Supernus Pharmaceuticals, Inc 8-K/A, filed Feb 10, 2022
Supernus Pharmaceuticals, Inc. (SUPN)
8-K/A
2022-02-10
For: 2022-02-10
View Original
Added on
April 10, 2026
About this 8-K/A
Supernus Pharmaceuticals, Inc filed this 8-K/A on February 10, 2022.
Items reported
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 10, 2022
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) | |||||||||
(Address of Principal Executive Offices) | (Zip Code) | ||||||||||
Registrant’s telephone number, including area code: (301 ) 838-2500
Not Applicable
(Former name or former address, if changed since last report.)
Securities registered pursuant to Section 12(b) of the Exchange Act
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
EXPLANATORY NOTE
On October 10, 2021, Supernus Pharmaceuticals, Inc. (the "Company") entered into an Agreement and Plan of Merger, (the “Merger Agreement”), with Adamas Pharmaceuticals, Inc., a Delaware corporation (“Adamas”), and Supernus Reef, Inc., a Delaware corporation, and a wholly owned subsidiary of the Company (“Purchaser”).
Pursuant to the Merger Agreement, on October 25, 2021, Purchaser commenced a tender offer to purchase all of the outstanding shares of common stock of Adamas, par value $0.001 per share (the “Shares”), at a price of (i) $8.10 per Share, in cash, less any applicable withholding taxes and without interest (the “Cash Amount”), plus (ii) two non-transferable and non-tradable contingent value rights per Share (each, a “CVR”), each of which represents the contractual right to receive a contingent payment of $0.50 in cash, less any applicable withholding taxes and without interest, which amount will become payable, if at all, if specified milestones are achieved prior to December 31, 2024 and December 31, 2025, as applicable (collectively, the Cash Amount with the CVRs, the “Offer Price”), upon the terms and subject to the conditions set forth in the offer to purchase, dated October 25, 2021 (together with any amendments, supplements or modifications thereto, the “Offer to Purchase”), and in the related letter of transmittal (the “Letter of Transmittal” and, together with the Offer to Purchase, the “Offer”).
As a result of the satisfaction of the Minimum Condition (as defined in the Merger Agreement) and each of the other conditions to the Offer, on November 24, 2021, Purchaser accepted for payment all Shares that were validly tendered (and not properly withdrawn) pursuant to the Offer, and agreed to pay for all such validly tendered Shares as promptly as practical.
Following the consummation of the Offer, the remaining conditions to the Merger (as defined below) set forth in the Merger Agreement were satisfied, and on November 24, 2021, Purchaser was merged with and into Adamas without a vote of the stockholders of Adamas (the “Merger”) in accordance with Section 251(h) of the DGCL, with Adamas surviving the Merger as a wholly owned subsidiary of the Company.
At the effective time of the Merger (the “Effective Time”), each then issued and outstanding Share not previously purchased in the Offer (other than any Excluded Shares and Dissenting Shares (each as defined in the Merger Agreement)) was converted into the right to receive the Offer Price in cash, less any applicable withholding taxes and without interest.
Pursuant to the Merger Agreement, at the Effective Time, each option to purchase Shares granted by Adamas pursuant to an Adamas equity plan that was outstanding immediately prior to the Effective Time (each, an “Adamas Option”) (whether vested or unvested) that had a per Share exercise price that was less than the Cash Amount was cancelled and converted into the right to receive (A) an amount in cash equal to the product of (a) the total number of Shares subject to such fully vested Adamas Option immediately prior to the Effective Time, multiplied by (b) the excess, if any, of (x) the Cash Amount minus (y) the exercise price payable per Share under such Adamas Option immediately prior to the Effective Time, such amount to be paid, minus any applicable withholding taxes, in accordance with the Merger Agreement; and (B) two CVRs for each Share subject to such Adamas Option immediately prior to the Effective Time, such amount to be paid minus any applicable withholding taxes, in accordance with the Merger Agreement. Each Adamas Option (whether vested or unvested) that had a per Share exercise price that was equal to or more than the Cash Amount at the Effective Time was cancelled without any consideration payable therefor.
In addition, immediately prior to the time Purchaser accepted for payment all Shares validly tendered (and not properly withdrawn) pursuant to the Offer (the “Offer Acceptance Time”), each Adamas restricted Share that was outstanding immediately prior to the Offer Acceptance Time became fully vested and became entitled to receive the Offer Price in accordance with the terms of the Merger Agreement.
On November 24, 2021, the Company filed a Current Report on Form 8-K (the “Original 8-K”) reporting the consummation of the Offer and Merger on November 24, 2021.
