The Company recognizes rent expense on a straight-line basis over the lease period and has accrued for rent expense incurred but not paid. In addition, tenant improvement allowances recorded are amortized as a reduction to rent expense on a straight-line basis over the lease term. Rent expense was $ 420 and $ 773 for the three and nine months ended September 30, 2021, respectively, compared to $ 161 and $ 516 for the three and nine months ended September 30, 2020, respectively. The following table sets forth the lease payment obligations as of September 30, 2021, for the periods indicated below:
Years ending December 31,
2021 (excluding the nine months ended September 30, 2021)
$
134
2022
875
2023
892
2024
334
2025
—
Thereafter
—
Total
$
2,235
10. CONVERTIBLE PREFERRED STOCK
Upon the closing of the IPO, all outstanding shares of the Company’s convertible preferred stock were automatically converted into shares of common stock and the accrued dividend payable to holders of the
15
Table of Contents
convertible preferred stock was paid out in shares of common stock, resulting in a total of 42,926,630 shares of common stock being issued to former holders of the Company’s convertible preferred stock.
Series A Preferred Stock
On September 22, 2017, the Company issued 270,000,000 shares of Series A convertible preferred stock for a purchase price of $ 1.00 per share, or $ 270,000 in the aggregate. On January 8, 2018, the Company issued an additional 15,000,000 shares of Series A convertible preferred stock for a purchase price of $ 1.00 per share, or $ 15,000 in the aggregate. As of September 30, 2020, there were 286,000,000 Series A convertible preferred stock authorized of which 285,000,000 were issued and outstanding. Each outstanding share of Series A convertible preferred stock accrued dividends at 10 % per annum of the Series A original issue price, subject to adjustment for stock splits, combinations, recapitalizations, stock dividends and similar transactions. Preferred dividends on the Series A convertible preferred stock were cumulative and were compounded annually.
Series B Preferred Stock
On January 8, 2018, the Company issued 8,000,000 shares of Series B convertible preferred stock for a purchase price of $ 1.25 per share, or $ 10,000 in the aggregate. As of September 30, 2020, there were 8,030,000 shares of Series B convertible preferred stock authorized, of which 8,000,000 were issued and outstanding . Each outstanding share of Series B convertible preferred stock accrued dividends at 10 % per annum of the Series B original issue price, subject to adjustment for stock splits, combinations, recapitalizations, stock dividends and similar transactions. Preferred dividends on the Series B convertible preferred stock were cumulative and were compounded annually.
Series C Preferred Stock
On August 9, 2019, the Company issued 25,510,205 shares of Series C convertible preferred stock for a purchase price of $ 1.96 per share, or $ 50,000 in the aggregate. As September 30, 2020, there were 25,600,000 shares of Series C convertible preferred stock authorized, of which 25,510,205 were issued and outstanding . Each outstanding share of Series C convertible preferred stock accrued dividends at 10 % per annum of the Series C original issue price, subject to adjustment for stock splits, combinations, recapitalizations, stock dividends and similar transactions. Preferred dividends on the Series C convertible preferred stock were cumulative and were compounded annually.
Dividends
The holders of Series A, Series B, and Series C convertible preferred stock were entitled to receive, when and if declared by the board of directors of the Company, cumulative dividends equal to a 10 % per annum of Series A, Series B, and Series C convertible preferred stock. In addition, the holders of the outstanding shares of Series A, Series B, and Series C convertible preferred stock were entitled to receive, when and if declared by the board of directors of the Company, a dividend at least equal to any dividend payable on the Company’s common stock as if all convertible preferred stock had been converted to common stock. No dividends were declared as of December 31, 2019. As part of the Company’s IPO, the Company’s accrued cumulative dividend was paid out to holders of Series A, Series B, and Series C convertible preferred stock in shares of the Company’s common stock and reflects the reverse stock split in connection with the mandatory conversion of the Series A, Series B, and Series C convertible preferred stock into shares of the Company’s common stock.
