|
The Kingdom of Denmark
(State or Other Jurisdiction of Incorporation or Organization) |
| |
2836
(Primary Standard Industrial Classification Code Number) |
| |
NOT APPLICABLE
(I.R.S. Employer Identification Number) |
|
|
Dwight A. Kinsey
Rina R. Patel Duane Morris LLP 230 Park Avenue Suite 1130 New York, New York 10169 Telephone: (212) 818-9200 Facsimile: (212) 818-9606 |
| |
Lars Lüthjohan Jensen
Mazanti-Andersen AdvokatPartnerselskab Amaliegade 10 DK-1256 Copenhagen K Denmark Telephone: +45 3314 3536 |
| |
Ivan Blumenthal
Daniel Bagliebter Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C. Chrysler Center 666 Third Avenue New York, NY 10017 Telephone: 1-212-935-3000 Facsimile: 1-212-983-3115 |
| |
Anne Zeuthen Løkkegaard
Noel Strange-Obel Johansen Accura Advokatpartnerselskab Tuborg Boulevard 1 DK-2900 Hellerup Denmark Telephone: +45 3945 2800 |
|
| | ||||||||||||||
Title of Each Class of Securities To Be Registered(1)
|
| | |
Proposed Maximum
Aggregate Offering Price(2)(3) |
| | |
Amount of
Registration Fee(3)(4) |
| ||||||
Ordinary shares, DKK 1 nominal value per share
|
| | | | $ | 37,950,000 | | | | | | $ | 4,141 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 13 | | | |
| | | | 15 | | | |
| | | | 95 | | | |
| | | | 97 | | | |
| | | | 98 | | | |
| | | | 100 | | | |
| | | | 101 | | | |
| | | | 102 | | | |
| | | | 104 | | | |
| | | | 106 | | | |
| | | | 120 | | | |
| | | | 183 | | | |
| | | | 197 | | | |
| | | | 198 | | | |
| | | | 200 | | | |
| | | | 213 | | | |
| | | | 221 | | | |
| | | | 224 | | | |
| | | | 232 | | | |
| | | | 238 | | | |
| | | | 239 | | | |
| | | | 240 | | | |
| | | | 241 | | | |
| | | | 242 | | | |
| | | | F-1 | | |
| | |
For the Years Ended
December 31, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
(USD in thousands, except per share data)
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Research and development expenses
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | | 5,270 | | | | | | 8,048 | | |
General and administrative expenses
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 1,870 | | | | | | 3,875 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (7,140) | | | | | | (11,923) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | 84 | | | | | | 123 | | |
Finance expense
|
| | | | (719) | | | | | | (1,222) | | | | | | (1,186) | | | | | | (9) | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (8,242) | | | | | | (11,809) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 566 | | | | | | 1,055 | | |
Net loss for the period
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Net loss attributable to equity holders of Evaxion
Biotech A/S |
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Loss per share – basic and diluted(1)
|
| | | $ | (0.43) | | | | | $ | (0.81) | | | | | $ | (0.57) | | | | | $ | (0.71) | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro
Forma(1) |
| |
Pro Forma
As Adjusted(2) |
| |||||||||
(in thousands) | | | | | | | | | | | | | | | |||||
Consolidated statement of financial position: | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 7,876 | | | | | $ | 10,268 | | | | | $ | 36,837 | | |
Total assets
|
| | | | 11,275 | | | | | | 13,667 | | | | | | 39,605 | | |
Total liabilities
|
| | | | 3,372 | | | | | | 3,372 | | | | | | 3,372 | | |
Share capital
|
| | | | 2,603 | | | | | | 2,645 | | | | | | 3,085 | | |
Other reserves
|
| | | | 29,067 | | | | | | 31,417 | | | | | | 56,915 | | |
Accumulated deficit
|
| | | | (23,767) | | | | | | (23,767) | | | | | | (23,767) | | |
Total equity
|
| | | $ | 7,903 | | | | | $ | 10,295 | | | | | $ | 36,233 | | |
(in thousands except share and per share data)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 7,876 | | | | | $ | 10,268 | | | | | $ | 36,837 | | |
Total liabilities
|
| | | | 3,372 | | | | | | 3,372 | | | | | | 3,372 | | |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital(1)
|
| | | | 2,603 | | | | | | 2,645 | | | | | | 3,085 | | |
Other reserves(1)
|
| | | | 29,067 | | | | | | 31,417 | | | | | | 56,915 | | |
Accumulated deficit
|
| | | | (23,767) | | | | | | (23,767) | | | | | | (23,767) | | |
Total equity(1)
|
| | | | 7,903 | | | | | | 10,295 | | | | | | 36,233 | | |
Total capitalization(1)
|
| | | $ | 11,275 | | | | | $ | 13,667 | | | | | $ | 39,605 | | |
|
Assumed initial public offering price per ADS
|
| | | | | | | | | $ | 11.00 | | |
|
Historical net tangible book value per ADS as of September 30, 2020
|
| | | | 0.45 | | | | | | | | |
|
Pro forma increase in net tangible book value attributable to the issuance and sale of 269,136 of our ordinary share prior to the completion of this offering per ADS
|
| | | | 0.14 | | | | | | | | |
|
Pro forma net tangible book value per ADS as of September 30, 2020
|
| | | | 0.59 | | | | | | | | |
|
Increase in pro forma net tangible book value per ADS attributable to new investors
participating in the offering |
| | | | 1.32 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per ADS after the offering
|
| | | | | | | | | | 1.91 | | |
|
Dilution per ADS to new investors participating in the offering
|
| | | | | | | | | $ | 9.09 | | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Share |
| |
Average
Price Per ADS |
| ||||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||
Existing shareholders
|
| | | | 16,198,668 | | | | | | 85.5% | | | | | $ | 34,062,000 | | | | | | 53.0% | | | | | $ | 2.10 | | | | | $ | 2.10 | | |
New investors
|
| | | | 2,750,000 | | | | | | 14.5% | | | | | | 30,250,000 | | | | | | 47.0% | | | | | | 11.00 | | | | | | 11.00 | | |
Total
|
| | | | 18,948,668 | | | | | | 100% | | | | | $ | 64,312,000 | | | | | | 100% | | | | | $ | 3.39 | | | | | $ | 3.39 | | |
| | |
For the Years Ended
December 31, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
(USD in thousands, except per share data)
|
| |||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Research and development expenses
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | | 5,270 | | | | | | 8,048 | | |
General and administrative expenses
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 1,870 | | | | | | 3,875 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (7,140) | | | | | | (11,923) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | 84 | | | | | | 123 | | |
Finance expense
|
| | | | (719) | | | | | | (1,222) | | | | | | (1,186) | | | | | | (9) | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (8,242) | | | | | | (11,809) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 566 | | | | | | 1,055 | | |
Net loss for the period
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Net loss attributable to equity holders of Evaxion Biotech
A/S |
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Loss per share – basic and diluted
|
| | | $ | (0.43) | | | | | $ | (0.81) | | | | | $ | (0.57) | | | | | $ | (0.71) | | |
| | |
As of
|
| |||||||||||||||
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
(in thousands)
|
| | | | | | | | | | | | | |
(unaudited)
|
| |||
Consolidated statement of financial position: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 7,433 | | | | | $ | 9,559 | | | | | $ | 7,876 | | |
Total assets
|
| | | | 8,513 | | | | | | 11,084 | | | | | | 11,275 | | |
Total liabilities
|
| | | | 9,444 | | | | | | 1,722 | | | | | | 3,372 | | |
Share capital
|
| | | | 2,113 | | | | | | 2,481 | | | | | | 2,603 | | |
Other reserves
|
| | | | 3,935 | | | | | | 22,693 | | | | | | 29,067 | | |
Accumulated deficit
|
| | | | (6,979) | | | | | | (15,812) | | | | | | (23,767) | | |
Total equity
|
| | | | (931) | | | | | | 9,362 | | | | | | 7,903 | | |
| | |
Nine Months Ended September 30,
|
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
| | |
(USD in thousands)
|
| | ||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 5,270 | | | | | $ | 8,048 | | | | | $ | 2,778 | | |
General and administrative
|
| | | | 1,870 | | | | | | 3,875 | | | | | | 2,005 | | |
Total operating expenses
|
| | | | 7,140 | | | | | | 11,923 | | | | | | 4,783 | | |
Operating loss
|
| | | | (7,140) | | | | | | (11,923) | | | | | | (4,783) | | |
Finance income
|
| | | | 84 | | | | | | 123 | | | | | | 39 | | |
Finance expenses
|
| | | | (1,186) | | | | | | (9) | | | | | | 1,177 | | |
Net loss before tax
|
| | | | (8,242) | | | | | | (11,809) | | | | | | (3,567) | | |
Income taxes
|
| | | | 566 | | | | | | 1,055 | | | | | | 489 | | |
Net loss for the period
|
| | | $ | (7,676) | | | | | $ | (10,754) | | | | | $ | (3,078) | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
Lease liabilities
|
| | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | — | | | | | $ | — | | | | | $ | 38 | | |
Trade payables
|
| | | | 1,502 | | | | | | 1,502 | | | | | | 1,502 | | | | | | — | | | | | | — | | | | | | 1,502 | | |
Other payables
|
| | | | 1,832 | | | | | | 1,832 | | | | | | 1,832 | | | | | | — | | | | | | — | | | | | | 1,832 | | |
Total
|
| | | $ | 3,372 | | | | | $ | 3,372 | | | | | $ | 3,372 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,372 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(USD in thousands)
|
| |||||||||
Cash Flow Data: | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (4,812) | | | | | $ | (8,045) | | |
Net cash used in investing activities
|
| | | | (14) | | | | | | (112) | | |
Net cash provided by financing activities
|
| | | | 9,264 | | | | | | 6,444 | | |
Net increase in cash and cash equivalents
|
| | | $ | 4,438 | | | | | $ | (1,713) | | |
| | |
Years Ended December 31,
|
| | | | | | | |||||||||
| | |
2018
|
| |
2019
|
| |
Change
|
| |||||||||
| | |
(USD in thousands,
except per share amounts) |
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,729 | | | | | $ | 8,216 | | | | | $ | 4,487 | | |
General and administrative
|
| | | | 1,898 | | | | | | 2,647 | | | | | | 749 | | |
Total operating expenses
|
| | | | 5,627 | | | | | | 10,863 | | | | | | 5,236 | | |
Operating loss
|
| | | | (5,627) | | | | | | (10,863) | | | | | | (5,236) | | |
Finance income
|
| | | | 76 | | | | | | 65 | | | | | | (11) | | |
Finance expenses
|
| | | | (719) | | | | | | (1,222) | | | | | | (503) | | |
Net loss before tax
|
| | | | (6,270) | | | | | | (12,020) | | | | | | (5,750) | | |
