TABLE OF CONTENTS
|
| |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 64 | | | |
| | | | 88 | | | |
| | | | 96 | | | |
| | | | 109 | | | |
| | | | 114 | | | |
| | | | 116 | | | |
| | | | 121 | | | |
| | | | 121 | | | |
| | | | 121 | | | |
| | | | 121 | | | |
| | | | F-1 | | |
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
IPCA collaboration
|
| | | $ | 421,732 | | | | | $ | 1,702,377 | | |
Liomont collaboration
|
| | | | 1,382,264 | | | | | | 341,280 | | |
Huahai collaboration
|
| | | | 1,175,580 | | | | | | 3,175,580 | | |
| | | | $ | 2,979,576 | | | | | $ | 5,219,237 | | |
|
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Milestone payments
|
| | | $ | 1,000,000 | | | | | $ | 2,500,000 | | |
Recognition of deferred revenues
|
| | | | 1,979,576 | | | | | | 1,919,237 | | |
Research and development payments
|
| | | | — | | | | | | 800,000 | | |
| | | | $ | 2,979,576 | | | | | $ | 5,219,237 | | |
|
| | |
Year ended September 30,
|
| | | | | | | |||||||||
| | |
2016
|
| |
2015
|
| |
Change
|
| |||||||||
Collaboration revenues
|
| | | $ | 2,979,576 | | | | | $ | 5,219,237 | | | | | $ | (2,239,661) | | |
Operating expenses: | | | | | |||||||||||||||
Research and development
|
| | | | 33,101,543 | | | | | | 38,876,040 | | | | | | (5,774,497) | | |
General and administrative
|
| | | | 21,636,345 | | | | | | 12,905,823 | | | | | | 8,730,522 | | |
| | | | | 54,737,888 | | | | | | 51,781,863 | | | | | | 2,956,025 | | |
Loss from operations
|
| | | | (51,758,312) | | | | | | (46,562,626) | | | | | | (5,195,686) | | |
Interest expense
|
| | | | 1,467,950 | | | | | | 2,297,339 | | | | | | (829,389) | | |
Loss before income taxes
|
| | | | (53,226,262) | | | | | | (48,859,965) | | | | | | (4,366,297) | | |
Income tax expense (benefit)
|
| | | | 103,000 | | | | | | (190,111) | | | | | | 293,111 | | |
Net loss
|
| | | $ | (53,329,262) | | | | | $ | (48,669,854) | | | | | $ | (4,659,408) | | |
|
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Preclinical and clinical development
|
| | | $ | 14,820,730 | | | | | $ | 21,469,678 | | |
Compensation and related benefits
|
| | | | 9,214,216 | | | | | | 6,576,810 | | |
Stock-based compensation
|
| | | | 2,044,379 | | | | | | 5,817,830 | | |
Other research and development
|
| | | | 7,022,218 | | | | | | 5,011,722 | | |
Total research and development expenses
|
| | | $ | 33,101,543 | | | | | $ | 38,876,040 | | |
|
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
ONS-3010 | | | | $ | 10,124,418 | | | | | $ | 7,894,315 | | |
ONS-1045 | | | | | 4,088,686 | | | | | | 12,763,886 | | |
Early-stage compounds
|
| | | | 607,626 | | | | | | 811,477 | | |
Personnel related and stock-based compensation
|
| | | | 11,258,595 | | | | | | 12,394,640 | | |
Other research and development
|
| | | | 7,022,218 | | | | | | 5,011,722 | | |
Total research and development expenses
|
| | | $ | 33,101,543 | | | | | $ | 38,876,040 | | |
|
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Professional fees
|
| | | $ | 4,549,315 | | | | | $ | 2,724,465 | | |
Compensation and related benefits
|
| | | | 4,131,014 | | | | | | 2,579,810 | | |
Stock-based compensation
|
| | | | 10,405,700 | | | | | | 5,360,027 | | |
Facilities, fees and other related costs
|
| | | | 2,550,316 | | | | | | 2,241,521 | | |
Total general and administration expenses
|
| | | $ | 21,636,345 | | | | | $ | 12,905,823 | | |
|
| | |
Year Ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Net cash used in operating activities
|
| | | $ | (45,482,672) | | | | | $ | (27,476,200) | | |
Net cash used in investing activities
|
| | | | (1,098,180) | | | | | | (8,804,244) | | |
Net cash provided by financing activities
|
| | | | 39,861,764 | | | | | | 43,002,106 | | |
Net (decrease) increase in cash
|
| | | $ | (6,719,088) | | | | | $ | 6,721,662 | | |
|
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less Than
1 Year |
| |
1 – 3
Years |
| |
3 – 5
Years |
| |
More Than
5 Years |
| |||||||||||||||
Operating lease commitments(1)
|
| | | $ | 11,950,610 | | | | | $ | 1,551,513 | | | | | $ | 3,488,586 | | | | | $ | 3,368,521 | | | | | $ | 3,541,990 | | |
Debt obligations(2)
|