16
Table of Contents
11. STOCKHOLDERS’ EQUITY (DEFICIT)
Common Stock
On August 11, 2020, the Company implemented a 1-for-8.215 reverse stock split of the Company’s common stock. All share and per share data shown in the accompanying financial statements and related notes have been retroactively revised to reflect the reverse stock split with the exception of the preferred stock. Shares of common stock underlying outstanding stock options and other equity instruments were proportionately reduced and the respective exercise prices, if applicable, were proportionately increased in accordance with the terms of the agreements governing such securities. Shares of common stock reserved for issuance upon the conversion of the Company’s Preferred Stock were proportionately reduced. As of August 11, 2020, all outstanding shares of preferred stock and preferred stock dividend were convertible into shares of common stock on a 1-for-8.215 basis . On August 21, 2020, the Company completed its IPO of common stock, in which it sold 6,151,162 shares, including 802,325 shares pursuant to the underwriters’ over-allotment option. The shares began trading on the Nasdaq Global Market on August 19, 2020. The shares were sold at an IPO price of $ 24.00 per share for net proceeds of approximately $ 135,435 , after deducting underwriting discounts and commissions and offering expenses of approximately $ 12,193 incurred by the Company.
The holders of common stock are entitled to one vote for each share held on all matters submitted to a vote of the Company’s stockholders. The holders of common stock do not have any cumulative voting rights. Holders of common stock are entitled to receive ratably any dividends declared by the Company’s board of directors out of funds legally available for that purpose, subject to any preferential dividend rights of any outstanding preferred stock. The Company’s common stock has no preemptive rights, conversion rights or other subscription rights or redemption or sinking fund provisions.
In connection with the Blackstone Credit Agreement, on August 9, 2021, the Company sold an aggregate of 1,048,951 shares of our common stock, par value $ 0.00001 per share, to Blackstone for an aggregate cash consideration of $ 30,000 , or $ 28.60 per share. This sale did not involve a public offering and was therefore exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended, and Regulation D thereunder as a transaction not involving any public offering.
In connection with the OrbiMed warrant (see Note 13) 221,511 shares of the Company’s common stock were issued to OrbiMed on September 3, 2021.
12. STOCK INCENTIVE PLAN AND STOCK-BASED COMPENSATION
2020 Stock Incentive Plan
In connection with the Company’s IPO, the board of directors adopted, and its stockholders approved, the 2020 Incentive Award Plan (the “2020 Plan”), in order to facilitate the grant of cash and equity incentives to directors, employees (including the Company’s named executive officers) and consultants of the Company and its subsidiaries. Upon the effectiveness of the 2020 Plan, no further grants will be made under the 2017 Plan. However, the 2017 Plan will continue to govern the terms and conditions of outstanding awards granted under it. The 2020 Plan provides for the grant of stock options, including incentive stock options (“ISOs”) and non-qualified stock options (“NSOs”), SARs, restricted stock, dividend equivalents, restricted stock units (“RSUs”) and other stock or cash-based awards.
Stock options and stock appreciation rights under the 2017 Plan and the 2020 Plan have a 10-year contractual term and vest over the vesting period specified in the applicable award agreement, at achievement of a performance requirement, or upon change of control (as defined in the applicable plan). RSUs vest over the vesting period specified in the applicable award agreement, at achievement of a performance requirement, or upon change of control (as defined in the applicable plan).
17
Table of Contents
2017 Stock Incentive Plan
On August 7, 2017, the Company adopted an equity incentive plan (the “2017 Plan”). Under the 2017 Plan, directors, officers, employees, consultants, and advisors of the Company can be paid incentive compensation measured by the value of the Company’s common shares through grants of stock options, stock appreciation rights (“SARs”), or restricted stock.