Income taxes
|
| | | | 735 | | | | | | 825 | | | | | | 90 | | |
Net loss for the year
|
| | | $ | (5,535) | | | | | $ | (11,195) | | | | | $ | (5,660) | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(USD in thousands)
|
| |||||||||
Cash Flow Data: | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (1,978) | | | | | $ | (7,026) | | |
Net cash used in investing activities
|
| | | | (7) | | | | | | (61) | | |
Net cash provided by financing activities
|
| | | | 9,027 | | | | | | 9,508 | | |
Net increase in cash and cash equivalents
|
| | | $ | 7,042 | | | | | $ | 2,421 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
(USD in thousands)
|
| |
Within 1 Year
|
| |
1 – 2 Years
|
| |
2 – 5 Years
|
| |
Over 5 Years
|
| |
Total
|
| |||||||||||||||
Leases
|
| | | $ | 55 | | | | | $ | – | | | | | $ | – | | | | | $ | – | | | | | $ | 55 | | |
Purchase obligations(1)
|
| | | | 587 | | | | | | 103 | | | | | | 20 | | | | | | – | | | | | | 710 | | |
Total(2)(3)(4)
|
| | | $ | 642 | | | | | $ | 103 | | | | | $ | 20 | | | | | $ | – | | | | | $ | 765 | | |
Outstanding program
|
| |
Per warrant
weighted average grant date fair value (DKK) |
| |
Per warrant
weighted average grant date fair value (USD) |
| ||||||
Grant (December 2016)
|
| | | | 20.91 | | | | | | 3.13 | | |
Grant (April 2017)
|
| | | | 24.05 | | | | | | 3.60 | | |
Grant (September 2017)
|
| | | | 28.71 | | | | | | 4.30 | | |
Grant (December 2017)
|
| | | | 28.71 | | | | | | 4.30 | | |
Granted (during 2018)
|
| | | | 37.05 | | | | | | 5.55 | | |
Granted (January 2019)
|
| | | | 37.05 | | | | | | 5.55 | | |
Granted (February 2019)
|
| | | | 42.57 | | | | | | 6.38 | | |
Granted (September 2019)
|
| | | | 56.35 | | | | | | 8.44 | | |
Granted (October 2019)
|
| | | | 56.97 | | | | | | 8.53 | | |
Bacterial species
|
| |
In vivo
PoC |
| |
In vivo model (mouse challenge models)
|
| |
IP
filed |
|
Staphylococcus aureus
|
| |
✓
|
| | Lethal peritonitis and skin abscess model | | |
✓
|
|
Pseudomonas aeruginosa
|
| |
✓
|
| | Lethal peritonitis and lethal acute pneumonia model | | |
✓
|
|
Non-typeable Haemophilus influenzae
|
| |
✓
|
| | Lung colonization model | | |
✓
|
|
Moraxella catarrhalis
|
| |
✓
|
| | Lethal peritonitis and lung colonization model | | |
✓
|
|
Neisseria gonorrhoeae
|
| |
✓
|
| | Vaginal colonization model | | |
✓
|
|
Acinetobacter baumannii
|
| |
✓
|
| | Lethal acute pneumonia model | | |
✓
|
|
Klebsiella pneumoniae
|
| |
✓
|
| | Lethal peritonitis and lethal acute pneumonia model | | |
✓
|
|
|
#
|
| |
Protein ID
|
| |
No. of
Experiments |
| |
No. of
Test Mice |
| |
No. of
Control Mice |
| |
%
Survival of Test Mice |
| |
%
Survival of Control Mice |
| |
Difference in
% Survival (Test vs. Control) |
| |||||||||||||||||||||
|
1
|
| | | | EDEN-1 | | | | | | 4 | | | | | | 59 | | | | | | 60 | | | | | | 76% | | | | | | 28% | | | | | | 48% | | |
|
2
|
| | | | EDEN-2 | | | | | | 2 | | | | | | 24 | | | | | | 24 | | | | | | 58% | | | | | | 13% | | | | | | 46% | | |
|
3
|
| | | | EDEN-3 | | | | | | 3 | | | | | | 43 | | | | | | 44 | | | | | | 77% | | | | | | 32% | | | | | | 45% | | |
|
4
|
| | | | EDEN-4 | | | | | | 2 | | | | | | 28 | | | | | | 28 | | | | | | 68% | | | | | | 25% | | | | | | 43% | | |
|
5
|
| | | | EDEN-5 | | | | | | 2 | | | | | | 28 | | | | | | 28 | | | | | | 68% | | | | | | 25% | | | | | | 43% | | |
|
6
|
| | | | EDEN-6 | | | | | | 2 | | | | | | 27 | | | | | | 28 | | | | | | 85% | | | | | | 43% | | | | | | 42% | | |
|
7
|
| | | | EDEN-7 | | | | | | 3 | | | | | | 36 | | | | | | 36 | | | | | | 61% | | | | | | 19% | | | | | | 42% | | |
|
8
|
| | | | EDEN-8 | | | | | | 5 | | | | | | 61 | | | | | | 64 | | | | | | 51% | | | | | | 9% | | | | | | 41% | | |
|
9
|
| | | | EDEN-9 | | | | | | 3 | | | | | | 43 | | | | | | 44 | | | | | | 63% | | | | | | 30% | | | | | | 33% | | |
|
10
|
| | | | EDEN-10 | | | | | | 3 | | | | | | 36 | | | | | | 36 | | | | | | 69% | | | | | | 36% | | | | | | 33% | | |
|
11
|
| | | | EDEN-11 | | | | | | 3 | | | | | | 32 | | | | | | 35 | | | | | | 53% | | | | | | 20% | | | | | | 33% | | |
|
12
|
| | | | EDEN-12 | | | | | | 3 | | | | | | 42 | | | | | | 42 | | | | | | 62% | | | | | | 31% | | | | | | 31% | | |
|
13
|
| | | | EDEN-13 | | | | | | 3 | | | | | | 36 | | | | | | 36 | | | | | | 47% | | | | | | 28% | | | | | | 19% | | |
|
|
| |
|
|
Function
|
| |
Number
|
| |||
Clinical Research & Development
|
| | | | 6 | | |
Scientific Research & Development
|
| | | | 21 | | |
Supporting Functions
|
| | | | 4 | | |
Commercial & Business Development
|
| | | | 4 | | |
TOTAL
|
| | |
|
35
|
| |
Region
|
| |
Number
|
| |||
Capital Region, Denmark
|
| | | | 34 | | |
New York, United States
|
| | | | 1 | | |
TOTAL
|
| | |
|
35
|
| |
Name
|
| |
Position
|
| |
Age
|
| |
Independent
|
| |
Year of first
appointment |
| |
Expiration
of current term |
|
Marianne Søgaard(1)
|
| | Member | | |
52
|
| |
No
|
| |
2020
|
| |
2021
|
|
Steven Projan(2)(3)
|
| | Member | | |
68
|
| |
Independent
|
| |
2018
|
| |
2021
|
|
Roberto Prego(1)(2)
|
| | Member | | |
50
|
| |
Independent
|
| |
2018
|
| |
2021
|
|
Jo Ann Suzich(3)
|
| | Member | | |
65
|
| |
Independent
|
| |
2019
|
| |
2021
|
|
Helen M. Boudreau(2)
|
| | Member | | |
54
|
| |
Independent
|
| |
2020
|
| |
2021
|
|
Name
|
| |
Age
|
| |
Position(s)
|
| |||
Executive Management: | | | | | | | | | | |
Lars Staal Wegner, M.D.
|
| | | | 46 | | | | Chief Executive Officer | |
Glenn S. Vraniak
|
| | | | 58 | | | | Chief Financial Officer | |
Erik Deichmann Heegaard, PhD, DMSc
|
| | | | 53 | | | | Chief Medical Officer | |
Niels Iversen Møller, M.D.
|
| | | | 42 | | | | Chief Business Officer | |
Andreas Holm Mattsson
|
| | | | 45 | | | | Chief Innovation Officer | |
| | |
Years Ended
December 31, |
| |||||||||
(in thousands of USD)
|
| |
2018
|
| |
2019
|
| ||||||
Lars Staal Wegner(CEO) | | | | | | | | | | | | | |
Salary
|
| | | | 220 | | | | | | 238 | | |
Bonus
|
| | | | 6 | | | | | | 0 | | |
Other employee benefits
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 226 | | | | | | 238 | | |
Glenn S. Vraniak (CFO) | | | | | | | | | | | | | |
Salary
|
| | | | 0 | | | | | | 88 | | |
Bonus
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 0 | | | | | | 88 | | |
Niels Iverson Møller (CBO) | | | | | | | | | | | | | |
Salary
|
| | | | 173 | | | | | | 175 | | |
Bonus
|
| | | | 5 | | | | | | 0 | | |
Other employee benefits
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 178 | | | | | | 175 | | |
Andreas Holm Mattson (CIO) | | | | | | | | | | | | | |
Salary
|
| | | | 179 | | | | | | 175 | | |
Bonus
|
| | | | 5 | | | | | | 0 | | |
Other employee benefits
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 184 | | | | | | 175 | | |
| | |
Years Ended
December 31, |
| |||||||||
(in thousands of USD)
|
| |
2018
|
| |
2019
|
| ||||||
Employee costs, excluding Executive Management and Board of Directors | | | | | | | | | | | | | |
Salaries
|
| | | | 1,112 | | | | | | 1,919 | | |
Cash bonus
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 387 | | | | | | 1,055 | | |
Pensions
|
| | | | 70 | | | | | | 96 | | |
Other social security contributions
|
| | | | 10 | | | | | | 12 | | |
Other staff costs
|
| | | | 133 | | | | | | 176 | | |
Total employee costs, excluding Executive Management and Board of Directors
|
| | | | 1,712 | | | | | | 3,258 | | |
Executive Management compensation | | | | | | | | | | | | | |
Salaries
|
| | | | 621 | | | | | | 900 | | |
Cash bonus
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 1,157 | | | | | | 956 | | |
Pensions
|
| | | | 0 | | | | | | 0 | | |
Other social security contributions
|
| | | | 0 | | | | | | 0 | | |
Other staff costs
|
| | | | 0 | | | | | | 0 | | |
Total Executive Management compensation
|
| | | | 1,778 | | | | | | 1,856 | | |
Board of Directors compensation | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 525 | | | | | | 351 | | |
Total board of directors compensation
|
| | | | 525 | | | | | | 351 | | |
Total employee costs
|
| | | | 4,015 | | | | | | 5,465 | | |
Recognized as follows in the Statement of Comprehensive Loss: | | | | | | | | | | | | | |
Research and development expenses
|
| | | | 2,652 | | | | | | 3,607 | | |
General and administrative expenses
|
| | | | 1,363 | | | | | | 1,858 | | |
Total employee costs
|
| | | | 4,015 | | | | | | 5,465 | | |
Average number of full-time employees
|
| | | | 18 | | | | | | 25 | | |
Number of full-time employees – December 31, 2019
|
| | | | 20 | | | | | | 36 | | |
| | |
Years Ended
December 31, |
| |||||||||
(in thousands of DKK)
|
| |
2018
|
| |
2019
|
| ||||||
Kim Bjoernstrup (Chairman of the Board of Directors)(1) | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 0 | | | | | | 0 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
(in thousands of DKK)
|
| |
2018
|
| |
2019
|
| ||||||
Helen M. Boudreau | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 0 | | | | | | 0 | | |
Total
|
| | | | 0 | | | | | | 0 | | |
Roberto Prego | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 0 | | | | | | 410 | | |
Total
|
| | | | 0 | | | | | | 410 | | |
Steven Projan | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 868 | | | | | | 654 | | |
Total
|
| | | | 868 | | | | | | 654 | | |
Jo Ann Suzich | | | | | | | | | | | | | |
Board and committee fees
|
| | | | 0 | | | | | | 0 | | |
Travel allowance
|
| | | | 0 | | | | | | 0 | | |
Share-based compensation
|
| | | | 0 | | | | | | 174 | | |
Total
|
| | | | 0 | | | | | | 174 | | |
|
Name
|
| |
Grant Date
|
| |
Number of Ordinary
Shares Underlying Warrants(2) |
| |
Warrant
Exercise Price DKK |
| |
Warrant
Expiration Date |
| ||||||
Marianne Søgaard (Chairperson)(1)
|
| | 2018/2019/2020 | | | | | 94,320 | | | | | | 1 | | | |
December 31, 2036
|
|
Helen M. Boudreau (director)
|
| | 2020 | | | | | 5,436 | | | | | | 1 | | | |
December 31, 2036
|
|
Jo Ann Suzich (director)
|
| | 2019/2020 | | | | | 10,260 | | | | | | 1 | | | |
December 31, 2036
|
|
Roberto Prego (director)
|
| | 2017/2018/2020 | | | | | 27,036 | | | | | | 1 | | | |
December 31, 2036
|
|
Steven Projan (director)
|
| | 2018/2019/2020 | | | | | 42,048 | | | | | | 1 | | | |
December 31, 2036
|
|
Kim Bjoernstrup (director)(1)
|
| | — | | | | | 0 | | | | | | — | | | | — | |
