NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
1. |
Description of the Transaction |
On February 16, 2024, the Company entered into the Merger Agreement with Kinnate and XRA pursuant to which the Company acquired Kinnate through a tender
offer for (i) $2.5879 in cash per share of Kinnate common stock, plus (ii) one CVR per share of Kinnate common stock. The merger closed on April 3, 2024 (the Merger Closing Date), and XRA merged with and into Kinnate. Following
the merger, Kinnate continued as the surviving corporation in the merger and a wholly owned subsidiary of the Company.
Each Kinnate CVR represents the
right to receive potential payments pursuant to the terms and subject to the conditions of the Contingent Value Rights Agreement, dated April 3, 2024 (the CVR Agreement), by and among the Company, XRA, a right agent and a
representative of the CVR holders. On February 27, 2024, Kinnate sold Exarafenib and related IP to Pierre Fabre Medicament, SAS (Pierre) for an upfront cash consideration of $0.5 million and contingent consideration of
$30.5 million upon the achievement of certain specified milestones (Exarafenib Sale). Kinnate CVR holders will be entitled to 100% of any further net proceeds from the Exarafenib Sale until the fifth anniversary of the Merger
Closing Date, together with 85% of net proceeds, if any, from any license or other disposition of any or all rights to any product, product candidate or research program active at Kinnate as of the closing that occurs within one year of the Merger
Closing Date, in each case subject to and in accordance with the terms of the CVR Agreement.
2. |
Basis of Pro Forma Presentation |
The unaudited pro forma condensed combined financial information was prepared in accordance with U.S. GAAP and pursuant to Article 11 of Regulation S-X, as amended. The unaudited pro forma condensed combined balance sheet as of March 31, 2024 gives effect to the Transaction as if it had been consummated on March 31, 2024. The unaudited pro forma
condensed combined statements of operations for the three months ended March 31, 2024 and the year ended December 31, 2023 give effect to the Transaction as if it had been consummated on January 1, 2023.
The financial statements included in the unaudited pro forma condensed combined financial information have been prepared in accordance with U.S. GAAP. The
historical financial statements have been adjusted in the unaudited pro forma condensed combined financial information to give effect to pro forma events that reflect the accounting for the Transaction in accordance with U.S. GAAP.
The unaudited pro forma condensed combined financial information has been compiled in a manner consistent with the accounting policies adopted by the Company.
The accounting policies of Kinnate have been determined to be similar in all material respects to the Companys accounting policies. As a result, no adjustments for accounting policy differences have been reflected in the unaudited condensed
combined financial information.
The unaudited pro forma condensed combined financial information has been prepared with the expectation that the
Transaction will be treated as an asset acquisition, with the Company treated as the accounting acquirer. To determine the accounting for this transaction under U.S. GAAP, a company must assess whether an integrated set of assets and activities
should be accounted for as an acquisition of a business or an asset acquisition. The guidance requires an initial screen test to determine if substantially all of the fair value of the gross assets acquired is concentrated in a single asset or group
of similar assets. The screen test was not expected to be met. As no substantive processes are being acquired, Kinnate is not expected to meet the definition of a business. As such, the Transaction is expected to be treated as an asset acquisition.
As the fair value of net assets acquired is expected to exceed the total purchase consideration of the asset acquisition, a bargain purchase gain is expected to be recognized.
The unaudited pro forma condensed combined financial information is subject to change and is not necessarily indicative of the results that would have been
achieved had the acquisition completed as of the dates indicated or that may be achieved in future periods. The Company believes its calculation of fair value recognized for the assets acquired is based on reasonable estimates and assumptions.
Preliminary fair value estimates may change as additional information becomes available. There can be no assurance that the final determination will not result in material changes from these preliminary amounts.