This Amendment No. 1 on Form 8-K/A amends the Original 8-K to include the financial statements and pro forma financial information required by Item 9.01 of Form 8-K within 71 calendar days after the date on which the Original 8-K was required to be filed. No other changes have been made to the Original 8-K. This Current Report on Form 8-K/A should be read in conjunction with the Original 8-K.
2
The pro forma financial information included in this Current Report on Form 8-K/A has been presented for informational purposes only, in accordance with Article 11 of Regulation S-X. It does not purport to represent the actual results of operations that the Company and Adamas would have achieved had the Company held the assets of Adamas during the periods presented in the pro forma financial information. Moreover, it does not represent or purport to represent the future results of operations that the Company may achieve after the acquisition.
Item 9.01 Financial Statements and Exhibits.
(a) Financial Statements of Business Acquired
The audited annual financial statements of Adamas Pharmaceuticals, Inc. as of and for the years ended December 31, 2020 and 2019 are filed as Exhibit 99.2 to this amendment, and incorporated herein by reference.
The unaudited financial statements of Adamas Pharmaceuticals, Inc. for the three and nine months ended September 30, 2021 and 2020 are filed as Exhibit 99.3 to this amendment, and incorporated herein by reference.
(b) Pro Forma Condensed Combined Financial Information
The unaudited pro forma condensed combined balance sheet as of September 30, 2021, unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2021 and unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 filed as Exhibit 99.3 to this amendment and incorporated herein by reference.
(d) Exhibits
Exhibit 99.2 - Audited Annual Financial Statements of Adamas Pharmaceuticals, Inc. as of and for the fiscal years ended December 31, 2020 and 2019 (incorporated by reference from Item 8, pages 57 through 91, of the Adamas Pharmaceuticals, Inc. Annual Report on Form 10-K filed by Adamas Pharmaceuticals, Inc. on February 23, 2021).
Exhibit 99.3 - Unaudited Annual Financial Statements of Adamas Pharmaceuticals, Inc. for the three and nine months ended September 30, 2021 and 2020 (incorporated by reference from Item 1, pages 3 through 21, of the Adamas Pharmaceuticals, Inc. Quarterly Report on Form 10-Q filed by Adamas Pharmaceuticals, Inc. on November 10, 2021).
Exhibit 99.4 — Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2021, Unaudited Pro Forma Condensed Combined Statement of Operations for the nine months ended September 30, 2021 and Unaudited Pro Forma Condensed Combined Statement of Operations for the year ended December 31, 2020.
Exhibit 104 — The cover page from this Current Report on Form 8-K, formatted in Inline XBRL.
3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| SUPERNUS PHARMACEUTICALS, INC. | ||||||||
| DATED: February 10, 2022 | By: | /s/ Timothy C. Dec | ||||||
| Timothy C. Dec | ||||||||
| Senior Vice-President and Chief Financial Officer | ||||||||
4
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the incorporation by reference in the Registration Statements on Form S-8 (No. 333-257392, 333-239459, 333-216135, 333-201049 and 333-181479) of Supernus Pharmaceuticals, Inc. of our report dated February 23, 2021 relating to the financial statements of Adamas Pharmaceuticals, Inc., which is incorporated by reference in this Current Report on Form 8-K/A.
/s/ PricewaterhouseCoopers LLP
San Jose, CA
February 10, 2022
Exhibit 99.4
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Introduction
On November 24, 2021, Supernus Pharmaceuticals, Inc. (Company) completed the acquisition (Acquisition) of Adamas Pharmaceuticals, Inc. (Adamas). The following unaudited pro forma condensed combined statements of operations (pro forma statements of operations) and condensed combined balance sheet (pro forma balance sheet) give effect to the Acquisition and were prepared in accordance with the requirements of Article 11 of Regulation S-X.
The pro forma balance sheet as of September 30, 2021 combines the historical balance sheet for the Company and Adamas and is presented as if the acquisition of Adamas had occurred on September 30, 2021. The pro forma statements of operations for the nine months ended September 30, 2021 and for the year ended December 31, 2020 are presented as if the acquisition of Adamas took place as of January 1, 2020. All historical Adamas results included herein have been derived from the underlying books and records of Adamas prior to the acquisition.
Accounting for the acquisition is dependent upon certain information; e.g. valuation reports and other studies, that have not yet been finalized. The Company cannot finalize the accounting for the acquisition until that information is available in final form. Therefore, the acquired assets and assumed liabilities of Adamas have been measured based on various preliminary estimates using assumptions that the Company believes are reasonable, utilizing information that is currently available. Differences between these preliminary estimates and the final acquisition accounting could have a material impact on the accompanying pro forma financial statements and the combined company’s future results of operations and financial position. The Company intends to finalize the acquisition accounting as soon as practicable within the required measurement period, but in no event later than one year following completion of the acquisition, which is November 24, 2022. The Company is not required to, and therefore currently does not intend to, update these pro forma results as presented herein for any of these changes.