Stock Options
The following table summarizes stock option activity for the nine months ended September 30, 2021:
Weighted-
Weighted-
Average
Average
Remaining
Number of
Exercise
Contractual
Awards
Price
Term
Awards outstanding—December 31, 2020
5,210,832
$
17.66
8.63
Awards issued
1,391,803
$
35.02
Awards exercised
( 268,569 )
$
8.29
Awards forfeited
( 357,617 )
$
23.66
Awards outstanding—September 30, 2021
5,976,449
$
21.76
8.28
Stock Appreciation Rights
The following table summarizes SARs activity for the nine months ended September 30, 2021:
Weighted-
Weighted-
Average
Average
Remaining
Number of
Exercise
Contractual
Awards
Price
Term
Awards outstanding—December 31, 2020
49,294
$
9.24
8.29
Awards issued
—
$
—
Awards exercised
—
$
—
Awards forfeited
—
$
—
Awards outstanding—September 30, 2021
49,294
$
9.24
7.54
Restricted Stock Units
The following table summarizes RSU activity for the nine months ended September 30, 2021:
Weighted-
Weighted-
Average
Average
Remaining
Number of
Exercise
Contractual
Awards
Price
Term
Awards outstanding—December 31, 2020
—
$
—
—
Awards issued
60,000
$
29.03
Awards exercised
—
$
—
Awards forfeited
—
$
—
Awards outstanding—September 30, 2021
60,000
$
29.03
9.49
As of September 30, 2021 and December 31, 2020, stock awards issued under the 2017 and 2020 Plans of 1,473,881 and 987,538 common shares, respectively, were vested. The Company has elected early
18
Table of Contents
adoption of ASU No. 2016-09 to recognize forfeitures as they occur. As a result of the adoption, for the nine months ended September 30, 2020, the Company reversed $ 2 out of stock-based compensation previously recorded.
Value of Stock Options and SARs
The Company has valued awards for each of the plans included herein using the Black-Scholes option-pricing model. The Company historically has been a private company and lacks company-specific historical and implied volatility information. Therefore, the Company estimates its expected stock volatility based on historical volatility of peer companies and expects to continue to do so until such time as it has adequate historical data regarding the volatility of its own traded stock price. For options with service-based vesting conditions, the expected term of the Company’s stock options has been determined utilizing the “simplified” method for awards that qualify as “plain-vanilla” options. For SARs, the expected term is based upon the weighting of certain future events. The risk-free interest rate is determined by reference to the U.S. Treasury yield curve in effect at the time of grant of the award for the time periods approximately equal to the expected term of the award. Expected dividend yield is based on the fact that the Company has never paid cash dividends and does not expect to pay any cash dividends in the foreseeable future.
The assumptions used to value the awards are summarized in the following table.
As of
September 30,
December 31,
2021
2020
Dividend yield
0.00
%
0.00
%
Expected volatility
60.00
%
55.00 - 95.80
%
Risk-free interest rate
0.66 - 1.19
%
0.32 - 0.56
%
Lack of marketability discount
0.00
%
0.00 - 20.48
%
Expected term (years)
4.6 - 6.3
5.4 - 6.5
Value of RSUs
The fair value of RSUs is equal to the value of the Company’s common stock on the grant date.
The weighted average per share fair value of awards issued under the 2017 Plan and 2020 Plan was $ 12.52 and $ 10.06 on September 30, 2021 and December 31, 2020, respectively.
Stock-Based Compensation
Stock-based compensation expense, net for the three and nine months ended September 30, 2021 and 2020, respectively, was recorded in the unaudited condensed consolidated statements of operations and comprehensive income (loss) in the following line items:
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
2021
2020
Research and development expense
$
579
$
141
$
1,548
$
310
Sales and marketing expense
852
159
2,248
378
General and administrative expense
3,233
1,030
7,926
1,578
$
4,664
$
1,330
$
11,722
$
2,266
Options and RSUs issued under the 2017 Plan and 2020 Plan are included in stockholder’s equity, and SARs are included in other non-current liabilities, in the Company’s unaudited condensed consolidated balance sheet. As of September 30, 2021, the total unrecognized stock-based compensation expense related to
19
Table of Contents
Options and RSUs was $ 63,450 . Such amount will be recognized in the Company’s consolidated statement of operations over a weighted average period of 3.8 years.
