Attached files

file filename
EX-99.3 - EX-99.3 - Sorrento Therapeutics, Inc.d299305dex993.htm
EX-99.2 - EX-99.2 - Sorrento Therapeutics, Inc.d299305dex992.htm
EX-23.1 - EX-23.1 - Sorrento Therapeutics, Inc.d299305dex231.htm
8-K/A - FORM 8-K/A - Sorrento Therapeutics, Inc.d299305d8ka.htm

Exhibit 99.4

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On November 8, 2016, Sorrento Therapeutics, Inc. (“Sorrento”) entered into a Stock Purchase Agreement (the “Purchase Agreement”) with Scilex Pharmaceuticals Inc. (“Scilex”) and a majority of the stockholders of Scilex (the “Scilex Stockholders”) pursuant to which, on November 8, 2016, Sorrento acquired from the Scilex Stockholders, and the Scilex Stockholders sold to Sorrento, approximately 72% of the outstanding capital stock of Scilex (the “Acquisition”). Approximately 23% of the outstanding capital stock of Scilex continues to be held by ITOCHU CHEMICAL FRONTIER Corporation following the Acquisition.

At the closing of the Acquisition (the “Closing”), Sorrento issued to the Scilex Stockholders that were accredited investors (the “Accredited Scilex Stockholders”) an aggregate of 752,481 shares (the “Closing Shares”) of Sorrento’s common stock (the “Common Stock”); provided, however, that twenty percent of the Closing Shares will be held in escrow for a period of six months, and be used, among other things, to satisfy the indemnification obligations of the Scilex Stockholders.

The Purchase Agreement contains customary representations, warranties and covenants of Sorrento, Scilex and the Scilex Stockholders. Subject to certain customary limitations, the Scilex Stockholders have agreed to indemnify Sorrento and its officers, directors, employees and other authorized agents against certain losses related to, among other things, breaches of Scilex’s and the Scilex Stockholders’ representations and warranties, certain specified liabilities and the failure to perform covenants or obligations under the Purchase Agreement.

Under the terms of the Purchase Agreement, Sorrento agreed to provide additional consideration to the Accredited Scilex Stockholders upon the achievement of certain milestones, as follows:

(1) Upon receipt of notice from the U.S. Food and Drug Administration (the “FDA”) that the FDA has accepted Scilex’s resubmitted new drug application for ZTlido TM for the treatment of postherpetic neuralgia (the “NDA”), Sorrento will deliver to the Accredited Scilex Stockholders a number of shares of Common Stock equal to the quotient obtained by dividing 10% of the Adjusted Base Consideration by a price (the “FDA Acceptance Price”) equal to the closing market price of one share of Common Stock, as reported by the Nasdaq Stock Market LLC (“Nasdaq”) on the date of Scilex’s receipt of the FDA notice or, if no closing price is reported for such date, the closing price on the last preceding date for which such quotation exists; provided, however, that in no event shall the FDA Acceptance Price be greater than $25.32 or less than $6.33 (in each case as adjusted, as appropriate, to reflect any stock splits or similar events affecting the Common Stock).

(2) Upon receipt of notice from the FDA that the FDA has approved the NDA for commercialization, Sorrento will deliver to the Accredited Scilex Stockholders cash and shares of Common Stock in such proportion to be determined in Sorrento’s sole discretion, with a total value equal to 80% of the Adjusted Base Consideration (the “FDA Approval Consideration”). To the extent that Sorrento elects to pay any portion of the FDA Approval Consideration in shares of Common Stock, the number of shares shall be equal to the quotient obtained by dividing (a) the portion of the FDA Approval Consideration to be paid in shares of Common Stock by (b) a price (the “FDA Approval Price”) equal to the closing market price of one share of Common Stock, as reported by Nasdaq on the date of the Scilex’s receipt of the FDA notice or, if no closing price is reported for such date, the closing price on the last preceding date for which such quotation exists; provided, however, that in no event shall the FDA Approval Price be greater than $25.32 or less than $6.33 (in each case as adjusted, as appropriate, to reflect any stock splits or similar events affecting the Common Stock). However, in no event may Sorrento make an election with respect to the FDA Approval Consideration so as to cause the total number of shares of Common Stock issued in connection with the Acquisition to exceed 4.99% of the total number of shares of Common Stock outstanding as of immediately prior to the Closing (as adjusted, as appropriate, to reflect any stock splits or similar events affecting the Common Stock), unless Sorrento has obtained stockholder approval to issue a greater number of shares.