The pro forma financial statements set forth below which give effect to the acquisition also include the application of the acquisition method of accounting. The pro forma financial statements should be read in conjunction with:
•The accompanying notes to the unaudited pro forma condensed combined balance sheet and unaudited pro forma condensed combined statements of operations (collectively, the pro forma financial statements);
•The Company's audited consolidated financial statements and related notes, included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2020;
•The Company's unaudited condensed consolidated financial statements and related notes included in the Company's Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2021 and 2020;
•Adamas's audited consolidated financial statements and related notes, for the fiscal years ended December 31, 2020 and 2019, and unaudited condensed consolidated financial statements and related notes, for the three and nine months ended September 30, 2021 and 2020, which are included as Exhibits to this Current Report on Form 8-K/A.
1
Supernus Pharmaceuticals, Inc.
Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2021
(in thousands)
| Historical | Historical Adamas | Transaction | |||||||||||||||||||||||||||
| Supernus | (As Adjusted) | Accounting | Pro Forma | ||||||||||||||||||||||||||
| (As Reported) | (Note 3) | Adjustments | Note 5 | Combined | |||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||
| Current assets | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 215,281 | $ | 78,623 | $ | (1,264) | (a) | $ | 292,640 | ||||||||||||||||||||
| Marketable securities | 228,571 | 4,475 | (105,198) | (a) | 127,848 | ||||||||||||||||||||||||
| Accounts receivable, net | 133,676 | 10,046 | — | 143,722 | |||||||||||||||||||||||||
| Inventories, net | 60,155 | 8,680 | 11,520 | (c) | 80,355 | ||||||||||||||||||||||||
| Prepaid expenses and other current assets | 30,692 | 6,074 | — | 36,766 | |||||||||||||||||||||||||
| Total current assets | 668,375 | 107,898 | (94,942) | 681,331 | |||||||||||||||||||||||||
| Long term marketable securities | 405,479 | 27,991 | (306,742) | (a) | 126,728 | ||||||||||||||||||||||||
| Property and equipment, net | 16,471 | 1,309 | — | 17,780 | |||||||||||||||||||||||||
| Intangible assets, net | 346,619 | 687 | 449,413 | (c) | 796,719 | ||||||||||||||||||||||||
| Goodwill | 77,963 | — | 71,879 | (i) | 149,842 | ||||||||||||||||||||||||
| Other assets | 40,133 | 5,575 | 847 | (f) | 46,555 | ||||||||||||||||||||||||
| Total assets | $ | 1,555,040 | $ | 143,460 | $ | 120,455 | $ | 1,818,955 | |||||||||||||||||||||
| Liabilities and stockholders’ equity | |||||||||||||||||||||||||||||
| Current liabilities | |||||||||||||||||||||||||||||
| Accounts payable and accrued liabilities | $ | 72,286 | $ | 14,423 | $ | 22,908 | (b) | $ | 109,617 | ||||||||||||||||||||
| Accrued product returns and rebates | 132,048 | 2,748 | — | 134,796 | |||||||||||||||||||||||||
| Contingent consideration, current portion | 23,570 | — | — | 23,570 | |||||||||||||||||||||||||
| Current portion of long-term debt | — | 4,554 | 138,315 | (e) | 142,869 | ||||||||||||||||||||||||
| Other current liabilities | 6,807 | 2,118 | 147 | (f) | 9,072 | ||||||||||||||||||||||||
| Total current liabilities | 234,711 | 23,843 | 161,370 | 419,924 | |||||||||||||||||||||||||
| Convertible notes, net | 374,788 | — | — | 374,788 | |||||||||||||||||||||||||
| Long-term debt * | — | 124,483 | (124,483) | (e) | — | ||||||||||||||||||||||||
| Contingent consideration, long term | 45,480 | — | 13,663 | (d) | 59,143 | ||||||||||||||||||||||||
| Operating lease liabilities, long term | 37,261 | 5,101 | 335 | (f) | 42,697 | ||||||||||||||||||||||||
| Deferred income tax liabilities | 34,146 | — | 66,550 | (h) | 100,696 | ||||||||||||||||||||||||
| Other liabilities | 18,186 | 12,156 | (12,156) | (e) | 18,186 | ||||||||||||||||||||||||
| Total liabilities | 744,572 | 165,583 | 105,279 | 1,015,434 | |||||||||||||||||||||||||
| Stockholders’ equity | |||||||||||||||||||||||||||||
| Common stock | 53 | 50 | (50) | (g) | 53 | ||||||||||||||||||||||||
| Additional paid-in capital | 428,726 | 528,053 | (528,053) | (g) | 428,726 | ||||||||||||||||||||||||
| Accumulated other comprehensive earnings, net of tax | 4,209 | 13 | (13) | (g) | 4,209 | ||||||||||||||||||||||||
| Retained earnings (Accumulated deficit) | 377,480 | (550,239) | 543,292 | (a), (b), (g) | 370,533 | ||||||||||||||||||||||||
| Total stockholders’ equity (deficit) | 810,468 | (22,123) | 15,176 | 803,521 | |||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,555,040 | $ | 143,460 | $ | 120,455 | $ | 1,818,955 | |||||||||||||||||||||
* Long-term debt line included in the Company's balance sheet presentation for Pro Forma purposes.