| | | | 7,493,981 | | | | | | 5,198,954 | | | | | | 1,065,487 | | | | | | 1,066,633 | | | | | | 162,907 | | |
Capital leases(3)
|
| | | | 1,297,985 | | | | | | 977,248 | | | | | | 320,737 | | | | | | — | | | | | | — | | |
Total(4)
|
| | | $ | 20,742,576 | | | | | $ | 7,727,715 | | | | | $ | 4,874,810 | | | | | $ | 4,435,154 | | | | | $ | 3,704,897 | | |
|
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Research and development
|
| | | $ | 2,044,379 | | | | | $ | 5,817,830 | | |
General and administrative
|
| | | | 10,405,700 | | | | | | 5,360,028 | | |
| | | | $ | 12,450,079 | | | | | $ | 11,177,858 | | |
|
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Equity-classified compensation
|
| | | $ | 10,058,217 | | | | | $ | 8,925 | | |
Liability-classified compensation
|
| | | | 2,391,862 | | | | | | 11,168,933 | | |
| | | | $ | 12,450,079 | | | | | $ | 11,177,858 | | |
|
|
|
| |
|
|
Adverse Event
|
| |
ONS-3010
N (%) |
| |
EU-Humira
N (%) |
| |
U.S.-Humira
N (%) |
| |||||||||
Burning sensation
|
| | | | 12 (18.2) | | | | | | 29 (43.9) | | | | | | 31 (47.0) | | |
Headache
|
| | | | 29 (43.9) | | | | | | 20 (30.3) | | | | | | 27 (39.4) | | |
Nasopharyngitis
|
| | | | 12 (18.2) | | | | | | 19 (28.8) | | | | | | 12 (18.2) | | |
Name
|
| |
Age
|
| |
Position(s)
|
| |||
Executive Officers | | | | | | | | | | |
Pankaj Mohan, Ph.D.
|
| | | | 52 | | | | Chairman, President and Chief Executive Officer | |
Kenneth M. Bahrt, M.D.
|
| | | | 63 | | | | Chief Medical Officer | |
Kogan Bao, Ph.D.
|
| | | | 47 | | | | Vice President, Analytical Sciences | |
Scott A. Gangloff
|
| | | | 42 | | | | Senior Vice President, Development & Manufacturing | |
Lawrence A. Kenyon
|
| | | | 51 | | | | Chief Financial Officer and Secretary | |
Stephen J. McAndrew, Ph.D.
|
| | | | 62 | | | |
Senior Vice President, Business Strategy & Development
|
|
Elizabeth A. Yamashita
|
| | | | 55 | | | | Vice President, Regulatory Affairs | |
Non-Employee Directors | | | | | | | | | | |
Todd C. Brady, M.D., Ph.D.(1)(3)
|
| | | | 45 | | | | Director | |
Scott Canute(2)
|
| | | | 56 | | | | Director | |
Albert D. Dyrness(2)(3)
|
| | | | 53 | | | | Director | |
Donald J. Griffith
|
| | | | 67 | | | | Director | |
Kurt J. Hilzinger(1)(2)
|
| | | | 56 | | | | Director | |
Robin Smith Hoke(1)(3)
|
| | | | 54 | | | | Director | |
Name
|
| |
Fees Earned
or Paid in Cash(1) ($) |
| |
Total
($) |
| ||||||
Todd C. Brady, M.D., Ph.D.
|
| | | | 17,867 | | | | | | 17,867 | | |
Scott Canute
|
| | | | 19,212 | | | | | | 19,212 | | |
Albert Dyrness
|
| | | | 19,789 | | | | | | 19,789 | | |
Donald J. Griffith
|
| | | | 13,449 | | | | | | 13,449 | | |
Kurt Hilzinger
|
| | | | 24,015 | | | | | | 24,015 | | |
Robin Smith Hoke
|
| | | | 18,060 | | | | | | 18,060 | | |
Board Committee
|
| |
Chairperson Fee
|
| |
Member Fee
|
| ||||||
Audit Committee
|
| | | $ | 15,000 | | | | | $ | 7,500 | | |
Compensation Committee
|
| | | | 10,000 | | | | | | 5,000 | | |
Nominating and Corporate Governance Committee
|
| | | | 8,000 | | | | | | 4,000 | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Equity Plan
Awards ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Pankaj Mohan, Ph.D.
Chairman, President and Chief Executive Officer |
| | | | 2016 | | | | | | 369,926 | | | | | | 990,000 | | | | | | 11,787,997 | | | | | | 26,658 | | | | | | 13,174,581 | | |
| | | 2015 | | | | | | 290,004 | | | | | | — | | | | | | — | | | | | | 29,839 | | | | | | 319,843 | | | ||
Lawrence A. Kenyon(4)
Chief Financial Officer |
| | | | 2016 | | | | | | 309,359 | | | | | | — | | | | | | 1,262,992 | | | | | | 17,727 | | | | | | 1,590,078 | | |
| | | 2015 | | | | | | 14,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,000 | | | ||
Kogan Bao, Ph.D.(5)
Vice President, Analytical Sciences |
| | | | 2016 | | | | | | 160,309 | | | | | | — | | | | | | 260,868 | | | | | | 7,798 | | | | | | 428,975 | | |
| | | 2015 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | |
Equity Awards(1)
|
| |||||||||||||||||||||
| | |
Grant Date
|
| |
Number of
Securities Underlying Unexercised RSUs Exercisable (#) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned RSUs (#) |
| |
Exercise
Price ($) |
| |
Expiration
Date |
| |||||||||||||||
Pankaj Mohan, Ph.D.