Henry Ji, Ph.D., Sorrento’s President and Chief Executive Officer and a member of Sorrento’s Board of Directors, through one or more of his affiliated entities, and George Ng, Sorrento’s Executive Vice President, Chief Administrative Officer and Chief Legal Officer, were formerly stockholders of Scilex, held approximately 6.5% and 8.6%, respectively, of Scilex’s total outstanding capital stock and sold all of their shares of the capital stock of Scilex to Sorrento in the Acquisition on the same terms as the other Scilex Stockholders.

In connection with the Acquisition, on November 8, 2016, Sorrento and the Accredited Scilex Stockholders entered into a Registration Rights Agreement (the “Registration Rights Agreement”) pursuant to which, among other things, Sorrento agreed to prepare and file one or more registration statements with the Securities and Exchange Commission (the “SEC”) for the purpose of registering for resale the Closing Shares and any additional shares of Common Stock that may be issued by Sorrento upon the achievement of milestones in accordance with the Purchase Agreement (collectively, the “Securities”).


Under the Registration Rights Agreement, Sorrento filed a registration statement with the SEC registering all of the Closing Shares for resale on December 2, 2016, and no additional registration statements have been required.

The following unaudited pro forma condensed combined financial statements are based on our historical consolidated financial statements and Scilex’s historical financial statements as adjusted to give effect to the Company’s acquisition of Scilex and the related financing transactions. The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2016 and the year ended December 31, 2015 give effect to these transactions as if they had occurred on January 1, 2015. The unaudited pro forma condensed combined balance sheet as of September 30, 2016 gives effect to these transactions as if they had occurred on September 30, 2016.

The assumptions and estimates underlying the unaudited adjustments to the pro forma condensed combined financial statements are described in the accompanying notes, which should be read together with the pro forma condensed combined financial statements.

The unaudited pro forma condensed combined financial statements should be read together with the Company’s historical financial statements, which are included in the Company’s latest annual report on Form 10-K and quarterly report on Form 10-Q, and Scilex’s historical information included herein.


Pro Forma Condensed Combined Balance Sheet as of September 30, 2016

 

Dollars in thousands, except per share amounts          Sorrento                     Scilex               Pro Forma
    Adjustments    
         Pro Forma
    Combined    
 
  

 

 

    

 

 

    

 

 

      

 

 

 

ASSETS

             

Current assets:

             

Cash and cash equivalents

    $ 66,480           116           (5)       (b)      66,591     

Marketable securities

     1,241           -           -             1,241     

Grants and accounts receivables, net

     526           22           -             548     

Income tax receivable

     1,927           -           -             1,927     

Notes receivable

     600           -           (600)       (c)      -     

Prepaid expenses and other, net

     1,062           162           -             1,224     
  

 

 

    

 

 

    

 

 

      

 

 

 

Total current assets

     71,836           300           (605)            71,531     

Restricted cash

     -           50           -             50     

Security deposit

     -           43           -             43     

Property and equipment, net

     10,083           243           -             10,326     

Intangibles, net

     3,579           -           66,350        (b)      69,929     

Goodwill

     20,626           -           29,555        (b)      50,181     

Investments in common stock

     112,008           -           -             112,008     

Equity method investments

     59,413           -           -             59,413     

Other, net

     1,513           -           -             1,513     
  

 

 

    

 

 

    

 

 

      

 

 

 

Total assets

    $ 279,058           636           95,300             374,994     
  

 

 

    

 

 

    

 

 

      

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

             

Current liabilities:

             

Accounts payable

     1,377           2,653           -             4,030     

Accrued payroll and related

     2,834           549           -             3,383     

Current portion of deferred compensation

     984           -           -             984     

Accrued expenses

     4,474           -           -             4,474     

Current portion of deferred revenue

     9,186           -           -             9,186     

Acquisition consideration payable

     12,000           -           40,000        (b)      52,000     

Advanced capital

     -           500           (500)       (c)      -     

Current portion of debt

     5,188           100           (100)       (c)      5,188     
  

 