See Notes to the Unaudited Pro Forma Condensed Combined Financial
2
Supernus Pharmaceuticals, Inc.
Unaudited Pro Forma Condensed Combined Statement of Operations For the Nine Months Ended September 30, 2021
(in thousands, except share and per share data)
| Historical Supernus | Historical Adamas | Transaction Accounting | Pro Forma | ||||||||||||||||||||||||||
| (As Reported) | (As Reported) | Adjustments | Note 5 | Combined | |||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||
| Net product sales | $ | 412,541 | $ | 63,114 | $ | — | $ | 475,655 | |||||||||||||||||||||
| Royalty revenues | 8,184 | 4,065 | — | 12,249 | |||||||||||||||||||||||||
| Total revenues | 420,725 | 67,179 | — | 487,904 | |||||||||||||||||||||||||
| Costs and expenses | |||||||||||||||||||||||||||||
| Cost of goods sold | 58,067 | 1,488 | 1,957 | (bb) | 61,512 | ||||||||||||||||||||||||
| Research and development | 69,389 | 4,485 | — | 73,874 | |||||||||||||||||||||||||
| Selling, general and administrative | 203,024 | 85,522 | — | 288,546 | |||||||||||||||||||||||||
| Amortization of intangible assets | 17,964 | — | 44,023 | (aa) | 61,987 | ||||||||||||||||||||||||
| Contingent consideration gain | (7,650) | — | — | (7,650) | |||||||||||||||||||||||||
| Total costs and expenses | 340,794 | 91,495 | 45,980 | 478,269 | |||||||||||||||||||||||||
| Operating earnings (losses) | 79,931 | (24,316) | (45,980) | 9,635 | |||||||||||||||||||||||||
| Other income (expense) | |||||||||||||||||||||||||||||
| Interest expense | (17,489) | (10,398) | — | (27,887) | |||||||||||||||||||||||||
| Interest and Other income (expense), net | 8,682 | (9,721) | (4,975) | (cc) | (6,014) | ||||||||||||||||||||||||
| Total other income (expense) | (8,807) | (20,119) | (4,975) | (33,901) | |||||||||||||||||||||||||
| Earnings (losses) before income taxes | 71,124 | (44,435) | (50,955) | (24,266) | |||||||||||||||||||||||||
| Income tax expense (benefit) | 20,142 | — | (13,503) | (ee) | 6,639 | ||||||||||||||||||||||||
| Net earnings (losses) | $ | 50,982 | $ | (44,435) | $ | (37,452) | $ | (30,905) | |||||||||||||||||||||
| Earnings (Loss) per share | |||||||||||||||||||||||||||||
| Basic | $ | 0.96 | |||||||||||||||||||||||||||
| Diluted | $ | 0.94 | |||||||||||||||||||||||||||
| Basic and diluted | $ | (0.58) | |||||||||||||||||||||||||||
| Weighted-average shares outstanding | |||||||||||||||||||||||||||||
| Basic | 53,053,441 | ||||||||||||||||||||||||||||
| Diluted | 54,301,461 | ||||||||||||||||||||||||||||
| Basic and diluted | 53,053,441 | ||||||||||||||||||||||||||||
See Notes to the Unaudited Pro Forma Condensed Combined Financial Statements
3
Supernus Pharmaceuticals, Inc.
