F11. | |||||
| (Commission File Number) | (IRS Employer Identification No.) | ||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
$0.001 per share | ||||||||
| Exhibit No. | Description | ||||
| 99.1 | |||||
| 99.2 | |||||
| 104 | |||||
| SWK HOLDINGS CORPORATION | |||||
| By: | /s/ Joe D. Staggs | ||||
| Joe D. Staggs | |||||
| President and Chief Executive Officer | |||||


| As Reported | Transaction accounting adjustments - Royalty Sale | Pro Forma | ||||||||||||||||||
| Assets: | ||||||||||||||||||||
| Current assets: | ||||||||||||||||||||
Cash and cash equivalents (1) | $ | 5,927 | $ | 33,990 | $ | 39,917 | ||||||||||||||
| Assets held for sale | 6,398 | — | 6,398 | |||||||||||||||||
Interest, accounts receivable and other receivables, net (2) | 5,788 | (1,865) | 3,923 | |||||||||||||||||
| Other current assets | 2,141 | — | 2,141 | |||||||||||||||||
| Total current assets | 20,254 | 32,125 | 52,379 | |||||||||||||||||
Finance receivables (3) | 277,760 | (33,541) | 244,219 | |||||||||||||||||
| Collateral on foreign currency forward contract | 2,750 | — | 2,750 | |||||||||||||||||
| Marketable investments | 580 | — | 580 | |||||||||||||||||
| Deferred tax assets, net | 23,484 | — | 23,484 | |||||||||||||||||
| Warrant assets | 4,366 | — | 4,366 | |||||||||||||||||
| Property and equipment, net | 48 | — | 48 | |||||||||||||||||
| Other non-current assets | 2,993 | — | 2,993 | |||||||||||||||||
| Total assets | $ | 332,235 | $ | (1,416) | $ | 330,819 | ||||||||||||||
| Liabilities and Stockholders' Equity: | ||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||
| Accounts payable and accrued liabilities | $ | 2,810 | $ | — | $ | 2,810 | ||||||||||||||
| Liabilities held for sale | 1,255 | — | 1,255 | |||||||||||||||||
| Deferred income | 1,500 | — | 1,500 | |||||||||||||||||
| Total current liabilities | 5,565 | — | 5,565 | |||||||||||||||||
| Unsecured senior notes, net | 31,412 | — | 31,412 | |||||||||||||||||
| Revolving credit facility | 6,233 | — | 6,233 | |||||||||||||||||
| Other non-current liabilities | 335 | — | 335 | |||||||||||||||||
| Total liabilities | 43,545 | — | 43,545 | |||||||||||||||||
| Commitments and contingencies (Note 6) | ||||||||||||||||||||
| Stockholders' equity: | ||||||||||||||||||||
| Preferred stock, $0.001 par value; 5,000,000 shares authorized; no shares issued and outstanding | — | — | — | |||||||||||||||||
| Common stock, $0.001 par value; 250,000,000 shares authorized; 12,497,770 shares issued and outstanding | 12 | — | 12 | |||||||||||||||||
| Additional paid-in capital | 4,419,991 | — | 4,419,991 | |||||||||||||||||
Accumulated deficit(4) | (4,131,313) | (1,416) | (4,132,729) | |||||||||||||||||
| Total stockholders' equity | 288,690 | (1,416) | 287,274 | |||||||||||||||||
| Total liabilities and stockholders' equity | $ | 332,235 | $ | (1,416) | $ | 330,819 | ||||||||||||||
| As Reported | Transaction accounting adjustments - Royalty Sale | Pro Forma | ||||||||||||||||||
| Revenues: | ||||||||||||||||||||
Finance receivable interest income, including fees (1) | $ | 40,787 | $ | (6,470) | $ | 34,317 | ||||||||||||||
| Pharmaceutical development | 3,616 | — | 3,616 | |||||||||||||||||
| Other | 584 | — | 584 | |||||||||||||||||
| Total revenues | 44,987 | (6,470) | 38,517 | |||||||||||||||||
| Costs and expenses: | ||||||||||||||||||||
Provision for credit losses (2) | 12,756 | 305 | 13,061 | |||||||||||||||||
| Loss on impairment of intangibles assets | 5,771 | — | 5,771 | |||||||||||||||||
| Interest expense | 4,685 | — | 4,685 | |||||||||||||||||
| Pharmaceutical manufacturing, research and development expense | 2,203 | — | 2,203 | |||||||||||||||||
| Change in fair value of acquisition-related contingent consideration | (4,900) | — | (4,900) | |||||||||||||||||
| Depreciation and amortization expense | 1,399 | — | 1,399 | |||||||||||||||||
| General and administrative expense | 11,487 | — | 11,487 | |||||||||||||||||
| Income From Operations | $ | 11,586 | $ | (6,775) | $ | 4,811 | ||||||||||||||
| Other income (expense), net: | ||||||||||||||||||||
| Unrealized net gain on warrants | $ | 2,406 | $ | — | $ | 2,406 | ||||||||||||||
| Net gain on Exercise of Warrants | 445 | — | 445 | |||||||||||||||||
| Net loss on Marketable Investments | (266) | — | (266) | |||||||||||||||||
| Realized gain on asset payoff | 1,065 | — | 1,065 | |||||||||||||||||
| Gain on revaluation of finance receivable | 2,495 | — | 2,495 | |||||||||||||||||
Realized and unrealized foreign currency transaction gains (3) | 641 | 1,229 | 1,870 | |||||||||||||||||
| Income before income tax expense | 18,372 | (5,546) | 12,826 | |||||||||||||||||
| Income tax expense | 4,884 | — | 4,884 | |||||||||||||||||
| Net income | 13,488 | (5,546) | 7,942 | |||||||||||||||||
| Net income per share | ||||||||||||||||||||
| Basic | $ | 1.09 | (0.45) | 0.64 | ||||||||||||||||
| Diluted | $ | 1.08 | (0.45) | 0.63 | ||||||||||||||||
| Weighted average shares outstanding | ||||||||||||||||||||
| Basic | 12,369 | 12,369 | 12,369 | |||||||||||||||||
| Diluted | 12,451 | 12,451 | 12,451 | |||||||||||||||||