| |
The Kingdom of Denmark
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial Classification Code Number) |
| |
Not applicable
(IRS Employer
Identification Number) |
|
| |
Dwight A. Kinsey
Michael D. Baird Duane Morris LLP 230 Park Avenue Suite 1130 New York, NY 10169 Telephone: (212) 818-9200 |
| |
Lars Lüthjohan
Mazanti-Andersen AdvokatPartnerselskab Amaliegade 10 DK-1256 Copenhagen K Denmark Telephone: +45 3314 3536 |
| |
John J. Hart
Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, NY 10105 Telephone: (212) 370-1300 |
|
| | | |
PAGE
|
| |||
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 109 | | | |
| | | | | 111 | | | |
| | | | | 112 | | | |
| | | | | 114 | | | |
| | | | | 137 | | | |
| | | | | 217 | | | |
| | | | | 231 | | | |
| | | | | 234 | | | |
| | | | | 251 | | | |
| | | | | 259 | | | |
| | | | | 270 | | | |
| | | | | 275 | | | |
| | | | | 277 | | | |
| | | | | 277 | | | |
| | | | | 277 | | | |
| | | | | 278 | | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||
|
Research and development
|
| | | $ | 17,056 | | | | | $ | 19,583 | | | | | $ | 10,902 | | |
|
General and administrative
|
| | | | 8,208 | | | | | | 6,251 | | | | | | 5,666 | | |
|
Total operating expenses
|
| | | | 25,264 | | | | | | 25,834 | | | | | | 16,568 | | |
|
Operating loss
|
| | | | (25,264) | | | | | | (25,834) | | | | | | (16,568) | | |
|
Finance income
|
| | | | 2,831 | | | | | | 2,039 | | | | | | 216 | | |
|
Finance expenses
|
| | | | (1,508) | | | | | | (915) | | | | | | (223) | | |
|
Net loss before tax
|
| | | | (23,941) | | | | | | (24,710) | | | | | | (16,575) | | |
|
Income tax benefit
|
| | | | 772 | | | | | | 178 | | | | | | 1,557 | | |
|
Net loss for the year
|
| | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | |
|
Loss per share – basic and diluted
|
| | | $ | (0.98) | | | | | $ | (1.26) | | | | | $ | (0.97) | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Research and development
|
| | | $ | 2,830 | | | | | $ | 4,068 | | | | | $ | 9,618 | | | | | $ | 12,983 | | |
|
General and administrative
|
| | | | 2,932 | | | | | | 2,015 | | | | | | 8,215 | | | | | | 5,756 | | |
|
Total operating expenses
|
| | | | 5,762 | | | | | | 6,083 | | | | | | 17,833 | | | | | | 18,739 | | |
|
Operating loss
|
| | | | (5,762) | | | | | | (6,083) | | | | | | (17,833) | | | | | | (18,739) | | |
|
Finance income
|
| | | | 72 | | | | | | 703 | | | | | | 404 | | | | | | 2,761 | | |
|
Finance expenses
|
| | | | (182) | | | | | | (535) | | | | | | (786) | | | | | | (918) | | |
|
Net loss before tax
|
| | | | (5,872) | | | | | | (5,915) | | | | | | (18,215) | | | | | | (16,896) | | |
|
Income tax benefit
|
| | | | 194 | | | | | | 175 | | | | | | 613 | | | | | | 599 | | |
|
Net loss for the period
|
| | | $ | (5,678) | | | | | $ | (5,740) | | | | | $ | (17,602) | | | | | $ | (16,297) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (5,678) | | | | | $ | (5,740) | | | | | $ | (17,602) | | | | | $ | (16,297) | | |
|
Loss per share – basic and diluted
|
| | | $ | (0.21) | | | | | $ | (0.24) | | | | | $ | (0.66) | | | | | $ | (0.69) | | |
| | | |
September 30,
2023 |
| |
December 31,
2022 |
| |
As
Adjusted(1) |
| |
Pro Forma
As Adjusted(2) |
| ||||||||||||
| | | |
(USD in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Cash and cash equivalents
|
| | | | 2,605 | | | | | | 13,184 | | | | | | 10,484 | | | | | | 23,402 | | |
|
Total assets
|
| | | $ | 11,942 | | | | | $ | 22,025 | | | | | | 19,821 | | | | | | 32,739 | | |
|
Total liabilities
|
| | | | 14,676 | | | | | | 13,722 | | | | | | 14,676 | | | | | | 14,676 | | |
|
Share capital
|
| | | $ | 4,415 | | | | | $ | 3,886 | | | | | | 46,219 | | | | | | 9,202 | | |
|
Other reserves
|
| | | | 82,614 | | | | | | 77,076 | | | | | | 88,689 | | | | | | 98,624 | | |
|
Accumulated deficit
|
| | | | (89,763) | | | | | | (72,659) | | | | | | (89,763) | | | | | | (89,763) | | |
|
Total equity
|
| | | | (2,734) | | | | | | 8,303 | | | | | | 5,145 | | | | | | 18,063 | | |
|
$m
|
| |
100%
|
| |
% of
Total |
| |
75%
|
| |
% of
Total |
| |
50%
|
| |
% of
Total |
| ||||||||||||||||||
|
Gross Proceeds from Offering
|
| | | | 15.0 | | | | | | 100% | | | | | | 11.25 | | | | | | 100% | | | | | | 7.5 | | | | | | 100% | | |
| Use of Proceeds | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Placement Agent Fees and Expenses
|
| | | | 1.3 | | | | | | 9% | | | | | | 1.0 | | | | | | 9% | | | | | | 0.8 | | | | | | 10% | | |
|
Offering Expenses
|
| | | | 0.8 | | | | | | 5% | | | | | | 0.8 | | | | | | 7% | | | | | | 0.8 | | | | | | 10% | | |
|
Artificial Intelligence
|
| | | | 2.5 | | | | | | 16% | | | | | | 1.8 | | | | | | 16% | | | | | | 1.2 | | | | | | 16% | | |
|
Infectious Diseases
|
| | | | 2.1 | | | | | | 14% | | | | | | 1.5 | | | | | | 13% | | | | | | 1.0 | | | | | | 13% | | |
|
Immuno-Oncology
|
| | | | 2.6 | | | | | | 18% | | | | | | 2.0 | | | | | | 17% | | | | | | 1.3 | | | | | | 17% | | |
|
General & Administrative
|
| | | | 5.7 | | | | | | 38% | | | | | | 4.3 | | | | | | 38% | | | | | | 2.5 | | | | | | 33% | | |
|
Total Use of Proceeds
|
| | | | 15.0 | | | | | | 100% | | | | | | 11.25 | | | | | | 100% | | | | | | 7.5 | | | | | | 100% | | |
| | | |
September 30,
2023 |
| |
As Adjusted
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
|
Cash and cash equivalents
|
| | | | 2,605 | | | | | | 10,484 | | | | | | 23,402 | | |
|
Total assets
|
| | | $ | 11,942 | | | | | $ | 19,821 | | | | | | 32,739 | | |
|
Total liabilities
|
| | | | 14,676 | | | | | | 14,676 | | | | | | 14,676 | | |
|
Share capital
|
| | | $ | 4,415 | | | | | $ | 6,219 | | | | | | 9,202 | | |
|
Other reserves
|
| | | | 82,614 | | | | | | 88,689 | | | | | | 98,624 | | |
|
Accumulated deficit
|
| | | | (89,763) | | | | | | (89,763) | | | | | | (89,763) | | |
|
Total equity
|
| | | | (2,734) | | | | | | 5,145 | | | | | | 18,063 | | |
| |
Assumed public offering price per ADS
|
| | | | | | | | | $ | 7.38 | | |
| |
Historical net tangible book value per ADS as at September 30, 2023
|
| | | $ | (0.98) | | | | | | | | |
| |
Increase in net tangible book value per ADS attributable to transactions in the period through the present offering, as described above
|
| | | | 3.10 | | | | | | | | |
| |
Pro forma net tangible book value per ADS as of September 30, 2023
|
| | | $ | 2.12 | | | | | $ | 2.12 | | |
| |
Dilution per ADS to new investors purchasing ADSs in this offering
|
| | | | | | | | |
$
|
5.27
|
| |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 17,056 | | | | | $ | 19,583 | | | | | $ | 10,902 | | |
|
General and administrative
|
| | | | 8,208 | | | | | | 6,251 | | | | | | 5,666 | | |
|
Total operating expenses
|
| | | | 25,264 | | | | | | 25,834 | | | | | | 16,568 | | |
|
Operating loss
|
| | | | (25,264) | | | | | | (25,834) | | | | | | (16,568) | | |
|
Finance income
|
| | | | 2,831 | | | | | | 2,039 | | | | | | 216 | | |
|
Finance expenses
|
| | | | (1,508) | | | | | | (915) | | | | | | (223) | | |
|
Net loss before tax
|
| | | | (23,941) | | | | | | (24,710) | | | | | | (16,575) | | |
|
Income tax benefit
|
| | | | 772 | | | | | | 178 | | | | | | 1,557 | | |
|
Net loss for the year
|
| | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | |
|
Loss per share – basic and diluted
|
| | | $ | (0.98) | | | | | $ | (1.26) | | | | | $ | (0.97) | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Research and development
|
| | | $ | 2,830 | | | | | $ | 4,068 | | | | | $ | 9,618 | | | | | $ | 12,983 | | |
|
General and administrative
|
| | | | 2,932 | | | | | | 2,015 | | | | | | 8,215 | | | | | | 5,756 | | |
|
Total operating expenses
|
| | | | 5,762 | | | | | | 6,083 | | | | | | 17,833 | | | | | | 18,739 | | |
|
Operating loss
|
| | | | (5,762) | | | | | | (6,083) | | | | | | (17,833) | | | | | | (18,739) | | |
|
Finance income
|
| | | | 72 | | | | | | 703 | | | | | | 404 | | | | | | 2,761 | | |
|
Finance expenses
|
| | | | (182) | | | | | | (535) | | | | | | (786) | | | | | | (918) | | |
|
Net loss before tax
|
| | | | (5,872) | | | | | | (5,915) | | | | | | (18,215) | | | | | | (16,896) | | |
|
Income tax benefit
|
| | | | 194 | | | | | | 175 | | | | | | 613 | | | | | | 599 | | |
|
Net loss for the period
|
| | | $ | (5,678) | | | | | $ | (5,740) | | | | | $ | (17,602) | | | | | $ | (16,297) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (5,678) | | | | | $ | (5,740) | | | | | $ | (17,602) | | | | | $ | (16,297) | | |
|
Loss per share – basic and diluted
|
| | | $ | (0.21) | | | | | $ | (0.24) | | | | | $ | (0.66) | | | | | $ | (0.69) | | |
| | | |
September 30,
2023 |
| |
December 31,
2022 |
| |
As Adjusted(1)
|
| |
As Adjusted(2)
|
| ||||||||||||
| | | |
(USD in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Cash and cash equivalents
|
| | | | 2,605 | | | | | | 13,184 | | | | | | 10,484 | | | | | | 23,402 | | |
|
Total assets
|
| | | $ | 11,942 | | | | | $ | 22,025 | | | | | | 19,821 | | | | | | 32,739 | | |
|
Total liabilities
|
| | | | 14,676 | | | | | | 13,722 | | | | | | 14,676 | | | | | | 14,676 | | |
|
Share capital
|
| | | $ | 4,415 | | | | | $ | 3,886 | | | | | | 6,219 | | | | | | 9,202 | | |
|
Other reserves
|
| | | | 82,614 | | | | | | 77,076 | | | | | | 88,689 | | | | | | 98,624 | | |
|
Accumulated deficit
|
| | | | (89,763) | | | | | | (72,659) | | | | | | (89,763) | | | | | | (89,763) | | |
|
Total equity
|
| | | | (2,734) | | | | | | 8,303 | | | | | | 5,145 | | | | | | 18,063 | | |
| | | |
Three Months Ended September 30,
|
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
Change
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 2,830 | | | | | $ | 4,068 | | | | | $ | (1,238) | | |
|
General and administrative
|
| | | | 2,932 | | | | | | 2,015 | | | | | | 917 | | |
|
Total operating expenses
|
| | | | 5,762 | | | | | | 6,083 | | | | | | (321) | | |
|
Operating loss
|
| | | | (5,762) | | | | | | (6,083) | | | | | | 321 | | |
|
Finance income
|
| | | | 72 | | | | | | 703 | | | | | | (631) | | |
|
Finance expenses
|
| | | | (182) | | | | | | (535) | | | | | | 353 | | |
|
Net loss before tax
|
| | | | (5,872) | | | | | | (5,915) | | | | | | 43 | | |
|
Income tax benefit
|
| | | | 194 | | | | | | 175 | | | | | | 19 | | |
|
Net loss for the period
|
| | | $ | (5,678) | | | | | $ | (5,740) | | | | | $ | 62 | | |
| | | |
Nine Months Ended September 30,
|
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
Change
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 9,618 | | | | | $ | 12,983 | | | | | $ | (3,365) | | |
|
General and administrative
|
| | | | 8,215 | | | | | | 5,756 | | | | | | 2,459 | | |
|
Total operating expenses
|
| | | | 17,833 | | | | | | 18,739 | | | | | | 906 | | |
|
Operating loss
|
| | | | (17,833) | | | | | | (18,739) | | | | | | (906) | | |
|
Finance income
|
| | | | 404 | | | | | | 2,761 | | | | | | (2,357) | | |
|
Finance expenses
|
| | | | (786) | | | | | | (918) | | | | | | 132 | | |
|
Net loss before tax
|
| | | | (18,215) | | | | | | (16,896) | | | | | | (1,319) | | |
|
Income tax benefit
|
| | | | 613 | | | | | | 599 | | | | | | 14 | | |
|
Net loss for the period
|
| | | $ | (17,602) | | | | | $ | (16,297) | | | | | $ | (1,305) | | |
| | | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |
2022 vs 2021
|
| |
2021 vs 2020
|
| |||||||||||||||
| | | |
(USD in thousands)
|
| | | | | | | | | | | | | |||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 17,056 | | | | | $ | 19,583 | | | | | $ | 10,902 | | | | | $ | (2,527) | | | | | $ | 8,681 | | |
|
General and administrative
|
| | | | 8,208 | | | | | | 6,251 | | | | | | 5,666 | | | | | | 1,957 | | | | | | 585 | | |
|
Total operating expenses
|
| | | | 25,264 | | | | | | 25,834 | | | | | | 16,568 | | | | | | (570) | | | | | | 9,266 | | |
|
Operating loss
|
| | | | (25,264) | | | | | | (25,834) | | | | | | (16,568) | | | | | | 570 | | | | | | (9,266) | | |
|
Finance income
|
| | | | 2,831 | | | | | | 2,039 | | | | | | 216 | | | | | | 792 | | | | | | 1,823 | | |
|
Finance expenses
|
| | | | (1,508) | | | | | | (915) | | | | | | (223) | | | | | | (593) | | | | | | (692) | | |
|
Net loss before tax
|
| | | | (23,941) | | | | | | (24,710) | | | | | | (16,575) | | | | | | 769 | | | | | | (8,135) | | |
|
Income taxes
|
| | | | 772 | | | | | | 178 | | | | | | 1,557 | | | | | | 594 | | | | | | (1,379) | | |
|
Net loss for the year
|
| | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | | | | $ | 1,363 | | | | | $ | (9,514) | | |
| | | |
Nine Months Ended September 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
| Cash Flow Data: | | | | | | | | | | | | | |
|
Net cash used in operating activities
|
| | | $ | (15,684) | | | | | $ | (19,943) | | |
|
Net cash used in investing activities
|
| | | | (94) | | | | | | (324) | | |
|
Net cash provided by financing activities
|
| | | | 5,433 | | | | | | 7,307 | | |
|
Net decrease in cash and cash equivalents
|
| | | $ | (10,345) | | | | | $ | (12,960) | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
|
Net cash used in operating activities
|
| | | $ | (25,774) | | | | | $ | (21,933) | | | | | $ | (12,438) | | |
|
Net cash used in investing activities
|
| | | | (268) | | | | | | (1,330) | | | | | | (393) | | |
|
Net cash provided by financing activities
|
| | | | 7,853 | | | | | | 49,805 | | | | | | 8,817 | | |
|
Net (decrease)/increase in cash and cash equivalents
|
| | | $ | (18,189) | | | | | $ | 26,542 | | | | | $ | (4,014) | | |
| | | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Within 1 Year
|
| |
1 – 2 Years
|
| |
2 – 5 Years
|
| |
Over 5 Years
|
| |
Total
|
| |||||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||
| Leases(1) | | | | $ | 147 | | | | | $ | 165 | | | | | $ | 623 | | | | | $ | 1,320 | | | | | $ | 2,255 | | |
|
Loan from lessor(5)
|
| | | | 136 | | | | | | 145 | | | | | | 490 | | | | | | 297 | | | | | | 1,068 | | |
|
EIB Loan(6)
|
| | | | 224 | | | | | | 224 | | | | | | 672 | | | | | | 9,671 | | | | | | 10,791 | | |
|
Purchase obligations(2)
|
| | | | 598 | | | | | | 56 | | | | | | 904 | | | | | | — | | | | | | 1,558 | | |
| Total(3)(4) | | | | $ | 1,105 | | | | | $ | 590 | | | | | $ | 2,689 | | | | | $ | 11,288 | | | | | $ | 15,672 | | |
|
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% | | |
| |
20% serum
|
| |
40% serum
|
|
| |
|
| |
|
|
|
Function
|
| |
Number
|
| |||
|
Clinical Research & Development
|
| | | | 5 | | |
|
Scientific Research & Development
|
| | | | 27 | | |
|
Supporting Functions
|
| | | | 13.5 | | |
|
Commercial & Business Development
|
| | | | 3.5 | | |
| TOTAL | | | | | 49 | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
| Executive Management: | | | | | | | |
| Christian Kanstrup, MSc(1) | | |
51
|
| | Chief Executive Officer | |
| Jesper Nyegaard Nissen, MSc(2) | | |
54
|
| |
Chief Operating Officer & Chief Financial Officer
|
|
| Birgitte Rønø, Ph.D. | | |
47
|
| | Chief Scientific Officer | |
| Andreas Holm Mattsson | | |
48
|
| | Chief AI and Culture Officer | |
| | | |
Years Ended
December 31, |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Per Norlén (CEO)(7) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | 346 | | | | | | 85 | | | | | | — | | |
|
Bonus
|
| | | | — | | | | | | 8 | | | | | | — | | |
|
Other employee benefits
|
| | | | — | | | | | | 21 | | | | | | — | | |
|
Total
|
| | | | 346 | | | | | | 114 | | | | | | — | | |
| Bo Karmark (CFO)(9) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | 332 | | | | | | 160 | | | | | | — | | |
|
Bonus
|
| | | | — | | | | | | 74 | | | | | | — | | |
|
Other employee benefits
|
| | | | — | | | | | | 35 | | | | | | — | | |
|
Total
|
| | | | 332 | | | | | | 269 | | | | | | — | | |
| Jesper Nygaard Nissen (COO and CFO)(10) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | 267 | | | | | | 209 | | | | | | — | | |
| Bonus(11) | | | | | 27 | | | | | | 44 | | | | | | — | | |
|
Other employee benefits(11)
|
| | | | 6 | | | | | | 39 | | | | | | — | | |
|
Total
|
| | | | 300 | | | | | | 292 | | | | | | — | | |
| Lars Staal Wegner(6) | | | | | | | | | | | | | | | | | | | |
| | | |