Lars Staal Wegner (CEO)
|
| | 2016/2017/2018/2020 | | | | | 852,264 | | | | | | 1 | | | |
December 31, 2036
|
|
Niels Iverson Møller (CBO)
|
| | — | | | | | 0 | | | | | | — | | | | — | |
Andreas Holm Mattson (CIO)
|
| | — | | | | | 0 | | | | | | — | | | | — | |
Glenn S. Vraniak (CFO)
|
| | 2019 | | | | | 150,660 | | | | | | 1 | | | |
December 31, 2036
|
|
Position
|
| |
Retainer
|
| |||
Board Member
|
| | | $ | 40,000 | | |
Board Chairperson
|
| | | $ | 80,000 | | |
Audit Committee Chair
|
| | | $ | 15,000 | | |
Compensation Committee Chair
|
| | | $ | 4,000 | | |
Nominating and Corporate Governance Committee Chair
|
| | | $ | 4,000 | | |
Audit Committee Member
|
| | | $ | 4,000 | | |
Compensation Committee Member
|
| | | $ | 4,000 | | |
Nominating and Corporate Governance Committee Chair
|
| | | $ | 4,000 | | |
Name of Beneficial Owner
|
| |
Shares Beneficially Owned
before The Offering |
| |
Shares Beneficially Owned
after The Offering |
| |
Percent of Shares
Beneficially Owned Assuming Full Exercise of Underwriters’ Option to Purchase Additional Shares |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| | | | |||||||||
5% or Greater Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | |
NIMedical Holding ApS(1)
|
| | | | 4,292,604 | | | | | | 26.50 | | | | | | 4,292,604 | | | | | | | | |
Mattsson Holding af 2008 ApS(2)
|
| | | | 4,163,832 | | | | | | 25.70 | | | | | | 4,163,832 | | | | | | | | |
Punga Punga C.V.(3)
|
| | | | 826,560 | | | | | | 5.10 | | | | | | 826,560 | | | | | | | | |
Executive Management | | | | | | | | | | | | | | | | | | | | | | | | | |
Lars Staal Wegner(4)
|
| | | | 182,124 | | | | | | 1.12 | | | | | | 182,124 | | | | | | | | |
Niels Iverson Møller(1)
|
| | | | 4,292,604 | | | | | | 26.50 | | | | | | 4,292,604 | | | | | | | | |
Andreas Holm Mattson(2)
|
| | | | 4,163,832 | | | | | | 25.70 | | | | | | 4,163,832 | | | | | | | | |
Glenn S. Vraniak
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
Helen M. Boudreau
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Roberto Prego
|
| | | | 310,248 | | | | | | 1.92 | | | | | | 310,248 | | | | | | | | |
Steven Projan
|
| | | | 27,288 | | | | | | * | | | | | | 27,288 | | | | | | | | |
Jo Ann Suzich
|
| | | | — | | | | | | — | | | | | | — | | | | | | | ||
Marianne Søgaard
|
| | | | 41,652 | | | | | | * | | | | | | 41,652 | | | | | ||||
All current directors and executive management, as a group (9 persons)
|
| | | | 9,017,748 | | | | | | 55.67% | | | | | | 9,017,748 | | | | | | | | |
Date
|
| |
Transaction
|
| |
Share Capital
After Transaction |
| |
Price
Per share (DKK) |
| ||||||
August 2008
|
| | Formation (Nominal DKK 1) | | | | | 250,000 | | | | | | 1.00 | | |
March 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 268,148 | | | | | | 120.00 | | |
December 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 316,751 | | | | | | 178.22 | | |
December 2015
|
| | Cash contribution (Nominal DKK 1) | | | | | 336,549 | | | | | | 435.76 | | |
March 2016
|
| | Cash contribution (Nominal DKK 1) | | | | | 342,880 | | | | | | 432.12 | | |
September 2017
|
| | Cash contribution (Nominal DKK 1) | | | | | 358,806 | | | | | | 1,034.75 | | |
March 2019
|
| | Transfer of reserves (Nominal DKK 1) | | | | | 717,612 | | | | | | 1.00 | | |
July 2019
|
| |
Cash contribution and debt conversion
(Nominal DKK 1) |
| | | | 836,994 | | | | | | 914.71(avg) | | |
December 2019
|
| | Cash contribution (Nominal DKK 1) | | | | | 843,564 | | | | | | 1,037.50 | | |
September 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 884,974 | | | | | | 1,002.90 | | |
October 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 899,926 | | | | | | 1,008.45 | | |
January 2021
|
| | Share split 2-for-1 (Nominal DKK 1) | | | | | 899,926 | | | | | | — | | |
January 2021
|
| |
Bonus share issuance 17-for-1(Nominal DKK 1)
|
| | | | 16,198,668 | | | | | | — | | |
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of Warrants
|
|
December 19, 2016
|
| |
Upon an IPO Event
|
| |
December 31, 2036
|
| |
DKK 1.0
|
| |
758,448
|
|
December 10, 2017
|
| |
Upon an IPO Event
|
| |
December 31, 2036
|
| |
DKK 1.0
|
| |
632,700
|
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of Warrants
|
|
December 19, 2017
|
| |
Upon an IPO Event
|
| |
December 31, 2036
|
| |
DKK 1.0
|
| |
141,804
|
|
December 17, 2020
|
| |
Upon Exit/1/36 per month
|
| |
December 31, 2036
|
| |
DKK 1.0
|
| |
757,620
|
|
Lapsed or annulled without exercise
|
| | | | | | | | | | |
(62,316)
|
|
| | | | | | | | | | | |
2,228,256
|
|
|
Persons depositing or withdrawing
shares or ADS holders must pay: |
| |
For:
|
|
$5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | |
Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property
Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates
|
|
$.05 (or less) per ADS | | | Any cash distribution to ADS holders | |
A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs | | | Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders | |
$.05 (or less) per ADS per calendar year | | | Depositary services | |
Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
Expenses of the depositary | | |
Cable and facsimile transmissions (when expressly provided in the deposit agreement)
Converting foreign currency to United States dollars
|
|
Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
Underwriter
|
| |
Number of
ADSs |
| |||
Oppenheimer & Co. Inc.
|
| | | | | | |
Ladenburg Thalmann & Co. Inc.
|
| | | | | | |
Total
|
| | | | | |
| | |
Per ADS
|
| |
Total
Without Exercise of Over- Allotment Option |
| |
Total With
Full Exercise of Over- Allotment Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | |
| | For the purposes of this provision, the expression an “offer to the public” in relation to any ADSs in any Relevant State means the communication in any form and by any means of sufficient information on the terms of the offer and any ADSs to be offered so as to enable an investor to decide to purchase or subscribe for any ADSs, and the expression “Prospectus Regulation” means Regulation (EU) 2017/1129. | | |
| | References to the Prospectus Regulation includes, in relation to the United Kingdom, the Prospectus Regulation as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018. | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 4,141 | | |
Nasdaq Capital Market entry and listing fee
|
| | | | 55,000 | | |
FINRA filing fee
|
| | | | 5,675 | | |
Printing and engraving expenses
|
| | | | 370,000 | | |
Legal fees and expenses
|
| | | | 1,000,000 | | |
Accounting fees and expenses
|
| | | | 700,000 | | |
Miscellaneous costs
|
| | | | 60,000 | | |
Total
|
| | | $ | 2,194,816 | | |
| | |
Page
|
| |||
Audited Financial Statements: | | | | | | | |
| | | | F-2 | | | |
Financial Statements:
|
| | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | |
| | | | | |
Years Ended December 31,
|
| |||||||||
| | |
Note
|
| |
2018
|
| |
2019
|
| ||||||
| | | | | |
(USD in thousands, except per share amounts)
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | |
Research and development
|
| |
6
|
| | | $ | 3,729 | | | | | $ | 8,216 | | |
General and administrative
|
| |
6
|
| | | | 1,898 | | | | | | 2,647 | | |
Total operating expenses
|
| | | | | | | 5,627 | | | | | | 10,863 | | |
Operating loss
|
| | | | | | | (5,627) | | | | | | (10,863) | | |
Finance income
|
| |
9
|
| | | | 76 | | | | | | 65 | | |
Finance expenses
|
| |
9
|
| | | | (719) | | | | | | (1,222) | | |
Net loss before tax
|
| | | | | | | (6,270) | | | | | | (12,020) | | |
Income taxes
|
| |
10
|
| | | | 735 | | | | | | 825 | | |
Net loss for the year
|
| | | | | | $ | (5,535) | | | | | $ | (11,195) | | |
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (5,535) | | | | | $ | (11,195) | | |
Other comprehensive income that will not be reclassified to profit or loss in subsequent periods (net of tax):
|
| | | | | | | | | | | | | | | |
Exchange differences on currency translation to presentation currency
|
| |
17
|
| | | | (15) | | | | | | 2 | | |
Other comprehensive loss for the year, net of tax
|
| | | | | | $ | (15) | | | | | $ | 2 | | |
Total comprehensive loss
|
| | | | | | $ | (5,550) | | | | | $ | (11,193) | | |
Total comprehensive loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (5,550) | | | | | $ | (11,193) | | |
Loss per share – basic and diluted
|
| |
11
|
| | | $ | (0.43) | | | | | $ | (0.81) | | |
| | | | | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
| | |
Note
|
| |
2018
|
| |
2019
|
| ||||||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
12
|
| | | $ | 179 | | | | | $ | 112 | | | | | $ | 101 | | |
Leasehold deposits
|
| |
16
|
| | | | 32 | | | | | | 18 | | | | | | 25 | | |
Total non-current assets
|
| | | | | | | 211 | | | | | | 130 | | | | | | 126 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Receivables
|
| |
13
|
| | | | 680 | | | | | | 238 | | | | | | 575 | | |
Receivable from unpaid capital contributions
|
| | | | | | | 1,129 | | | | | | – | | | | | | – | | |
Tax receivables
|
| |
10
|
| | | | 461 | | | | | | 712 | | | | | | 824 | | |
Cash and cash equivalents
|
| |
15
|
| | | | 468 | | | | | | 7,433 | | | | | | 9,559 | | |
Total current assets
|
| | | | | | | 2,738 | | | | | | 8,383 | | | | | | 10,958 | | |
TOTAL ASSETS
|
| | | | | | $ | 2,949 | | | | | $ | 8,513 | | | | | $ | 11,084 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| |
17
|
| | | $ | 2,113 | | | | | $ | 2,113 | | | | | $ | 2,481 | | |
Other reserves
|
| |
17
|
| | | | 3,950 | | | | | | 3,935 | | | | | | 22,693 | | |
Accumulated deficit
|
| |
17
|
| | | | (3,513) | | | | | | (6,979) | | | | | | (15,812) | | |
Total equity
|
| | | | | | | 2,550 | | | | | | (931) | | | | | | 9,362 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| |
16
|
| | | | 96 | | | | | | 24 | | | | | | – | | |
Total non-current liabilities
|
| | | | | | | 96 | | | | | | 24 | | | | | | – | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Convertible debt instruments
|
| |
18
|
| | | | – | | | | | | 8,569 | | | | | | – | | |
Lease liabilities
|
| |
16
|
| | | | 66 | | | | | | 75 | | | | | | 36 | | |
Trade payables
|
| | | | | | | 59 | | | | | | 139 | | | | | | 646 | | |
