| ACA | | | Affordable Care Act | |
| AML | | | acute myeloid leukemia | |
| ASCT | | | autologous stem cell transplant | |
| BCM | | | Baylor College of Medicine | |
| BLA | | | Biologics License Application | |
| CAGT | | | Center for Cell and Gene Therapy at BCM | |
| CAR | | | Chimeric antigen receptor | |
| cGMP | | | current Good Manufacturing Practices | |
| CMC | | | chemistry, manufacturing, and controls | |
| CMO | | | Contract Manufacturing Organization | |
| CRS | | | cytokine-release syndrome | |
| CTL | | | cytotoxic T lymphocyte | |
| DGCL | | | Delaware General Corporate Law | |
| DLI | | | donor lymphocyte infusion | |
| GMP | | | Good Manufacturing Practices | |
| GVHD | | | graft-versus-host disease | |
| HSCT | | | hematopoietic stem cell transplant | |
| ICIs | | | immune checkpoint inhibitors | |
| IND | | | investigational new drug | |
| IRB | | | Institutional Review Board | |
| LAPP | | | Leukemia Antigen Peptide Pool | |
| mAbs | | | monoclonal antibodies | |
| MAPP | | | Mixed Antigen Peptide Pool | |
| MDS | | | myelodysplastic syndromes | |
| MM | | | multiple myeloma | |
| MultiTAA | | | Multi Tumor-Associated Antigen | |
| NHL | | | Non-Hodgkin’s Lymphoma | |
| NRS | | | Nevada Revised Statutes | |
| POS | | | Probability of Success | |
| r/r | | | relapsed/refractory | |
| SAE | | | serious adverse events | |
| TCR | | | T cell receptor | |
| TIL | | | Tumor Infiltrating Lymphocyte | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
|
Reasons for the Merger (see page 60)
|
| | | | 4 | | |
|
Opinion of Nomura Securities International, Inc. (see page 63)
|
| | | | 4 | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
|
The Board of Directors and Management Following the Merger (see page 90)
|
| | | | 8 | | |
|
Interests of TapImmune’s Directors and Executive Officers (see page 75)
|
| | | | 8 | | |
|
Interests of Marker’s Directors and Executive Officers (see page 78)
|
| | | | 8 | | |
|
Certain U.S. Federal Income Tax Considerations (see page 80)
|
| | | | 8 | | |
|
Risk Factors (see page 13)
|
| | | | 9 | | |
|
Regulatory Approvals (see page 84)
|
| | | | 9 | | |
|
Accounting Treatment (see page 10)
|
| | | | 9 | | |
|
Appraisal Rights (see page 84)
|
| | | | 9 | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 13 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 23 | | | |
| | | | | 34 | | | |
| | | | | 37 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 46 | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 52 | | | |
| | | | | 60 | | | |
| | | | | 63 | | | |
| | | | | 71 | | | |
| | | | | 73 | | | |
| | | | | 75 | | | |
| | | | | 78 | | | |
| | | | | 80 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 88 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 96 | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 98 | | | |
| | | | | 99 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 112 | | | |
| | | | | 118 | | | |
| | | | | 120 | | | |
| | | | | 122 | | | |
| | | | | 123 | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 129 | | | |
| | | | | 130 | | | |
| | | | | 134 | | | |
| | | | | 135 | | | |
| | | | | 136 | | | |
| | | | | 137 | | | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | | | 144 | | | |
| | | | | 145 | | | |
| | | | | 145 | | | |