 

    

 

 

    

 

 

      

 

 

 

Total current liabilities

     36,043           3,802           39,400             79,245     
  

 

 

    

 

 

    

 

 

      

 

 

 

Long-term debt

     458           -           -             458     

Deferred compensation

     -           -           -             -     

Deferred tax liabilities

     35,047           -           26,540        (b)      61,587     

Deferred revenue

     127,612           -           -             127,612     

Deferred rent and other

     7,404           -           -             7,404     
  

 

 

    

 

 

    

 

 

      

 

 

 

Total liabilities

     206,564           3,802           65,940             276,306     

Commitments and contingencies

             

Equity (deficit):

             

Sorrento Therapeutics, Inc. equity (deficit)

             

Preferred stock, $0.0001 par value

     -           -           -             -     

Common stock, $0.0001 par value;

     26           2           0        (a)      26     
           (2)       (b)   

Additional paid-in capital

     336,594           22,243           (0)       (a)      341,957     
           (22,243)       (b)   
           26,194        (b)   
           (20,831)       (aa)   

Accumulated other comprehensive income

     328           -           -             328     

Treasury stock

     (51,491)          -           -             (51,491)    

Stock subscription receivable

     (43,502)          -           -             (43,502)    

Accumulated deficit

     (162,299)          (25,411)          25,411        (b)      (162,299)    
  

 

 

    

 

 

    

 

 

      

 

 

 

Total Sorrento Therapeutics, Inc. stockholders’ equity (deficit)

     79,656           (3,166)          8,529             85,019     

Non-controlling interests

     (7,162)          -           20,831        (aa)      13,669     
  

 

 

    

 

 

    

 

 

      

 

 

 

Total equity (deficit)

     72,494           (3,166)          29,360             98,688     
  

 

 

    

 

 

    

 

 

      

 

 

 

Total liabilities and stockholders’ equity (deficit)

    $ 279,058           636           95,300             374,994     
  

 

 

    

 

 

    

 

 

      

 

 

 


Pro Forma Condensed Combined Statement of Operations - Nine Months Ended September 30, 2016

 

Amounts in thousands, except per share amounts          Sorrento                     Scilex                      Pro Forma
  Adjustments  
         Pro Forma
     Combined     
 
  

 

 

    

 

 

       

 

 

      

 

 

 

Revenues:

                

Grant

    $ 899           -              -             899     

Royalty and license

     1,560           -              -             1,560     

Sales and services

     1,674           -              -             1,674     
  

 

 

    

 

 

       

 

 

      

 

 

 

Total revenues

     4,133           -              -             4,133     

Operating costs and expenses:

                

Costs of revenues

     1,072           -              -             1,072     

Research and development

     28,620           1,147              -             29,767     

Acquired in-process research and development

     45,000           -              -             45,000     

General and administrative

     13,982           9,410              (289)       (d)      23,103     

Intangible amortization

     334           -              1,258        (e)      1,592     
  

 

 

    

 

 

       

 

 

      

 

 

 

Total operating costs and expenses

     89,008           10,557              969             100,534     

Loss from operations

     (84,875)          (10,557)             (969)            (96,401)    

Gain on sale of marketable securities

     27,193           -              -             27,193     

Gain on trading securities

     491           -              -             491     

Gain on expiration of derivative liability

     5,520           -              -             5,520     

Income on equity investments

     294           -              -             294     

Interest expense

     (816)          (12)             -             (828)    

Interest income

     84           -              -             84     
  

 

 

    

 

 

       

 

 

      

 

 

 

Loss before income tax

     (52,109)          (10,569)             (969)            (63,647)    

Income tax benefit

     (195)          -              -             (195)    
  

 

 

    

 

 

       

 

 

      

 

 

 

Net loss

     (51,914)          (10,569)             (969)            (63,452)    

Net loss attributable to noncontrolling interests

     (2,948)          -              (3,300)       (f)      (6,248)    
  

 

 

    

 

 

       

 

 

      

 

 

 

Net loss attributable to Sorrento

    $         (48,966)          (10,569)             2,331             (57,204)    
  

 

 

    

 