Other payables
|
| |
14
|
| | | | 178 | | | | | | 637 | | | | | | 1,040 | | |
Total current liabilities
|
| | | | | | | 303 | | | | | | 9,420 | | | | | | 1,722 | | |
Total liabilities
|
| | | | | | | 399 | | | | | | 9,444 | | | | | | 1,722 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 2,949 | | | | | $ | 8,513 | | | | | $ | 11,084 | | |
| | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||||||||
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
deficit |
| |
Total equity
|
| |||||||||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||
Equity at January 1, 2018
|
| | | | | | $ | 117 | | | | | $ | 6,102 | | | | | $ | (156) | | | | | $ | (3,513) | | | | | $ | 2,550 | | |
Bonus share issuance
|
| |
21
|
| | | | 1,996 | | | | | | (1,996) | | | | | | – | | | | | | – | | | | | | – | | |
Equity at January 1, 2018
|
| | | | | | | 2,113 | | | | | | 4,106 | | | | | | (156) | | | | | | (3,513) | | | | | | 2,550 | | |
Net loss for the year
|
| | | | | | | – | | | | | | – | | | | | | – | | | | | | (5,535) | | | | | | (5,535) | | |
Other comprehensive income
|
| |
17
|
| | | | – | | | | | | – | | | | | | (15) | | | | | | – | | | | | | (15) | | |
Share-based compensation expenses
|
| |
8
|
| | | | – | | | | | | – | | | | | | – | | | | | | 2,069 | | | | | | 2,069 | | |
Equity at December 31, 2018
|
| | | | | | $ | 2,113 | | | | | $ | 4,106 | | | | | $ | (171) | | | | | $ | (6,979) | | | | | $ | (931) | | |
Net loss for the year
|
| | | | | | | – | | | | | | – | | | | | | – | | | | | | (11,195) | | | | | | (11,195) | | |
Other comprehensive income
|
| |
17
|
| | | | – | | | | | | – | | | | | | 2 | | | | | | – | | | | | | 2 | | |
Share-based compensation expenses
|
| |
8
|
| | | | – | | | | | | – | | | | | | – | | | | | | 2,362 | | | | | | 2,362 | | |
Issuance of shares for cash
|
| |
17
|
| | | | 181 | | | | | | 9,261 | | | | | | – | | | | | | – | | | | | | 9,442 | | |
Transaction costs
|
| |
17
|
| | | | – | | | | | | (13) | | | | | | – | | | | | | – | | | | | | (13) | | |
Settlement of convertible debt instruments
|
| |
18
|
| | | | 187 | | | | | | 9,508 | | | | | | – | | | | | | – | | | | | | 9,695 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at December 31, 2019
|
| | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (169) | | | | | $ | (15,812) | | | | | $ | 9,362 | | |
| | | | | |
Years Ended December 31,
|
| |||||||||
| | |
Note
|
| |
2018
|
| |
2019
|
| ||||||
| | | | | |
(USD in thousands)
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | | |
Net loss for the year
|
| | | | | | $ | (5,535) | | | | | $ | (11,195) | | |
Adjustments for non-cash items
|
| |
15
|
| | | | 2,123 | | | | | | 2,945 | | |
Changes in non-current financial assets – leasehold deposits
|
| | | | | | | 13 | | | | | | (7) | | |
Interest received
|
| | | | | | | 2 | | | | | | 9 | | |
Interest paid
|
| | | | | | | (15) | | | | | | (39) | | |
Income taxes received
|
| | | | | | | 453 | | | | | | 688 | | |
Cash flow from operating activities before changes in working capital
|
| | | | | | | (2,959) | | | | | | (7,599) | | |
Cash flow from changes in working capital: | | | | | | | | | | | | | | | | |
Changes in net working capital
|
| |
15
|
| | | | 981 | | | | | | 573 | | |
Net cash used in operating activities
|
| | | | | | | (1,978) | | | | | | (7,026) | | |
Investing activities: | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| |
12
|
| | | | (7) | | | | | | (61) | | |
Net cash used in investing activities
|
| | | | | | | (7) | | | | | | (61) | | |
Financing activities: | | | | | | | | | | | | | | | | |
Proceeds from issuance of shares
|
| |
17
|
| | | | 1,092 | | | | | | 9,442 | | |
Transaction costs related to issuance of shares
|
| | | | | | | – | | | | | | (13) | | |
Proceeds from issuance of convertible debt instruments
|
| |
15
|
| | | | 7,998 | | | | | | 152 | | |
Leasing installments
|
| |
15, 16
|
| | | | (63) | | | | | | (73) | | |
Net cash provided by financing activities
|
| | | | | | | 9,027 | | | | | | 9,508 | | |
Net increase in cash and cash equivalents
|
| | | | | | | 7,042 | | | | | | 2,421 | | |
Cash and cash equivalents, beginning of year
|
| |
15
|
| | | | 468 | | | | | | 7,433 | | |
Exchange rate adjustments on cash and cash equivalents
|
| | | | | | | (77) | | | | | | (295) | | |
Cash and cash equivalents, end of year
|
| |
15
|
| | | $ | 7,433 | | | | | $ | 9,559 | | |
Assets
|
| |
Useful life
|
|
Properties | | | Shorter of lease term and useful life of the asset | |
Other equipment | | | 3 – 6 years | |
| | |
Ref.
|
| |
As most recently
reported at January 1, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted at
January 1, 2018 (IFRS) |
| ||||||||||||
| | | | | | | | |
(USD in thousands)
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 1 | | | | | $ | 21 | | | | | $ | 158 | | | | | $ | 179 | | |
Leasehold deposits
|
| | | | | | | | | | 32 | | | | | | – | | | | | | 32 | | |
Total non-current assets | | | | | | | | | | | 53 | | | | | | 158 | | | | | | 211 | | |
Receivables
|
| | | | | | | | | | 680 | | | | | | – | | | | | | 680 | | |
Receivable from unpaid capital contributions
|
| | | | | | | | | | 1,129 | | | | | | – | | | | | | 1,129 | | |
Tax receivables
|
| | | | | | | | | | 461 | | | | | | – | | | | | | 461 | | |
Cash and cash equivalents
|
| | | | | | | | | | 468 | | | | | | – | | | | | | 468 | | |
Total current assets
|
| | | | | | | | | | 2,738 | | | | | | – | | | | | | 2,738 | | |
TOTAL ASSETS
|
| | | | | | | | | $ | 2,791 | | | | | $ | 158 | | | | | $ | 2,949 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | | | $ | 117 | | | | | $ | – | | | | | $ | 117 | | |
Other reserves
|
| | | | | | | | | | 5,946 | | | | | | – | | | | | | 5,946 | | |
Accumulated deficit
|
| | | | 1 | | | | | | (3,509) | | | | | | (4) | | | | | | (3,513) | | |
Total equity
|
| | | | | | | | | | 2,554 | | | | | | (4) | | | | | | 2,550 | | |
Lease liabilities
|
| | | | 1 | | | | | | – | | | | | | 96 | | | | | | 96 | | |
Total current assets
|
| | | | | | | | | | – | | | | | | 96 | | | | | | 96 | | |
Lease liabilities
|
| | | | 1 | | | | | | – | | | | | | 66 | | | | | | 66 | | |
Trade payables
|
| | | | | | | | | | 59 | | | | | | – | | | | | | 59 | | |
Other payables
|
| | | | | | | | | | 178 | | | | | | – | | | | | | 178 | | |
Total current liabilities
|
| | | | | | | | | | 237 | | | | | | 66 | | | | | | 303 | | |
Total liabilities
|
| | | | | | | | | | 237 | | | | | | 162 | | | | | | 399 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | | | | $ | 2,791 | | | | | $ | 158 | | | | | $ | 2,949 | | |
| | |
Ref.
|
| |
As most recently
reported at December 31, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted at
December 31, 2018 (IFRS) |
| |||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| |
1
|
| | | $ | 20 | | | | | $ | 92 | | | | | $ | 112 | | |
Leasehold deposits
|
| | | | | | | 18 | | | | | | – | | | | | | 18 | | |
Total non-current assets
|
| | | | | | | 38 | | | | | | 92 | | | | | | 130 | | |
Receivables | | | | | | | | 238 | | | | | | – | | | | | | 238 | | |
Tax receivables
|
| | | | | | | 712 | | | | | | – | | | | | | 712 | | |
Cash and cash equivalents
|
| | | | | | | 7,433 | | | | | | – | | | | | | 7,433 | | |
Total current assets
|
| | | | | |
|
8,383
|
| | | | | – | | | | |
|
8,383
|
| |
TOTAL ASSETS
|
| | | | | | $ | 8,421 | | | | | $ | 92 | | | | | $ | 8,513 | | |
|
| | |
Ref.
|
| |
As most recently
reported at December 31, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted at
December 31, 2018 (IFRS) |
| |||||||||
| | | | | |
(USD in thousands)
|
| |||||||||||||||
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | $ | 2,113 | | | | | $ | – | | | | | $ | 2,113 | | |
Other reserves
|
| |
2
|
| | | | 9,930 | | | | | | (5,995) | | | | | | 3,935 | | |
Accumulated deficit
|
| |
1, 2, 3
|
| | | | (6,300) | | | | | | (679) | | | | | | (6,979) | | |
Total equity
|
| | | | | | | 5,743 | | | | | | (6,674) | | | | | | (931) | | |
Lease liabilities
|
| | | | | | | – | | | | | | 24 | | | | | | 24 | | |
Total non-current liabilities
|
| |
1
|
| | | | – | | | | |
|
24
|
| | | |
|
24
|
| |
Convertible debt instruments
|
| |
2
|
| | | | 1,902 | | | | | | 6,667 | | | | | | 8,569 | | |
Lease liabilities
|
| |
1
|
| | | | – | | | | | | 75 | | | | | | 75 | | |
Trade payables
|
| | | | | | | 139 | | | | | | – | | | | | | 139 | | |
Other payables
|
| | | | | | | 637 | | | | | | – | | | | | | 637 | | |
Total current liabilities
|
| | | | | | | 2,678 | | | | | | 6,742 | | | | | | 9,420 | | |
Total liabilities
|
| | | | | | | 2,678 | | | | | | 6,766 | | | | | | 9,444 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 8,421 | | | | | $ | 92 | | | | | $ | 8,513 | | |
|
| | |
Ref.
|
| |
As most recently
reported for the year ended December 31, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted for
the year ended December 31, 2018 (IFRS) |
| | | |||||||||||||
| | | | | |
(USD in thousands)
|
| | | | | | | |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Gross loss
|
| |
4
|
| | | $ | (1,592) | | | | | $ | 1,592 | | | | | $ | – | | | | | ||||
Staff costs
|
| |
4
|
| | | | (1,956) | | | | | | 1,956 | | | | | | – | | | | | ||||
Depreciation, amortization and impairment losses
|
| |
4
|
| | | | (10) | | | | | | 10 | | | | | | – | | | | | ||||
Research and development
|
| |
3, 4
|
| | | | – | | | | | | (3,729) | | | | | | (3,729) | | | | | ||||
General and administrative
|
| |
3, 4
|
| | | | – | | | | | | (1,898) | | | | | | (1,898) | | | | | ||||
Operating loss
|
| | | | | | | (3,558) | | | | | | (2,069) | | | | | | (5,627) | | | | | ||||
Financial income
|
| | | | | | | 76 | | | | | | – | | | | | | 76 | | | | | ||||
Financial expenses
|
| |
1, 2
|
| | | | (107) | | | | | | (612) | | | | | | (719) | | | | | ||||
Net loss before tax
|
| | | | | | | (3,589) | | | | | | (2,681) | | | | | | (6,270) | | | | | ||||
Income tax
|
| | | | | | | 735 | | | | | | – | | | | | | 735 | | | | | ||||
Net loss for the year
|
| | | | | | $ | (2,854) | | | | | $ | (2,681) | | | | | $ | (5,535) | | | | | ||||
Net loss attributable to shareholders of Evaxion
Biotech A/S |
| | | | | | $ | (2,854) | | | | | $ | (2,681) | | | | | $ | (5,535) | | | | | ||||
|
| | |
Ref.