|
| | | | 12/31/2015 | | | | | | 405,797 | | | | | | — | | | | | | — | | | | | | — | | |
Lawrence A. Kenyon
|
| | | | 12/31/2015 | | | | | | 43,478(2) | | | | | | — | | | | | | — | | | | | | — | | |
Kogan Bao, Ph.D.
|
| | | | 04/11/2016 | | | | | | 21,739(3) | | | | | | — | | | | | | — | | | | | | — | | |
Related Party
|
| |
# of Shares of
Series A Redeemable Preferred Stock Converted |
| |
# of Shares of
Common Stock Received Upon Conversion |
| |
# of Shares of
DE Series A Preferred Stock Received Upon Conversion |
|
Mr. Canute
|
| |
250 shares
|
| |
72,463 shares
|
| |
351 shares
|
|
Dr. Brady
|
| |
100 shares
|
| |
28,985 shares
|
| |
141 shares
|
|
Dr. Mohan’s immediate family
|
| |
150 shares
|
| |
43,478 shares
|
| |
212 shares
|
|
Mr. Gangloff’s immediate family
|
| |
55 shares
|
| |
15,942 shares
|
| |
79 shares
|
|
Mr. Griffith’s immediate family
|
| |
35 shares
|
| |
10,144 shares
|
| |
50 shares
|
|
Related Party
|
| |
# of Series A
Redeemable Preferred Stock Repurchased |
| |
Cash Received
|
| |
Principal
Amount of 4% Promissory Notes Received |
| |||||||||
Dr. Mohan
|
| | | | 175 | | | | | $ | — | | | | | $ | 423,003 | | |
Mr. Canute
|
| | | | 900 | | | | | $ | 500,000 | | | | | $ | 1,511,384 | | |
Mr. Griffith and his immediate family
|
| | | | 165 | | | | | $ | 130,000 | | | | | $ | 247,068 | | |
Mr. Gangloff’s immediate family
|
| | | | 45 | | | | | $ | 90,000 | | | | | $ | 12,580 | | |
Mr. Dyrness’ affiliate
|
| | | | 100 | | | | | $ | 200,000 | | | | | $ | 35,107 | | |
Related Party
|
| |
Restricted Stock
|
| |
PSUs
|
| ||||||
Mr. Gangloff
|
| | | | 115,942 | | | | | | 129,855 | | |
Mr. Griffith
|
| | | | 144,927 | | | | | | 162,318 | | |
Dr. McAndrew
|
| | | | 57,971 | | | | | | 64,927 | | |
Ms. Yamashita
|
| | | | 43,478 | | | | | | 48,695 | | |
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage of Shares
Beneficially Owned |
| ||||||
Five Percent Stockholders (other than directors and officers): | | | | ||||||||||
Perceptive Advisors, LLC(1)
|
| | | | 2,369,612 | | | | | | 9.9% | | |
Sabby Healthcare Master Fund Ltd(2)
|
| | | | 2,291,202 | | | | | | 9.9% | | |
Strides Pharma (UK) Limited(3)
|
| | | | 1,739,130 | | | | | | 7.6% | | |
Named Executive Officers and Directors: | | | | ||||||||||
Pankaj Mohan, Ph.D., Chairman, President and Chief Executive Officer(4)
|
| | | | 7,488,678 | | | | | | 32.8% | | |
Lawrence A. Kenyon, Chief Financial Officer(5)
|
| | | | — | | | | | | — | | |
Kogan Bao, Ph.D., Vice President, Analytical Sciences(6)
|
| | | | — | | | | | | — | | |
Todd C. Brady, M.D., Ph.D., Director(7)
|
| | | | 124,303 | | | | | | * | | |
Scott Canute, Director(8)
|
| | | | 130,963 | | | | | | * | | |
Albert D. Dyrness, Director(9)
|
| | | | — | | | | | | — | | |
Donald J. Griffith, Director(10)
|
| | | | — | | | | | | — | | |
Kurt J. Hilzinger, Director(11)
|
| | | | — | | | | | | — | | |
Robin Smith Hoke, Director(12)
|
| | | | — | | | | | | — | | |
All executive officers and directors as a group (13 persons)
|
| | | | 7,747,944 | | | | | | 34.0% | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Assets | | | | ||||||||||
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,351,887 | | | | | $ | 9,070,975 | | |
Accounts receivable
|
| | | | — | | | | | | 20,000 | | |
Stock subscription receivable
|
| | | | — | | | | | | 4,280,149 | | |
Prepaid and other current assets
|
| | | | 3,326,607 | | | | | | 1,793,109 | | |
Total current assets
|
| | | | 5,678,494 | | | | | | 15,164,233 | | |
Property and equipment, net
|
| | | | 16,958,553 | | | | | | 17,759,938 | | |
Restricted cash
|
| | | | 216,086 | | | | | | 213,663 | | |
Deferred offering costs
|
| | | | — | | | | | | 960,563 | | |
Other assets
|
| | | | 852,801 | | | | | | 910,224 | | |
Total assets
|
| | | $ | 23,705,934 | | | | | $ | 35,008,621 | | |
Liabilities, redeemable preferred stock, common stock, noncontrolling interests and stockholders’ equity (deficit) | | ||||||||||||
Current liabilities: | | | | ||||||||||
Current portion of debt
|
| | | $ | 586,454 | | | | | $ | 742,646 | | |
Current portion of capital lease obligations
|
| | | | 977,248 | | | | | | 862,849 | | |
Current portion of stockholder notes
|
| | | | 4,612,500 | | | | | | 14,214,196 | | |
Accounts payable
|
| | | | 5,071,520 | | | | | | 11,563,055 | | |