Unaudited Pro Forma Condensed Combined Statement of Operations For the Year Ended December 31, 2020
(in thousands, except share and per share data)
| Historical Supernus | Historical Adamas | Transaction Accounting Adjustments | Pro Forma Combined | ||||||||||||||||||||||||||
| (As Reported) | (As Reported) | Note 5 | |||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||
| Net product sales | $ | 509,350 | $ | 71,166 | $ | — | $ | 580,516 | |||||||||||||||||||||
| Royalty revenues | 11,047 | 3,295 | — | 14,342 | |||||||||||||||||||||||||
| Total revenues | 520,397 | 74,461 | — | 594,858 | |||||||||||||||||||||||||
| Costs and expenses | |||||||||||||||||||||||||||||
| Cost of goods sold | 52,459 | 2,038 | 2,680 | (bb) | 57,177 | ||||||||||||||||||||||||
| Research and development | 75,961 | 9,746 | 861 | (dd) | 86,568 | ||||||||||||||||||||||||
| Selling, general and administrative | 200,677 | 106,841 | 45,251 | (dd) | 352,769 | ||||||||||||||||||||||||
| Amortization of intangible assets | 15,702 | — | 58,698 | (aa) | 74,400 | ||||||||||||||||||||||||
| Contingent consideration expense | 1,900 | — | — | 1,900 | |||||||||||||||||||||||||
| Total costs and expenses | 346,699 | 118,625 | 107,490 | 572,814 | |||||||||||||||||||||||||
| Operating earnings (losses) | 173,698 | (44,164) | (107,490) | 22,044 | |||||||||||||||||||||||||
| Other income (expense) | |||||||||||||||||||||||||||||
| Interest expense | (23,754) | (13,987) | — | (37,741) | |||||||||||||||||||||||||
| Interest and Other income, net | 18,704 | 748 | (9,783) | (cc) | 9,669 | ||||||||||||||||||||||||
| Total other income (expense) | (5,050) | (13,239) | (9,783) | (28,072) | |||||||||||||||||||||||||
| Earnings (losses) before income taxes | 168,648 | (57,403) | (117,273) | (6,028) | |||||||||||||||||||||||||
| Income tax expense (benefit) | 41,698 | — | (31,077) | (ee) | 10,621 | ||||||||||||||||||||||||
| Net earnings (losses) | $ | 126,950 | $ | (57,403) | $ | (86,196) | $ | (16,649) | |||||||||||||||||||||
| Earnings per share | |||||||||||||||||||||||||||||
| Basic | $ | 2.41 | |||||||||||||||||||||||||||
| Diluted | $ | 2.36 | |||||||||||||||||||||||||||
| Basic and diluted | $ | (0.32) | |||||||||||||||||||||||||||
| Weighted-average shares outstanding | |||||||||||||||||||||||||||||
| Basic | 52,615,269 | ||||||||||||||||||||||||||||
| Diluted | 53,689,743 | ||||||||||||||||||||||||||||
| Basic and diluted | 52,615,269 | ||||||||||||||||||||||||||||
See Notes to the Unaudited Pro Forma Condensed Combined Financial Statements
4
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
Note 1 - Description of the Transaction
On November 24, 2021 (the Closing Date), the Company completed its purchase of all of the outstanding equity of Adamas Pharmaceuticals, Inc. (Adamas), a publicly-held pharmaceutical company, pursuant to the Agreement and Plan of Merger among the Company, Adamas and Supernus Reef, Inc., a wholly owned subsidiary of the Company, dated October 10, 2021 (the Agreement). On the Closing Date, Adamas owned two marketed products: GOCOVRI® (amantadine) extended release capsules, the first and only U.S. Food and Drug Administration (FDA)-approved medicine indicated for the treatment of both off episodes and dyskinesia in patients with Parkinson’s disease receiving levodopa-based therapy; and Osmolex ER® (amantadine) extended release tablets, approved for the treatment of Parkinson’s disease and drug-induced extrapyramidal reactions in adult patients. Adamas also owned the right to receive royalties from Allergen plc for sales of Namzaric® (memantine hydrochloride extended release and donepezil hydrochloride) in the United States.
The Company paid $8.10 per share of common stock of Adamas in cash and two non-tradable contingent value rights (CVR), each of which represents the contractual right to receive a contingent payment of $0.50 in cash, less any applicable withholding taxes and without interest, upon the achievement of the applicable milestone (each such amount, a Milestone Payment) in accordance with the terms of a Contingent Value Rights Agreement entered into among the Company and American Stock Transfer & Trust Company, LLC, as rights agent, (CVR Agreement). One Milestone Payment is payable (subject to certain terms and conditions) upon the first occurrence of the achievement of aggregate worldwide net sales of GOCOVRI® in excess of $150,000,000 during any consecutive 12-month period ending on or before December 31, 2024 (Milestone 2024). Another Milestone Payment is payable (subject to certain terms and conditions) upon the first occurrence of the achievement of aggregate worldwide net sales of GOCOVRI® in excess of $225,000,000 during any consecutive 12-month period ending on or before December 31, 2025 (Milestone 2025 and, together with Milestone 2024, the Milestones). Each Milestone may only be achieved once. The maximum amount payable with respect to the two CVR issued in respect to each Share is $1.00 in the aggregate (or an aggregate of approximately $50.9 million). There can be no assurance any payments will be made with respect to any CVR. In connection with the two CVR, the Company recorded a contingent consideration liability of $13.7 million as of the date of the acquisition, to reflect the estimated fair value of the contingent consideration.