|
| |
As most recently
reported for the year ended December 31, 2018 (Local GAAP) |
| |
IFRS
conversion |
| |
As adjusted for
the year ended December 31, 2018 (IFRS) |
| | | |||||||||||||
| | | | | |
(USD in thousands)
|
| | | | | | | |||||||||||||||
Other comprehensive income that will not be reclassified to profit or loss in subsequent periods (net of tax):
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||
Exchange differences on currency translation to presentation currency
|
| | | | | | | 68 | | | | | | (83) | | | | | | (15) | | | | | ||||
Total comprehensive loss
|
| | | | | | $ | (2,786) | | | | | $ | (2,764) | | | | | $ | (5,550) | | | | | ||||
Total comprehensive loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (2,786) | | | | | $ | (2,764) | | | | | $ | (5,550) | | | | | ||||
|
| | |
January 1, 2018
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1
year |
| |
1 – 5
years |
| |
>5
years |
| |
Total
|
| ||||||||||||||||||
Lease liabilities
|
| | | $ | 162 | | | | | $ | 198 | | | | | $ | 68 | | | | | $ | 130 | | | | | $ | – | | | | | $ | 198 | | |
Trade payables
|
| | | | 59 | | | | | | 59 | | | | | | 59 | | | | | | – | | | | | | – | | | | | | 59 | | |
Other payables
|
| | | | 19 | | | | | | 19 | | | | | | 19 | | | | | | – | | | | | | – | | | | | | 19 | | |
Total
|
| | | $ | 240 | | | | | $ | 276 | | | | | $ | 146 | | | | | $ | 130 | | | | | $ | – | | | | | $ | 276 | | |
|
| | |
December 31, 2018
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1
year |
| |
1 – 5
years |
| |
>5
years |
| |
Total
|
| ||||||||||||||||||
Convertible debt instruments(1)
|
| | | $ | 8,569 | | | | | $ | 2,132 | | | | | $ | 2,132 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,132 | | |
Lease liabilities
|
| | | | 99 | | | | | | 130 | | | | | | 75 | | | | | | 55 | | | | | | | | | | | | 130 | | |
Trade payables
|
| | | | 139 | | | | | | 139 | | | | | | 139 | | | | | | — | | | | | | — | | | | | | 139 | | |
Other payables
|
| | | | 214 | | | | | | 214 | | | | | | 214 | | | | | | — | | | | | | — | | | | | | 214 | | |
Total
|
| | | $ | 9,021 | | | | | $ | 2,615 | | | | | $ | 2,560 | | | | | $ | 55 | | | | | $ | — | | | | | $ | 2,615 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1
year |
| |
1 – 5
years |
| |
>5
years |
| |
Total
|
| ||||||||||||||||||
Lease liabilities
|
| | | $ | 36 | | | | | $ | 55 | | | | | $ | 55 | | | | | $ | — | | | | | $ | — | | | | | $ | 55 | | |
Trade payables
|
| | | | 646 | | | | | | 646 | | | | | | 646 | | | | | | — | | | | | | — | | | | | | 646 | | |
Other payables
|
| | | | 177 | | | | | | 177 | | | | | | 177 | | | | | | — | | | | | | — | | | | | | 177 | | |
Total
|
| | | $ | 859 | | | | | $ | 878 | | | | | $ | 878 | | | | | $ | — | | | | | $ | — | | | | | $ | 878 | | |
| | |
December 31, 2018
|
| |||||||||||||||||||||
(USD in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Aggregate
Fair Value |
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible debt instruments
|
| | | $ | – | | | | | $ | – | | | | | $ | 8,569 | | | | | $ | 8,569 | | |
Total liabilities
|
| | | $ | – | | | | | $ | – | | | | | $ | 8,569 | | | | | $ | 8,569 | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Employee salary and benefit expenses, excluding share-based compensation
|
| | | $ | (1,756) | | | | | $ | (2,586) | | |
Share-based compensation expenses
|
| | | | (896) | | | | | | (1,021) | | |
Depreciation
|
| | | | (59) | | | | | | (65) | | |
External expenses
|
| | | | (1,018) | | | | | | (4,544) | | |
Total research and development expenses
|
| | | $ | (3,729) | | | | | $ | (8,216) | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Employee salary and benefit expenses, excluding share-based compensation
|
| | | $ | (190) | | | | | $ | (517) | | |
Share-based compensation expenses
|
| | | | (1,173) | | | | | | (1,341) | | |
Professional fees
|
| | | | (520) | | | | | | (773) | | |
Depreciation
|
| | | | (15) | | | | | | (16) | | |
Total general and administrative expenses
|
| | | $ | (1,898) | | | | | $ | (2,647) | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Average number of full-time employees
|
| | | | 18 | | | | | | 25 | | |
Number of employees, including consultants, by country at end of period: | | | | | | | | | | | | | |
Denmark
|
| | | | 20 | | | | | | 36 | | |
Total employees, including consultants, at end of period
|
| | | | 20 | | | | | | 36 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Wages and salaries
|
| | | $ | 1,733 | | | | | $ | 2,819 | | |
Share-based compensation expenses
|
| | | | 2,069 | | | | | | 2,362 | | |
Defined contribution plans
|
| | | | 70 | | | | | | 96 | | |
Other social security expenses
|
| | | | 10 | | | | | | 12 | | |
Other staff expenses
|
| | | | 133 | | | | | | 176 | | |
Total
|
| | | $ | 4,015 | | | | | $ | 5,465 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Total Employee costs classified as: | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 2,652 | | | | | $ | 3,607 | | |
General and administrative expenses
|
| | | | 1,363 | | | | | | 1,858 | | |
Total
|
| | | $ | 4,015 | | | | | $ | 5,465 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Non-management employee benefit expenses classified as: | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 1,686 | | | | | $ | 2,590 | | |
General and administrative expenses
|
| | | | 26 | | | | | | 668 | | |
Total
|
| | | $ | 1,712 | | | | | $ | 3,258 | | |
| | |
Year Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Remuneration to the Executive Management: | | | | | | | | | | | | | |
Wages and salaries
|
| | | $ | 621 | | | | | $ | 900 | | |
Share-based compensation expenses
|
| | | | 1,157 | | | | | | 956 | | |
Total
|
| | | | 1,778 | | | | | | 1,856 | | |
Remuneration to the Board of Directors: | | | | | | | | | | | | | |
Share-based compensation expenses
|
| | | | 525 | | | | | | 351 | | |
Total
|
| | | | 525 | | | | | | 351 | | |
Remuneration to the Board of Directors and Executive Management classified as:
|
| | | | | | | | | | | | |
Research and development expenses
|
| | | | 965 | | | | | | 1,017 | | |
General and administrative expenses
|
| | | | 1,338 | | | | | | 1,190 | | |
Total
|
| | | $ | 2,303 | | | | | $ | 2,207 | | |
|
| | |
Number
of warrants |
| |
Weighted
Average Exercise Price/Share (DKK) |
| |
Weighted
Average Remaining Contractual Life (years) |
| ||||||
Warrants granted as at January 1, 2018*
|
| | | | 1,481,796 | | | |
DKK 1
|
| | | | 19 | | |
Warrants granted**
|
| | | | 192,528 | | | |
1
|
| | | | 18 | | |
Warrants granted as at December 31, 2018
|
| | | | 1,674,324 | | | |
1
|
| | | | 18 | | |
Warrants granted**
|
| | | | 257,832 | | | |
1
|
| | | | 17 | | |
Warrants granted as at December 31, 2019
|
| | | | 1,932,156 | | | |
DKK 1
|
| | | | 17 | | |
Warrants exercisable as at December 31, 2018
|
| | | | – | | | |
DKK 1
|
| | | | – | | |
Warrants exercisable as at December 31, 2019
|
| | | | – | | | |
DKK 1
|
| | | | – | | |
Participants
|
| |
Number of
warrants |
| |
Estimated
fair value |
| |
Vesting Term
|
| |
Exercise Price
(DKK) |
| |||||||||
Employees
|
| | | | 63,360 | | | | | $ | 0.6 million | | | |
3 years
|
| | | | 1 | | |
Scientific Advisory Board
|
| | | | 22,860 | | | | | $ | 0.2 million | | | |
Immediate
|
| | | | 1 | | |
Board of Directors
|
| | | | 40,752 | | | | | $ | 0.4 million | | | |
Immediate
|
| | | | 1 | | |
| | |
Years Ended
December 31, |
| | |||||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| | ||||||||
Research and development expenses
|
| | | $ | 896 | | | | | $ | 1,021 | | | | ||
General and administrative expenses
|
| | | | 1,173 | | | | | | 1,341 | | | | ||
Total
|
| | | $ | 2,069 | | | | | $ | 2,362 | | | | | |
Outstanding program
|
| |
Per warrant
weighted average grant date fair value (DKK) |
| |
Number of
warrants outstanding |
| |
Average
exercise price per warrant (DKK) |
| |
Remaining
term to maturity (years) |
| ||||||||||||
Grant (December 2016)
|
| | | | 20.91 | | | | | | 712,332 | | | | | | 1 | | | | | | 18 | | |
Grant (April 2017)
|
| | | | 24.05 | | | | | | 13,896 | | | | | | 1 | | | | | | 18 | | |
Grant (September 2017)
|
| | | | 28.71 | | | | | | 617,184 | | | | | | 1 | | | | | | 18 | | |
Grant (December 2017)
|
| | | | 28.71 | | | | | | 138,384 | | | | | | 1 | | | | | | 18 | | |
Granted (during 2018)**
|
| | | | 37.05 | | | | | | 192,528 | | | | | | 1 | | | | | | 18 | | |
Granted at December 31, 2018
|
| | | | | | | | | | 1,674,324 | | | | | | 1 | | | | | | 18 | | |
Warrants exercisable at December 31, 2018
|
| | | | | | | | | | – | | | | | | 1 | | | | | | 17 | | |
|
Outstanding program
|
| |
Per warrant
weighted average grant date fair value (DKK) |
| |
Number of
warrants outstanding |
| |
Average
exercise price per warrant (DKK) |
| |
Remaining
term to maturity (years) |
| ||||||||||||
Grant (December 2016)
|
| | | | 20.91 | | | | | | 712,332 | | | | | | 1 | | | | | | 17 | | |
Grant (April 2017)
|
| | | | 24.05 | | | | | | 13,896 | | | | | | 1 | | | | | | 17 | | |
Grant (September 2017)
|
| | | | 28.71 | | | | | | 617,184 | | | | | | 1 | | | | | | 17 | | |
Grant (December 2017)
|
| | | | 28.71 | | | | | | 138,384 | | | | | | 1 | | | | | | 17 | | |
Grant (during 2018)(1)**
|
| | | | 37.05 | | | | | | 192,528 | | | | | | 1 | | | | | | 17 | | |
Grant (January 2019)(1)**
|
| | | | 37.05 | | | | | | 45,216 | | | | | | 1 | | | | | | 17 | | |
Grant (February 2019)**
|
| | | | 42.57 | | | | | | 7,956 | | | | | | 1 | | | | | | 17 | | |
Grant (September 2019)**
|
| | | | 56.35 | | | | | | 54,000 | | | | | | 1 | | | | | | 17 | | |
Grant (October 2019)**
|
| | | | 56.97 | | | | | | 150,660 | | | | | | 1 | | | | | | 17 | | |
Granted at December 31, 2019
|
| | | | | | | | | | 1,932,156 | | | | | | 1 | | | | | | 17 | | |
Warrants exercisable at December 31, 2019
|
| | | | | | | | | | – | | | | | | 1 | | | | | | 17 | | |
Number of warrants held
|
| |
January 1,
2018 |
| |
Granted**
|
| |
December 31,
2018 |
| |
Granted**
|
| |
December 31,
2019 |
| |||||||||||||||
Thomas William Wylonis
|
| | | | 293,364 | | | | | | 49,248 | | | | | | 342,612 | | | | | | – | | | | | | 342,612 | | |
Steven Projan
|
| | | | – | | | | | | 23,436 | | | | | | 23,436 | | | | | | – | | | | | | 23,436 | | |
Roberto Prego
|