Accrued expenses
|
| | | | 6,121,942 | | | | | | 5,924,648 | | |
Income taxes payable
|
| | | | 1,854,629 | | | | | | 1,754,629 | | |
Deferred revenue
|
| | | | 1,212,561 | | | | | | 1,979,576 | | |
Total current liabilities
|
| | | | 20,436,854 | | | | | | 37,041,599 | | |
Long-term debt
|
| | | | 2,233,803 | | | | | | 2,922,764 | | |
Capital lease obligations
|
| | | | 320,737 | | | | | | 1,219,373 | | |
Stockholder notes
|
| | | | — | | | | | | 2,000,000 | | |
Deferred revenue
|
| | | | 5,153,384 | | | | | | 6,365,945 | | |
Stock-based compensation liability
|
| | | | — | | | | | | 12,726,722 | | |
Other liabilities
|
| | | | 761,334 | | | | | | 284,710 | | |
Total liabilities
|
| | | | 28,906,112 | | | | | | 62,561,113 | | |
Commitments (Note 9) | | | | ||||||||||
Redeemable preferred stock, common stock and noncontrolling interests: | | | | | | | | | | | | | |
Redeemable preferred stock, no par value:
|
| | | | | | | | | | | | |
Series A – No shares authorized, issued and outstanding at September 30, 2016; 8,000 shares
authorized; 3,568 issued and outstanding at September 30, 2015 |
| | | | — | | | | | | 5,072,653 | | |
Series B – No shares authorized, issued and outstanding at September 30, 2016; 4,000 shares
authorized, issued and outstanding at September 30, 2015; |
| | | | — | | | | | | 5,118,208 | | |
Redeemable common stock – 1,739,130 shares issued and outstanding at September 30,
2015 |
| | | | — | | | | | | 15,426,673 | | |
Redeemable noncontrolling interests
|
| | | | — | | | | | | 1,703,777 | | |
Total redeemable preferred stock, common stock and noncontrolling interests
|
| | | | — | | | | | | 27,321,311 | | |
Stockholders’ equity (deficit): | | | | ||||||||||
Series A preferred stock, par value $0.01 per share: 10,000,000 shares authorized, no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, par value $0.01 per share; 200,000,000 shares authorized at September 30, 2016; 22,802,778 shares issued and outstanding at September 30, 2016; No shares authorized, issued and outstanding at September 30, 2015
|
| | | | 228,028 | | | | | | — | | |
Common stock, no shares authorized issued and outstanding at September 30, 2016; no par value; 100,000,000 shares authorized; 9,436,294 shares issued and outstanding at September 30, 2015
|
| | | | — | | | | | | 39,844,900 | | |
Additional paid-in capital
|
| | | | 141,965,342 | | | | | | — | | |
Accumulated deficit
|
| | | | (147,393,548) | | | | | | (94,064,286) | | |
Total Oncobiologics, Inc. stockholders’ equity (deficit)
|
| | | | (5,200,178) | | | | | | (54,219,386) | | |
Noncontrolling interests
|
| | | | — | | | | | | (654,417) | | |
Total stockholders’ equity (deficit)
|
| | | | (5,200,178) | | | | | | (54,873,803) | | |
Total liabilities, redeemable preferred stock, common stock, noncontrolling interests and stockholders’ equity (deficit)
|
| | | $ | 23,705,934 | | | | | $ | 35,008,621 | | |
|
| | |
Year Ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Collaboration revenues
|
| | | $ | 2,979,576 | | | | | $ | 5,219,237 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 33,101,543 | | | | | | 38,876,040 | | |
General and administrative
|
| | | | 21,636,345 | | | | | | 12,905,823 | | |
| | | | | 54,737,888 | | | | | | 51,781,863 | | |
Loss from operations
|
| | | | (51,758,312) | | | | | | (46,562,626) | | |
Interest expense, net
|
| | | | 1,467,950 | | | | | | 2,297,339 | | |
Loss before income taxes
|
| | | | (53,226,262) | | | | | | (48,859,965) | | |
Income tax expense (benefit)
|
| | | | 103,000 | | | | | | (190,111) | | |
Net loss
|
| | | | (53,329,262) | | | | | | (48,669,854) | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | — | | | | | | (1,276,571) | | |
Net loss attributable to Oncobiologics, Inc.
|
| | | | (53,329,262) | | | | | | (47,393,283) | | |
Accretion of redeemable preferred stock and noncontrolling interests
|
| | | | (2,463,160) | | | | | | (4,306,488) | | |
Deemed dividends upon the repurchase of Series A redeemable preferred stock and redeemable noncontrolling interests
|
| | | | — | | | | | | (1,298,631) | | |
Deemed dividend upon issuance of warrants to common stockholders
|
| | | | (7,373,820) | | | | | | — | | |
Net loss attributable to common stockholders of Oncobiologics, Inc.