Years Ended
December 31, |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Salary
|
| | | | — | | | | | | 352 | | | | | | 378 | | |
|
Bonus
|
| | | | — | | | | | | 71 | | | | | | 105 | | |
|
Other employee benefits
|
| | | | — | | | | | | (16) | | | | | | 127 | | |
|
Total
|
| | | | — | | | | | | 407 | | | | | | 610 | | |
| Niels Iversen Møller (CBO)(3) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | — | | | | | | 67 | | | | | | 245 | | |
|
Bonus
|
| | | | — | | | | | | 6 | | | | | | 23 | | |
|
Other employee benefits
|
| | | | — | | | | | | 2 | | | | | | — | | |
|
Total
|
| | | | — | | | | | | 75 | | | | | | 268 | | |
| Andreas Holm Mattsson (CAICO) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | 232 | | | | | | 229 | | | | | | 245 | | |
| Bonus(11) | | | | | 12 | | | | | | 68 | | | | | | 45 | | |
|
Other employee benefits(11)
|
| | | | 3 | | | | | | 22 | | | | | | — | | |
|
Total
|
| | | | 247 | | | | | | 319 | | | | | | 290 | | |
| Erik Deichmann Heegaard, Ph.D., DMSc (CMO)(4) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | 267 | | | | | | 265 | | | | | | 214 | | |
|
Bonus
|
| | | | — | | | | | | 52 | | | | | | 52 | | |
|
Other employee benefits
|
| | | | — | | | | | | 162 | | | | | | 266 | | |
|
Total
|
| | | | 267 | | | | | | 479 | | | | | | 532 | | |
| Birgitte Rønø, Ph.D. (CSO)(5) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | 232 | | | | | | 235 | | | | | | 110 | | |
| Bonus(11) | | | | | 23 | | | | | | 45 | | | | | | 33 | | |
|
Other employee benefits(11)
|
| | | | 7 | | | | | | 56 | | | | | | 56 | | |
|
Total
|
| | | | 262 | | | | | | 336 | | | | | | 199 | | |
| Christian Kanstrup (CEO)(8) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | 115 | | | | | | — | | | | | | — | | |
| Bonus(11) | | | | | 12 | | | | | | — | | | | | | — | | |
|
Other employee benefits(11)
|
| | | | 97 | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 224 | | | | | | — | | | | | | — | | |
| Glenn S. Vraniak(1) | | | | | | | | | | | | | | | | | | | |
|
Salary
|
| | | | — | | | | | | — | | | | | | 310 | | |
|
Bonus
|
| | | | — | | | | | | — | | | | | | 73 | | |
|
Other employee benefits (2)
|
| | | | — | | | | | | — | | | | | | 65 | | |
|
Total
|
| | | | — | | | | | | — | | | | | | 448 | | |
| | | |
Years Ended
December 31, |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Marianne Søgaard (Chairman of the Board of Directors)(1) | | | | | | | | | | | | | | | | | | | |
|
Board and committee fees
|
| | | | 146 | | | | | | 132 | | | | | | 121 | | |
|
Other Fee
|
| | | | 17 | | | | | | 23 | | | | | | — | | |
|
Share-based compensation(7)
|
| | | | 75 | | | | | | 10 | | | | | | 45 | | |
|
Total
|
| | | | 166 | | | | | | 165 | | | | | | 166 | | |
| Roberto Prego | | | | | | | | | | | | | | | | | | | |
|
Board and committee fees
|
| | | | 63 | | | | | | 57 | | | | | | 55 | | |
|
Other Fee
|
| | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation(7)
|
| | | | 5 | | | | | | 5 | | | | | | 14 | | |
|
Total
|
| | | | 68 | | | | | | 62 | | | | | | 69 | | |
| Steven Projan(6) | | | | | | | | | | | | | | | | | | | |
|
Board and committee fees
|
| | | | 24 | | | | | | 63 | | | | | | 59 | | |
|
Other Fee
|
| | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | — | | | | | | 5 | | | | | | 14 | | |
|
Total
|
| | | | 24 | | | | | | 68 | | | | | | 73 | | |
| Lars Holtug(4) | | | | | | | | | | | | | | | | | | | |
|
Board and committee fees
|
| | | | 59 | | | | | | 59 | | | | | | 36 | | |
|
Other Fee
|
| | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation(7)
|
| | | | 5 | | | | | | 5 | | | | | | 14 | | |
|
Total
|
| | | | 64 | | | | | | 64 | | | | | | 50 | | |
| Helen M. Boudreau(2) | | | | | | | | | | | | | | | | | | | |
|
Board and committee fees
|
| | | | — | | | | | | — | | | | | | 24 | | |
| | | |
Years Ended
December 31, |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Other Fee
|
| | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | | — | | | | | | — | | | | | | 24 | | |
| Jo Ann Suzich(3) | | | | | | | | | | | | | | | | | | | |
|
Board and committee fees
|
| | | | — | | | | | | — | | | | | | 18 | | |
|
Other Fee
|
| | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | | — | | | | | | — | | | | | | 18 | | |
| Niels Iversen Møller(5) | | | | | | | | | | | | | | | | | | | |
|
Board and committee fees
|
| | | | 52 | | | | | | 45 | | | | | | — | | |
|
Other Fee
|
| | | | 22 | | | | | | — | | | | | | — | | |
|
Share-based compensation(7)
|
| | | | 5 | | | | | | 4 | | | | | | — | | |
|
Total
|
| | | | 79 | | | | | | 49 | | | | | | — | | |
| | | |
Years Ended
December 31, |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Employee costs, excluding Executive Management and Board of Directors | | | | | | | | | | | | | | | | | | | |
|
Salaries
|
| | | | 5,521 | | | | | | 6,201 | | | | | | 5,743 | | |
|
Cash bonus
|
| | | | 269 | | | | | | 421 | | | | | | 337 | | |
|
Share-based compensation
|
| | | | 111 | | | | | | 592 | | | | | | 778 | | |
|
Other social security contributions
|
| | | | 18 | | | | | | 19 | | | | | | 28 | | |
|
Other staff costs
|
| | | | 196 | | | | | | 389 | | | | | | 364 | | |
|
Total employee costs, excluding Executive Management and Board of Directors
|
| | | | 6,115 | | | | | | 7,622 | | | | | | 7,250 | | |
| Executive Management compensation | | | | | | | | | | | | | | | | | | | |
| | | |
Years Ended
December 31, |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Salaries
|
| | | | 1,792 | | | | | | 1,602 | | | | | | 1,502 | | |
|
Cash bonus
|
| | | | 138 | | | | | | 368 | | | | | | 331 | | |
|
Share-based compensation
|
| | | | 200 | | | | | | 321 | | | | | | 514 | | |
|
Other social security contributions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Other staff costs
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total Executive Management compensation
|
| | | | 2,130 | | | | | | 2,291 | | | | | | 2,347 | | |
| Board of Directors compensation | | | | | | | | | | | | | | | | | | | |
|
Board and committee fees
|
| | | | 383 | | | | | | 379 | | | | | | 313 | | |
|
Travel allowance
|
| | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | 90 | | | | | | 29 | | | | | | 87 | | |
|
Total board of directors compensation
|
| | | | 473 | | | | | | 408 | | | | | | 400 | | |
|
Total employee costs
|
| | | | 8,718 | | | | | | 10,321 | | | | | | 9,997 | | |
| Recognized as follows in the Statement of Comprehensive Loss: | | | | | | | | | | | | | | | | | | | |
|
Research and development expenses
|
| | | | 6,451 | | | | | | 8,156 | | | | | | 7,845 | | |
|
General and administrative expenses
|
| | | | 2,267 | | | | | | 2,165 | | | | | | 2,152 | | |
|
Total employee costs
|
| | | | 8,718 | | | | | | 10,321 | | | | | | 9,997 | | |
|
Average number of full-time employees
|
| | | | 54 | | | | | | 60 | | | | | | 53 | | |
|
Number of full-time employees
|
| | | | 49 | | | | | | 63 | | | | | | 61 | | |
|
Name
|
| |
Grant Date
|
| |
Number of
Ordinary Shares Underlying Warrants |
| |||
|
Marianne Søgaard (Chairman)
|
| |
2018 – 2023
|
| | | | 188,487 | | |
|
Niels Iversen Møller (Director)
|
| |
2022 – 2023
|
| | | | 8,750 | | |
|
Lars Holtug (Director)
|
| |
2021 – 2023
|
| | | | 14,583 | | |
|
Roberto Prego (Director)
|
| |
2017 – 2018, 2021 – 2023
|
| | | | 48,747 | | |
|
Jesper Nyegaard Nissen (COO)
|
| |
2022 – 2023
|
| | | | 58,333 | | |
|
Andreas Holm Mattsson (CAICO)
|
| |
2022 – 2023
|
| | | | 41,250 | | |
|
Birgitte Rønø (CSO)
|
| |
2017 – 2019, 2021 – 2022
|
| | | | 111,876 | | |
|
Christian Kanstrup (CEO)
|
| |
2023
|
| | | | 169,167 | | |
|
Name
|
| |
Position
|
| |
Age
|
| |
Independent
|
| |
Year of first
appointment |
| |
Expiration
of current term |
| |||||||||
|
Marianne Søgaard(1)(2)(3)(4)
|
| | Chairman | | | | | 55 | | | | Independent | | | | | 2020 | | | | | | 2024 | | |
|
Roberto Prego(1)(2)(3)(4)
|
| | Member | | | | | 53 | | | | Independent | | | | | 2018 | | | | | | 2024 | | |
|
Lars Holtug(2)(3)
|
| | Member | | | | | 65 | | | | Independent | | | | | 2021 | | | | | | 2024 | | |
|
Niels Iversen Møller(1)(4)
|
| | Member | | | | | 45 | | | | No | | | | | 2022 | | | | | | 2024 | | |
|
Board Member
|
| |
Position
|
| |
Committees
|
| |
Retainer
|
| |||
|
Marianne Søgaard
|
| | Chairman | | |
Audit, Nominating and Corporate Governance,
Compensation, Capital market Communication and BD Committee |
| | | $ | 156,000 | | |
|
Roberto Prego
|
| | Director | | |
Audit, Nominating and Corporate Governance,
Compensation Committee, Capital Market, Communication and BD Committee |
| | | $ | 63,000 | | |
|
Niels Iversen Møller
|
| | Director | | |
Capital Market, Communication and BD Committee,
Nominating and Corporate Governance Committee |
| | | $ | 74,000 | | |
|
Lars Holtug
|
| | Director | | | Audit, Compensation | | | | $ | 59,000 | | |
| | | |
Before Offering
|
| |
After Offering
|
| ||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||
| 5% or Greater Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NIMedical Holding ApS(1)
|
| | | | 4,232,893 | | | | | | 10.4 | | | | | | 4,232,893 | | | | | | 7.0 | | |
|
Mattsson Holding af 2008 ApS(2)
|
| | | | 4,142,521 | | | | | | 10.2 | | | | | | 4,142,521 | | | | | | 6.8 | | |
|
Merck Global Innovation Fund LLC(3)
|
| | | | 4,595,588 | | | | | | 10.7 | | | | | | 4,595,588 | | | | | | 7.3 | | |
| Executive Management | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Christian Kanstrup(4)
|
| | | | 1,493,014 | | | | | | 3.6 | | | | | | 1,493,014 | | | | | | 2.4 | | |
|
Andreas Holm Mattsonb(2)
|
| | | | 4,267,931 | | | | | | 10.5 | | | | | | 4,267,931 | | | | | | 7.0 | | |
|
Jesper Nyegaard Nissen(5)
|
| | | | 99,913 | | | | | | * | | | | | | 99,913 | | | | | | * | | |
|
Birgitte Rønø(6)
|
| | | | 148,123 | | | | | | * | | | | | | 148,123 | | | | | | * | | |
| Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Roberto Prego(7)
|
| | | | 539,069 | | | | | | 1.3 | | | | | | 539,069 | | | | | | 0.9 | | |
|
Niels Iverson Møller(1)
|
| | | | 4,292,678 | | | | | | 10.6 | | | | | | 4,292,678 | | | | | | 7.1 | | |
|
Lars Holtug(8)
|
| | | | 157,891 | | | | | | * | | | | | | 157,891 | | | | | | * | | |
|
Marianne Søgaard(9)
|
| | | | 1,684,547 | | | | | | 4.1 | | | | | | 1,684,547 | | | | | | 2.7 | | |
|
All current directors and executive management, as a group (8 persons)
|
| | | | 12,683,165 | | | | | | 29.7 | | | | | | 12,683,165 | | | | | | 20.1 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
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 2)
|
| | | | 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 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
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 | | | | | | — | | |
|
February 2021
|
| |
Initial public offering (3,000,000 ADSs / 3,000,000 new
share issue) |
| | | | 19,198,668 | | | | | | 61.99 | | |
|
November 2021
|
| |
Follow-on public offering (3,942,856 ADSs / 3,942,856 new
share issue) |
| | | | 23,141,524 | | | | | | 45.00 | | |
|
November 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,184,656 | | | | | | 1.00 | | |
| | | | | | | | | | | | | | | | | |
|
November 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,203,808 | | | | | | 1.00 | | |
|
April 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,257,880 | | | | | | 1.00 | | |
|
June 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,350,193 | | | | | | 1.00 | | |
|
June 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,387,858 | | | | | | 1.00 | | |
|
June 2022
|
| | Conversion of Debt (Nominal DKK 1) | | | | | 23,816,430 | | | | | | 19.54 | | |
|
June 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,833,694 | | | | | | 1.00 | | |
|
August 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,926,007 | | | | | | 1.00 | | |
|
August 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,967,092 | | | | | | 1.00 | | |
|
September 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,977,928 | | | | | | 1.00 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (23,405 ADSs / 23,405 new
share issue) |
| | | | 24,001,333 | | | | | | 21.67 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (26,396 ADSs / 26,396 new
share issue) |
| | | | 24,027,729 | | | | | | 21.83 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (64,601 ADSs / 64,601 new
share issue) |
| | | | 24,092,330 | | | | | | 22.60 | | |
|
December 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 24,134,963 | | | | | | 1.00 | | |
|
December 2022
|
| |
JonesTrading Sales Agreement (4,450 ADSs / 4,450 new
share issue) |
| | | | 24,139,413 | | | | | | 15.62 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (186,584 ADSs / 186,584
new share issue) |
| | | | 24,325,997, | | | | | | 13.82 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (447,829 ADSs / 447,829
new share issue) |
| | | | 24,773,826, | | | | | | 13.40 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (94,278 ADSs / 94,278 new
share issue) |
| | | | 24,868,104 | | | | | | 12.59 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (259,407 ADSs / 259,407
new share issue) |
| | | | 25,127,511 | | | | | | 12.24 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (79,657 ADSs / 79,657 new
share issue) |
| | | | 25,207,168 | | | | | | 11.47 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (71,678 ADSs / 61,678 new
share issue) |
| | | | 25,278,846 | | | | | | 11.19 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (96,271 ADSs / 96,271 new
share issue) |
| | | | 25,375,117 | | | | | | 12.42 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (1,003,802 ADSs / 1,003,802
new share issue) |
| | | | 26,378,919 | | | | | | 13.86 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
February 2023
|
| |
JonesTrading Sales Agreement (42,808 ADSs / 42,808 new
share issue) |
| | | | 26,421,727 | | | | | | 11.79 | | |
|
March 2023
|
| |
JonesTrading Sales Agreement (16,280 ADSs 16,280 new
share issue) |
| | | | 26,438,007 | | | | | | 8.94 | | |
|
May 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,572,737 | | | | | | 1.00 | | |
|
May 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,623,862 | | | | | | 1.00 | | |
|
June 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,773,862 | | | | | | 1.00 | | |
|
June 2023
|
| |
JonesTrading Sales Agreement (861,614 ADSs* / 861,614
new share issue |
| | | | 27,635,476 | | | | | | 12.03 | | |
|
June 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 27,640,300 | | | | | | 1.00 | | |
|
July 2023
|
| |
Jones Trading Sales Agreement (11,348 ADSs* / 11,348
new share issue) |
| | | | 27,651,648 | | | | | | 8,43 | | |
|
September 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 27,662,484 | | | | | | 1.00 | | |
|
September 2023
|
| |
Jones Trading Sales Agreement (54,099 ADSs* / 54,099
new share issue) |
| | | | 27,716,583 | | | | | | 5.50 | | |
|
September 2023
|
| |
Jones Trading Sales Agreement (51,750 ADSs* / 51,750
new share issue) |
| | | | 27,768,333 | | | | | | 5.33 | | |
|
September 2023
|
| |
Jones Trading Sales Agreement (45,807 ADSs* / 45,807
new share issue) |
| | | | 27,814,140 | | | | | | 5.29 | | |
|
October 2023
|
| |
Jones Trading Sales Agreement (54,829 ADSs* / 54,829
new share issue) |
| | | | 27,868,969 | | | | | | 6.04 | | |
|
November 2023
|
| |
Jones Trading Sales Agreement (50,281 ADSs* / 50,281
new share issue) |
| | | | 27,919,250 | | | | | | 7.92 | | |
|
November 2023
|
| |
Jones Trading Sales Agreement (19,387 ADSs* / 19,387
new share issue) |
| | | | 27,938,637 | | | | | | 4.95 | | |
|
November 2023
|
| |
Jones Trading Sales Agreement (77,119 ADSs* / 77,119
new share issue) |
| | | | 27,015,756 | | | | | | 5,08 | | |
|
November 2023
|
| |
Jones Trading Sales Agreement (43,950 ADSs* / 43,950
new share issue) |
| | | | 28,059,706 | | | | | | 5.19 | | |
|
November 2023
|
| |
Jones Trading Sales Agreement (21,136 ADSs* / 21,136
new share issue) |
| | | | 28,080,842 | | | | | | 5.40 | | |
|
November 2023
|
| |
Jones Trading Sales Agreement (24,316 ADSs* / 24,316
new share issue) |