 

       

 

 

      

 

 

 
                

Net loss per share - basic and diluted

    $ (1.03)                     (1.18)    
  

 

 

               

 

 

 

Weighted-average shares - basic and diluted

     47,581                 752        (g)      48,333     
  

 

 

          

 

 

      

 

 

 


Pro Forma Condensed Combined Statement of Operations - Year Ended December 31, 2015

 

                Pro Forma     Pro Forma  
Amounts in thousands, except per share amounts         Sorrento                   Scilex                Adjustments             Combined       
 

 

 

   

 

 

   

 

 

   

 

 

 
       

Revenues:

       

Grant

   $ 1,530          -          -          1,530     

Sales and services

    3,060          -          -          3,060     
 

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    4,590          -          -          4,590     

Operating costs and expenses:

       

Costs of revenues

    1,950          -          -          1,950     

Research and development

    31,343          1,294          -          32,637     

Acquired in-process research and development

    24,013          -          -          24,013     

General and administrative

    20,132          4,864          -          24,996     

Intangible amortization

    1,157          -          1,677    (e)      2,834     
 

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

    78,595          6,158          1,677          86,430     

Loss from operations

    (74,005)         (6,158)         (1,677)         (81,840)    

Gain on sale of IgDraSol, net

    69,274          -          -          69,274     

Loss on derivative liability

    (3,360)         -          -          (3,360)    

Income on equity investments

    (4,041)         -          -          (4,041)    

Interest expense

    (1,652)         (2)         -          (1,654)    

Interest income

    24          -          -          24     
 

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income tax

    (13,760)         (6,160)         (1,677)         (21,597)    

Income tax benefit

    36,314          -          -          36,314     
 

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

    (50,074)         (6,160)         (1,677)         (57,911)    

Net loss attributable to noncontrolling interests

    (4,263)         -          (2,187)   (f)      (6,450)    
 

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Sorrento

   $ (45,811)         (6,160)         509          (51,462)    
 

 

 

   

 

 

   

 

 

   

 

 

 
       

Net loss per share - basic and diluted

   $ (1.24)             (1.37)    
 

 

 

       

 

 

 

Weighted-average shares - basic and diluted

            36,909            752    (g)      37,661     
 

 

 

     

 

 

   

 

 

 

Note 1 — Basis of presentation

The historical consolidated financial statements have been adjusted in the pro forma condensed combined financial statements to give effect to pro forma events that are (1) directly attributable to the business combination, (2) factually supportable and (3) with respect to the pro forma condensed combined statements of operations, expected to have a continuing impact on the combined results following the business combination.

The business combination was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations. As the acquirer for accounting purposes, the Company has estimated the fair value of Scilex’s assets acquired and liabilities assumed and conformed the accounting policies of Scilex to its own accounting policies.

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


Note 2 — Preliminary purchase price allocation

(aa) The Company has performed a preliminary valuation analysis of the fair market value of Scilex’s assets and liabilities. The following tables summarize the total consideration and the allocation of the preliminary purchase price as of the acquisition date (in thousands):

Total consideration

 

Closing consideration (includes approximately $5 in cash)

     $ 4,768     

Plus: Fair value of contingent consideration

     40,000     

Plus: Receivable from Scilex

     600     

Plus: Fair value of non-controlling interest

     20,831     
  

 

 

 

Total consideration

     $         66,199     
  

 

 

 

The fair value of non-controlling interest was calculated by starting with an equity value (determined from a standard enterprise value calculation), multiplied by the non-controlling interest share of equity (27.9%) less a 25% discount for lack of marketability.

Allocation of the preliminary purchase price of the acquisition

 

Cash and cash equivalents

     $ 116    

Grants and accounts receivables

     22    

Prepaid expenses and other

     162    

Restricted cash

     50    

Security deposit

     43    

Property and equipment

     243    

Intangibles, net

     66,350    

Goodwill

     29,555    

Accounts payable

     (2,653)   

Accrued payroll and related

     (549)   

Advanced capital

     (500)   

Current debt

     (100)   

Deferred tax liabilities

         (26,540)  (x) 
  

 

 

 

Total consideration

     $ 66,199    
  

 

 

 

(x) The deferred tax liability resulting from the increase in basis of Scilex’s intangible assets, excluding goodwill, for book purposes but not for tax purposes was calculated using a 40% effective tax rate.