| | | | | 145 | | | |
| | | | | 146 | | | |
| | | | | 146 | | | |
| | | | | 152 | | | |
| | | | | 153 | | | |
| | | | | 154 | | | |
| | | | | 159 | | | |
| | | | | 160 | | | |
| | | | | 170 | | | |
| | | | | 170 | | | |
| | | | | 171 | | | |
| | | | | 172 | | | |
| | | | | 172 | | | |
| | | | | 173 | | | |
| | | | | 173 | | | |
| | | | | 173 | | | |
| | | | | 174 | | | |
| | | | | 174 | | | |
| | | | | 174 | | | |
| | | | | 175 | | | |
| | | | | 176 | | | |
| | | | | 177 | | |
| | | | | 177 | | | |
| | | | | 177 | | | |
| | | | | 179 | | | |
| | | | | 182 | | | |
| | | | | 182 | | | |
| | | | | 184 | | | |
| | | | | 185 | | | |
| | | | | 186 | | | |
| | | | | 186 | | | |
| | | | | 187 | | | |
| | | | | 187 | | | |
| | | | | 188 | | | |
| | | | | 190 | | | |
| | | | | 193 | | | |
| | | | | 193 | | | |
| | | | | 194 | | | |
| | | | | 194 | | | |
| | | | | 195 | | | |
| | | | | 195 | | | |
| | | | | F-1 | | |
| | |
As of June 30, 2018
|
| |||||||||||||||
| | |
Historical
|
| |
Adjustments
|
| |
Pro Forma
|
| |||||||||
| | | | | | | | |
(in thousands)
(unaudited) |
| | | | | | | |||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,783 | | | | | $ | — | | | | | $ | 7,783 | | |
Total assets
|
| | | $ | 7,892 | | | | | $ | — | | | | | $ | 7,892 | | |
Total liabilities
|
| | | $ | 3,747 | | | | | $ | — | | | | | $ | 3,747 | | |
Common Stock, $.001 par value
|
| | | $ | 14 | | | | | $ | 125,863(1) | | | | | $ | 125,876 | | |
Additional paid-in capital
|
| | | $ | 170,288 | | | | | $ | — | | | | | $ | 170,288 | | |
Accumulated deficit
|
| | | $ | (166,157) | | | | | $ | (125,863)(1) | | | | | $ | (292,020) | | |
Total stockholders’ equity
|
| | | $ | 4,145 | | | | | $ | — | | | | | $ | 4,145 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 7,892 | | | | | $ | — | | | | | $ | 7,892 | | |
| | |
Price Range
|
| |||||||||
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ending December 31, 2018: | | | | | | | | | | | | | |
3rdQuarter | | | | $ | 10.92 | | | | | $ | 6.53 | | |
2nd Quarter
|
| | | $ | 13.55 | | | | | $ | 2.58 | | |
1st Quarter
|
| | | $ | 4.25 | | | | | $ | 2.92 | | |
Fiscal year ended December 31, 2017: | | | | | | | | | | | | | |
4th Quarter
|
| | | $ | 4.41 | | | | | $ | 2.60 | | |
3rd Quarter
|
| | | $ | 3.84 | | | | | $ | 2.68 | | |
2nd Quarter
|
| | | $ | 4.70 | | | | | $ | 3.08 | | |
1st Quarter
|
| | | $ | 5.35 | | | | | $ | 3.70 | | |
Fiscal year ended December 31, 2016: | | | | | | | | | | | | | |
4th Quarter
|
| | | $ | 6.69 | | | | | $ | 3.32 | | |
3rd Quarter
|
| | | $ | 7.15 | | | | | $ | 4.80 | | |
2nd Quarter
|
| | | $ | 9.82 | | | | | $ | 5.52 | | |
1st Quarter
|
| | | $ | 8.34 | | | | | $ | 5.04 | | |
|
Approximate Equity Value
(in US$ millions) |
| |||
|
As of May 11, 2018
|
| |
Based on Low and High for 52
Week Period ended May 11, 2018 |
|
|
$32
|
| |
$28 – 48
|
|
|
•
Evelo Biosciences, Inc.
|
|
|
•
Aslan Pharmaceuticals Ltd
|
|
|
•
Unit Biotechnology Inc.
|
|
|
•
MorphoSys AG
|
|
|
•
Surface Oncology Inc.
|
|
|
•
Unum Therapeutics Inc.
|
|
|
•
Homology Medicines Inc.
|
|
|
•
Arcus Biosciences Inc.
|
|
|
•
BioXcel Therapeutics Inc.
|
|
|
•
Sol-Gel Technologies Ltd
|
|
|
•
Solid Biosciences Inc.
|
|
|
•
resTORbio Inc.
|
|
|
•
Menlo Therapeutics Inc.
|
|
|
•
Denali Therapeutics Inc.
|
|
|
•
Arsanis Inc.