| | | | 28,105,158 | | | | | | 5.61 | | |
|
December 2023
|
| |
Jones Trading Sales Agreement (65,724 ADSs* / 65,724
new share issue) |
| | | | 28,170,882 | | | | | | 5.63 | | |
|
December 2023
|
| |
Capital Increase (PIPE) (9,726,898 ADSs* / 9,726,898 new
share issue) |
| | | | 37,897,780 | | | | | | 3.71 | | |
|
January 2024
|
| | Cash Contribution (Nominal DKK1) | | | | | 37,906,996 | | | | | | 1.00 | | |
|
January 2024
|
| |
Jones Trading Sales Agreement (263,355 ADSs / 2,633,550
new share issue) |
| | | | 40,540,546 | | | | | | 6.73 | | |
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of
Warrants |
| |||
|
December 19, 2016
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 758,448 | | |
|
December 10, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 632,700 | | |
|
December 19, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 141,804 | | |
|
December 17, 2020
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| | DKK 1.0 | | | | | 757,620 | | |
|
June 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| | DKK 1.0 | | | | | 62,147 | | |
|
December 7, 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 5.38
|
| | | | 523,599 | | |
|
March 11 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.96
|
| | | | 35,000 | | |
|
June 14, 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.83
|
| | | | 65,000 | | |
|
September 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.42
|
| | | | 11.000 | | |
|
December 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.23
|
| | | | 380,612 | | |
|
March 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.90
|
| | | | 10,000 | | |
|
September 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.02
|
| | | | 100,000 | | |
|
September 2023
|
| |
See vesting principles below
|
| |
September 19, 2026
|
| |
USD 1.50
|
| | | | 150,000 | | |
|
December 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.75
|
| | | | 216,074 | | |
|
December 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.75
|
| | | | 90,000 | | |
|
Exercised
|
| | | | | | | | | | | | | (811,196) | | |
|
Lapsed or annulled without
exercise |
| | | | | | | | | | | | | (372,058) | | |
|
Total issued and outstanding as of January 29, 2024
|
| | | | | | | | | | | |
|
2,750,750
|
| |
|
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
Any cash distribution to ADS holders
|
|
| $0.05 (or less) per ADS | | | | |
|
Persons depositing or withdrawing
shares or ADS holders must pay: |
| |
For:
|
|
| 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 | |
|
$0.05 (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 | |
| | | |
Per ADS and
Warrant |
| |
Per Pre-Funded
Warrant and Warrant |
| |
Total
|
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Placement Agent Fees
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds to us (before expenses)
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| |
SEC registration fee
|
| | | $ | 3,052 | | |
| |
FINRA filing fee
|
| | | $ | 3,601 | | |
| |
Printing and engraving expenses
|
| | | $ | 100,000 | | |
| |
Legal fees and expenses
|
| | | $ | 610,000 | | |
| |
Accounting fees and expenses
|
| | | $ | 44,000 | | |
| |
Miscellaneous expenses
|
| | | $ | 40,000 | | |
| |
Total
|
| | | $ | 800,653 | | |
| | | |
Page
|
| |||
| Audited Consolidated Financial Statements: | | | | | | | |
| | | | | F-2 | | | |
| Financial Statements: | | | | | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | | F-49 | | | |
| | | | | | F-50 | | | |
| | | | | | F-51 | | | |
| | | | | | F-52 | | | |
| | | | | | F-53 | | |
| | | | | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
Note
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| ||||||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| |
6, 7
|
| | | $ | 17,056 | | | | | $ | 19,583 | | | | | $ | 10,902 | | |
|
General and administrative
|
| |
6, 7
|
| | | | 8,208 | | | | | | 6,251 | | | | | | 5,666 | | |
|
Total operating expenses
|
| | | | | | | 25,264 | | | | | | 25,834 | | | | | | 16,568 | | |
|
Operating loss
|
| | | | | | | (25,264) | | | | | | (25,834) | | | | | | (16,568) | | |
|
Finance income
|
| |
9
|
| | | | 2,831 | | | | | | 2,039 | | | | | | 216 | | |
|
Finance expenses
|
| |
9
|
| | | | (1,508) | | | | | | (915) | | | | | | (223) | | |
|
Net loss before tax
|
| | | | | | | (23,941) | | | | | | (24,710) | | | | | | (16,575) | | |
|
Income tax benefit
|
| |
10
|
| | | | 772 | | | | | | 178 | | | | | | 1,557 | | |
|
Net loss for the year
|
| | | | | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | |
|
Other comprehensive income that may be reclassified to profit or loss
in subsequent periods (net of tax): |
| | | | | | | | | | | | | | | | | | | | | |
|
Exchange differences on translation of foreign operations
|
| | | | | | | (25) | | | | | | (83) | | | | | | (18) | | |
|
Exchange rate adjustments of investments in subsidiaries
|
| | | | | | | (3) | | | | | | 93 | | | | | | — | | |
|
Tax on other comprehensive income/(expense)
|
| | | | | | | — | | | | | | (5) | | | | | | — | | |
|
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
|
| | | | | | | (2,324) | | | | | | (1,547) | | | | | | 412 | | |
|
Other comprehensive income/(loss) for the year, net of tax
|
| | | | | | $ | (2,352) | | | | | $ | (1,542) | | | | | $ | 394 | | |
|
Total comprehensive loss
|
| | | | | | $ | (25,521) | | | | | $ | (26,074) | | | | | $ | (14,624) | | |
|
Total comprehensive loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | | | $ | (25,521) | | | | | $ | (26,074) | | | | | $ | (14,624) | | |
|
Loss per share – basic and diluted
|
| |
11
|
| | | $ | (0.98) | | | | | $ | (1.26) | | | | | $ | (0.97) | | |
| | | | | | |
December 31,
|
| |||||||||
| | | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | | |
(USD in thousands)
|
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| |
12
|
| | | $ | — | | | | | $ | 93 | | |
|
Property and equipment, net
|
| |
13
|
| | | | 4,675 | | | | | | 5,174 | | |
|
Government grants receivables
|
| | | | | | | 209 | | | | | | — | | |
|
Tax receivables, non-current
|
| | | | | | | — | | | | | | — | | |
|
Leasehold deposits, non-current
|
| |
17
|
| | | | 156 | | | | | | 191 | | |
|
Total non-current assets
|
| | | | | | | 5,040 | | | | | | 5,458 | | |
| Current assets | | | | | | | | | | | | | | | | |
|
Prepayments and other receivables
|
| |
14
|
| | | | 2,791 | | | | | | 1,138 | | |
|
Government grants receivable, current
|
| | | | | | | 221 | | | | | | 563 | | |
|
Tax receivables, current
|
| | | | | | | 789 | | | | | | 838 | | |
|
Cash and cash equivalents
|
| |
16
|
| | | | 13,184 | | | | | | 32,166 | | |
|
Total current assets
|
| | | | | | | 16,985 | | | | | | 34,705 | | |
|
TOTAL ASSETS
|
| | | | | | $ | 22,025 | | | | | $ | 40,163 | | |
| EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
20
|
| | | $ | 3,886 | | | | | $ | 3,755 | | |
|
Other reserves
|
| |
20
|
| | | | 77,076 | | | | | | 79,114 | | |
|
Accumulated deficit
|
| |
20
|
| | | | (72,659) | | | | | | (50,432) | | |
|
Total equity
|
| | | | | | | 8,303 | | | | | | 32,437 | | |
| Non-current liabilities | | | | | | | | | | | | | | | | |
|
Lease liabilities, non-current
|
| |
17
|
| | | | 1,952 | | | | | | 2,206 | | |
|
Borrowings, non-current
|
| |
18
|
| | | | 7,864 | | | | | | 1,044 | | |
|
Provisions
|
| |
23
|
| | | | 144 | | | | | | 153 | | |
|
Total non-current liabilities
|
| | | | | | | 9,960 | | | | | | 3,403 | | |
| Current liabilities | | | | | | | | | | | | | | | | |
|
Lease liabilities, current
|
| |
17
|
| | | | 303 | | | | | | 314 | | |
|
Warrant liability
|
| |
19
|
| | | | 573 | | | | | | — | | |
|
Borrowings, current
|
| |
18
|
| | | | 136 | | | | | | 126 | | |
|
Trade payables
|
| | | | | | | 2,085 | | | | | | 2,848 | | |
|
Other payables
|
| |
15
|
| | | | 665 | | | | | | 1,035 | | |
|
Total current liabilities
|
| | | | | | | 3,762 | | | | | | 4,323 | | |
|
Total liabilities
|
| | | | | | | 13,722 | | | | | | 7,726 | | |
|
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 22,025 | | | | | $ | 40,163 | | |
| | | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||||||||
| | | |
Note
|
| |
Share capital
|
| |
Share
premium |
| |
Foreign
currency translation reserve |
| |
Accumulated
deficit |
| |
Total equity
|
| |||||||||||||||
| | | | | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||
|
Equity at December 31, 2019
|
| | | | | | $ | 2,481 | | | | | $ | 22,862 | | | | | $ | (169) | | | | | $ | (15,812) | | | | | $ | 9,362 | | |
|
Net loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,018) | | | | | | (15,018) | | |
|
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | 395 | | | | | | — | | | | | | 395 | | |
|
Share-based compensation
|
| |
8
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,551 | | | | | | 3,551 | | |
|
Issuance of shares for cash
|
| |
20
|
| | | | 167 | | | | | | 8,853 | | | | | | — | | | | | | — | | | | | | 9,020 | | |
|
Transaction costs
|
| |
20
|
| | | | — | | | | | | (272) | | | | | | — | | | | | | — | | | | | | (272) | | |
|
Equity at December 31, 2020
|
| | | | | | $ | 2,648 | | | | | $ | 31,443 | | | | | $ | 226 | | | | | $ | (27,279) | | | | | $ | 7,038 | | |
|
Net loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,532) | | | | | | (24,532) | | |
|
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | (1,537) | | | | | | — | | | | | | (1,537) | | |
|
Tax effects on OCI
|
| | | | | | | — | | | | | | — | | | | | | (5) | | | | | | — | | | | | | (5) | | |
|
Share-based compensation
|
| |
8
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,379 | | | | | | 1,379 | | |
|
Issuance of shares for cash
|
| |
20
|
| | | | 1,107 | | | | | | 56,502 | | | | | | — | | | | | | — | | | | | | 57,609 | | |
|
Transaction costs
|
| |
20
|
| | | | — | | | | | | (7,515) | | | | | | — | | | | | | — | | | | | | (7,515) | | |
|
Equity at December 31, 2021
|
| | | | | | $ | 3,755 | | | | | $ | 80,430 | | | | | $ | (1,316) | | | | | $ | (50,432) | | | | | $ | 32,437 | | |
|
Net loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,169) | | | | | | (23,169) | | |
|
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | (2,335) | | | | | | — | | | | | | (2,335) | | |
|
Share-based compensation
|
| |
8
|
| | | | — | | | | | | — | | | | | | — | | | | | | 942 | | | | | | 942 | | |
|
Issuance of shares for cash
|
| |
20
|
| | | | 70 | | | | | | 358 | | | | | | — | | | | | | — | | | | | | 428 | | |
|
Transaction costs
|
| |
20
|
| | | | 61 | | | | | | (61) | | | | | | — | | | | | | — | | | | | | — | | |
|
Equity at December 31, 2022
|
| | | | | | $ | 3,886 | | | | | $ | 80,727 | | | | | $ | (3,651) | | | | | $ | (72,659) | | | | | $ | 8,303 | | |
| | | | | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
Note
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | | | | |
(USD in thousands)
|
| |||||||||||||||
| Operating activities: | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss for the year
|
| | | | | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | |
|
Adjustments for non-cash items
|
| |
16
|
| | | | (323) | | | | | | 541 | | | | | | 1,583 | | |
|
Interest received
|
| | | | | | | 13 | | | | | | — | | | | | | — | | |
|
Interest paid
|
| | | | | | | (172) | | | | | | (25) | | | | | | (30) | | |
|
Income taxes received
|
| | | | | | | 754 | | | | | | 846 | | | | | | 812 | | |
|
Cash flow from operating activities before changes in working capital
|
| | | | | | | (22,897) | | | | | | (23,170) | | | | | | (12,653) | | |
| Cash flow from changes in working capital: | | | | | | | | | | | | | | | | | | | | | | |
|
Changes in net working capital
|
| |
16
|
| | | | (2,877) | | | | | | 1,237 | | | | | | 215 | | |
|
Net cash used in operating activities
|
| | | | | | | (25,774) | | | | | | (21,933) | | | | | | (12,438) | | |
| Investing activities: | | | | | | | | | | | | | | | | | | | | | | |
|
Investment in intangible assets
|
| |
12
|
| | | | — | | | | | | (60) | | | | | | (35) | | |
|
Purchase of property and equipment
|
| |
13
|
| | | | (292) | | | | | | (1,300) | | | | | | (149) | | |
|
Payment of non-current financial assets – leasehold deposits
|
| | | | | | | 24 | | | | | | 30 | | | | | | (209) | | |
|
Net cash (used in)/provided by investing activities
|
| | | | | | | (268) | | | | | | (1,330) | | | | | | (393) | | |
| Financing activities: | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of shares and exercise of warrants, less underwriter discounts
|
| |
20
|
| | | | 428 | | | | | | 53,854 | | | | | | 9,019 | | |
|
Transaction costs related to issuance of shares
|
| | | | | | | — | | | | | | (3,760) | | | | | | (128) | | |
|
Proceeds from borrowings
|
| |
18
|
| | | | 7,849 | | | | | | — | | | | | | — | | |
|
Repayment of borrowings
|
| |
18
|
| | | | (119) | | | | | | (63) | | | | | | — | | |
|
Leasing installments
|
| |
16,17
|
| | | | (305) | | | | | | (226) | | | | | | (74) | | |
|
Net cash provided by/ (used in) financing activities
|
| | | | | | | 7,853 | | | | | | 49,805 | | | | | | 8,817 | | |
|
Net increase/ (decrease) in cash and cash equivalents
|
| | | | | | | (18,189) | | | | | | 26,542 | | | | | | (4,014) | | |
|
Cash and cash equivalents at January 1
|
| |
16
|
| | | | 32,166 | | | | | | 5,834 | | | | | | 9,559 | | |
|
Exchange rate adjustments on cash and cash equivalents
|
| | | | | | | (793) | | | | | | (210) | | | | | | 288 | | |
|
Cash and cash equivalents at December 31
|
| |
16
|
| | | $ | 13,184 | | | | | $ | 32,166 | | | | | $ | (5,834) | | |
| Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | | | | |
| Non-cash investing and financing activities | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisition of property and equipment through loan from
lessor |
| |
16
|
| | | | 84 | | | | | | — | | | | | | — | | |
|
Capitalized intangible assets included in trade payables
|
| |
12
|
| | | | — | | | | | | — | | | | | | 60 | | |
|
Acquisition of property and equipment included in trade payables
|
| | | | | | | — | | | | | | 90 | | | | | | — | | |
|
Assets
|
| |
Useful life
|
|
| Properties | | | Shorter of lease term and useful life of the asset | |
| Leasehold improvements | | | 11 years | |
| Other equipment | | | 5 – 10 years | |
| | | |
December 31, 2022
|
| |||||||||||||||||||||||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
| | | |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
|
Borrowings
|
| | | $ | 8,000 | | | | | $ | 11,859 | | | | | $ | 360 | | | | | $ | 1,531 | | | | | $ | 9,968 | | | | | $ | 11,859 | | |
|
Lease payables
|
| | | | 2,255 | | | | | | 2,255 | | | | | | 147 | | | | | | 788 | | | | | | 1,320 | | | | | | 2,255 | | |
|
Trade payables
|
| | | | 2,085 | | | | | | 2,085 | | | | | | 2,085 | | | | | | — | | | | | | — | | | | | | 2,085 | | |
|
Provisions
|
| | | | 144 | | | | | | 144 | | | | | | — | | | | | | — | | | | | | 144 | | | | | | 144 | | |
|
Other payables
|
| | | | 312 | | | | | | 312 | | | | | | 312 | | | | | | — | | | | | | — | | | | | | 312 | | |
|
Total
|
| | | $ | 12,796 | | | | | $ | 16,655 | | | | | $ | 2,904 | | | | | $ | 2,319 | | | | | $ | 11,432 | | | | | $ | 16,655 | | |
| | | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
| | | |
Carrying
amount |
| |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
|
Borrowings
|
| | | $ | 1,170 | | | | | $ | 1,458 | | | | | $ | 192 | | | | | $ | 769 | | | | | $ | 497 | | | | | $ | 1,458 | | |
|
Lease payables
|
| | | | 2,520 | | | | | | 3,698 | | | | | | 326 | | | | | | 1,223 | | | | | | 2,149 | | | | | | 3,698 | | |
|
Trade payables
|
| | | | 2,848 | | | | | | 2,848 | | | | | | 2,848 | | | | | | — | | | | | | — | | | | | | 2,848 | | |
|
Provisions
|
| | | | 153 | | | | | | 153 | | | | | | — | | | | | | — | | | | | | 153 | | | | | | 153 | | |
|
Other payables
|
| | | | 46 | | | | | | 46 | | | | | | 46 | | | | | | — | | | | | | — | | | | | | 46 | | |
|
Total
|
| | | $ | 6,737 | | | | | $ | 8,203 | | | | | $ | 3,412 | | | | | $ | 1,992 | | | | | $ | 2,799 | | | | | $ | 8,203 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Employee salary and benefit expenses, excluding share-based