Note 2 - Basis of Presentation
The unaudited pro forma condensed combined financial statements show the historical financial positions and results of operations of Supernus and Adamas and have been prepared to illustrate the effect of the Acquisition, including pro forma assumptions and adjustments related to the Acquisition, as described in these accompanying notes herein.
The acquisition of Adamas is considered to be an acquisition of a business, as defined in Accounting Standards Codification (ASC) 805, Business Combinations. Therefore, the unaudited pro forma financial statements have been prepared using the acquisition method of accounting in accordance with ASC 805, which generally requires the acquired assets and assumed liabilities to be recognized at fair value at Closing Date. The pro forma statements of operations and pro forma balance sheet may differ from the Company's final purchase accounting for a number of reasons, including the fact that the estimates of fair values of assets acquired and liabilities assumed as of the Closing Date are preliminary and therefore subject to change within the measurement period (up to one year from the Closing Date), at which time the valuation analysis and other studies are finalized. The preliminary purchase price allocation is discussed in Note 4.
Certain reclassifications have been made to the historical presentation of Adamas’s financial statements in order to conform to the financial statement presentation of the Company. These reclassifications are discussed further in Note 3.
The pro forma balance sheet as of September 30, 2021 is presented as if the Acquisition occurred on September 30, 2021. The pro forma statements of operations are presented as if the Acquisition occurred on January 1, 2020. The historical consolidated financial information has been adjusted on a pro forma basis for transaction accounting adjustments as defined within Article 11 of Regulation S-X.
The unaudited pro forma financial statements are provided for illustrative purposes only, and does not purport to represent what the actual consolidated results of the companies would have been had the Acquisition occurred on January 1, 2020 or September 30, 2021, nor are they necessarily indicative of future consolidated results of operations of the Company. The pro forma statements of operations neither reflect the costs of any integration activities nor the synergies and benefits that may result from realization of any anticipated revenue growth or operational efficiencies expected to result from the acquisition of Adamas.
5
Note 3 – Reclassification Adjustments
Acquisition accounting rules require evaluation of certain assumptions, estimates or determination of financial statement classifications which are completed during the measurement period as defined in current accounting standards. Certain balances were reclassified from the Adamas financial statements so that their presentation would be consistent with that of the Company. These adjustments and reclassifications are based on management’s preliminary analysis. When management completes a final review as required by acquisition accounting rules, additional differences or reclassifications may be identified that, when conformed, could have a material impact on these unaudited pro forma combined financial statements.
Refer to the table below for a summary of reclassification adjustments made to present Adamas’s consolidated balance sheet as of September 30, 2021 to conform with that of Supernus:
| Adamas Historical Consolidated Balance Sheet Line Items | Supernus Historical Consolidated Balance Sheet Line Items | Historical Adamas (As Reported) | Reclassification adjustments | Note | Adamas Adjusted Historical Consolidated Balance Sheet | |||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||
| Current assets | ||||||||||||||||||||||||||||||||
| Prepaid expenses and other current assets | Prepaid expenses and other current assets | $ | 6,178 | $ | (104) | (i) | $ | 6,074 | ||||||||||||||||||||||||
| Total current assets | 108,002 | (104) | 107,898 | |||||||||||||||||||||||||||||
| Long-term assets | ||||||||||||||||||||||||||||||||
| Operating lease right-of-use assets | 5,553 | (5,553) | (ii) | — | ||||||||||||||||||||||||||||
| Prepaid expenses and other non-current assets | Other assets | 435 | 5,140 | (i), (ii) | 5,575 | |||||||||||||||||||||||||||
| Total assets | $ | 143,977 | $ | (517) | $ | 143,460 | ||||||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||||||||||||||||||||||||||
| Current liabilities | ||||||||||||||||||||||||||||||||
| Accounts payable | $ | 4,208 | $ | (4,208) | (iii) | $ | — | |||||||||||||||||||||||||
| Accrued liabilities | Accounts payable and accrued liabilities | 12,963 | 1,460 | (iii), (iv) | 14,423 | |||||||||||||||||||||||||||
| Accrued product returns and rebates | — | 2,748 | (iv) | 2,748 | ||||||||||||||||||||||||||||
| Total current liabilities | 23,843 | — | 23,843 | |||||||||||||||||||||||||||||
| Total liabilities | 165,583 | — | 165,583 | |||||||||||||||||||||||||||||
| Stockholders' deficit | ||||||||||||||||||||||||||||||||
| Accumulated deficit | Retained earnings | (549,722) | (517) | (i) | (550,239) | |||||||||||||||||||||||||||
| Total stockholders' deficit | Total stockholders' equity | (21,606) | (517) | (22,123) | ||||||||||||||||||||||||||||
| Total liabilities and stockholders' deficit | Total liabilities and stockholders' equity | $ | 143,977 | $ | (517) | $ | 143,460 | |||||||||||||||||||||||||
(i) Reflects an accounting policy adjustment to conform to Company's presentation. Adamas has historically capitalized sample inventory in prepaid expenses, whereas Supernus expenses these items.