|
| | | $ | (63,166,242) | | | | | $ | (52,998,402) | | |
Per share information: | | | | | | | | | | | | | |
Net loss per share of common stock, basic and diluted
|
| | | $ | (3.67) | | | | | $ | (5.43) | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 17,212,983 | | | | | | 9,753,616 | | |
|
| | |
Redeemable Preferred Stock, Common Stock and Noncontrolling Interests
|
| | |
Stockholders’ Equity (Deficit)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Preferred Stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Noncontrolling
Interests |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||||||||
| | |
Series A
|
| |
Series B
|
| |
Common Stock
|
| |
Noncontrolling
Interests |
| | |
Series A Preferred Stock
|
| |
Common Stock
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at October 1, 2014
|
| | | | 3,681 | | | | | $ | 4,787,996 | | | | | | 4,000 | | | | | $ | 4,589,872 | | | | | | 1,739,130 | | | | | $ | 12,225,096 | | | | | $ | 3,101,047 | | | | | | | — | | | | | $ | — | | | | | | 7,670,783 | | | | | $ | — | | | | | $ | — | | | | | $ | (45,151,218) | | | | | $ | — | | | | | $ | (45,151,218) | | |
Distribution of common stock in Sonnet Biotherapeutics, Inc. to stockholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (221,154) | | | | | | 221,154 | | | | | | — | | |
Contributions to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 401,000 | | | | | | 401,000 | | |
Repurchase of Series A redeemable preferred
stock and deemed dividends |
| | | | (113) | | | | | | (142,370) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (83,631) | | | | | | — | | | | | | (83,631) | | |
Repurchase of redeemable noncontrolling interests and deemed dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,546,818) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,215,000) | | | | | | — | | | | | | (1,215,000) | | |
Forfeitures of restricted stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sale of common stock, net of issuance
costs |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,765,511 | | | | | | 44,142,463 | | | | | | — | | | | | | — | | | | | | — | | | | | | 44,142,463 | | |
Accretion of redeemable preferred stock, common stock and noncontrolling
interests |
| | | | — | | | | | | 427,027 | | | | | | — | | | | | | 528,336 | | | | | | — | | | | | | 3,201,577 | | | | | | 149,548 | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,306,488) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,306,488) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,925 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,925 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (47,393,283) | | | | | | (1,276,571) | | | | | | (48,669,854) | | |
Balance at September 30, 2015
|
| | | | 3,568 | | | | | | 5,072,653 | | | | | | 4,000 | | | | | | 5,118,208 | | | | | | 1,739,130 | | | | | | 15,426,673 | | | | | | 1,703,777 | | | | | | | — | | | | | | — | | | | | | 9,436,294 | | | | | | 39,844,900 | | | | | | — | | | | | | (94,064,286) | | | | | | (654,417) | | | | | | (54,873,803) | | |
Deconsolidation of Sonnet Biotherapeutics,
Inc. |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 654,417 | | | | | | 654,417 | | |
Employee tax withholdings related to the vesting of restricted stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (2,782) | | | | | | (71,760) | | | | | | — | | | | | | — | | | | | | — | | | | | | (71,760) | | |
Reincorporation to a Delaware Corporation
|
| | | | (3,568) | | | | | | (5,072,653) | | | | | | (4,000) | | | | | | (5,118,208) | | | | | | — | | | | | | — | | | | | | — | | | | | | | 10,193 | | | | | | 102 | | | | | | 2,193,601 | | | | | | (39,656,869) | | | | | | 49,847,628 | | | | | | — | | | | | | — | | | | | | 10,190,861 | | |
Issuance of common stock upon the dissolution of Parilis
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,703,777) | | | | | | | 1,626 | | | | | | 16 | | | | | | 226,663 | | | | | | 2,267 | | | | | | 1,701,494 | | | | | | — | | | | | | — | | | | | | 1,703,777 | | |
Sale of common stock, net of issuance
costs |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 573,388 | | | | | | 5,734 | | | | | | 16,132,179 | | | | | | — | | | | | | — | | | | | | 16,137,913 | | |
Reclassification of stock-based compensation
liability |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,118,584 | | | | | | — | | | | | | — | | | | | | 15,118,584 | | |
Accretion of redeemable common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,463,160 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,463,160) | | | | | | — | | | | | | — | | | | | | (2,463,160) | | |
Sale of common stock units upon