| | | | 7,416 | | | | | | 12,384 | | | | | | 19,800 | | | | | | – | | | | | | 19,800 | | |
Roberto Prego Novo (former)
|
| | | | 115,092 | | | | | | 4,356 | | | | | | 119,448 | | | | | | – | | | | | | 119,448 | | |
Joann Suzich
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | |
Board of Directors in total
|
| | | | 415,872 | | | | | | 89,424 | | | | | | 505,296 | | | | | | – | | | | | | 505,296 | | |
Lars Aage Staal Wegner
|
| | | | 840,528 | | | | | | 3,888 | | | | | | 844,416 | | | | | | – | | | | | | 844,416 | | |
Thomas Bogenrieder
|
| | | | 4,356 | | | | | | – | | | | | | 4,356 | | | | | | 45,216 | | | | | | 49,572 | | |
Glenn S. Vraniak
|
| | | | – | | | | | | – | | | | | | – | | | | | | 150,660 | | | | | | 150,660 | | |
Executive Management in total
|
| | | | 844,884 | | | | | | 3,888 | | | | | | 848,772 | | | | | | 195,876 | | | | | | 1,044,648 | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Finance income: | | | | | | | | | | | | | |
Interest income, bank
|
| | | $ | 2 | | | | | $ | 8 | | |
Interest income, other
|
| | | | – | | | | | | 1 | | |
Foreign exchange gains
|
| | | | 74 | | | | | | 56 | | |
Total financial income
|
| | | | 76 | | | | | | 65 | | |
Finance expenses: | | | | | | | | | | | | | |
Interest expenses
|
| | | | (10) | | | | | | (36) | | |
Changes in fair value of convertible debt instruments
|
| | | | (684) | | | | | | (1,183) | | |
Interest expenses, lease liabilities
|
| | | | (4) | | | | | | (3) | | |
Foreign exchange losses
|
| | | | (21) | | | | | | – | | |
Total financial expenses
|
| | | | (719) | | | | | | (1,222) | | |
Net financial items
|
| | | $ | (643) | | | | | $ | (1,157) | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Income taxes
|
| | | $ | (735) | | | | | $ | (825) | | |
Total income taxes for the year
|
| | | $ | (735) | | | | | $ | (825) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Statutory corporate income tax rate in Denmark
|
| | | | 22% | | | | | | 22% | | |
Non-deductible expenses
|
| | | | (10)% | | | | | | (5)% | | |
Tax credit research and development expenditures
|
| | | | 12% | | | | | | 7% | | |
Change in deferred tax asset not capitalized
|
| | | | (12)% | | | | | | (17)% | | |
Total effective tax rate
|
| | | | 12% | | | | | | 7% | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Deferred Tax Positions | | | | | | | | | | | | | |
Warrants
|
| | | $ | 1,463 | | | | | $ | 3,034 | | |
Loss carry forward
|
| | | | 136 | | | | | | 1,270 | | |
Other items
|
| | | | 48 | | | | | | (34) | | |
Valuation allowance on deferred tax assets
|
| | | | (1,647) | | | | | | (4,270) | | |
Total unrecognized deferred tax liabilities
|
| | | $ | – | | | | | $ | – | | |
| | |
Years Ended December 31,
|
| |||||||||
(USD in thousands, except share amounts and per share amounts)
|
| |
2018
|
| |
2019
|
| ||||||
Loss per share before and after dilution | | | | | | | | | | | | | |
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (5,535) | | | | | $ | (11,195) | | |
Weighted-average number of ordinary shares outstanding
|
| | | | 12,917,016 | | | | | | 13,892,314 | | |
Loss per share before and after dilution
|
| | | $ | (0.43) | | | | | $ | (0.81) | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Warrants
|
| | | | 1,674,324 | | | | | | 2,059,128 | | |
Convertible Debt l
|
| | | | 302,976 | | | | | | – | | |
Convertible Debt 2
|
| | | | 827,856 | | | | | | – | | |
(USD in thousands)
|
| |
Property
|
| |
Other
Equipment |
| |
Total
|
| |||||||||
Cost at January 1, 2018
|
| | | $ | 172 | | | | | $ | 27 | | | | | $ | 199 | | |
Additions during the year
|
| | | | 7 | | | | | | 7 | | | | | | 14 | | |
Exchange rate adjustments
|
| | | | (8) | | | | | | (2) | | | | | | (10) | | |
Cost at December 31, 2018
|
| | | | 171 | | | | | | 32 | | | | | | 203 | | |
Depreciation at January 1, 2018
|
| | | | (12) | | | | | | (6) | | | | | | (18) | | |
Depreciation for the year
|
| | | | (70) | | | | | | (7) | | | | | | (77) | | |
Exchange rate adjustment
|
| | | | 3 | | | | | | 1 | | | | | | 4 | | |
Depreciation at December 31, 2018
|
| | | | (79) | | | | | | (12) | | | | | | (91) | | |
Carrying amount at December 31, 2018
|
| | | $ | 92 | | | | | $ | 20 | | | | | $ | 112 | | |
Carrying amount of right-of-use assets at December 31, 2018
|
| | | $ | 92 | | | | | $ | – | | | | | $ | 92 | | |
| | | | | | | | | | | | | | | | | | | |
(USD in thousands)
|
| |
Property
|
| |
Other
Equipment |
| |
Total
|
| |||||||||
Cost at December 31, 2018
|
| | | $ | 171 | | | | | $ | 32 | | | | | $ | 203 | | |
Additions during the year
|
| | | | 12 | | | | | | 61 | | | | | | 73 | | |
Exchange rate adjustments
|
| | | | (4) | | | | | | – | | | | | | (4) | | |
Cost at December 31, 2019
|
| | | | 179 | | | | | | 93 | | | | | | 272 | | |
Depreciation at December 31, 2018
|
| | | | (79) | | | | | | (13) | | | | | | (92) | | |
Depreciation for the year
|
| | | | (67) | | | | | | (14) | | | | | | (81) | | |
Exchange rate adjustment
|
| | | | 2 | | | | | | – | | | | | | 2 | | |
Depreciation at December 31, 2019
|
| | | | (144) | | | | | | (27) | | | | | | (171) | | |
Carrying amount at December 31, 2019
|
| | | $ | 35 | | | | | $ | 66 | | | | | $ | 101 | | |
Carrying amount of right-of-use assets at December 31, 2019
|
| | | $ | 35 | | | | | $ | – | | | | | $ | 35 | | |
| | |
Years Ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Research and development
|
| | | $ | 58 | | | | | $ | 64 | | |
General and administrative
|
| | | | 15 | | | | | | 16 | | |
Total depreciation included in the statement of comprehensive loss
|
| | | $ | 73 | | | | | $ | 80 | | |
Total accumulated depreciation of right-of-use assets at December 31,
|
| | | $ | 79 | | | | | $ | 145 | | |
| | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||||||||
VAT receivables
|
| | | $ | 26 | | | | | $ | 55 | | | | | $ | 75 | | |
Prepayments
|
| | | | – | | | | | | 148 | | | | | | 451 | | |
Prepayments to clinical research organizations
|
| | | | 133 | | | | | | 30 | | | | | | 17 | | |
Receivables from collaboration partners
|
| | | | 516 | | | | | | – | | | | | | – | | |
Other receivables
|
| | | | 5 | | | | | | 5 | | | | | | 32 | | |
Total receivables
|
| | | $ | 680 | | | | | $ | 238 | | | | | $ | 575 | | |
| | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||||||||
Payables to clinical research organizations
|
| | | $ | – | | | | | $ | 197 | | | | | $ | 588 | | |
Employee cost liabilities
|
| | | | 159 | | | | | | 226 | | | | | | 275 | | |
Other liabilities
|
| | | | 19 | | | | | | 214 | | | | | | 177 | | |
Total other payables
|
| | | $ | 178 | | | | | $ | 637 | | | | | $ | 1,040 | | |
| | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 468 | | | | | $ | 7,433 | | | | | $ | 9,559 | | |
Total cash and cash equivalents
|
| | | $ | 468 | | | | | $ | 7,433 | | | | | $ | 9,559 | | |
| | |
December 31,
|
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Changes in receivables
|
| | | $ | 443 | | | | | $ | (337) | | |
Changes in trade payables
|
| | | | 79 | | | | | | 507 | | |
Changes in other payables
|
| | | | 459 | | | | | | 403 | | |
Changes in net working capital
|
| | | $ | 981 | | | | | $ | 573 | | |
| | |
Years ended
December 31, |
| |||||||||
(USD in thousands)
|
| |
2018
|
| |
2019
|
| ||||||
Income taxes
|
| | | $ | (735) | | | | | $ | (825) | | |
Depreciation
|
| | | | 74 | | | | | | 81 | | |
Interest income
|
| | | | (2) | | | | | | (9) | | |
Interest expense
|
| | | | 15 | | | | | | 39 | | |
Share-based compensation expenses
|
| | | | 2,069 | | | | | | 2,362 | | |
Change in fair value of convertible debt instruments
|
| | | | 684 | | | | | | 1,183 | | |
Other adjustments:
Other adjustments, primarily exchange rate adjustments |
| | | | 18 | | | | | | 114 | | |
Total adjustments for non-cash items
|
| | | $ | 2,123 | | | | | $ | 2,945 | | |
|
(USD in thousands)
|
| |
January 1,
2018 |
| |
Cash flows
|
| |
Accumulated
interest |
| |
Fair value
Adjustment |
| |
Additions
|
| |
Conversion
|
| |
Exchange
rate adjustment |
| |
December 31,
2018 |
| ||||||||||||||||||||||||
Lease liabilities
|
| | | $ | 162 | | | | | $ | (67) | | | | | $ | 5 | | | | | $ | – | | | | | $ | 7 | | | | | $ | – | | | | | $ | (8) | | | | | $ | 99 | | |
Convertible debt instruments
|
| | | | – | | | | | | 7,998 | | | | | | – | | | | | | 684 | | | | | | – | | | | | | – | | | | | | (113) | | | | | | 8,569 | | |
Total liabilities
from financing activities |
| | | $ | 162 | | | | | $ | 7,931 | | | | | $ | 5 | | | | | $ | 684 | | | | | $ | 7 | | | | | $ | – | | | | | $ | (121) | | | | | $ | 8,668 | | |
|
(USD in thousands)
|
| |
December 31,
2018 |
| |
Cash flows
|
| |
Accumulated
interest |
| |
Fair value
adjustment |
| |
Additions
|
| |
Conversion
|
| |
Exchange
rate adjustment |
| |
December 31,
2019 |
| ||||||||||||||||||||||||
Lease liabilities
|
| | | $ | 99 | | | | | $ | (75) | | | | | $ | 2 | | | | | $ | – | | | | | $ | 12 | | | | | $ | – | | | | | $ | (2) | | | | | $ | 36 | | |
Convertible debt instruments
|
| | | | 8,569 | | | | | | 152 | | | | | | – | | | | | | 1,183 | | | | | | – | | | | | | (9,695) | | | | | | (209) | | | | | | – | | |
Total liabilities
from financing activities |
| | | $ | 8,668 | | | | | $ | 77 | | | | | $ | 2 | | | | | $ | 1,183 | | | | | $ | 12 | | | | | $ | (9,695) | | | | | $ | (211) | | | | | $ | 36 | | |
(USD in thousands)
|
| |
Right-of-Use Asset
|
| |
Lease liabilities
|
| ||||||
At January 1, 2018
|
| | | $ | 160 | | | | | $ | 162 | | |
Additions
|
| | | | 7 | | | | | | 7 | | |
Depreciation
|
| | | | (70) | | | | | | – | | |
Interest Expense
|
| | | | – | | | | | | 5 | | |
Payments
|
| | | | – | | | | | | (67) | | |
Translation
|
| | | | (5) | | | | | | (8) | | |
At December 31, 2018
|
| | | $ | 92 | | | | | $ | 99 | | |
|
(USD in thousands)
|
| |
Right-of-Use Asset
|
| |
Lease liabilities
|
| ||||||
At December 31, 2018
|
| | | | 92 | | | | | | 99 | | |
Additions
|
| | | | 12 | | | | | | 12 | | |
Depreciation
|
| | | | (67) | | | | | | – | | |
Interest Expense
|
| | | | – | | | | | | 2 | | |
Payments
|
| | | | – | | | | | | (75) | | |
Translation
|
| | | | (2) | | | | | | (2) | | |
At December 31, 2019
|
| | | | 35 | | | | | | 36 | | |
| | |
Number of
Ordinary Shares |
| |
Share Capital
(DKK in thousands) |
| ||||||
Share capital, January 1, 2018
|