(ii) Reclassified Operating lease right-of-use assets to Other assets to conform to Company's presentation.
(iii) Reclassified Accounts payable to Accounts payable and accrued liabilities to conform to Company's presentation.
(iv) Reclassified accruals for product returns and rebates in Accrued liabilities to Accrued product returns and rebates to conform to Company's' presentation.
6
Note 4 - Purchase Price Accounting and Related Adjustments
The Company expects to finalize its purchase price allocation within one year of the Closing Date. In addition, the Company continues to analyze and assess relevant information necessary to determine, recognize and record the purchase price including the fair value of the contingent consideration and the fair value of the assets acquired and liabilities assumed in the following areas: intangible assets, inventories, lease assets and liabilities, tax assets and liabilities, and certain existing or potential reserves, such as those for legal or contract-related matters. The activities the Company is currently undertaking, include but are not limited to the following: review of acquired contracts and other contract-related and legal matters, review and evaluation of the accounting policies, tax positions, and other tax-related matters. Further, the Company is using a third party valuation firm to assist management in determining the fair value of the contingent consideration, the acquired tangible and intangible assets, and other information necessary to record and measure the assets acquired and liabilities assumed. Accordingly, the preliminary recognition and measurement of assets acquired and liabilities assumed as of Closing Date is subject to change.
The following preliminary purchase price allocation table presents the Company’s preliminary estimates of the fair values of the assets acquired and liabilities assumed as if the Acquisition occurred as of September 30, 2021 (dollars in thousands):
| Purchase Price Allocation - Pro Forma | |||||
| Cash and cash equivalents | $ | 98,685 | |||
| Accounts receivable | 10,046 | ||||
| Inventories | 20,200 | ||||
| Prepaid expenses and other current assets | 6,074 | ||||
| Property and equipment | 1,309 | ||||
| Intangibles | 450,100 | ||||
| Other assets | 6,422 | ||||
| Total fair value of assets acquired | 592,836 | ||||
| Accounts payable and accrued liabilities | (30,384) | ||||
| Accrued product returns and rebates | (2,748) | ||||
| Current portion of long-term debt | (142,869) | ||||
| Other current liabilities | (2,265) | ||||
| Operating lease liabilities, long-term | (5,436) | ||||
| Deferred income tax liabilities | (66,550) | ||||
| Total fair value of liabilities assumed | (250,252) | ||||
| Total identifiable net assets | 342,584 | ||||
| Goodwill | 71,879 | ||||
| Total purchase price | $ | 414,463 | |||
| Cash consideration paid | $ | 400,800 | |||
| Fair value of the contingent consideration | 13,663 | ||||
| Total purchase price | $ | 414,463 | |||
7
Note 5 - Pro Forma Adjustments
The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. The following adjustments have been reflected in the Pro Forma Financial Statements:
Balance Sheet Pro Forma Adjustments
a)The following reflects the pro forma adjustments to Cash and cash equivalents, Marketable securities, and Long-term marketable securities:
Consideration Paid by Company(1) | Adamas Settlement of Marketable Securities(2) | Adamas Transaction costs and other expense(3) | Total | ||||||||||||||||||||
| Cash and cash equivalents | $ | (21,326) | $ | 32,466 | $ | (12,404) | $ | (1,264) | |||||||||||||||
| Marketable securities | (100,723) | (4,475) | — | (105,198) | |||||||||||||||||||
| Long-term marketable securities | (278,751) | (27,991) | — | (306,742) | |||||||||||||||||||
| Total | $ | (400,800) | $ | — | $ | (12,404) | $ | (413,204) | |||||||||||||||
(1) Reflects the Company's sources for cash consideration transferred. The total cash consideration transferred by the Company for the Acquisition reflects $8.10 paid per Adamas shares outstanding in accordance with the Merger Agreement.
(2) Reflects the settlement of Adamas' available-for-sale securities which were converted to Cash and cash equivalents as of the Closing Date.
(3) Reflects adjustments of $10.4 million for acquisition-related expenses and $2.0 million for employee incentive compensation expenses incurred and paid for by Adamas between September 30, 2021 and shortly before the Closing Date.
b)The following reflects the adjustments to Accounts payable and accrued liabilities:
| Amounts | ||||||||
Company's acquisition-related expenses (1) | $ | 6,947 | ||||||
Adamas accrued employee severance-related expenses (2) | 15,961 | |||||||
| Total | $ | 22,908 | ||||||
(1) Reflects adjustment for acquisition-related transaction costs directly incurred by the Company related to the Acquisition.