compensation |
| | | $ | 7,396 | | | | | $ | 6,794 | | | | | $ | 3,337 | | |
|
Share-based compensation expenses
|
| | | | 760 | | | | | | 1,051 | | | | | | 1,496 | | |
|
Depreciation
|
| | | | 512 | | | | | | 273 | | | | | | 92 | | |
|
External expenses
|
| | | | 8,388 | | | | | | 11,465 | | | | | | 5,977 | | |
|
Total research and development expenses
|
| | | $ | 17,056 | | | | | $ | 19,583 | | | | | $ | 10,902 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Employee salary and benefit expenses, excluding share-based compensation
|
| | | $ | 1,983 | | | | | $ | 1,824 | | | | | $ | 1,098 | | |
|
Share-based compensation expenses
|
| | | | 182 | | | | | | 328 | | | | | | 1,912 | | |
|
Professional and other fees
|
| | | | 5,901 | | | | | | 4,028 | | | | | | 2,644 | | |
|
Depreciation
|
| | | | 142 | | | | | | 71 | | | | | | 12 | | |
|
Total general and administrative expenses
|
| | | $ | 8,208 | | | | | $ | 6,251 | | | | | $ | 5,666 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
|
Average number of full-time employees
|
| | | | 60 | | | | | | 53 | | | | | | 33 | | |
| Number of employees at end of period: | | | | | | | | | | | | | | | | | | | |
|
Denmark and United States
|
| | | | 63 | | | | | | 61 | | | | | | 35 | | |
|
Total employees, at end of period
|
| | | | 63 | | | | | | 61 | | | | | | 35 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Wages and salaries
|
| | | $ | 8,182 | | | | | $ | 7,558 | | | | | $ | 4,222 | | |
|
Cash bonus
|
| | | | 789 | | | | | | 668 | | | | | | — | | |
|
Share-based compensation expenses
|
| | | | 942 | | | | | | 1,379 | | | | | | 3,408 | | |
|
Other social security expenses
|
| | | | 19 | | | | | | 28 | | | | | | 17 | | |
|
Other staff expenses
|
| | | | 389 | | | | | | 364 | | | | | | 196 | | |
|
Total
|
| | | $ | 10,321 | | | | | $ | 9,997 | | | | | $ | 7,843 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Total Employee costs classified as: | | | | | | | | | | | | | | | | | | | |
|
Research and development expenses
|
| | | $ | 8,156 | | | | | $ | 7,845 | | | | | $ | 4,833 | | |
|
General and administrative expenses
|
| | | | 2,165 | | | | | | 2,152 | | | | | | 3,010 | | |
|
Total
|
| | | $ | 10,321 | | | | | $ | 9,997 | | | | | $ | 7,843 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Non-management employee benefit expenses classified as: | | | | | | | | | | | | | | | | | | | |
|
Research and development expenses
|
| | | $ | 6,639 | | | | | $ | 6,414 | | | | | $ | 4,009 | | |
|
General and administrative expenses
|
| | | | 983 | | | | | | 836 | | | | | | 611 | | |
|
Total
|
| | | $ | 7,622 | | | | | $ | 7,250 | | | | | $ | 4,620 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Remuneration to the Executive Management: | | | | | | | | | | | | | | | | | | | |
|
Wages and salaries
|
| | | $ | 1,970 | | | | | $ | 1,833 | | | | | $ | 1,298 | | |
|
Share-based compensation expenses
|
| | | | 321 | | | | | | 514 | | | | | | 1,566 | | |
|
Total
|
| | | | 2,291 | | | | | | 2,347 | | | | | | 2,864 | | |
| Remuneration to the Board of Directors: | | | | | | | | | | | | | | | | | | | |
|
Wages and salaries
|
| | | | 379 | | | | | | 313 | | | | | | — | | |
|
Share-based compensation expenses
|
| | | | 29 | | | | | | 87 | | | | | | 359 | | |
|
Total
|
| | | | 408 | | | | | | 400 | | | | | | 359 | | |
|
Remuneration to the Board of Directors and Executive Management classified as:
|
| | | | | | | | | | | | | | | | | | |
|
Research and development expenses
|
| | | | 1,517 | | | | | | 1,431 | | | | | | 824 | | |
|
General and administrative expenses
|
| | | | 1,182 | | | | | | 1,316 | | | | | | 2,399 | | |
|
Total
|
| | | $ | 2,699 | | | | | $ | 2,747 | | | | | $ | 3,223 | | |
| | | |
Number of
warrants |
| |
Weighted
Average Exercise Price/Share |
| |
Weighted
Average Remaining Contractual Life (years) |
| ||||||
|
Warrants granted as at December 31, 2019
|
| | | | 1,932,156 | | | |
DKK1
|
| | | | 17 | | |
|
Warrants granted
|
| | | | 363,168 | | | |
DKK1
|
| | | | | | |
|
Warrants forfeited
|
| | | | (45,216) | | | |
DKK1
|
| | | | | | |
|
Warrants cancelled
|
| | | | (22,032) | | | |
DKK1
|
| | | | | | |
|
Warrants granted as at December 31, 2020
|
| | | | 2,228,076 | | | |
DKK1
|
| | | | 15 | | |
|
Warrants granted during 2021(1)
|
| | | | 63,802 | | | |
DKK1
|
| | | | | | |
|
Warrants granted December 2021
|
| | | | 523,599 | | | |
USD 5.38
|
| | | | | | |
|
Warrants exercised
|
| | | | (62,284)(2) | | | |
DKK1
|
| | | | | | |
|
Warrants forfeited
|
| | | | (10,178) | | | |
DKK1
|
| | | | | | |
|
Warrants cancelled
|
| | | | (10,397) | | | |
DKK1
|
| | | | | | |
|
Warrants granted as at December 31, 2021
|
| | | | 2,732,618 | | | |
DKK 7.53
|
| | | | 13 | | |
|
Warrants granted
|
| | | | 491,612 | | | |
USD 2.24
|
| | | | | | |
|
Warrants exercised
|
| | | | (388,181)(2) | | | |
USD 2.42
|
| | | | | | |
|
Warrants forfeited
|
| | | | (92,956) | | | |
USD 1.28
|
| | | | | | |
|
Warrants cancelled
|
| | | | — | | | |
—
|
| | | | | | |
|
Warrants granted as at December 31, 2022(3)
|
| | | | 2,743,093 | | | |
USD 1.50(4)
|
| | | | 11 | | |
|
Warrants exercisable as at December 31, 2020
|
| | | | — | | | | | | | | | | | |
|
Warrants exercisable as at December 31, 2021
|
| | | | 2,072,122 | | | | | | | | | | | |
|
Warrants exercisable as at December 31, 2022(3)
|
| | | | 1,988,106 | | | | | | | | | | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Research and development expenses
|
| | | $ | 760 | | | | | $ | 1,051 | | | | | $ | 1,496 | | |
|
General and administrative expenses
|
| | | | 182 | | | | | | 328 | | | | | | 1,912 | | |
|
Total
|
| | | $ | 942 | | | | | $ | 1,379 | | | | | $ | 3,408 | | |
| |
Expected term (in years)
|
| | | | 6.5 | | |
| |
Risk-free interest rate
|
| | | | 3.66% | | |
| |
Expected volatility
|
| | | | 85% | | |
| |
Share price
|
| | | $ | 2.10 | | |
|
Outstanding program
|
| |
Per warrant
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 | | | | | | 437,114 | | | |
1
|
| | | | 14 | | |
|
Grant (September 2017)
|
| | | | 28.71 | | | | | | 617,184 | | | |
1
|
| | | | 14 | | |
|
Grant (December 2017)
|
| | | | 28.71 | | | | | | 122,040 | | | |
1
|
| | | | 14 | | |
|
Grant (during 2018)
|
| | | | 37.05 | | | | | | 170,496 | | | |
1
|
| | | | 14 | | |
|
Grant (February 2019)
|
| | | | 42.57 | | | | | | 7,956 | | | |
1
|
| | | | 14 | | |
|
Grant (September 2019)
|
| | | | 56.35 | | | | | | 54,000 | | | |
1
|
| | | | 14 | | |
|
Grant (October 2019)
|
| | | | 56.97 | | | | | | 150,660 | | | |
1
|
| | | | 14 | | |
|
Grant (December 2020)
|
| | | | 56.75 | | | | | | 193,064 | | | |
1
|
| | | | 8 | | |
|
Grant (April 2021)
|
| | | | 45.31 | | | | | | 1,655 | | | |
1
|
| | | | 9 | | |
|
Grant (June 2021)
|
| | | | 40.86 | | | | | | 62,147 | | | |
1
|
| | | | 9 | | |
|
Grant (December 2021)
|
| | | | 19.22 | | | | | | 435,165 | | | |
USD 5.38
|
| | | | 9 | | |
|
Grant (March 2022)
|
| | | | 13.46 | | | | | | 35,000 | | | |
USD 2.96
|
| | | | 9 | | |
|
Grant (June 2022)
|
| | | | 8.85 | | | | | | 10,000 | | | |
USD 1.83
|
| | | | 9 | | |
|
Grant (June 2022)
|
| | | | 8.85 | | | | | | 10,000 | | | |
USD 1.83
|
| | | | 9 | | |
|
Grant (June 2022)
|
| | | | 8.85 | | | | | | 45,000 | | | |
USD 1.83
|
| | | | 9 | | |
|
Grant (September 2022)
|
| | | | 10.46 | | | | | | 11,000 | | | |
USD 2.42
|
| | | | 9 | | |
|
Grant (December 2022)
|
| | | | 10.95 | | | | | | 50,000 | | | |
USD 2.23
|
| | | | 9 | | |
|
Grant (December 2022)
|
| | | | 10.95 | | | | | | 330,612 | | | |
USD 2.23
|
| | | | 9 | | |
|
Granted at December 31, 2022
|
| | | | | | | | | | 2,743,093 | | | | | | | | | 9 | | |
|
Warrants exercisable at December 31, 2022
|
| | | | | | | | | | 1,988,106 | | | | | | | | | | | |
|
Outstanding program
|
| |
Per warrant
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 | | | | | | 701,356 | | | |
1
|
| | | | 15 | | |
|
Grant (September 2017)
|
| | | | 28.71 | | | | | | 617,184 | | | |
1
|
| | | | 15 | | |
|
Grant (December 2017)
|
| | | | 28.71 | | | | | | 122,040 | | | |
1
|
| | | | 15 | | |
|
Grant (during 2018)
|
| | | | 37.05 | | | | | | 174,564 | | | |
1
|
| | | | 15 | | |
|
Grant (February 2019)
|
| | | | 42.57 | | | | | | 7,956 | | | |
1
|
| | | | 15 | | |
|
Grant (September 2019)
|
| | | | 56.35 | | | | | | 54,000 | | | |
1
|
| | | | 15 | | |
|
Grant (October 2019)
|
| | | | 56.97 | | | | | | 150,660 | | | |
1
|
| | | | 15 | | |
|
Grant (December 2020)
|
| | | | 56.75 | | | | | | 317,457 | | | |
1
|
| | | | 9 | | |
|
Grant (April 2021)
|
| | | | 45.31 | | | | | | 1,655 | | | |
1
|
| | | | 10 | | |
|
Grant (June 2021)
|
| | | | 40.86 | | | | | | 62,147 | | | |
1
|
| | | | 10 | | |
|
Grant (December 2021)
|
| | | | 19.22 | | | | | | 523,599 | | | |
USD 5.38
|
| | | | 10 | | |
|
Granted at December 31, 2021
|
| | | | | | | | | | 2,732,618 | | | | | | | | | | | |
|
Warrants exercisable at December 31, 2021
|
| | | | | | | | | | 2,732,618 | | | | | | | | | | | |
|
Outstanding program
|
| |
Per warrant
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 | | | | | | 16 | | |
|
Grant (April 2017)
|
| | | | 24.05 | | | | | | 13,896 | | | | | | 1 | | | | | | 16 | | |
|
Grant (September 2017)
|
| | | | 28.71 | | | | | | 617,184 | | | | | | 1 | | | | | | 16 | | |
|
Grant (December 2017)
|
| | | | 28.71 | | | | | | 127,044 | | | | | | 1 | | | | | | 16 | | |
|
Grant (during 2018)
|
| | | | 37.05 | | | | | | 181,836 | | | | | | 1 | | | | | | 16 | | |
|
Grant (February 2019)
|
| | | | 42.57 | | | | | | 7,956 | | | | | | 1 | | | | | | 16 | | |
|
Grant (September 2019)
|
| | | | 56.35 | | | | | | 54,000 | | | | | | 1 | | | | | | 16 | | |
|
Grant (October 2019)
|
| | | | 56.97 | | | | | | 150,660 | | | | | | 1 | | | | | | 16 | | |
|
Grant (December 2020)
|
| | | | 56.75 | | | | | | 363,168 | | | | | | 1 | | | | | | 11 | | |
|
Granted at December 31, 2020
|
| | | | | | | | | | 2,228,076 | | | | | | 1 | | | | | | 15 | | |
|
Warrants exercisable at December 31, 2020
|
| | | | | | | | | | — | | | | | | | | | | | | | | |
| | | |
January 1,
2020 |
| |
Warrants
held when becoming or leaving as a member of management |
| |
Granted
|
| |
Forfeited
|
| |
December 31,
2020 |
| |
Warrants
held when becoming or leaving as a member of management |
| |
Granted
|
| |
Exercised
|
| |
December 31,
2021 |
| |
Warrants
held when becoming or leaving as a member of management |
| |
Granted
|
| |
Exercised
|
| |
Forfeited
|
| |
December 31,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
|
Thomas William Wylonis (former)(1)
|
| | | | 342,612 | | | | | | (369,252) | | | | | | 26,640 | | | | | | — | | | | | | — | | | | | | 369,252 | | | | | | — | | | | | | — | | | | | | 369,252 | | | | | | — | | | | | | — | | | | | | (184,626) | | | | | | — | | | | | | 184,626 | | |
|
Steven Projan
|
| | | | 24,436 | | | | | | — | | | | | | 18,612 | | | | | | — | | | | | | 42,048 | | | | | | — | | | | | | 4,583 | | | | | | — | | | | | | 46,631 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 51,631 | | |
|
Roberto Prego
|
| | | | 19,800 | | | | | | — | | | | | | 14,364 | | | | | | — | | | | | | 34,164 | | | | | | — | | | | | | 4,583 | | | | | | — | | | | | | 38,747 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 43,747 | | |
|
Jo Ann Suzich (former) (7)
|
| | | | — | | | | | | — | | | | | | 10,260 | | | | | | — | | | | | | 10,260 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,260 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,260 | | |
|
Marianne Søgaard (2)
|
| | | | — | | | | | | 65,952 | | | | | | 28,368 | | | | | | — | | | | | | 94,320 | | | | | | — | | | | | | 9,167 | | | | | | — | | | | | | 103,487 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 113,487 | | |
|
Helen Boudreau (former) (3)
|
| | | | — | | | | | | — | | | | | | 5,436 | | | | | | — | | | | | | 5,436 | | | | | | — | | | | | | — | | | | | | (5,436) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kim Bjørnstrup (former) (4)
|
| | | | — | | | | | | 5,868 | | | | | | 5,868 | | | | | | — | | | | | | 5,868 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,868 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,868 | | |
|
Lars Holtug
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,583 | | | | | | — | | | | | | 4,583 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 9,583 | | |
|
Niels Iversen Møller
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,750 | | | | | | — | | | | | | — | | | | | | 3,750 | | |
|
Board of Directors in Total
|
| | | | 385,848 | | | | | | (309,168) | | | | | | 109,548 | | | | | | — | | | | | | 561,348 | | | | | | — | | | | | | 22,916 | | | | | | (5,436) | | | | | | 578,828 | | | | | | — | | | | | | 28,750 | | | | | | (184,626) | | | | | | — | | | | | | 422,952 | | |
|
Lars Aage Staal Wegner
|
| | | | 844,416 | | | | | | — | | | | | | 7,668 | | | | | | — | | | | | | 852,084 | | | | | | — | | | | | | 64,167 | | | | | | — | | | | | | 916,251 | | | | | | — | | | | | | — | | | | | | (62,736) | | | | | | (45,327) | | | | | | 808,188 | | |
|
Birgitte Rønø
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,376 | | | | | | 45,000 | | | | | | — | | | | | | 74,376 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 99,376 | | |
|
Thomas Bogenrieder (former) (5)
|
| | | | 49,572 | | | | | | (4,356) | | | | | | — | | | | | | (45,216) | | | | | | 4,356 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,356 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,356 | | |
|
Erik Heegaard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,564 | | | | | | — | | | | | | 97,564 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 122,564 | | |
|
Glenn S. Vraniak (former) (6)
|
| | | | 150,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,660 | | | | | | — | | | | | | — | | | | | | (112,995) | | | | | | — | | | | | | 37,665 | | |
|
Andreas Holm Mattsson
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | 35,000 | | |
|
Bo Karmark
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,000 | | | | | | 16,667 | | | | | | — | | | | | | — | | | | | | 61,667 | | |
|
Jesper Nyegaard Nissen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | 20,833 | | | | | | — | | | | | | — | | | | | | 45,883 | | |
|
Niels Iversen Møller (8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,125 | | | | | | — | | | | | | — | | | | | | 3,125 | | |
|
Per Norlén
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | 3,125 | | | | | | — | | | | | | — | | | | | | 53,125 | | |
|
Executive Management in total
|
| | | | 1,044,648 | | | | | | (4,356) | | | | | | — | | | | | | (45,216) | | | | | | 1,007,100 | | | | | | 29,376 | | | | | | 206,731 | | | | | | — | | | | | | 1,243,207 | | | | | | 120,000 | | | | | | 128,750 | | | | | | (175,731) | | | | | | (45,327) | | | | | | 1,270,899 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Financial income: | | | | | | | | | | | | | | | | | | | |
|
Interest income, bank
|
| | | $ | 13 | | | | | $ | — | | | | | $ | — | | |
|
Change in fair value of warrant liability
|
| | | | 395 | | | | | | — | | | | | | — | | |
|
Foreign exchange gains
|
| | | | 2,423 | | | | | | 2,039 | | | | | | 216 | | |
|
Total financial income
|
| | | | 2,831 | | | | | | 2,039 | | | | | | 216 | | |
| Financial expenses: | | | | | | | | | | | | | | | | | | | |
|
Interest expenses
|
| | | |
(34) (5) |
| | | | | (29) | | | | | | | | |
|
Interest expenses, lease liabilities
|
| | | | (176) | | | | | | (123) | | | | | | — | | |
|
Interest expenses, loan from lessor
|
| | | | (588) | | | | | | (31) | | | | | | — | | |
|
Foreign exchange losses
|
| | | | (710) | | | | | | (756) | | | | | | (194) | | |
|
Total financial expenses
|
| | | | (1,508) | | | | | | (915) | | | | | | (223) | | |
|
Net financial items
|
| | | $ | 1,323 | | | | | $ | 1,124 | | | | | $ | (7) | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Income tax expense/(benefit)
|
| | | $ | (772) | | | | | $ | (178) | | | | | $ | (1,557) | | |
|
Total income taxes for the year
|