consummation of initial public offering and concurrent private placement, net of issuance costs |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6,666,666 | | | | | | 66,667 | | | | | | 33,717,538 | | | | | | 33,784,205 | | | | | | — | | | | | | 33,784,205 | | |
Reclassification of redeemable common stock
upon consummation of the initial public offering |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,739,130) | | | | | | (17,889,833) | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,739,130 | | | | | | 17,391 | | | | | | 17,872,442 | | | | | | — | | | | | | — | | | | | | 17,889,833 | | |
Conversion of Series A preferred stock in connection with the initial public
offering |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (11,819) | | | | | | (118) | | | | | | 1,969,818 | | | | | | 19,698 | | | | | | (19,580) | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,058,217 | | | | | | — | | | | | | — | | | | | | 10,058,217 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,329,262) | | | | | | — | | | | | | (53,329,262) | | |
Balance at September 30, 2016
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 22,802,778 | | | | | $ | 228,028 | | | | | $ | 141,965,342 | | | | | $ | (147,393,548) | | | | | $ | — | | | | | $ | (5,200,178) | | |
|
| | |
Year Ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
OPERATING ACTIVITIES | | | | ||||||||||
Net loss
|
| | | $ | (53,329,262) | | | | | $ | (48,669,854) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | ||||||||||
Depreciation and amortization
|
| | | | 2,394,279 | | | | | | 1,824,600 | | |
Non-cash interest expense
|
| | | | 13,465 | | | | | | 12,264 | | |
Stock-based compensation
|
| | | | 12,450,079 | | | | | | 11,177,858 | | |
Loss on disposal of fixed assets
|
| | | | 13,647 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | ||||||||||
Accounts receivable
|
| | | | 20,000 | | | | | | (20,000) | | |
Prepaid expenses and other current assets
|
| | | | (1,533,498) | | | | | | (1,021,852) | | |
Other assets
|
| | | | 57,423 | | | | | | (322,729) | | |
Accounts payable
|
| | | | (5,326,374) | | | | | | 6,580,722 | | |
Accrued expenses
|
| | | | 1,154,712 | | | | | | 2,240,800 | | |
Income taxes payable
|
| | | | 100,000 | | | | | | 190,218 | | |
Deferred revenue
|
| | | | (1,979,576) | | | | | | 530,763 | | |
Other liabilities
|
| | | | 482,433 | | | | | | 1,010 | | |
Net cash used in operating activities
|
| | | | (45,482,672) | | | | | | (27,476,200) | | |
INVESTING ACTIVITIES | | | | ||||||||||
Purchase of property and equipment
|
| | | | (1,098,180) | | | | | | (8,804,244) | | |
Net cash used in investing activities
|
| | | | (1,098,180) | | | | | | (8,804,244) | | |
FINANCING ACTIVITIES | | | | ||||||||||
Repurchase of Series A redeemable preferred stock
|
| | | | — | | | | | | (226,001) | | |
Proceeds from the sale of common stock, net of offering costs
|
| | | | 16,137,913 | | | | | | 41,249,998 | | |
Proceeds from sale of common stock units in connection with initial public offering and private placement
|
| | | | 37,074,996 | | | | | | — | | |
Payment of offering costs and common stock issuance costs
|
| | | | (4,637,647) | | | | | | — | | |
Proceeds from subscriptions receivable
|
| | | | 4,280,149 | | | | | | — | | |
Proceeds from the sale of equity in noncontrolling interest
|
| | | | — | | | | | | 401,000 | | |
Proceeds from stockholders notes
|
| | | | — | | | | | | 10,880,252 | | |
Payments of capital leases obligations
|
| | | | (884,620) | | | | | | (686,676) | | |
Proceeds from debt
|
| | | | 200,416 | | | | | | — | | |
Repayment of debt
|
| | | | (1,059,034) | | | | | | (725,598) | | |
Repayment of stockholder notes
|
| | | | (11,601,696) | | | | | | (7,888,658) | | |
Change in restricted cash
|
| | | | (2,423) | | | | | | (2,211) | | |
Proceeds from Sonnet Biotherapeutics, Inc.
|
| | | | 826,561 | | | | | | — | | |
Deconsolidation of Sonnet Biotherapeutics, Inc.
|
| | | | (401,091) | | | | | | — | | |
Payment of employee tax withholdings related to the vesting of restricted stock
|
| | | | (71,760) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 39,861,764 | | | | | | 43,002,106 | | |
Net (decrease) increase in cash
|
| | | | (6,719,088) | | | | | | 6,721,662 | | |
Cash at beginning of year
|
| | | | 9,070,975 | | | | | | 2,349,313 | | |
Cash at end of year
|
| | | $ | 2,351,887 | | | | | $ | 9,070,975 | | |
Supplemental disclosure of cash flow information | | | | ||||||||||
Cash paid for interest
|
| | | $ | 1,477,913 | | | | | $ | 1,402,209 | | |
Cash paid for income taxes
|
| | | $ | 3,000 | | | | | $ | 2,250 | | |
Supplemental schedule of noncash investing activities: | | | | ||||||||||
Purchases of property and equipment in accounts payable and accrued expenses