(2) Reflects the adjustments for accrued employee severance-related expenses incurred by Adamas due upon the closure of the transaction or shortly thereafter.
c)Reflects adjustments of $11.5 million to historical inventory and $449.4 million to intangible assets acquired by the Company to their estimated fair values. The estimates of fair value may differ from amounts the Company will calculate after completing a detailed valuation analysis, and the difference could have a material effect on the accompanying unaudited pro forma financial statements.
d)Represents adjustments of $13.7 million to reflect the fair value of the estimated contingent earnout consideration available to be earned by the former shareholders of Adamas.
e)Reflects the elimination of Adamas long-term debt of $124.5 million and the related embedded derivative liability recorded within Other liabilities of $12.2 million. The debt was assumed in the acquisition, and adjusted to fair value of $138.3 million in purchase accounting. The fair value adjustment is reflected within the current portion of long-term debt line item because of a change in control provision in the debt instrument that triggered repayment of the debt. The Company's existing cash and cash equivalents and marketable securities funded the debt repayment which occurred shortly after the Closing Date.
f)Represents the adjustment to the lease liability assumed through remeasurement in accordance with ASC 842, and the adjustment to the right-of-use asset to estimated fair value.
g)Reflects the elimination of Adamas common stock, additional paid-in capital, accumulated other comprehensive earnings, net of tax and accumulated deficit.
8
h)Reflects deferred income tax liabilities resulting from preliminary fair value adjustments, partially offset by deferred tax assets resulting from historical Adamas net operating losses. The estimate of deferred tax liabilities was determined based on the estimate of book and tax basis differences of the net assets acquired using the statutory rate of 26.5% (see note (ee) below). The estimate of deferred tax assets was determined based on historical Adamas net operating losses and the statutory rate of 26.5%. The Company is in the process of performing a Section 382 study to determine the realizability of the deferred tax assets and analysis of tax attributes of assets acquired and liabilities assumed. The accounting for opening balance sheet deferred income taxes is preliminary. The estimates may differ from amounts the Company will calculate after completing a detailed analysis, and the difference could have a material effect on the accompanying unaudited pro forma financial statements.
i)Reflects adjustment of $71.9 million to record goodwill resulting from the Acquisition.
Statement of Operations Pro Forma Adjustments
aa)Represents the adjustment to reflect the amortization related to amortizing intangible assets (see note (c) above) using a straight-line method.
| (in thousands) | Estimated Useful Lives (in years) | Estimated Fair Value | Nine months ended September 30, 2021 | Year ended December 31, 2020 | |||||||||||||||||||
| Acquired Definite-lived intangible assets | |||||||||||||||||||||||
| GOCOVRI | 8.1 | 434,700 | 40,333 | 53,778 | |||||||||||||||||||
| Osmolex ER | 4.0 | 1,000 | 187 | 250 | |||||||||||||||||||
| Namzaric | 3.1 | 14,400 | 3,503 | 4,670 | |||||||||||||||||||
| Pro forma adjustment | $ | 44,023 | $ | 58,698 | |||||||||||||||||||
bb) Represents the adjustment to reflect the increase in cost of products sold related to the increase in fair value of the inventory acquired (see note (c) above). Historical inventory turnover for Adamas is greater than 3 years, and therefore the adjustment to cost of products sold does not reflect the full valuation adjustment to inventory acquired.
cc) Represents the adjustment to reflect the estimated decrease in interest income of the Company resulting from the liquidation of the Company's marketable securities described in note (a) above. The adjustment was calculated by reducing interest income on a pro-rata basis based on the change in the marketable securities outstanding.
dd) Represents the adjustment to reflect the following non-recurring costs incurred directly as a result of the Acquisition:
•Company's acquisition-related transaction costs of $6.9 million (see note (b) above)
•Adamas acquisition-related transaction costs of $10.4 million (see note (a) above)
•Adamas employee severance-related expenses of $16.0 million (see note (b) above)
•Stock-based compensation expense of $12.7 million for Adamas incurred to accelerate the vesting of certain equity awards under the terms of the Merger Agreement
ee) Represents the income tax effect of the Acquisition pro forma adjustments using an estimated statutory rate of 26.5%. Because the adjustments contained in these unaudited pro forma financial statements are based on estimates, the effective tax rate will likely vary from the effective rate in periods subsequent to the Acquisition. Adjustments to established deferred tax assets and liabilities as well as the recognition of additional deferred tax assets and liabilities upon detailed analysis of the acquired assets and assumed liabilities may occur in conjunction with the finalization of the purchase accounting, and these items could be material. See note (h) above.
9