| | | $ | (772) | | | | | $ | (178) | | | | | $ | (1,557) | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
|
Statutory corporate income tax rate in Denmark
|
| | | | 22% | | | | | | 22% | | | | | | 22% | | |
|
Difference in corporate income tax rate in subsidiaries
|
| | | | —% | | | | | | —% | | | | | | —% | | |
|
Non-deductible income / (expenses)
|
| | | | (1)% | | | | | | —% | | | | | | (1)% | | |
|
Non-taxable income / (expenses)
|
| | | | —% | | | | | | —% | | | | | | 1% | | |
|
Additional tax deduction R&D expenses
|
| | | | 4% | | | | | | 6% | | | | | | 3% | | |
|
Tax credit research and development expenditures
|
| | | | (5)% | | | | | | (4)% | | | | | | 9% | | |
|
Change in deferred tax asset not capitalized
|
| | | | (16)% | | | | | | (23)% | | | | | | (25)% | | |
|
Total effective tax rate
|
| | | | 4% | | | | | | 1% | | | | | | 9% | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| Deferred Tax Positions: | | | | | | | | | | | | | | | | | | | |
|
Warrants
|
| | | $ | 739 | | | | | $ | 2,118 | | | | | $ | 4,289 | | |
|
Loss carry forward
|
| | | | 13,581 | | | | | | 9,530 | | | | | | 3,759 | | |
|
Research and development expenditures
|
| | | | — | | | | | | — | | | | | | 262 | | |
|
Other items
|
| | | | (214) | | | | | |
(98) (6) |
| | | | | | | |
|
Deferred tax assets not recognized
|
| | | | (14,106) | | | | | | (11,550) | | | | | | (8,042) | | |
|
Total Deferred Tax
|
| | | $ | — | | | | | $ | — | | | | | $ | 262 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands, except share amounts and per share amounts)
|
| |||||||||||||||
| Loss per share before and after dilution | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (23,169) | | | | | $ | (24,532) | | | | | $ | (15,018) | | |
|
Weighted-average number of ordinary shares outstanding
|
| | | | 23,638,685 | | | | | | 19,493,143 | | | | | | 15,434,758 | | |
|
Loss per share before and after dilution
|
| | | $ | (0.98) | | | | | $ | (1.26) | | | | | $ | (0.97) | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
|
Warrants
|
| | | | 2,743,093 | | | | | | 2,732,618 | | | | | | 2,228,076 | | |
| | | |
Intangible
Assets |
| |
Total
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
|
Cost at December 31, 2021
|
| | | $ | 93 | | | | | $ | 93 | | |
|
Additions during the year
|
| | | | — | | | | | | — | | |
|
Exchange rate adjustments
|
| | | | (6) | | | | | | (6) | | |
|
Cost at December 31, 2022
|
| | | | 87 | | | | | | 87 | | |
|
Amortization at December 31, 2021
|
| | | | — | | | | | | — | | |
|
Impairment for the year
|
| | | | (87) | | | | | | (87) | | |
|
Exchange rate adjustments
|
| | | | — | | | | | | — | | |
|
Amortization at December 31, 2022
|
| | | | (87) | | | | | | (87) | | |
|
Carrying amount at December 31, 2022
|
| | | $ | — | | | | | $ | — | | |
| | | |
Intangible
Assets |
| |
Total
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
|
Cost at December 31, 2020
|
| | | $ | 100 | | | | | $ | 100 | | |
|
Additions during the year
|
| | | | — | | | | | | — | | |
|
Exchange rate adjustments
|
| | | | (7) | | | | | | (7) | | |
|
Cost at December 31, 2021
|
| | | | 93 | | | | | | 93 | | |
|
Amortization at December 31, 2020
|
| | | | — | | | | | | — | | |
|
Amortization for the year
|
| | | | — | | | | | | — | | |
|
Exchange rate adjustments
|
| | | | — | | | | | | — | | |
|
Amortization at December 31, 2021
|
| | | | — | | | | | | — | | |
|
Carrying amount at December 31, 2021
|
| | | $ | 93 | | | | | $ | 93 | | |
| | | |
Property
|
| |
Other
Equipment |
| |
Leasehold
Improvements |
| |
Total
|
| ||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||
|
Cost at December 31, 2021
|
| | | $ | 2,756 | | | | | $ | 1,225 | | | | | $ | 1,567 | | | | | $ | 5,548 | | |
|
Additions during the year
|
| | | | — | | | | | | 220 | | | | | | 156 | | | | | | 376 | | |
|
Disposals during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Exchange rate adjustments
|
| | | | (163) | | | | | | (77) | | | | | | (91) | | | | | | (331) | | |
|
Cost at December 31, 2022
|
| | | | 2,593 | | | | | | 1,368 | | | | | | 1,632 | | | | | | 5,593 | | |
|
Depreciation at December 31, 2021
|
| | | $ | (155) | | | | | $ | (161) | | | | | $ | (58) | | | | | $ | (374) | | |
|
Depreciation for the year
|
| | | | (234) | | | | | | (196) | | | | | | (141) | | | | | | (571) | | |
|
Depreciation revaluation during the year
|
| | | | 15 | | | | | | — | | | | | | — | | | | | | 15 | | |
|
Exchange rate adjustments
|
| | | | 5 | | | | | | 5 | | | | | | 2 | | | | | | 12 | | |
|
Depreciation at December 31, 2022
|
| | | | (369) | | | | | | (352) | | | | | | (197) | | | | | | (918) | | |
|
Carrying amount at December 31, 2022
|
| | | $ | 2,224 | | | | | $ | 1,016 | | | | | $ | 1,435 | | | | | $ | 4,675 | | |
|
Carrying amount of right-of-use assets at December 31,
2022 |
| | | $ | 2,224 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,224 | | |
| | | |
Property
|
| |
Other
Equipment |
| |
Leasehold
Improvements |
| |
Total
|
| ||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||
|
Cost at December 31, 2020
|
| | | $ | 257 | | | | | $ | 263 | | | | | $ | — | | | | | $ | 520 | | |
|
Additions during the year
|
| | | | 2,891 | | | | | | 1,025 | | | | | | 1,634 | | | | | | 5,550 | | |
|
Disposals during the year
|
| | | | (244) | | | | | | — | | | | | | — | | | | | | (244) | | |
|
Exchange rate adjustments
|
| | | | (148) | | | | | | (63) | | | | | | (67) | | | | | | (278) | | |
|
Cost at December 31, 2021
|
| | | | 2,756 | | | | | | 1,225 | | | | | | 1,567 | | | | | | 5,548 | | |
|
Depreciation at December 31, 2020
|
| | | $ | (237) | | | | | $ | (62) | | | | | $ | — | | | | | $ | (299) | | |
|
Depreciation for the year
|
| | | | (179) | | | | | | (105) | | | | | | (59) | | | | | | (343) | | |
|
Depreciation reversed on disposals during the year
|
| | | | 244 | | | | | | — | | | | | | — | | | | | | 244 | | |
|
Exchange rate adjustments
|
| | | | 17 | | | | | | 6 | | | | | | 1 | | | | | | 24 | | |
|
Depreciation at December 31, 2021
|
| | | | (155) | | | | | | (161) | | | | | | (58) | | | | | | (374) | | |
|
Carrying amount at December 31, 2021
|
| | | $ | 2,601 | | | | | $ | 1,064 | | | | | $ | 1,509 | | | | | $ | 5,174 | | |
|
Carrying amount of right-of-use assets at December 31,
2021 |
| | | $ | 2,601 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,601 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Research and development expenses
|
| | | $ | 446 | | | | | $ | 270 | | | | | $ | 90 | | |
|
General and administrative expenses
|
| | | | 125 | | | | | | 73 | | | | | | 15 | | |
|
Total depreciation included in the statement of comprehensive loss
|
| | | $ | 571 | | | | | $ | 343 | | | | | $ | 105 | | |
|
Total accumulated depreciation of right-of-use assets at December 31,
|
| | | $ | 369 | | | | | $ | 155 | | | | | $ | 236 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
|
VAT receivables
|
| | | $ | 287 | | | | | $ | 387 | | |
|
Prepayments
|
| | | | 2,494 | | | | | | 638 | | |
|
Other receivables
|
| | | | 10 | | | | | | 113 | | |
|
Total prepayments and other receivables
|
| | | $ | 2,791 | | | | | $ | 1,138 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
|
Employee cost liabilities
|
| | | | 353 | | | | | | 989 | | |
|
Other liabilities
|
| | | | 312 | | | | | | 46 | | |
|
Total other payables
|
| | | $ | 665 | | | | | $ | 1,035 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 13,184 | | | | | $ | 32,166 | | |
|
Total cash and cash equivalents
|
| | | $ | 13,184 | | | | | $ | 32,166 | | |
| | | |
December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Changes in receivables and tax receivables
|
| | | $ | (1,486) | | | | | $ | 1,863 | | | | | $ | (2,501) | | |
|
Changes in trade payables
|
| | | | (599) | | | | | | (647) | | | | | | 1,798 | | |
|
Changes in other payables
|
| | | | (792) | | | | | | 21 | | | | | | 918 | | |
|
Changes in net working capital
|
| | | $ | (2,877) | | | | | $ | 1,237 | | | | | $ | 215 | | |
| | | |
Year Ended December 31,
|
| | |||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| | |||||||||||
| | | |
(USD in thousands)
|
| | |||||||||||||||||
|
Income taxes
|
| | | $ | (772) | | | | | $ | (178) | | | | | $ | (1,557) | | | | ||
|
Tax credit schemes accounted for as grants
|
| | | | (226) | | | | | | (12) | | | | | | (510) | | | | | |
|
Depreciation
|
| | | | 571 | | | | | | 344 | | | | | | 105 | | | | ||
|
Impairment
|
| | | | 87 | | | | | | — | | | | | | — | | | | ||
|
Interest income
|
| | | | (13) | | | | | | — | | | | | | — | | | | ||
|
Interest expense
|
| | | | 798 | | | | | | 159 | | | | | | 30 | | | | ||
|
Share-based compensation expenses
|
| | | | 942 | | | | | | 1,379 | | | | | | 3,408 | | | | ||
|
Acquisition of property, plant and equipment
|
| | | | — | | | | | | (90) | | | | | | — | | | | ||
|
Gain in change from fair value of warrant liability
|
| | | | (395) | | | | | | — | | | | | | — | | | | ||
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
|
Other adjustments: Other adjustments, primarily exchange rate adjustments
|
| | | | (1,315) | | | | | | (1,061) | | | | | | 107 | | |
|
Total adjustments for non-cash items
|
| | | $ | (323) | | | | | $ | 541 | | | | | $ | 1,583 | | |
| | |||||||||||||||||||
|
(USD in thousands)
|
| |
December 31,
2021 |
| |
Cash
flows |
| |
Accumulated
interest |
| |
Transaction
Costs |
| |
Additions
|
| |
Exchange rate
adjustment |
| |
December 31,
2022 |
| | |||||||||||||||||||||||
|
Lease liabilities
|
| | | $ | 2,520 | | | | | $ | (305) | | | | | $ | 176 | | | | | $ | — | | | | | $ | 15 | | | | | $ | (151) | | | | | $ | 2,255 | | | | ||
|
Borrowings
|
| | | | 1,170 | | | | | | 7,730 | | | | | | 524 | | | | | | (1,117) | | | | | | 84 | | | | | | (391) | | | | | | 8,000 | | | | ||
|
Provisions
|
| | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9) | | | | | | 144 | | | | | |
|
Total liabilities from financing activities
|
| | | $ | 3,843 | | | | | $ | 7,425 | | | | | $ | 700 | | | | | $ | (1,117) | | | | | $ | 99 | | | | | $ | (551) | | | | | $ | 10,399 | | | | ||
|
(USD in thousands)
|
| |
December 31,
2020 |
| |
Cash
flows |
| |
Accumulated
interest |
| |
Transaction
Costs |
| |
Additions
|
| |
Exchange rate
adjustment |
| |
December 31,
2021 |
| | |||||||||||||||||||||||
|
Lease liabilities
|
| | | $ | 20 | | | | | $ | (226) | | | | | $ | 123 | | | | | $ | — | | | | | $ | 2,731 | | | | | $ | (128) | | | | | $ | 2,520 | | | | ||
|
Borrowings
|
| | | | — | | | | | | — | | | | | | 31 | | | | | | — | | | | | | 1,269 | | | | | | (130) | | | | | | 1,170 | | | | ||
|
Provisions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 161 | | | | | | (8) | | | | | | 153 | | | | | |
|
Total liabilities from financing activities
|
| | | $ | 20 | | | | | $ | (226) | | | | | $ | 154 | | | | | $ | — | | | | | $ | 4,161 | | | | | $ | (266) | | | | | $ | 3,843 | | | | ||
| | | |
Right-of-
Use Asset |
| |
Lease
Liabilities |
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
|
At December 31, 2021
|
| | | $ | 2,601 | | | | | $ | 2,520 | | |
|
Additions
|
| | | | — | | | | | | 15 | | |
|
Depreciation
|
| | | | (214) | | | | | | — | | |
|
Interest Expense
|
| | | | — | | | | | | 176 | | |
|
Payments
|
| | | | — | | | | | | (305) | | |
|
Translation
|
| | | | (163) | | | | | | (151) | | |
|
At December 31, 2022
|
| | | $ | 2,224 | | | | | $ | 2,255 | | |
| | | |
Right-of-
Use Asset |
| |
Lease
Liabilities |
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
|
At December 31, 2020
|
| | | $ | 20 | | | | | $ | 20 | | |
|
Additions
|
| | | | 2,891 | | | | | | 2,731 | | |
|
Depreciation
|
| | | | (179) | | | | | | — | | |
|
Interest Expense
|
| | | | — | | | | | | 123 | | |
|
Payments
|
| | | | — | | | | | | (226) | | |
|
Translation
|
| | | | (131) | | | | | | (128) | | |
|
At December 31, 2021
|
| | | $ | 2,601 | | | | | $ | 2,520 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Loan from lessor
|
| | | $ | 1,068 | | | | | $ | 1,170 | | |
|
EIB Loan
|
| | | | 6,932 | | | | | | — | | |
|
Total Borrowings
|
| | | | 8,000 | | | | | | 1,170 | | |
|
Less: Borrowings, current portion
|
| | | | (136) | | | | | | (126) | | |
|
Total Borrowings, net of current portion
|
| | | $ | 7,864 | | | | | $ | 1,044 | | |
| | | |
Warrant Liability
|
| |||
| | | |
(USD in thousands)
|
| |||
|
Carrying amount at January 1, 2022
|
| | | $ | — | | |
|
Initial recognition of warrant liability
|
| | | | 1,007 | | |
|
Remeasurement of warrant liability
|
| | | | (395) | | |
|
Foreign currency translation
|
| | | | (39) | | |
|
Carrying amount at December 31, 2022
|
| | | $ | 573 | | |
| | | |
Number of
Ordinary Shares |
| |
Share Capital
(DKK in thousands) |
| ||||||
|
Share capital, December 31, 2019
|
| | | | 15,184,152 | | | | | | 15,184 | | |
|
Capital increase at September 17, 2020 (issuance of shares for cash)
|
| | | | 745,380 | | | | | | 745 | | |
|
Capital increase at October 15, 2020 (issuance of shares for cash)
|
| | | | 269,136 | | | | | | 269 | | |
|
Share capital, December 31, 2020
|
| | | | 16,198,668 | | | | | | 16,198 | | |
|
Capital increase at February 9, 2021 (for initial public offering)
|
| | | | 3,000,000 | | | | | | 3,000 | | |
|
Capital increase at November 9, 2021 (for follow-on offering)
|
| | | | 3,942,856 | | | | | | 3,943 | | |
|
Capital increase November 2021 (exercised warrants)
|
| | | | 62,284 | | | | | | 63 | | |
|
Share capital, December 31, 2021
|
| | | | 23,203,808 | | | | | | 23,204 | | |
|
Capital increase April 2022 (exercised warrants)
|
| | | | 54,072 | | | | | | 54 | | |
|
Capital increase June 2022 (exercised warrants)
|
| | | | 92,313 | | | | | | 92 | | |
|
Capital increase June 2022 (exercised warrants)
|
| | | | 37,665 | | | | | | 38 | | |
|
Capital increase at June 7, 2022 (LPC purchase agreement)
|
| | | | 428,572 | | | | | | 429 | | |
|
Capital increase June 2022 (exercised warrants)
|
| | | | 17,264 | | | | | | 17 | | |
|
Capital increase August 2022 (exercised warrants)
|
| | | | 92,313 | | | | | | 92 | | |
|
Capital increase August 2022 (exercised warrants)
|
| | | | 41,085 | | | | | | 41 | | |
|
Capital increase September 2022 (exercised warrants)
|
| | | | 10,836 | | | | | | 11 | | |
|
Capital increase at October 13, 2022 (JonesTrading sales agreement)
|
| | | | 23,405 | | | | | | 23 | | |
|
Capital increase at October 17, 2022 (JonesTrading sales agreement)
|
| | | | 26,396 | | | | | | 26 | | |
|
Capital increase at October 20, 2022 (JonesTrading sales agreement)
|
| | | | 64,601 | | | | | | 65 | | |
|
Capital increase at December 5, 2022 (exercised warrants)
|
| | | | 42,633 | | | | | | 43 | | |
|
Capital increase at December 29, 2022 (JonesTrading sales agreement)
|
| | | | 4,450 | | | | | | 4 | | |
|
Share capital, December 31, 2022
|
| | | | 24,139,413 | | | | | | 24,139 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
| Authorized, issued and fully paid | | | | | | | | | | | | | |
|
24,139,413 (2021: 23,203,808) ordinary shares of DKK 1 each (2021: ordinary shares of DKK 1 each)
|
| | | $ | 3,886 | | | | | $ | 3,755 | | |
|
Total share capital
|
| | | $ | 3,886 | | | | | $ | 3,755 | | |
|
Number of ordinary shares owned
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
|
Per Norlén
|
| | | | — | | | | | | — | | | | | | — | | |
|
Bo Karmark
|
| | | | 2,000 | | | | | | — | | | | | | — | | |
|
Jesper Nyegaard Nissen
|
| | | | — | | | | | | — | | | | | | — | | |
|
Birgitte Rønø
|
| | | | — | | | | | | — | | | | | | — | | |
|
Erik Deichmann Heegaard
|
| | | | — | | | | | | — | | | | | | — | | |
|
Andreas Holm Mattsson
|
| | | | 4,071,961 | | | | | | 4,163,832 | | | | | | 4,163,832 | | |
|
Niels Iversen Møller
|
| | | | — | | | | | | 4,292,604 | | | | | | 4,292,604 | | |
|
Lars Aage Staal Wegner (former)
|
| | | | 82,124 | | | | | | 182,124 | | | | | | 182,124 | | |
|
Executive Management in total
|
| | | | 4,156,085 | | | | | | 8,638,560 | | | | | | 8,638,560 | | |
|
Number of ordinary shares owned
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
|
Niels Iversen Møller