|
| | | $ | 634,941 | | | | | $ | (2,770,730) | | |
Supplemental schedule of noncash financing activities: | | | | ||||||||||
Accretion of redeemable preferred stock, common stock and noncontrolling interests
|
| | | $ | 2,463,160 | | | | | $ | 4,306,488 | | |
Deemed dividend upon repurchase of Series A redeemable preferred stock in excess of carrying value
|
| | | $ | — | | | | | $ | (1,298,631) | | |
Issuance of subscription receivable upon sale of common stock
|
| | | $ | — | | | | | $ | (4,280,149) | | |
Issuance of common and Series A preferred stock to redeemable preferred stockholders and
noncontrolling interests upon reincorporation |
| | | $ | 11,894,638 | | | | | $ | — | | |
Reclassification of equity classified stock-based compensation
|
| | | $ | 15,118,584 | | | | | $ | — | | |
Distribution of common stock in Sonnet Biotherapeutics, Inc. to stockholders
|
| | | $ | — | | | | | $ | (221,154) | | |
Issuance of capital lease obligations in connection with purchase of property and equipment
|
| | | $ | 100,383 | | | | | $ | 2,603,894 | | |
Deferred offering costs and common stock issuance costs in accounts payable and accrued expenses
|
| | | $ | 3,144 | | | | | $ | 2,310,961 | | |
|
| | |
September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Series A redeemable preferred stock
|
| | | | — | | | | | | 1,034,181 | | |
Series B redeemable preferred stock
|
| | | | — | | | | | | 1,159,418 | | |
Performance-based stock units
|
| | | | 247,309 | | | | | | — | | |
Restricted stock units
|
| | | | 1,094,351 | | | | | | — | | |
Convertible stockholder note
|
| | | | — | | | | | | 96,618 | | |
Common stock warrants
|
| | | | 8,186,934 | | | | | | — | | |
| | |
September 30, 2015
|
| |||||||||||||||
| | |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||
Liabilities | | | | | |||||||||||||||
Stock-based compensation liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,726,722 | | |
|
Balance at October 1, 2014
|
| | | $ | 1,557,789 | | |
|
Change in fair value
|
| | | | 11,168,933 | | |
|
Balance at September 30, 2015
|
| | | | 12,726,722 | | |
|
Change in fair value
|
| | | | 2,391,862 | | |
|
Reclassification to stockholders’ equity (deficit)
|
| | | | (15,118,584) | | |
|
Balance at September 30, 2016
|
| | | $ | — | | |
|
| | |
September 30, 2015
|
|
Risk-free interest rate
|
| |
1.4%
|
|
Derived service period
|
| |
5 years
|
|
Expected volatility
|
| |
60%
|
|
Annual dividend yield
|
| |
0%
|
|
Fair value of common stock
|
| |
$25.79 per share
|
|
| | |
September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Laboratory equipment
|
| | | $ | 11,452,858 | | | | | $ | 10,936,364 | | |
Leasehold improvements
|
| | | | 10,031,739 | | | | | | 9,889,521 | | |
Computer software and hardware
|
| | | | 421,206 | | | | | | 402,075 | | |
Construction in progress
|
| | | | 1,014,690 | | | | | | 175,425 | | |
| | | | | 22,920,493 | | | | | | 21,403,385 | | |
Less: accumulated depreciation and amortization
|
| | | | (5,961,940) | | | | | | (3,643,447) | | |
| | | | $ | 16,958,553 | | | | | $ | 17,759,938 | | |
|
|
2017
|
| | | $ | 1,093,624 | | |
|
2018
|
| | | | 341,740 | | |
| | | | | | 1,435,364 | | |
|
Less: amounts representing interest
|
| | | | (137,379) | | |
|
Less: current portion
|
| | | | (977,248) | | |
|
Capital lease obligations, excluding current portion
|
| | | $ | 320,737 | | |
|
| | |
September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Compensation
|
| | | $ | 3,884,386 | | | | | $ | 2,321,508 | | |
Research and development
|
| | | | 1,343,910 | | | | | | 951,759 | | |
Interest payable
|
| | | | 234,754 | | | | | | 806,475 | | |
Deferred offering costs
|
| | | | 26,028 | | | | | | 657,892 | | |
Professional fees
|
| | | | 486,705 | | | | | | 594,572 | | |
Director fees
|
| | | | 73,125 | | | | | | 414,421 | | |
Other accrued expenses
|
| | | | 73,034 | | | | | | 178,021 | | |
| | | | $ | 6,121,942 | | | | | $ | 5,924,648 | | |
|
| | |
September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Series A repurchase notes
|
| | | $ | — | | | | | $ | 800,534 | | |
Parilis Series A repurchase notes
|
| | | | — | | | | | | 2,275,818 | | |
Restricted stock repurchase notes
|
| | | | 800,000 | | | | | | 1,097,750 | | |
Common stock repurchase note
|
| | | | 2,812,500 | | | | | | 2,812,500 | | |
Convertible note
|
| | | | — | | | | | | 2,000,000 | | |
Working capital notes
|
| | | | 1,000,000 | | | | | | 7,227,594 | | |
| | | | | 4,612,500 | | | | | | 16,214,196 | | |
Less: current portion
|
| | | | (4,612,500) | | | | | | (14,214,196) | | |
| | | | $ | — | | | | | $ | 2,000,000 | | |
|
| | |
September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Term loans – Bank