Employee Stock Purchase Plan
The 2021 Employee Stock Purchase Plan (“ESPP”) was adopted by the Company’s Board of Directors on April 30, 2021. The ESPP permits eligible employees to purchase shares of the Company’s common stock at a 15 % discount from the lesser of the fair market value per share of the Company’s common stock on the first day of the offering period or the fair market value of the Company’s common stock on the purchase date. Funds are collected from employees through after-tax payroll deductions. The total number of shares reserved for issuance under the ESPP was initially 629,805 . It is intended that the ESPP meet the requirements for an “employee stock purchase plan” under Section 423 of the Internal Revenue Code. For the three and nine months ended September 30, 2021, there were no shares issued under the ESPP, respectively. The discount on the ESPP for the three and nine months ended September 30, 2021 was $ 60 and $ 80 , respectively, and is recorded within stock-based compensation expense.
13. WARRANTS
In connection with the OrbiMed Loan, the Company issued warrants (the “Warrants”) to OrbiMed on January 9, 2020. Pursuant to the Warrants, OrbiMed could purchase up to 410,239 shares of the Company’s common stock for an initial exercise price of $ 16.10 at any time from the date of execution of the Warrants through the expiration date, defined within the Warrants as the earlier of (i) January 9, 2027 and (ii) the closing date of a Corporate Reorganization. The fair value of the Warrants using the Black-Scholes option-pricing model was $ 2,359 on January 9, 2020 and was initially recorded as a warrant liability which was included in warrant liability in the unaudited condensed consolidated balance sheet. The portion of the OrbiMed Loan proceeds allocated to the warrant liability resulted in a debt discount, which is presented in the unaudited condensed consolidated balance sheets as a direct deduction from the carrying value of the debt and is being amortized as additional interest expense over the six-year loan term of the OrbiMed Loan. In connection with the Blackstone Credit Agreement, the OrbiMed Loan was repaid in fully and the unamortized debt discount related to the Warrants was included in the loss on debt extinguishment (see Note 11). On September 3, 2021, OrbiMed exercised its option to purchase shares of the Company’s common stock pursuant to the Warrants, which resulted in the net settlement of 221,511 shares of the Company’s common stock issued to OrbiMed.
In connection with the IPO, the financial instrument underlying the warrants was converted from the Company’s Series C Preferred Stock to the Company’s Common Stock. As a result of this conversion the Warrants were re-evaluated under ASC 480 Distinguishing Liabilities from Equity and ASC 815 Derivatives and Hedging and reclassified to equity.
14. EARNINGS PER SHARE
The Company has reported a net loss for the three months ended September 30, 2021. The weighted average number of shares utilized for basic and diluted net loss per share attributable to common stockholders are the same for this period because all stock options and warrants have been excluded from the computation of diluted weighted-average shares outstanding because such securities would have an antidilutive impact.
The Company has reported net income for the nine months ended September 30, 2021. Diluted net income (loss) per common share is computed under the treasury stock method by using the weighted average number of shares of common stock outstanding, plus, for periods with net income attributable to common stockholders, the potential dilutive effects of stock options, stock appreciation rights, restricted stock units and warrants. In addition, the Company analyzes the potential dilutive effects of the outstanding convertible preferred stock under the ‘if-converted’ method when calculating diluted earnings per share, in which it is assumed that the outstanding convertible preferred stock converts into common stock at the beginning of the
20
Table of Contents
period or when issued if later. The Company reports the more dilutive of the approaches (treasury stock or ‘if converted’) as its diluted net income per share during the period.
For the three and nine months ended September 30, 2020, the Company used the two-class method to compute net loss per common share because the Company has issued securities (convertible preferred stock) that entitle the holder to participate in dividends and earnings of the Company. Under this method, net income is reduced by the amount of any dividends earned and the accretion of convertible preferred stock to its redemption value during the period. The remaining earnings (undistributed earnings) are allocated to common stock and each series of convertible preferred stock to the extent that each preferred security may share in the earnings as if all of the earnings for the period had been distributed. The total earnings allocated to common stock is then divided by the number of outstanding shares to which the earnings are allocated to determine the earnings per share. The two-class method is not applicable during periods with a net loss, as the holders of the convertible preferred stock have no obligation to fund losses.