|
| | | | 4,196,840 | | | | | | — | | | | | | — | | |
|
Roberto Prego
|
| | | | 310,248 | | | | | | 310,248 | | | | | | 310,248 | | |
|
Thomas William Wylonis (former)
|
| | | | — | | | | | | — | | | | | | 485,676 | | |
|
Lars Holtug
|
| | | | — | | | | | | — | | | | | | — | | |
|
Marianne Søgaard
|
| | | | 41,652 | | | | | | 41,652 | | | | | | 41,652 | | |
|
Steven Projan
|
| | | | 27,288 | | | | | | 27,288 | | | | | | 27,288 | | |
|
Board of Directors in total
|
| | | | 4,576,028 | | | | | | 379,188 | | | | | | 864,864 | | |
| | | |
December 31,
|
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||
| The Company’s transactions with other related parties: | | | | | | | | | | | | | | | | | | | |
| Balances with related parties at year-end (asset): | | | | | | | | | | | | | | | | | | | |
|
Prepaid rent and deposit for a leased property from a related party
|
| | | $ | — | | | | | $ | — | | | | | $ | 7 | | |
| | | |
December 31, 2022
|
| |||||||||||||||||||||||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
| | | |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 2 years
|
| |
2 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Purchase obligations
|
| | | | — | | | | | $ | 598 | | | | | $ | 56 | | | | | $ | 904 | | | | | $ | — | | | | | $ | 1,558 | | |
|
Total
|
| | | | — | | | | | $ | 598 | | | | | $ | 56 | | | | | $ | 904 | | | | | $ | — | | | | | $ | 1,558 | | |
| | | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
| | | |
Contractual
cash flows |
| |
<1 year
|
| |
1 – 2 years
|
| |
2 – 5 years
|
| |
>5 years
|
| |
Total
|
| ||||||||||||||||||
| | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Purchase obligations
|
| | | | — | | | | | $ | 72 | | | | | $ | 72 | | | | | $ | — | | | | | $ | — | | | | | $ | 72 | | |
|
Total
|
| | | | — | | | | | $ | 72 | | | | | $ | 72 | | | | | $ | — | | | | | $ | — | | | | | $ | 72 | | |
| | | |
Provisions
|
| |||
| | | |
(USD in
thousands) |
| |||
|
Carrying amount at January 1, 2022
|
| | | $ | 153 | | |
|
Provisions recognized
|
| | | | — | | |
|
Additions
|
| | | | — | | |
|
Utilization of provision
|
| | | | — | | |
|
Change in the provision
|
| | | | — | | |
|
Currency adjustment
|
| | | | (9) | | |
|
Carrying amount at December 31, 2022
|
| | | $ | 144 | | |
| | | |
Provisions
|
| |||
| | | |
(USD in
thousands) |
| |||
|
Carrying amount at January 1, 2021
|
| | | $ | — | | |
|
Provisions recognized
|
| | | | 161 | | |
|
Additions
|
| | | | — | | |
|
Utilization of provision
|
| | | | — | | |
|
Change in the provision
|
| | | | — | | |
|
Currency adjustment
|
| | | | (8) | | |
|
Carrying amount at December 31, 2021
|
| | | $ | 153 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
|
Audit fees
|
| | | $ | 172 | | | | | $ | 177 | | |
|
Audit related fees
|
| | | | 50 | | | | | | 108 | | |
|
Other fees
|
| | | | 156 | | | | | | 328 | | |
|
Total fees
|
| | | $ | 378 | | | | | $ | 613 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 2,830 | | | | | $ | 4,068 | | | | | $ | 9,618 | | | | | $ | 12,983 | | |
|
General and administrative
|
| | | | 2,932 | | | | | | 2,015 | | | | | | 8,215 | | | | | | 5,756 | | |
|
Total operating expenses
|
| | | | 5,762 | | | | | | 6,083 | | | | | | 17,833 | | | | | | 18,739 | | |
|
Operating loss
|
| | | | (5,762) | | | | | | (6,083) | | | | | | (17,833) | | | | | | (18,739) | | |
|
Finance income
|
| | | | 72 | | | | | | 703 | | | | | | 404 | | | | | | 2,761 | | |
|
Finance expenses
|
| | | | (182) | | | | | | (535) | | | | | | (786) | | | | | | (918) | | |
|
Net loss before tax
|
| | | | (5,872) | | | | | | (5,915) | | | | | | (18,215) | | | | | | (16,896) | | |
|
Income tax benefit
|
| | | | 194 | | | | | | 175 | | | | | | 613 | | | | | | 599 | | |
|
Net loss for the period
|
| | | $ | (5,678) | | | | | $ | (5,740) | | | | | $ | (17,602) | | | | | $ | (16,297) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (5,678) | | | | | $ | (5,740) | | | | | $ | (17,602) | | | | | $ | (16,297) | | |
|
Other comprehensive income that may be reclassified to profit or loss in subsequent periods:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange differences on translation of foreign operations
|
| | | | 7 | | | | | | 12 | | | | | | (46) | | | | | | 19 | | |
|
Tax on other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Other comprehensive income that will not be reclassified to profit or loss in subsequent periods:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange differences on currency translation to presentation currency
|
| | | | 84 | | | | | | (1,063) | | | | | | 171 | | | | | | (3,278) | | |
|
Other comprehensive income/(loss) for the period, net of tax
|
| | | $ | 91 | | | | | $ | (1,051) | | | | | $ | 125 | | | | | $ | (3,259) | | |
|
Total comprehensive loss
|
| | | $ | (5,587) | | | | | $ | (6,791) | | | | | $ | (17,477) | | | | | $ | (19,556) | | |
|
Total comprehensive loss attributable to shareholders of Evaxion Biotech A/S
|
| | | $ | (5,587) | | | | | $ | (6,791) | | | | | $ | (17,477) | | | | | $ | (19,556) | | |
|
Loss per share – basic and diluted
|
| | | $ | (0.21) | | | | | $ | (0.24) | | | | | $ | (0.66) | | | | | $ | (0.69) | | |
| | | |
Note
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | | | | |
(USD in thousands)
|
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | | | | $ | 4,312 | | | | | $ | 4,675 | | |
|
Government grants receivable
|
| | | | | | | 22 | | | | | | 209 | | |
|
Tax receivables, non-current
|
| | | | | | | 594 | | | | | | — | | |
|
Leasehold deposits, non-current
|
| | | | | | | 160 | | | | | | 156 | | |
|
Total non-current assets
|
| | | | | | | 5,089 | | | | | | 5,040 | | |
| Current assets | | | | | | | | | | | | | | | | |
|
Prepayments and other receivables
|
| | | | | | | 3,350 | | | | | | 2,791 | | |
|
Unpaid capital contributions
|
| | | | | | | 117 | | | | | | 0 | | |
|
Government grants receivable, current
|
| | | | | | | — | | | | | | 221 | | |
|
Tax receivables, current
|
| | | | | | | 781 | | | | | | 789 | | |
|
Cash and cash equivalents
|
| | | | | | | 2,605 | | | | | | 13,184 | | |
|
Total current assets
|
| | | | | | | 6,853 | | | | | | 16,985 | | |
|
TOTAL ASSETS
|
| | | | | | $ | 11,942 | | | | | $ | 22,025 | | |
| EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
8
|
| | | $ | 4,415 | | | | | $ | 3,886 | | |
|
Other reserves
|
| | | | | | | 82,614 | | | | | | 77,076 | | |
|
Accumulated deficit
|
| | | | | | | (89,763) | | | | | | (72,659) | | |
|
Total equity
|
| | | | | | | (2,734) | | | | | | 8,303 | | |
| Non-current liabilities | | | | | | | | | | | | | | | | |
|
Lease liabilities, non-current
|
| | | | | | | 1,856 | | | | | | 1,952 | | |
|
Borrowings, non-current
|
| |
5
|
| | | | 7,989 | | | | | | 7,864 | | |
|
Provisions
|
| | | | | | | 143 | | | | | | 144 | | |
|
Total non-current liabilities
|
| | | | | | | 9,988 | | | | | | 9,960 | | |
| Current liabilities | | | | | | | | | | | | | | | | |
|
Lease liabilities, current
|
| | | | | | | 311 | | | | | | 303 | | |
|
Warrant liability
|
| |
6
|
| | | | 252 | | | | | | 573 | | |
|
Borrowings, current
|
| |
5
|
| | | | 150 | | | | | | 136 | | |
|
Trade payables
|
| | | | | | | 2,608 | | | | | | 2,085 | | |
|
Other payables
|
| | | | | | | 1,367 | | | | | | 665 | | |
|
Total current liabilities
|
| | | | | | | 4,688 | | | | | | 3,762 | | |
|
Total liabilities
|
| | | | | | | 14,676 | | | | | | 13,722 | | |
|
TOTAL EQUITY AND LIABILITIES
|
| | | | | | $ | 11,942 | | | | | $ | 22,025 | | |
| | | | | | | | | | | | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||
| | | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign currency
translation reserve |
| |
Accumulated
deficit |
| |
Total equity
|
| ||||||||||||||||||
| | | | | | | | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||
|
Equity at December 31, 2022
|
| | | | | | | | | $ | 3,886 | | | | | $ | 80,727 | | | | | $ | (3,651) | | | | | $ | (72,659) | | | | | $ | 8,303 | | |
|
Net loss for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,924) | | | | | | (11,924) | | |
|
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | 34 | | |
|
Share-based compensation
|
| | |
|
7
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 326 | | | | | | 326 | | |
|
Issuance of shares for cash
|
| | |
|
8
|
| | | | | 504 | | | | | | 5,469 | | | | | | — | | | | | | — | | | | | | 5,973 | | |
|
Transaction costs
|
| | | | | | | | | | — | | | | | | (176) | | | | | | — | | | | | | — | | | | | | (176) | | |
|
Equity at June 30, 2023
|
| | | | | | | | | $ | 4,390 | | | | | $ | 86,020 | | | | | $ | (3,618) | | | | | $ | (84,257) | | | | | $ | 2,535 | | |
|
Net loss for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,678) | | | | | | (5,678) | | |
|
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | 87 | | | | | | — | | | | | | 87 | | |
|
Share-based compensation
|
| | |
|
7
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 172 | | | | | | 172 | | |
|
Issuance of shares for cash
|
| | |
|
8
|
| | | | | 25 | | | | | | 129 | | | | | | — | | | | | | — | | | | | | 154 | | |
|
Transaction costs
|
| | | | | | | | | | — | | | | | | (4) | | | | | | — | | | | | | — | | | | | | (4) | | |
|
Equity at September 30, 2023
|
| | | | | | | | | $ | 4,415 | | | | | $ | 86,145 | | | | | $ | (3,531) | | | | | $ | (89,763) | | | | | $ | (2,734) | | |
| | | | | | | | | | | | | | | | | | | | | |
Other reserves
|
| | | | | | | | | | | | | |||
| | | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Foreign currency
translation reserve |
| |
Accumulated
deficit |
| |
Total equity
|
| ||||||||||||||||||
| | | | | | | | | |
(USD in thousands)
|
| |||||||||||||||||||||||||||
|
Equity at December 31, 2021
|
| | | | | | | | | $ | 3,755 | | | | | $ | 80,430 | | | | | $ | (1,316) | | | | | $ | (50,432) | | | | | $ | 32,437 | | |
|
Net loss for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,559) | | | | | | (10,559) | | |
|
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | (2,205) | | | | | | — | | | | | | (2,205) | | |
|
Share-based compensation
|
| | |
|
7
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 665 | | | | | | 665 | | |
|
Issuance of shares for cash
|
| | |
|
8
|
| | | | | 28 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28 | | |
|
Transaction costs paid in shares
|
| | | | | | | | | | 61 | | | | | | (61) | | | | | | — | | | | | | — | | | | | | 0 | | |
|
Transaction costs
|
| | | | | | | | | | — | | | | | | (216) | | | | | | — | | | | | | — | | | | | | (216) | | |
|
Equity at June 30, 2022
|
| | | | | | | | | $ | 3,844 | | | | | $ | 80,153 | | | | | $ | (3,521) | | | | | $ | (60,326) | | | | | $ | (20,150) | | |
|
Net loss for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,740) | | | | | | (5,740) | | |
|
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | (1,058) | | | | | | — | | | | | | (1,058) | | |
|
Share-based compensation
|
| | |
|
7
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 306 | | | | | | 306 | | |
|
Issuance of shares for cash
|
| | |
|
8
|
| | | | | 20 | | | | | | — | | | | | | — | | | | | | — | | | | | | 20 | | |
|
Transaction costs paid in shares
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Transaction costs
|
| | | | | | | | | | — | | | | | | (130) | | | | | | — | | | | | | — | | | | | | (130) | | |
|
Equity at September 30, 2022
|
| | | | | | | | | $ | 3,864 | | | | | $ | 80,023 | | | | | $ | (4,579) | | | | | $ | (65,760) | | | | | $ | 13,548 | | |
| | | |
Nine Months Ended
September 30, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(USD in thousands)
|
| |||||||||
| Operating activities: | | | | | | | | | | | | | |
|
Net loss for the period
|
| | | $ | (17,602) | | | | | $ | (16,297) | | |
|
Adjustments for non-cash items
|
| | | | 880 | | | | | | (1,247) | | |
|
Interest received
|
| | | | 128 | | | | | | — | | |
|
Interest paid
|
| | | | (50) | | | | | | (156) | | |
|
Income taxes paid/received, net
|
| | | | 804 | | | | | | — | | |
|
Cash flow from operating activities before changes in working capital
|
| | | | (15,840) | | | | | | (17,700) | | |
| Cash flow from changes in working capital: | | | | | | | | | | | | | |
|
Changes in net working capital
|
| | | | 156 | | | | | | (2,243) | | |
|
Net cash used in operating activities
|
| | | | (15,684) | | | | | | (19,943) | | |
| Investing activities: | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (88) | | | | | | (353) | | |
|
Receipt (payment) of non-current financial assets – leasehold deposits
|
| | | | (6) | | | | | | 28 | | |
|
Net cash used in investing activities
|
| | | | (94) | | | | | | (324) | | |
| Financing activities: | | | | | | | | | | | | | |
|
Proceeds from issuance of shares and exercise warrants, less underwriter discounts
|
| | | | 6,127 | | | | | | 48 | | |
|
Transaction costs related to issuance of shares
|
| | | | (180) | | | | | | (355) | | |
|
Proceeds from borrowings
|
| | | | 65 | | | | | | 7,933 | | |
|
Repayment of borrowings
|
| | | | (334) | | | | | | (88) | | |
|
Leasing installments
|
| | | | (245) | | | | | | (231) | | |
|
Net cash provided by financing activities
|
| | | | 5,433 | | | | | | 7,307 | | |
|
Net increase/(decrease) in cash and cash equivalents
|
| | | | (10,345) | | | | | | (12,960) | | |
|
Cash and cash equivalents at January 1
|
| | | | 13,184 | | | | | | 32,166 | | |
|
Exchange rate adjustments on cash and cash equivalents
|
| | | | (234) | | | | | | (1,353) | | |
|
Cash and cash equivalents at September 30
|
| | |
$
|
2,605
|
| | | | $ | 17,853 | | |
| Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
| Non-cash investing and financing activities | | | | | | | | | | | | | |
|
Acquisition of property and equipment through loan from lessor
|
| | | $ | 65 | | | | | | — | | |
| | | |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Loan from lessor
|
| | | $ | 1,016 | | | | | $ | 1,068 | | |
|
EIB Loan
|
| | | | 7,123 | | | | | | 6,932 | | |
|
Total Borrowings
|
| | | | 8,139 | | | | | | 8,000 | | |
|
Less: Borrowings, current portion
|
| | | | (150) | | | | | | (136) | | |
|
Total Borrowings, net of current portion
|
| | | $ | 7,989 | | | | | $ | 7,864 | | |
| | | |
Warrant Liability
|
| |||
| | | |
(USD in thousands)
|
| |||
|
Carrying amount at January 1, 2023
|
| | | $ | 573 | | |
|
Remeasurement of warrant liability
|
| | | | (323) | | |
|
Foreign currency translation
|
| | | | 2 | | |
|
Carrying amount at September 30, 2023
|
| | | $ | 252 | | |
| | | |
Warrant Liability
|
| |||
| | | |
(USD in thousands)
|
| |||
|
Carrying amount at January 1, 2022
|
| | | $ | — | | |
|
Initial recognition of warrant liability
|
| | | | 1,007 | | |
|
Remeasurement of warrant liability
|
| | | | — | | |
|
Foreign currency translation
|
| | | | (126) | | |
|
Carrying amount at September 30, 2022
|
| | | $ | 881 | | |
| | | |
Number of
warrants |
| |
Weighted Average
Exercise Price/Share |
| |||
|
Warrants granted as at December 31, 2022
|
| | | | 2,743,093 | | | |
USD 1.50(1)
|
|
|
Warrants exercised(4)
|
| | | | (351,515) | | | |
USD 0.14
|
|
|
Warrants granted
|
| | | | 260,000 | | | |
USD 1.33
|
|
|
Warrants forfeited
|
| | | | (82,381) | | | |
USD 2.72
|
|
|
Warrants cancelled
|
| | | | — | | | |
—
|
|
|
Warrants granted as at September 30, 2023(3)
|
| | | | 2,569,197 | | | |
USD 1.47(2)
|
|
|
Warrants exercisable as at September 30, 2023
|
| | | | 1,894,591 | | | |
USD 1.11(2)
|
|
| | | |
Number of
warrants |
| |
Weighted Average
Exercise Price/Share |
| |||
|
Warrants granted as at December 31, 2021
|
| | | | 2,732,618 | | | |
DKK 7.53(1)
|
|
|
Warrants exercised(4)
|
| | | | (345,548) | | | |
USD 0.13
|
|
|
Warrants granted
|
| | | | 161,000 | | | |
USD 2.72
|
|
|
Warrants forfeited
|
| | | | (16,623) | | | |
USD 5.37
|
|
|
Warrants cancelled
|
| | | | — | | | |
—
|
|
|
Warrants granted as at September 30, 2022
|
| | | | 2,531,447 | | | |
USD 1.32(2)
|
|
|
Warrants exercisable as at September 30, 2022
|
| | | | 1,962,252 | | | |
USD 0.57
|
|
| | | |
September 30,
2023 |
| |
September 30,
2022 |
|
|