| | | | 12,917,016 | | | | | | 12,917 | | |
Share capital, December 31, 2018
|
| | | | 12,917,016 | | | | | | 12,917 | | |
Capital increase at July 17, 2019 (issuance of shares for cash)
|
| | | | 997,668 | | | | | | 998 | | |
Capital increase at July 17, 2019 (conversion of Convertible Debt 1)
|
| | | | 302,976 | | | | | | 303 | | |
Capital increase at July 17, 2019 (conversion of Convertible Debt 2)
|
| | | | 848,232 | | | | | | 848 | | |
Capital increase at December 19, 2019 (issuance of shares for cash)
|
| | | | 118,260 | | | | | | 118 | | |
Share capital, December 31, 2019
|
| | | | 15,184,152 | | | | | | 15,184 | | |
| | |
January 1,
2018 |
| |
December 31,
|
| ||||||||||||
(USD in thousands, except share amounts)
|
| |
2018
|
| |
2019
|
| ||||||||||||
Allotted, called up and fully paid | | | | | | | | | | | | | | | | | | | |
15,184,152 (2018: 12,917,016) ordinary shares of DKK 1 each (2018: ordinary shares of DKK 1 each)
|
| | | $ | 2,113 | | | | | $ | 2,113 | | | | | $ | 2,481 | | |
| | | | $ | 2,113 | | | | | $ | 2,113 | | | | | $ | 2,481 | | |
Number of ordinary shares owned
|
| |
2018
|
| |
2019
|
| ||||||
Niels Iversen Møller
|
| | | | 4,292,352 | | | | | | 4,292,604 | | |
Andreas Holm Mattsson
|
| | | | 4,163,832 | | | | | | 4,163,832 | | |
Lars Aage Staal Wegner
|
| | | | 181,872 | | | | | | 182,124 | | |
Executive Management in total
|
| | | | 8,368,056 | | | | | | 8,638,560 | | |
|
Number of ordinary shares owned
|
| |
2018
|
| |
2019
|
| ||||||
Roberto Prego
|
| | | | 307,548 | | | | | | 310,248 | | |
Thomas William Wylonis
|
| | | | 471,096 | | | | | | 481,860 | | |
Steven Projan
|
| | | | – | | | | | | 11,736 | | |
Board of Directors in total
|
| | | | 778,644 | | | | | | 803,844 | | |
(USD in thousands)
|
| |
Convertible loans
|
| |||
Carrying amount at January 1, 2018
|
| | | $ | – | | |
Amount received in 2018
|
| | | | 7,998 | | |
Fair value adjustment included in finance expenses
|
| | | | 684 | | |
Currency adjustment
|
| | | | (113) | | |
Carrying amount at December 31, 2018
|
| | | | 8,569 | | |
Amount received in 2019
|
| | | | 152 | | |
Fair value adjustment included in finance expenses
|
| | | | 1,183 | | |
Currency adjustment
|
| | | | (209) | | |
Converted to equity during 2019
|
| | | | (9,695) | | |
Carrying amount at December 31, 2019
|
| | | $ | – | | |
| | |
Assumption applied
|
|
DKK/USD exchange rate
|
| |
0.154
|
|
Discount rate
|
| |
Convertible Debt 1 – 39%
Convertible Debt 2 – 25% |
|
Probability of a qualifying financing event taking place
|
| |
95%
|
|
Evaxion share price
|
| |
$5.75
|
|
(USD in thousands)
|
| |
Impact on
Convertible Debt 1 |
| |
Impact on
Convertible Debt 2 |
| ||||||
Exchange rate increased by 5%
|
| | | $ | (48) | | | | | $ | (272) | | |
Exchange rate decreased by 5%
|
| | | $ | 48 | | | | | $ | 272 | | |
Discount rate decreased by 3%
|
| | | $ | (24) | | | | | $ | (85) | | |
Financing Event probability decreased by 25%
|
| | | $ | (100) | | | | | $ | (40) | | |
Share price increased by 10%
|
| | | $ | (10) | | | | | $ | (39) | | |
Share price decreased by 10%
|
| | | $ | 10 | | | | | $ | 39 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
The Company’s transactions with other related parties: | | | | | | | | | | | | | |
(USD in thousands) | | | | | | | | | | | | | |
Transactions with related parties (expenses): | | | | | | | | | | | | | |
Accrued interest on convertible debt instruments issued to members of executive management and board of directors
|
| | | $ | (4) | | | | | $ | (4) | | |
Balances with related parties at year-end (asset)
|
| | | $ | – | | | | | $ | – | | |
Balances with related parties at year-end (liabilities): | | | | | | | | | | | | | |
Convertible debt instruments issued to members of executive management and board of directors (nominal value plus accrued interest of 7.5%)
|
| | | $ | 117 | | | | | $ | – | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||
(USD in thousands)
|
| |
Contractual
cash flows |
| |
<1
Year |
| |
1 – 2
years |
| |
2 – 5
years |
| |
>5 years
|
| |||||||||||||||
Purchase obligations
|
| | | $ | 710 | | | | | $ | 587 | | | | | $ | 103 | | | | | $ | 20 | | | | | $ | – | | |
Total
|
| | | $ | 710 | | | | | $ | 587 | | | | | $ | 103 | | | | | $ | 20 | | | | | $ | – | | |
| | | | | |
Nine Months Ended September 30,
|
| | |||||||||||
| | |
Note
|
| |
2019
|
| |
2020
|
| | ||||||||
| | | | | |
(USD in thousands, except per share amounts)
|
| | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | ||
Research and development
|
| | | | | | $ | 5,270 | | | | | $ | 8,048 | | | | ||
General and administrative
|
| | | | | | | 1,870 | | | | | | 3,875 | | | | ||
Total operating expenses
|
| | | | | | | 7,140 | | | | | | 11,923 | | | | ||
Operating loss
|
| | | | | | | (7,140) | | | | | | (11,923) | | | | ||
Finance income
|
| | | | | | | 84 | | | | | | 123 | | | | ||
Finance expenses
|
| | | | | | | (1,186) | | | | | | (9) | | | | ||
Net loss before tax
|
| | | | | | | (8,242) | | | | | | (11,809) | | | | ||
Income taxes
|
| | | | | | | 566 | | | | | | 1,055 | | | | ||
Net loss for the period
|
| | | | | | $ | (7,676) | | | | | $ | (10,754) | | | | ||
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (7,676) | | | | | $ | (10,754) | | | | ||
Other comprehensive income that may be reclassified to
profit or loss in subsequent periods (net of tax): |
| | | | | | | | | | | | | | | | | ||
Exchange differences on translation of foreign operations
|
| | | | | | | — | | | | | | (6) | | | | ||
Other comprehensive income that will not be reclassified to profit or loss in subsequent periods (net of tax):
|
| | | | | | | | | | | | | | | | | ||
Exchange differences on currency translation to presentation currency
|
| | | | | | | (278) | | | | | | 20 | | | | | |
Other comprehensive gain/(loss) for the period, net of tax
|
| | | | | | $ | (278) | | | | | $ | 14 | | | | ||
Total comprehensive loss
|
| | | | | | $ | (7,954) | | | | | $ | (10,740) | | | | ||
Total comprehensive loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (7,954) | | | | | $ | (10,740) | | | | ||
Loss per share – basic and diluted
|
| | | | | | $ | (0.57) | | | | | $ | (0.71) | | | |
| | |
Note
|
| |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
| | | | | | | | | | | |
(unaudited)
|
| |||
| | | | | |
(USD in thousands)
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | |
Intangible assets
|
| |
2
|
| | | $ | — | | | | | $ | 37 | | |
Property, plant and equipment
|
| | | | | | | 101 | | | | | | 166 | | |
Tax receivables
|
| | | | | | | — | | | | | | 612 | | |
Leasehold deposits
|
| | | | | | | 25 | | | | | | 47 | | |
Total non-current assets
|
| | | | | | | 126 | | | | | | 862 | | |
Current assets | | | | | | | | | | | | | | | | |
Receivables
|
| | | | | | | 575 | | | | | | 1,431 | | |
Deferred offering costs
|
| |
2
|
| | | | — | | | | | | 631 | | |
Tax receivables
|
| | | | | | | 824 | | | | | | 475 | | |
Cash and cash equivalents
|
| | | | | | | 9,559 | | | | | | 7,876 | | |
Total current assets
|
| | | | | | | 10,958 | | | | | | 10,413 | | |
TOTAL ASSETS
|
| | | | | | $ | 11,084 | | | | | $ | 11,275 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
Share capital
|
| |
5
|
| | | $ | 2,481 | | | | | $ | 2,603 | | |
Other reserves
|
| | | | | | | 22,693 | | | | | | 29,067 | | |
Accumulated deficit
|
| | | | | | | (15,812) | | | | | | (23,767) | | |
Total equity
|
| | | | | | | 9,362 | | | | | | 7,903 | | |
Current liabilities | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | | | | 36 | | | | | | 38 | | |
Trade payables
|
| | | | | | | 646 | | | | | | 1,502 | | |
Other payables
|
| | | | | | | 1,040 | | | | | | 1,832 | | |
Total current liabilities
|
| | | | | | | 1,722 | | | | | | 3,372 | | |
Total liabilities
|
| | | | | | | 1,722 | | | | | | 3,372 | | |
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 11,084 | | | | | $ | 11,275 | | |
| | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||||||||
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
deficit |
| |
Total
equity |
| |||||||||||||||
Equity at December 31, 2018
|
| | | | | | $ | 2,113 | | | | | $ | 4,106 | | | | | $ | (171) | | | | | $ | (6,979) | | | | | $ | (931) | | |
Net loss for the period
|
| | | | | | | | | | | | | | | | | | | | | | | | | (7,676) | | | | | | (7,676) | | |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | (278) | | | | | | | | | | | | (278) | | |
Share-based compensation expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,725 | | | | | | 1,725 | | |
Issuance of shares for cash
|
| | | | | | | 163 | | | | | | 8,273 | | | | | | | | | | | | | | | | | | 8,436 | | |
Transaction costs
|
| | | | | | | | | | | | | (13) | | | | | | | | | | | | | | | | | | (13) | | |
Settlement of convertible debt instruments
|
| | | | | | | 187 | | | | | | 9,508 | | | | | | | | | | | | | | | | | | 9,695 | | |
Equity at September 30, 2019
|
| | | | | | $ | 2,463 | | | | | $ | 21,874 | | | | | $ | (449) | | | | | $ | (12,930) | | | | | $ | 10,958 | | |
|
| | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||||||||
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
deficit |
| |
Total
equity |
| |||||||||||||||
Equity at December 31, 2019
|
| | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (169) | | | | | $ | (15,812) | | | | | $ | 9,362 | | |
Net loss for the period
|
| | | | | | | | | | | | | | | | | | | | | | | | | (10,754) | | | | | | (10,754) | | |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | 14 | | | | | | | | | | | | 14 | | |
Share-based compensation expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2,799 | | | | | | 2,799 | | |
Issuance of shares for cash
|
| |
5
|
| | | | 122 | | | | | | 6,504 | | | | | | | | | | | | | | | | | | 6,626 | | |
Transaction costs
|
| |
5
|
| | | | | | | | | | (144) | | | | | | | | | | | | | | | | | | (144) | | |
Equity at September 30, 2020
|
| | | | | | $ | 2,603 | | | | | $ | 29,222 | | | | | $ | (155) | | | | | $ | (23,767) | | | | | $ | 7,903 | | |
| | | | | |
Nine Months Ended September 30,
|
| |||||||||
| | |
Note
|
| |
2019
|
| |
2020
|
| ||||||
| | | | | |
(USD in thousands)
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | | |
Net loss for the period
|
| | | | | | $ | (7,676) | | | | | $ | (10,754) | | |
Adjustments for non-cash items