|
|
|
•
Apellis Pharmaceuticals
|
|
|
•
InflaRx NV
|
|
|
•
Allena Pharmaceuticals Inc.
|
|
|
•
Spero Therapeutics Inc.
|
|
|
•
Deciphera Pharmaceuticals Inc.
|
|
|
•
Nightstar Therapeutics Ltd
|
|
|
•
Krystal Biotech Inc.
|
|
|
•
Clementia Pharmaceuticals Inc.
|
|
|
•
Sienna Pharmaceuticals Inc.
|
|
|
•
Aileron Therapeutics Inc.
|
|
|
•
Mersana Therapeutics Inc.
|
|
|
•
Argenx NV
|
|
|
•
G1 Therapeutics Inc.
|
|
|
•
Ovid Therapeutics Inc.
|
|
|
•
Biohaven Pharmaceutical
|
|
|
•
Zymeworks Inc.
|
|
|
•
Verona Pharma plc
|
|
|
•
Tocagen Inc.
|
|
|
•
Jounce Therapeutics Inc.
|
|
|
•
ObsEva SA
|
|
|
•
Anaptys Bio Inc.
|
|
|
Approximate Implied
Equity Value Reference Range (in US$ millions) |
|
|
$300 to $395
|
|
|
Implied
Equity Value Reference Range (in US$ millions) |
|
|
$66 to $164
|
|
|
Implied
Equity Value Reference Range (in US$ millions) |
|
|
$741 to $816
|
|
|
Approximate Implied
Equity Value Reference Range (in US$ millions) |
|
|
$115 to $175
|
|
|
Approximate Implied
Equity Value Reference Range (in US$ millions) |
|
|
$385 to $565
|
|
|
Date Announced
|
| |
Acquirer
|
| |
Target
|
|
|
February 2018
|
| |
Merck
|
| |
Viralytics
|
|
|
February 2018
|
| |
Astellas
|
| |
Universal Cells
|
|
|
January 2018
|
| |
Seattle Genetics
|
| |
Canadian Therapeutics
|
|
|
January 2018
|
| |
Celgene Corporation
|
| |
Juno Therapeutics
|
|
|
December 2017
|
| |
Roche
|
| |
Ignyta
|
|
|
December 2017
|
| |
Gilead Sciences
|
| |
Cell Design Labs
|
|
|
August 2017
|
| |
Bristol-Myers Squibb
|
| |
IFM Therapeutics
|
|
|
December 2016
|
| |
Sumitomo Dainippon Pharma
|
| |
Tolero Pharmaceuticals
|
|
|
November 2016
|
| |
Celldex Therapeutics
|
| |
Kolltan Pharma
|
|
|
October 2016
|
| |
Astellas
|
| |
Ganymed Pharma
|
|
|
September 2016
|
| |
Celgene
|
| |
EngMab
|
|
|
April 2016
|
| |
AbbVie
|
| |
Stemcetrx
|
|
|
January 2016
|
| |
Merck
|
| |
Iomet
|
|
|
January 2016
|
| |
Roche
|
| |
Tensha Therapeutics
|
|
|
Approximate Implied
Equity Value Reference Range (in US$ millions) |
|
|
$350 to $1,365
|
|
Marker Implied Equity Value based on
|
| |
As
compared to |
| |
TapImmune Implied Equity Value based on
|
| |
Implied Equity
Contribution by Marker |
|
Recent Biotech IPOs Analysis | | | | | | Equity Value as of May 11, 2018 | | |
90.5% to 92.6%
|
|
Comparable Companies Analysis | | | | | | Comparable Companies Analysis | | |
81.8% to 92.6%
|
|
Comparable Transactions Analysis
|
| | | | | Equity Value as of May 11, 2018 | | |
91.7% to 97.7%
|
|
Discounted Cash Flow Analysis (POS Adjusted) | | | | | | Discounted Cash Flow Analysis (POS Adjusted) | | |
68.8% to 83.1%
|
|
Marker Implied Equity Value based on
|
| |
As
compared to |
| |
TapImmune Implied Equity Value based on
|
| |
Implied
TapImmune Shares Issued per Marker Share |
|
Recent Biotech IPOs Analysis | | | | | | Equity Value |