Expected term (in years)
|
| |
5.0 – 7.0
|
| |
6.5
|
|
|
Risk-free interest rate
|
| |
4.60 – 4.61%
|
| |
3.97 – 4.06%
|
|
|
Expected volatility
|
| |
85%
|
| |
85%
|
|
|
Share price
|
| |
$0.60 – 1.78
|
| |
$1.71 – 3.03
|
|
| | | |
Number of
Ordinary Shares |
| |
Share Capital
(DKK in thousands) |
| ||||||
|
Share capital, December 31, 2022
|
| | | | 24,139,413 | | | | | | 24,139 | | |
|
Capital increase at January 4, 2023 (JonesTrading sales agreement)
|
| | | | 634,413 | | | | | | 634 | | |
|
Capital increase at January 5, 2023 (JonesTrading sales agreement)
|
| | | | 94,278 | | | | | | 94 | | |
|
Capital increase at January 20, 2023 (JonesTrading sales agreement)
|
| | | | 259,407 | | | | | | 259 | | |
|
Capital increase at January 24, 2023 (JonesTrading sales agreement)
|
| | | | 151,335 | | | | | | 151 | | |
|
Capital increase at February 7, 2023 (JonesTrading sales agreement)
|
| | | | 96,271 | | | | | | 96 | | |
|
Capital increase at February 9, 2023 (JonesTrading sales agreement)
|
| | | | 1,003,802 | | | | | | 1,004 | | |
|
Capital increase at February 13, 2023 (JonesTrading sales agreement)
|
| | | | 42,808 | | | | | | 43 | | |
|
Capital increase at March 3, 2023 (JonesTrading sales agreement)
|
| | | | 16,280 | | | | | | 16 | | |
|
Exercised warrants, May 17, 2023
|
| | | | 134,730 | | | | | | 135 | | |
|
Exercised warrants, May 24, 2023
|
| | | | 51,125 | | | | | | 51 | | |
|
Exercised warrants, June 1, 2023
|
| | | | 150,000 | | | | | | 150 | | |
|
Capital increase at June 5, 2023 (JonesTrading sales agreement)
|
| | | | 861,614 | | | | | | 862 | | |
|
Exercised warrants, June 30, 2023
|
| | | | 4,824 | | | | | | 5 | | |
|
Capital increase at July 18, 2023 (JonesTrading sales agreement)
|
| | | | 11,348 | | | | | | 11 | | |
|
Exercised warrants, September 13, 2023
|
| | | | 10,836 | | | | | | 11 | | |
|
Capital increase at September 22, 2023 (JonesTrading sales agreement)
|
| | | | 54,099 | | | | | | 54 | | |
|
Capital increase at September 26, 2023 (JonesTrading sales agreement)
|
| | | | 51,750 | | | | | | 52 | | |
|
Capital increase at September 27, 2023 (JonesTrading sales agreement)
|
| | | | 45,807 | | | | | | 46 | | |
|
Share capital, September 30, 2023
|
| | | | 27,814,140 | | | | | | 27,814 | | |
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 1.1** | | | | | | | | | | | | | | | | |
| | 3.1 | | | | |
6-K
|
| |
1/26/2024
|
| |
1.1
|
| |
001-39950
|
| |
| | 4.1 | | | | |
F-6
|
| |
01/12/2021
|
| |
1
|
| |
333-252038
|
| |
| | 4.2 | | | | | | | | | | | | | | | | |
| | 4.3* | | | | | | | | | | | | | | | | |
| | 4.4* | | | | | | | | | | | | | | | | |
| | 4.5* | | | | | | | | | | | | | | | | |
| | 5.1* | | | | | | | | | | | | | | | | |
| | 8.2* | | | | | | | | | | | | | | | | |
| | 10.1* | | | | | | | | | | | | | | | |
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 10.2 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.1
|
| |
333-251982
|
| |
| | 10.3 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.2
|
| |
333-251982
|
| |
| | 10.4 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.3
|
| |
333-251982
|
| |
| | 10.5 | | | | |
6-K
|
| |
10/25/2021
|
| |
99.2
|
| |
001-39950
|
| |
| | 10.6 | | | | |
6-K
|
| |
06/07/2022
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.7 | | | | |
6-K
|
| |
06/07/2022
|
| |
10.2
|
| |
001-39950
|
| |
| | 10.8 | | | | |
6-K
|
| |
10/04/2022
|
| |
1.1
|
| |
001-39950
|
| |
| | 10.9 | | | | |
6-K
|
| |
08/04/2023
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.10 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.11 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.2
|
| |
001-39950
|
| |
| | 10.12 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.3
|
| |
001-39950
|
| |
| | 21.1 | | | | |
F-1/A
|
| |
11/03/2021
|
| |
21.1
|
| |
333-260493
|
| |
| | 23.1* | | | | | | | | | | | | | | | | |
| | 23.2* | | | | | | | | | | | | | | | | |
| | 24.1* | | | | | | | | | | | | | | | | |
| | 107* | | | | | | | | | | | | | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Christian Kanstrup
Christian Kanstrup
|
| | Chief Executive Officer (Principal Executive Officer) | | |
January 31, 2024
|
|
| |
/s/ *
Jesper Nyegaard Nissen
|
| | Interim Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | |
January 31, 2024
|
|
| |
/s/ *
Marianne Søgaard
|
| | Chairman of the Board of Directors | | |
January 31, 2024
|
|
| |
/s/ *
Roberto Prego
|
| | Director | | |
January 31, 2024
|
|
| |
/s/ *
Lars Holtug
|
| | Director | | |
January 31, 2024
|
|
| |
/s/ *
Niels Iversen Møller
|
| | Director | | |
January 31, 2024
|
|
| |
*By:
/s/ Christian Kanstrup
Christian Kanstrup
Attorney-In-Fact January 31, 2024 |
| | | |
| | | | |||
Exhibit 1.1
Execution Version
September 27, 2023
STRICTLY CONFIDENTIAL
Evaxion Biotech A/S
Dr. Neergaards Vej SF
2970 Hørsholm
Denmark
Attn: Christian Kanstrup, Chief Executive Officer
This letter agreement (this “Agreement”) constitutes the agreement between Evaxion Biotech A/S (the “Company”) and H.C. Wainwright & Co., LLC (“Wainwright”), that Wainwright shall serve as the exclusive underwriter, agent or advisor in any offering ( each, an “Offering”) of securities of the Company (the “Securities”) during the Term (as hereinafter defined) of this Agreement. The terms of each Offering and the Securities issued in connection therewith shall be mutually agreed upon by the Company and Wainwright and nothing herein implies that Wainwright would have the power or authority to bind the Company and nothing herein implies that the Company shall have an obligation to issue any Securities. It is further acknowledged that the Company and Wainwright will discuss the terms and conditions of any warrants to be issued in connection with an Offering to seek to align as much as possible to market terms to secure an optimal structure for an Offering and the Company’s standing post-Offering. It is understood that Wainwright’s assistance in an Offering will be subject to the satisfactory completion of such investigation and inquiry into the affairs of the Company as Wainwright deems appropriate under the circumstances and to the receipt of all internal approvals of Wainwright in connection with an Offering. The Company expressly acknowledges and agrees that Wainwright’s involvement in an Offering is strictly on a reasonable best efforts basis and that the consummation of an Offering will be subject to, among other things, market conditions. The execution of this Agreement does not constitute a commitment by Wainwright to purchase the Securities and does not ensure a successful Offering of the Securities or the success of Wainwright with respect to securing any other financing on behalf of the Company. Wainwright may retain other underwriters, brokers, dealers or agents on its behalf in connection with an Offering. For the avoidance of doubt, an Offering shall exclude (i) any transaction wherein the Company issues securities pursuant to acquisitions or strategic transactions provided that any such issuance shall only be to an operating company or an owner of an asset in a business synergistic with the business of the Company and shall provide to the Company additional benefits in addition to the investment of funds, but shall not include a transaction in which the Company is issuing securities primarily for the purpose of raising capital or to an entity whose primary business is investing in securities, (ii) issuance of securities pursuant to the Company’s existing purchase agreement, dated as of June 7, 2022, with Lincoln Park Capital Fund, LLC, (iii) issuance of securities pursuant to the Company’s existing agreement for the issuance and subscription of notes, dated as of July 31, 2023, with Global Growth Holding Limited, and (iv) issuance of securities pursuant to the Company’s existing Capital on DemandTM Sales Agreement, dated as of October 3, 2022, with JonesTrading Institutional Services LLC (a “Permissible Transaction”).
430 Park Avenue | New York, New York 10022 | 212.356.0500 | www.hcwco.com Member: FINRA/SIPC
A. Compensation; Reimbursement. At the closing of each Offering ( each, a “Closing”), the Company shall compensate Wainwright as follows:
| l. | Cash Fee. The Company shall pay to Wainwright a cash fee, or as to an underwritten Offering an underwriter discount, equal to 7.5% of the aggregate gross proceeds raised in each Offering. |
| 2. | Warrant Coverage. The Company shall issue to Wainwright or its designees at each Closing, warrants (the “Wainwright Warrants”) to subscribe that number of shares of common stock of the Company equal to 5.0% of the aggregate number of shares of common stock ( or common stock equivalent, if applicable) placed in each Offering ( and if an Offering includes a “greenshoe” or “additional investment” component, such number of shares of common stock underlying such “greenshoe” or “additional investment” component, with the Wainwright Warrants issuable upon the exercise of such component). If the Securities included in an Offering are convertible, the Wainwright Warrants shall be determined by dividing the gross proceeds raised in such Offering by the Offering Price (as defined hereunder). The Wainwright Warrants shall be in a customary form reasonably acceptable to Wainwright, have a term of five (5) years with an exercise price equal to 135% of the offering price per share ( or unit, if applicable) in the applicable Offering and if such offering price is not available, the 135% of the market price of the common stock represented by ADS on the date an Offering is commenced (such price, the “Offering Price”). If warrants are issued to investors in an Offering, the Wainwright Warrants shall have the same terms as the warrants issued to investors in the applicable Offering, except that such Wainwright Warrants shall have an exercise price equal to 135% of the Offering Price. |
| 3. | Expense Allowance. Out of the proceeds of each Closing, the Company also agrees to pay Wainwright (a) $25,000 for non-accountable expenses (to be increased to $35,000 in case a legal work with respect to a public Offering is initiated or a public Offering is consummated); (b) up to $50,000 for fees and expenses of legal counsel and other out-of-pocket expenses (to be increased to $100,000 in case a legal work with respect to a public Offering is initiated or a public Offering is consummated); (c) the fees and expenses of a local legal counsel, if such legal counsel is retained by Wainwright for an Offering (not to exceed $50,000); plus the additional amount payable by the Company pursuant to Paragraph D.3 hereunder and, if applicable, the costs associated with the use of a third-party electronic road show service (such as NetRoadshow); provided, however, that such amount in no way limits or impairs the indemnification and contribution provisions of this Agreement. |
| 4. | Tail. Wainwright shall be entitled to compensation under clause (1) hereunder, calculated in the manner set forth therein, with respect to any public or private offering or other financing or capital-raising transaction of any kind (“Tail Financing”) to the extent that any capital or funds in such Tail Financing is provided to the Company directly or indirectly by investors whom Wainwright had brought over-the-wall in connection with an Offering during the Term, if such Tail Financing is consummated at any time within the 12-month period following the expiration or termination of this Agreement. |
2
| 5. | Right of First Refusal. If, from the date hereof until the 9-month anniversary following consummation of an Offering during the Initial Term, the Company or any of its subsidiaries (a) decides to dispose of or acquire business units or acquire any of its outstanding securities or make any exchange or tender offer or enter into a merger, consolidation or other business combination or any recapitalization, reorganization, restructuring or other similar transaction, including, without limitation, an extraordinary dividend or distributions or a spin-off or split-off, Wainwright (or any affiliate designated by Wainwright) shall have the right to act as the Company’s exclusive financial advisor for any such transaction; or (b) decides to finance or refinance any indebtedness, Wainwright (or any affiliate designated by Wainwright) shall have the right to act as sole book-runner, sole manager, sole placement agent or sole agent with respect to such financing or refinancing; or (c) decides to raise funds by means of a public offering (including at-the-market facility) or a private placement or any other capital-raising financing of equity, equity-linked or debt securities, Wainwright (or any affiliate designated by Wainwright) shall have the right to act as sole book-running manager, sole underwriter or sole placement agent for such financing. If Wainwright or one of its affiliates decides to accept any such engagement, the agreement governing such engagement shall be determined by separate agreement between the Company and Wainwright which will contain, among other things, provisions for customary fees for transactions of similar size and nature, including indemnification, which are appropriate to such a transaction. |
B. Term and Termination of Engagement: Exclusivity. The term of Wainwright’s exclusive engagement will begin on the date hereof and end ninety (90) days thereafter (the “Initial Term”); provided, however, that if an Offering is consummated within the Initial Term, the term of this Agreement shall be extended by an additional ninety (90) day period (the “Extension Term,” and together with the Initial Term, the “Term”). For clarity, the term “Term” shall mean the Initial Term if there is no Extension Term. Notwithstanding anything to the contrary contained herein, the Company agrees that the provisions relating to the payment of fees, reimbursement of expenses, right of first refusal, tail, indemnification and contribution, confidentiality, conflicts, independent contractor and waiver of the right to trial by jury will survive any termination or expiration of this Agreement. Notwithstanding anything to the contrary contained herein, the Company has the right to terminate the Agreement for cause in compliance with FINRA Rule 511 0(g)(5)(B)(i). The exercise of such right of termination for cause eliminates the Company’s obligations with respect to the provisions relating to the tail fees and right of first refusal. Notwithstanding anything to the contrary contained in this Agreement, in the event that an Offering pursuant to this Agreement shall not be carried out for any reason whatsoever during the Term, the Company shall be obligated to pay to Wainwright its actual and accountable out-of-pocket expenses related to an Offering (including the fees and disbursements of Wainwright’s legal counsel) and, if applicable, for electronic road show service used in connection with an Offering. During Wainwright’s engagement hereunder: (i) other than a Permissible Transaction, the Company will not, and will not permit its representatives to, other than in coordination with Wainwright, contact or solicit institutions, corporations or other entities or individuals as potential purchasers of the Securities or investment banks in connection with an Offering and (ii) the Company will not pursue any financing transaction which would be in lieu of an Offering. Furthermore, the Company agrees that during Wainwright’s engagement hereunder, other than a Permissible Transaction, all inquiries from prospective investors with respect to an Offering will be referred to Wainwright. Additionally, except as set forth hereunder, the Company represents, warrants and covenants that no brokerage or finder’s fees or commissions are or will be payable by the Company or any subsidiary of the Company to any broker, financial advisor or consultant, finder, placement agent, investment banker, bank or other third-party with respect to any Offering.