|
| |
5
|
| | | | 2,313 | | | | | | 1,814 | | |
Changes in non-current financial assets – leasehold deposits
|
| | | | | | | (7) | | | | | | (20) | | |
Interest received
|
| | | | | | | 1 | | | | | | — | | |
Interest paid
|
| | | | | | | (2) | | | | | | (1) | | |
Income taxes received
|
| | | | | | | — | | | | | | 812 | | |
Cash flow from operating activities before changes in working capital
|
| | | | | | | (5,371) | | | | | | (8,149) | | |
Cash flow from changes in working capital:
|
| | | | | | | | | | | | | | | |
Changes in net working capital
|
| | | | | | | 559 | | | | | | 104 | | |
Net cash used in operating activities
|
| | | | | | | (4,812) | | | | | | (8,045) | | |
Investing activities: | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | | | | (14) | | | | | | (77) | | |
Purchase of intangible assets
|
| |
2
|
| | | | — | | | | | | (35) | | |
Net cash used in investing activities
|
| | | | | | | (14) | | | | | | (112) | | |
Financing activities: | | | | | | | | | | | | | | | | |
Proceeds from issuance of shares
|
| |
6
|
| | | | 8,436 | | | | | | 6,626 | | |
Prepaid proceeds from issuance of shares
|
| |
6
|
| | | | 744 | | | | | | — | | |
Transaction costs related to issuance of shares
|
| |
6
|
| | | | (13) | | | | | | (128) | | |
Proceeds from issuance of convertible debt instruments
|
| | | | | | | 152 | | | | | | — | | |
Leasing installments
|
| | | | | | | (55) | | | | | | (54) | | |
Net cash provided by financing activities
|
| | | | | | | 9,264 | | | | | | 6,444 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | | | | 4,438 | | | | | | (1,713) | | |
Cash and cash equivalents, beginning of year
|
| | | | | | | 7,433 | | | | | | 9,559 | | |
Exchange rate adjustments on cash and cash equivalents
|
| | | | | | | (400) | | | | | | 30 | | |
Cash and cash equivalents, end of period
|
| | | | | | $ | 11,471 | | | | | $ | 7,876 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||||||||
(USD in thousands)
|
| |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
Lease liabilities
|
| | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | — | | | | | $ | — | | | | | $ | 38 | | |
Trade payables
|
| | | | 1,502 | | | | | | 1,502 | | | | | | 1,502 | | | | | | — | | | | | | — | | | | | | 1,502 | | |
Other payables
|
| | | | 1,832 | | | | | | 1,832 | | | | | | 1,832 | | | | | | — | | | | | | — | | | | | | 1,832 | | |
Total
|
| | | $ | 3,372 | | | | | $ | 3,372 | | | | | $ | 3,372 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,372 | | |
| | | | | | | | | | | |
% equity interest
|
| |||||||||
Name
|
| |
Principal activities
|
| |
Country of
incorporation |
| |
December 31,
2019 |
| |
September 30,
2020 |
| |||||||||
Evaxion Biotech A/S
|
| |
Pharmaceutical R&D
|
| | | | Denmark | | | | | | 100 | | | | | | 100 | | |
Evaxion Biotech Australia PTY LTD
|
| |
Pharmaceutical R&D
|
| | | | Australia | | | | |
|
—
|
| | | | | 100 | | |
Participants
|
| |
Estimated
Number of warrants |
| |
Fair value(1)
|
| |
Vesting Term
|
| |
Exercise Price
(DKK) |
| |||||||||
Employees
|
| | | | 73,656 | | | | | $ | 0.7 million | | | |
3 years
|
| | | | 1 | | |
Employees
|
| | | | 20,628(2) | | | | | $ | 0.2 million | | | |
Immediate
|
| | | | 1 | | |
Scientific Advisory Board
|
| | | | 20,304 | | | | | $ | 0.2 million | | | |
Immediate
|
| | | | 1 | | |
Board of Directors
|
| | | | 27,828 | | | | | $ | 0.2 million | | | |
Immediate
|
| | | | 1 | | |
| | |
Nine Months Ended September 30,
|
| | |||||||||||
(USD in thousands)
|
| |
2019
|
| |
2020
|
| | ||||||||
Research and development expenses
|
| | | $ | 749 | | | | | $ | 1,321 | | | | ||
General and administrative expenses
|
| | | | 976 | | | | | | 1,462 | | | | ||
Total
|
| | | $ | 1,725 | | | | | $ | 2,783* | | | | | |
| | |
Nine months ended September 30,
|
| |||||||||
(USD in thousands)
|
| |
2019
|
| |
2020
|
| ||||||
Income taxes
|
| | | $ | (566) | | | | | $ | (1,055) | | |
Depreciation
|
| | | | 51 | | | | | | 76 | | |
Interest income
|
| | | | (1) | | | | | | (1) | | |
Interest expense
|
| | | | 2 | | | | | | 1 | | |
Share-based compensation expenses
|
| | | | 1,725 | | | | | | 2,783 | | |
Change in fair value of convertible debt instruments
|
| | | | 1,183 | | | | | | — | | |
Other adjustments: | | | | | | | | | | | | | |
Other adjustments, primarily exchange rate adjustments
|
| | | | (81) | | | | | | 10 | | |
Total adjustments for non-cash items
|
| | | $ | 2,313 | | | | | $ | 1,814 | | |
| | |
Number of
Ordinary Shares |
| |
Share Capital
(DKK in thousands) |
| ||||||
Share capital, December 31, 2018
|
| | | | 12,917,016 | | | | | | 12,917 | | |
Capital increase at July 17, 2019 (issuance of shares for cash)
|
| | | | 997,668 | | | | | | 998 | | |
Capital increase at July 17, 2019 (conversion of Convertible
Debt 1) |
| | | | 302,976 | | | | | | 303 | | |
Capital increase at July 17, 2019 (conversion of Convertible
Debt 2) |
| | | | 848,232 | | | | | | 848 | | |
Share capital, September 30, 2019
|
| | | | 15,065,892 | | | | | | 15,066 | | |
Share capital, December 31, 2019(1)
|
| | | | 15,184,152 | | | | | | 15,184 | | |
Capital increase at September 17, 2020 (issuance of shares for
cash) |
| | | | 745,380 | | | | | | 745 | | |
Share capital, September 30, 2020
|
| | | | 15,929,532 | | | | | | 15,930 | | |
(USD in thousands, except share amounts)
|
| |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
Allotted, called up and fully paid | | | | | | | | | | | | | |
15,929,532 (2019: 15,184,152) Ordinary shares of DKK 1 each
|
| | | $ | 2,481 | | | | | $ | 2,603 | | |
| | | | $ | 2,481 | | | | | $ | 2,603 | | |
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Lars Staal Wegner, M.D.
Lars Staal Wegner, M.D.
|
| |
Chief Executive Officer
(Principal Executive Officer) |
| |
February 1, 2021
|
|
|
/s/ Glenn S. Vraniak
Glenn S. Vraniak
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
February 1, 2021
|
|
|
*
Marianne Søgaard
|
| |
Chairperson
|
| |
February 1, 2021
|
|
|
*
Helen M. Boudreau
|
| |
Director
|
| |
February 1, 2021
|
|
|
*
Roberto Prego
|
| |
Director
|
| |
February 1, 2021
|
|
|
*
Steven Projan
|
| |
Director
|
| |
February 1, 2021
|
|
|
*
Jo Ann Suzich
|
| |
Director
|
| |
February 1, 2021
|
|
|
*By:
Glenn S. Vraniak
Glenn S. Vraniak
Attorney-in-Fact |
| | | | |
February 1, 2021
|
|
Exhibit 8.1
30 January 2021
Evaxion Biotech A/S
Bredgade 34E
1260 Copenhagen K
Denmark
Opinion regarding the registration with the US Securities and Exchange Commission of American Depositary Shares representing ordinary shares in the share capital of Evaxion Biotech A/S
Ladies and Gentlemen:
Acting in the capacity of Danish tax advisor to Evaxion Biotech A/S (the “Issuer”) we have prepared this opinion in accordance with the requirements of Item 601(b)(8) of Regulation S-K on the Registration Statement on form F-1 filed with the US Securities and Exchange Commission of American Depositary Shares representing ordinary shares in the share capital of the Issuer.
Scope and limitation
In this opinion we express no other opinion as to any matter pertaining to the contents of the Registration Statement or related documents other than expressly stated below.
For the purpose of the opinion we have examined the section “Taxation - Danish Tax Consideration” on page 224 to 227 of the Registration Statement. We have further relied upon the assumptions and the accuracy of the factual statements made in the Registration Statement.
We have based our opinion solely on Danish law, regulations, and administrative and judicial interpretations in force as of the date of this opinion and we express no opinion with regards to the laws of any other jurisdiction than Denmark.
Opinion
Based upon the foregoing scope, assumptions and limitations stated herein we are of the opinion that the statements made in the Registrations Statements under the caption “Taxation – Danish Tax Considerations” from page 224 to 227 insofar they purport to constitute summaries of certain provisions under Danish tax law, constitute accurate summaries of such matters in all material aspect and such statements constitute our opinion.
Reliance
This opinion is an exhibit to the Registration Statement and may be relied upon for the purpose of the registration with the US Securities and Exchange Commission of American Depositary Shares representing ordinary shares in the share capital of the Issuer.
The opinion should not be relied upon for any other purpose than the registration and it may therefore not be disclosed to other persons except as an exhibit to, and therefore together with, the Registration Statement.
Any liability or other matters relating to this opinion shall be governed by Danish law and the Danish courts shall have exclusive jurisdiction to settle any dispute relating to this opinion.
PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab, CVR-nr. 3377 1231
Strandvejen 44, 2900 Hellerup
T: +45 3945 3945, F: +45 3945 3987, www.pwc.dk
In connection with the above opinion, we hereby consent to the filing of this opinion as an exhibit to the Registration Statement and to the reference made to this firm in the Registration Statement under the section entitled “Taxation - Danish Tax Considerations” in the prospectus included in the Registration Statement. In giving such consent, we do not thereby admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act, as amended, or the Rules and Regulations of the Securities and Exchange Commission thereunder.
-ooOoo-
Yours faithfully
/s/ PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab | |
PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab | |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" and to the use of our report dated October 22, 2020 (except for the stock split and the bonus share issuance of the Company’s ordinary shares as described in Note 21, as to which the date is January 4, 2021), with respect to the financial statements of Evaxion Biotech A/S for the years ended December 31, 2019 and 2018 and as of January 1, 2018, in Amendment No. 3 to the Registration Statement (Form F-1 No. 333-251982) and related Prospectus of Evaxion Biotech A/S for the registration of its ordinary shares.
/s/ EY Godkendt Revisionspartnerselskab
Copenhagen, Denmark
February 1, 2021