The Company reported a net loss for the three and nine months ended September 30, 2020, and the weighted average number of shares utilized for basic and diluted net loss per share attributable to common stockholders are the same for these periods because all convertible preferred stock and stock options have been excluded from the computation of diluted weighted-average shares outstanding because such securities would have an antidilutive impact. Additionally, the fair value adjustment for the warrants was excluded from the computation of diluted net loss for the three and nine months ended September 30, 2020 since the additional income would have an antidilutive impact.
The following table sets forth the computation of basic and diluted net (loss) income per share:
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
2021
2020
Numerator
Net (loss) income
$
( 9,620 )
$
1,909
$
11,883
$
( 36,736 )
Accumulation of dividends on preferred stock
—
( 6,013 )
—
( 26,904 )
Net (loss) income available to common shareholders
$
( 9,620 )
$
( 4,104 )
$
11,883
$
( 63,640 )
Denominator
Net (loss) income per common share - basic
$
( 0.17 )
$
( 0.14 )
$
0.21
$
( 4.15 )
Net (loss) income per common share - diluted
$
( 0.17 )
$
( 0.14 )
$
0.20
$
( 4.15 )
Weighted average number of shares of common stock - basic
57,722,163
30,212,959
57,188,101
15,324,362
Weighted average number of shares of common stock - diluted
57,722,163
30,212,959
58,776,158
15,324,362
Securities outstanding that are included in the computation above, utilizing the treasury stock method are as follows:
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
2021
2020
Stock options, SARs, and RSUs to purchase common stock
—
—
1,405,092
—
Warrants
—
—
182,965
—
Total
—
—
1,588,057
—
21
Table of Contents
Potential common shares issuable upon conversion of preferred stock, exercise of stock options, and exercise of warrants that were excluded from the computation of diluted weighted-average shares outstanding as well as the warrant fair value adjustments excluded from the numerator are as follows:
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
2021
2020
Stock options, SARs, and RSUs to purchase common stock
6,085,742
5,051,465
4,680,651
5,051,465
Warrants
—
410,239
—
410,239
Total
6,085,742
5,461,704
4,680,651
5,461,704
Adjustment for warrants
$
—
$
1,525
$
—
$
3,109
15. RELATED-PARTY TRANSACTIONS
The Company was party to a management agreement for professional services provided by a related party, Paragon Biosciences, LLC (“Paragon”). The related party is an entity that shares common ownership with the Company. In addition, the Chairman of the Company’s board of directors was the President and owner of the entity. The Company incurred $ 71 and $ 3,628 for the three months ended September 30, 2021 and 2020, respectively, and $ 213 and $ 7,101 for the nine months ended September 30, 2021 and 2020, respectively, in management fee expense and other expenses to this related party, which are included in general and administrative expense in the unaudited condensed consolidated statements of operations and comprehensive loss. The Company terminated the Management Services Agreement upon the consummation of its IPO. The Company is also party to a right of use agreement with the related party whereby it has access to and the right to use certain office space leased by the related party in Chicago, Illinois. In addition, the Company had participated in certain transactions with separate related parties that also share common ownership with the Company, primarily related to combined employee health plans. In August 2021, the Company paid a $ 2,300 advisory fee to Paragon in connection with the Blackstone Credit Agreement. $ 2,000 of this payment was recorded in debt issuance costs as a component of long-term debt, net and $ 300 was recorded in common stock issuance costs as a component of additional paid-in capital, within the unaudited condensed consolidated balance sheet as of September 30, 2021. As of September 30, 2021 and December 31, 2020, the amount included in prepaid expenses and other assets was $ 0 and $ 1 , respectively, and there were no amounts due to related parties included in current liabilities.
22
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.