|
| | | $ | 2,526,502 | | | | | $ | 3,404,759 | | |
Equipment loans
|
| | | | 354,979 | | | | | | 334,093 | | |
Unamortized debt discount
|
| | | | (61,224) | | | | | | (73,442) | | |
| | | | | 2,820,257 | | | | | | 3,665,410 | | |
Less: current portion
|
| | | | (586,454) | | | | | | (742,646) | | |
Long-term debt
|
| | | $ | 2,233,803 | | | | | $ | 2,922,764 | | |
|
|
2017
|
| | | $ | 586,454 | | |
|
2018
|
| | | | 515,793 | | |
|
2019
|
| | | | 549,694 | | |
|
2020
|
| | | | 569,142 | | |
|
2021
|
| | | | 497,491 | | |
|
Thereafter
|
| | | | 162,907 | | |
| | | | | $ | 2,881,481 | | |
|
|
2017
|
| | | $ | 1,551,513 | | |
|
2018
|
| | | | 1,735,263 | | |
|
2019
|
| | | | 1,753,323 | | |
|
2020
|
| | | | 1,771,545 | | |
|
2021
|
| | | | 1,596,976 | | |
|
Thereafter
|
| | | | 3,541,990 | | |
| | | | | $ | 11,950,610 | | |
|
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Research and development
|
| | | $ | 2,044,379 | | | | | $ | 5,817,830 | | |
General and administrative
|
| | | | 10,405,700 | | | | | | 5,360,028 | | |
| | | | $ | 12,450,079 | | | | | $ | 11,177,858 | | |
|
| | |
Year ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Equity-classified compensation
|
| | | $ | 10,058,217 | | | | | $ | 8,925 | | |
Liability-classified compensation
|
| | | | 2,391,862 | | | | | | 11,168,933 | | |
| | | | $ | 12,450,079 | | | | | $ | 11,177,858 | | |
|
| | |
Number of
PSUs |
| |
Base Price
Per PSU |
| ||||||
Balance at October 1, 2014
|
| | | | 658,498 | | | | | $ | 3.45 | | |
Granted
|
| | | | 39,988 | | | | | | 3.45 | | |
Forfeitures
|
| | | | (11,473) | | | | | | 3.45 | | |
Balance at October 1, 2015
|
| | | | 687,013 | | | | | | 3.45 | | |
Forfeitures
|
| | | | (4,924) | | | | | | 4.85 | | |
Exchanged for restricted stock units
|
| | | | (434,780) | | | | | | 3.45 | | |
Balance at September 30, 2016
|
| | | | 247,309 | | | | | $ | 6.33 | | |
|
| | |
December 31, 2015
|
|
Risk-free interest rate
|
| |
1.0%
|
|
Derived service period
|
| |
2.3 years
|
|
Expected volatility
|
| |
57.6%
|
|
Annual dividend yield
|
| |
0%
|
|
Fair value of common stock
|
| |
$29.05 per share
|
|
| | |
Number of
RSUs |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Balance at October 1, 2015
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 705,311 | | | | | | 28.31 | | |
Forfeitures
|
| | | | (2,263) | | | | | | 13.78 | | |
Issued in connection with PSU exchange
|
| | | | 391,303 | | | | | | 29.05 | | |
Balance at September 30, 2016
|
| | | | 1,094,351 | | | | | $ | 28.61 | | |
|
| | |
Year Ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
State tax, including sale of New Jersey losses and credits
|
| | | $ | 3,000 | | | | | $ | (725,969) | | |
Foreign tax provision
|
| | | | 100,000 | | | | | | 535,858 | | |
| | | | $ | 103,000 | | | | | $ | (190,111) | | |
|
| | |
Year Ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
U.S. federal statutory rate
|
| | | | (34.0)% | | | | | | (34.0)% | | |
State taxes, net of federal benefit
|
| | | | (5.9) | | | | | | (5.5) | | |
Foreign withholding tax
|
| | | | 0.2 | | | | | | 1.1 | | |
Permanent differences
|
| | | | — | | | | | | 1.8 | | |
Foreign tax credits
|
| | | | — | | | | | | (1.1) | | |
Research and development credit
|
| | | | — | | | | | | (6.9) | | |
Change in valuation allowance
|
| | | | 40.0 | | | | | | 44.6 | | |
Other
|
| | | | (0.1) | | | | | | (0.4) | | |
Effective income tax rate
|
| | | | 0.2% | | | | | | (0.4)% | | |
|
| | |
Year Ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Deferred tax assets | | | | ||||||||||
Net operating loss carryforwards
|
| | | $ | 36,146,789 | | | | | $ | 20,164,392 | | |
Stock compensation
|
| | | | 11,249,314 | | | | | | 6,317,492 | | |
Deferred revenue
|
| | | | 2,542,558 | | | | | | 3,333,201 | | |
Research and development credit carryforward
|
| | | | 757,701 | | | | | | 5,979,964 | | |
Foreign tax credits
|
| | | | 2,257,309 | | | | | | 2,602,949 | | |
Accruals and others
|
| | | | 1,287,592 | | | | | | 1,072,422 | | |
Gross deferred tax assets
|
| | | | 54,241,263 | | | | | | 39,470,420 | | |
Less: valuation allowance
|
| | | | (52,737,104) | | | | | | (38,694,795) | | |
| | | | | 1,504,159 | | | | | | 775,625 | | |
Deferred tax liability: | | | | ||||||||||
Fixed assets
|
| | | | (1,504,159) | | | | | | (775,625) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
Year Ended September 30,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Balance at beginning of year
|
| | | $ | 1,754,629 | | | | | $ | 1,564,411 | | |
Additions based on tax positions related to the current year
|
| | | | 100,000 | | | | | | 190,218 | | |
Balance at end of year
|
| | | | 1,854,629 | | | | | | 1,754,629 | | |
|