This preliminary purchase price allocation has been used to prepare pro forma adjustments in the pro forma balance sheet and income statement. The final purchase price allocation will be determined when the Company has completed the detailed valuations and necessary calculations. The final allocation could differ materially from the preliminary allocation used in the pro forma adjustments. The final allocation may include (1) changes in fair values of property, plant and equipment, (2) changes in allocations to intangible assets such as trade name, in-process research and development and patents as well as goodwill and (3) other changes to assets and liabilities and tax.


Note 3 — Pro forma adjustments

The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. The following adjustments have been reflected in the unaudited pro forma condensed combined financial information:

(a) Represents the issuance of 752,481 shares of Sorrento common stock and its effect on the common stock and additional paid in capital accounts (in thousands):

 

         Common          Additional  
     Stock        Paid in Capital    
     

Issuance of 752,481 shares of Sorrento common stock

     0           (0)    

(b) Represents the elimination of the historical equity of Scilex, the issuance of common shares to finance the acquisition, the establishment of non-controlling interest for the 27.9% of Scilex not owned by Sorrento and the initial allocation of excess purchase price to goodwill, as follows (in thousands):

 

Initial consideration (includes approximately $5 of cash)

     $ 26,199     

Contingent consideration

     40,000     
  

 

 

 

Total consideration

     66,199     

Reversal of Scilex’s historical equity:

  

Common stock, $0.0001 par value;

     (2)    

Additional paid-in capital

     (22,243)    

Accumulated deficit

     25,411     

Write-down/(write-up) of assets:

  

Intangibles, net

     (66,350)    

(Write-down)/write-up of liabilities:

  

Deferred tax liabilities

     26,540     
  

 

 

 

Goodwill

     $         29,555     
  

 

 

 

The fair value of the contingent consideration was calculated using a 95% probability of achieving the milestones.

(c) Represents the elimination of $600,000 in receivables/payables between Sorrento and Scilex.

(d) Represents the payment of the estimated transaction costs of $289,000 related to the Scilex acquisition (in thousands).

 

Transaction costs - Sorrento

     $ 289     

Transaction costs - Scilex

     -     
  

 

 

 

Transaction costs

     $             289     
  

 

 

 

(e) As part of the preliminary valuation analysis, the Company identified intangible assets, including in-process research and development, trade name, and patents. The fair value of identifiable intangible assets is determined primarily using the “income approach,” which requires a forecast of all of the expected future cash flows. Since all information required to perform a detailed valuation analysis of Scilex’s intangible assets could not be obtained as of the date of this filing, for purposes of these unaudited pro forma condensed combined financial statements, the Company used certain assumptions based on publicly available transaction data for the industry.


The following table summarizes the estimated fair values of Scilex’s identifiable intangible assets and their estimated useful lives (in thousands):

 

     Estimated
  Fair Value  
     Estimated
 Useful Life in 
Years
   Year Ended
  December 31,  
2015
Amortization
Expense
      

Nine Months
Ended
September 30
2016
Amortization
Expense

 

Patents

     $ 11,740         7      $ 1,677             $ 1,258     

In-process research and development

     54,610         Indefinite life      -             -     
  

 

 

       

 

 

      

 

 

 
     $       66,350              $       1,677             $     1,258     
  

 

 

       

 

 

      

 

 

 

(f) Represents the net loss attributable to the non-controlling interests of Scilex.

 

     Year Ended
 December 31, 
2015
    Nine Months
Ended
 September 30, 
2016
 

Net loss

     $ (6,160)         $ (10,569)    

Pro forma adjustment for intangible amortization

     (1,677)         (1,258)    
  

 

 

   

 

 

 

Pro forma net loss

     $ (7,837)         $ (11,827)    
  

 

 

   

 

 

 

Non-controlling interest percentage

             27.9%                 27.9%    
  

 

 

   

 

 

 

Non-controlling interest

     $ (2,187)         $ (3,300)    
  

 

 

   

 

 

 

(g) Represents the increase in the weighted average shares in connection with the issuance of 752,481 common shares to finance the acquisition.