3
C. Information; Reliance. The Company shall furnish, or cause to be furnished, to Wainwright all information requested by Wainwright for the purpose of rendering services hereunder and conducting due diligence (all such information being the “Information”). In addition, the Company agrees to make available to Wainwright upon request from time to time the officers, directors, accountants, counsel and other advisors of the Company. The Company recognizes and confirms that Wainwright ( a) will use and rely on the Information, including any documents provided to investors in each Offering (the “Offering Documents”) which shall include any Purchase Agreement (as defined hereunder), and on information available from generally recognized public sources in performing the services contemplated by this Agreement without having independently verified the same; (b) does not assume responsibility for the accuracy or completeness of the Offering Documents or the Information and such other information; and (c) will not make an appraisal of any of the assets or liabilities of the Company. Upon reasonable request, the Company will meet with Wainwright or its representatives to discuss all information relevant for disclosure in the Offering Documents and will cooperate in any investigation undertaken by Wainwright thereof, including any document included or incorporated by reference therein. At each Offering, at the request of Wainwright, the Company shall deliver such legal letters (including, without limitation, negative assurance letters), opinions, comfort letters, officers’ and secretary certificates and good standing certificates, all in form and substance satisfactory to Wainwright and its counsel as is customary for such Offering. Wainwright shall be a third party beneficiary of any representations, warranties, covenants, closing conditions and closing deliverables made by the Company in any Offering Documents, including representations, warranties, covenants, closing conditions and closing deliverables made to any investor in an Offering.
D. Related Agreements. At each Offering, the Company shall enter into the following additional agreements, as applicable:
| 1. | Underwritten Offering. If an Offering is an underwritten Offering, the Company and Wainwright shall enter into a customary underwriting agreement in form and substance satisfactory to Wainwright and its counsel. |
| 2. | Best Efforts Offering. If an Offering is on a best efforts basis, the sale of Securities to the investors in the Offering will be evidenced by a purchase agreement (“Purchase Agreement”) between the Company and such investors in a form reasonably satisfactory to the Company and Wainwright. Wainwright shall be a third party beneficiary with respect to the representations, warranties, covenants, closing conditions and closing deliverables included in the Purchase Agreement. Prior to the signing of any Purchase Agreement, officers of the Company with responsibility for financial affairs will be available to answer inquiries from prospective investors. |
4
| 3. | Escrow, Settlement and Closing. If each Offering is not settled via delivery versus payment (“DVP”), the Company and Wainwright shall enter into an escrow agreement with a third party escrow agent pursuant to which Wainwright’s compensation and expenses shall be paid from the gross proceeds of the Securities sold. If the Offering is settled in whole or in part via DVP, Wainwright shall arrange for its clearing agent to provide the funds to facilitate such settlement; provided, however, if the clearing firm provides the funds in a best efforts offering and subsequent to such delivery an investor fails to provide the necessary funds to the clearing agent for such purchase of Securities, Wainwright shall instruct the clearing agent to promptly return any such Securities to the Company and the Company shall promptly return such investor’s purchase price to the clearing agent. The Company shall pay Wainwright closing costs, which shall also include the reimbursement of the out-of-pocket cost of the escrow agent or clearing agent, as applicable, which closing costs shall not exceed $15,950. Any escrow arrangements shall be made on customary terms for transactions involving Danish Foreign Private Issuers and Wainwright has in this respect been duly informed that shares cannot be issued under Danish law before that full subscription amount has been paid to the Company’s account and that arrangements are therefore ordinarily made through deposit, net of costs to Wainwright, with the Company’s Danish legal counsel. |
| 4. | FINRA Amendments. Notwithstanding anything herein to the contrary, in the event that Wainwright determines that any of the terms provided for hereunder shall not comply with a FINRA rule, including but not limited to FINRA Rule 5110, then the Company shall agree to amend this Agreement ( or include such revisions in the final underwriting agreement) in writing upon the request of Wainwright to comply with any such rules; provided that any such amendments shall not provide for terms that are less favorable to the Company than are reflected in this Agreement. |
E. Confidentiality. In the event of the consummation or public announcement of any Offering, Wainwright shall have the right to disclose its participation in such Offering, including, without limitation, the Offering at its cost of “tombstone” advertisements in financial and other newspapers and journals.
5
| F. | Indemnity. |
| 1. | In connection with the Company’s engagement of Wainwright hereunder, the Company hereby agrees to indemnify and hold harmless Wainwright and its affiliates, and the respective controlling persons, directors, officers, members, shareholders, agents and employees of any of the foregoing (collectively the “Indemnified Persons”), from and against any and all claims, actions, suits, proceedings (including those of shareholders), damages, liabilities and expenses incurred by any of them (including the reasonable fees and expenses of counsel), as incurred, whether or not the Company is a party thereto (collectively a “Claim”), that are (A) related to or arise out of (i) any actions taken or omitted to be taken (including any untrue statements made or any statements omitted to be made) by the Company, or (ii) any actions taken or omitted to be taken by any Indemnified Person in connection with the Company’s engagement of Wainwright, or (B) otherwise relate to or arise out of Wainwright’s activities on the Company’s behalf under Wainwright’s engagement, and the Company shall reimburse any Indemnified Person for all expenses (including the reasonable fees and expenses of counsel) as incurred by such Indemnified Person in connection with investigating, preparing or defending any such claim, action, suit or proceeding, whether or not in connection with pending or threatened litigation in which any Indemnified Person is a party. The Company will not, however, be responsible for any Claim that is finally judicially determined to have resulted from the gross negligence or willful misconduct of any such Indemnified Person for such Claim. The Company further agrees that no Indemnified Person shall have any liability to the Company for or in connection with the Company’s engagement of Wainwright except for any Claim incurred by the Company as a result of such Indemnified Person’s gross negligence or willful misconduct. |
| 2. | The Company further agrees that it will not, without the prior written consent of Wainwright, settle, compromise or consent to the entry of any judgment in any pending or threatened Claim in respect of which indemnification may be sought hereunder (whether or not any Indemnified Person is an actual or potential party to such Claim), unless such settlement, compromise or consent includes an unconditional, irrevocable release of each Indemnified Person from any and all liability arising out of such Claim. |
| 3. | Promptly upon receipt by an Indemnified Person of notice of any complaint or the assertion or institution of any Claim with respect to which indemnification is being sought hereunder, such Indemnified Person shall notify the Company in writing of such complaint or of such assertion or institution but failure to so notify the Company shall not relieve the Company from any obligation it may have hereunder, except and only to the extent such failure results in the forfeiture by the Company of substantial rights and defenses. If the Company is requested by such Indemnified Person, the Company will assume the defense of such Claim, including the employment of counsel for such Indemnified Person and the payment of the fees and expenses of such counsel, provided, however, that such counsel shall be satisfactory to the Indemnified Person and provided further that if the legal counsel to such Indemnified Person reasonably determines that the use of counsel chosen by the Company to represent such Indemnified Person would present such counsel with a conflict of interest or if the defendant in, or target of, any such Claim, includes an Indemnified Person and the Company, and legal counsel to such Indemnified Person reasonably concludes that there may be legal defenses available to it or other Indemnified Persons different from or in addition to those available to the Company, such Indemnified Person will employ its own separate counsel (including local counsel, if necessary) to represent or defend him, her or it in any such Claim and the Company shall pay the reasonable fees and expenses of such counsel. If such Indemnified Person does not request that the Company assume the defense of such Claim, such Indemnified Person will employ its own separate counsel (including local counsel, if necessary) to represent or defend him, her or it in any such Claim and the Company shall pay the reasonable fees and expenses of such counsel. Notwithstanding anything herein to the contrary, if the Company fails timely or diligently to defend, contest, or otherwise protect against any Claim, the relevant Indemnified Person shall have the right, but not the obligation, to defend, contest, compromise, settle, assert crossclaims, or counterclaims or otherwise protect against the same, and shall be fully indemnified by the Company therefor, including without limitation, for the reasonable fees and expenses of its counsel and all amounts paid as a result of such Claim or the compromise or settlement thereof. In addition, with respect to any Claim in which the Company assumes the defense, the Indemnified Person shall have the right to participate in such Claim and to retain his, her or its own counsel therefor at his, her or its own expense. |
6
| 4. | The Company agrees that if any indemnity sought by an Indemnified Person hereunder is held by a court to be unavailable for any reason then (whether or not Wainwright is the Indemnified Person), the Company and Wainwright shall contribute to the Claim for which such indemnity is held unavailable in such proportion as is appropriate to reflect the relative benefits to the Company, on the one hand, and Wainwright on the other, in connection with Wainwright’s engagement referred to above, subject to the limitation that in no event shall the amount of Wainwright’s contribution to such Claim exceed the amount of fees actually received by Wainwright from the Company pursuant to Wainwright’s engagement. The Company hereby agrees that the relative benefits to the Company, on the one hand, and Wainwright on the other, with respect to Wainwright’s engagement shall be deemed to be in the same proportion as (a) the total value paid or proposed to be paid or received by the Company pursuant to the applicable Offering (whether or not consummated) for which Wainwright is engaged to render services bears to (b) the fee paid or proposed to be paid to Wainwright in connection with such engagement. |
| 5. | The Company’s indemnity, reimbursement and contribution obligations under this Agreement (a) shall be in addition to, and shall in no way limit or otherwise adversely affect any rights that any Indemnified Person may have at law or at equity and (b) shall be effective whether or not the Company is at fault in any way. |
G. Limitation of Engagement to the Company. The Company acknowledges that Wainwright has been retained only by the Company, that Wainwright is providing services hereunder as an independent contractor (and not in any fiduciary or agency capacity) and that the Company’s engagement of Wainwright is not deemed to be on behalf of, and is not intended to confer rights upon, any shareholder, owner or partner of the Company or any other person not a party hereto as against Wainwright or any of its affiliates, or any of its or their respective officers, directors, controlling persons (within the meaning of Section 15 of the Securities Act or Section 20 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), employees or agents. Unless otherwise expressly agreed in writing by Wainwright, no one other than the Company is authorized to rely upon this Agreement or any other statements or conduct of Wainwright, and no one other than the Company is intended to be a beneficiary of this Agreement. The Company acknowledges that any recommendation or advice, written or oral, given by Wainwright to the Company in connection with Wainwright’s engagement is intended solely for the benefit and use of the Company’s management and directors in considering a possible Offering, and any such recommendation or advice is not on behalf of, and shall not confer any rights or remedies upon, any other person or be used or relied upon for any other purpose. Wainwright shall not have the authority to make any commitment binding on the Company. The Company, in its sole discretion, shall have the right to reject any investor introduced to it by Wainwright.
7
H. Limitation of Wainwright’s Liability to the Company. Wainwright and the Company further agree that neither Wainwright nor any of its affiliates or any of its or their respective officers, directors, controlling persons (within the meaning of Section 15 of the Securities Act or Section 20 of the Exchange Act), employees or agents shall have any liability to the Company, its security holders or creditors, or any person asserting claims on behalf of or in the right of the Company (whether direct or indirect, in contract, tort, for an act of negligence or otherwise) for any losses, fees, damages, liabilities, costs, expenses or equitable relief arising out of or relating to this Agreement or the services rendered hereunder, except for losses, fees, damages, liabilities, costs or expenses that arise out of or are based on any action of or failure to act by Wainwright and that are finally judicially determined to have resulted solely from the gross negligence or willful misconduct of Wainwright or any Indemnified Persons.
I. Governing Law. This Agreement shall be governed by and construed in accordance with the laws of the State of New York applicable to agreements made and to be fully performed therein. Any disputes that arise under this Agreement, even after the termination of this Agreement, will be heard only in the state or federal courts located in the City of New York, State of New York. The parties hereto expressly agree to submit themselves to the jurisdiction of the foregoing courts in the City of New York, State of New York. The parties hereto expressly waive any rights they may have to contest the jurisdiction, venue or authority of any court sitting in the City and State of New York. In the event Wainwright or any Indemnified Person is successful in any action, or suit against the Company, arising out of or relating to this Agreement, the final judgment or award entered shall be entitled to have and recover from the Company the costs and expenses incurred in connection therewith, including its reasonable attorneys’ fees. Any rights to trial by jury with respect to any such action, proceeding or suit are hereby waived by Wainwright and the Company.
J. Notices. All notices hereunder will be in writing and sent by certified mail, hand delivery, overnight delivery or e-mail, if sent to Wainwright, at the address set forth on the first page hereof, e-mail: notices@hcwco.com, Attention: Head of Investment Banking, and if sent to the Company, to the address set forth on the first page hereof, e-mail: cka@evaxion-biotech.com, Attention: Chief Executive Officer. Notices sent by certified mail shall be deemed received five days thereafter, notices sent by hand delivery or overnight delivery shall be deemed received on the date of the relevant written record of receipt, notices sent by e-mail shall be deemed received as of the date and time they were sent.
8
K. Conflicts. The Company acknowledges that Wainwright and its affiliates may have and may continue to have investment banking and other relationships with parties other than the Company pursuant to which Wainwright may acquire information of interest to the Company. Wainwright shall have no obligation to disclose such information to the Company or to use such information in connection with any contemplated transaction.
L. Anti-Money Laundering. To help the United States government fight the funding of terrorism and money laundering, the federal laws of the United States require all financial institutions to obtain, verify and record information that identifies each person with whom they do business. This means Wainwright must ask the Company for certain identifying information, including a government-issued identification number (e.g., a U.S. taxpayer identification number) and such other information or documents that Wainwright considers appropriate to verify the Company’s identity, such as certified articles of incorporation, a government-issued business license, a partnership agreement or a trust instrument.
M. Miscellaneous. The Company represents and warrants that it has all requisite power and authority to enter into and carry out the terms and provisions of this Agreement and the execution, delivery and performance of this Agreement does not breach or conflict with any agreement, document or instrument to which it is a party or bound. This Agreement shall not be modified or amended except in writing signed by Wainwright and the Company. This Agreement shall be binding upon and inure to the benefit of both Wainwright and the Company and their respective assigns, successors, and legal representatives. This Agreement constitutes the entire agreement of Wainwright and the Company with respect to the subject matter hereof and supersedes any prior agreements with respect to the subject matter hereof. If any provision of this Agreement is determined to be invalid or unenforceable in any respect, such determination will not affect such provision in any other respect, and the remainder of the Agreement shall remain in full force and effect. This Agreement may be executed in counterparts (including electronic counterparts), each of which shall be deemed an original but all of which together shall constitute one and the same instrument. Signatures to this Agreement transmitted by electronic mail in “portable document format” (.pdf) form, or by any other electronic means intended to preserve the original graphic and pictorial appearance of a document, will have the same effect as physical delivery of the paper document bearing the original signature. The undersigned hereby consents to receipt of this Agreement in electronic form and understands and agrees that this Agreement may be signed electronically. In the event that any signature is delivered by electronic mail (including any electronic signature covered by the U.S. federal ESIGN Act of 2000, Uniform Electronic Transactions Act, the Electronic Signatures and Records Act or other applicable law, e.g., www.docusign.com) or otherwise by electronic transmission evidencing an intent to sign this Agreement, such electronic mail or other electronic transmission shall create a valid and binding obligation of the undersigned with the same force and effect as if such signature were an original. Execution and delivery of this Agreement by electronic mail or other electronic transmission is legal, valid and binding for all purposes.
*********************
9
In acknowledgment that the foregoing correctly sets forth the understanding reached by Wainwright and the Company, please sign in the space provided below, whereupon this letter shall constitute a binding Agreement as of the date indicated above.
| Very truly yours, | |||
| H.C. WAINWRIGHT & CO., LLC | |||
| By: | /s/ Edward D. Silvera | ||
| Name: | Edward D. Silvera | ||
| Title: | Chief Operating Officer | ||
| Date: | 9/27/2023 | ||
| Accepted and Agreed: | |||
| EVAXION BIOTECH A/S | |||
| By: | /s/ Christian Kanstrup | ||
| Name: | Christian Kanstrup | ||
| Title: | CEO | ||
| By: | /s/ Marianne Søgaard | ||
| Name: | Marianne Søgaard | ||
| Title: | Chairman of the Board | ||
10
December 12, 2023
STRICTLY CONFIDENTIAL
Evaxion Biotech A/S
Dr. Neergaards Vej 5f
DK-2970 Hoersholm
Denmark
Attn: Christian Kanstrup, Chief Executive Officer
Re: Waiver
Dear Mr. Kanstrup:
Reference is hereby made to that certain engagement agreement (the “Agreement”), dated as of September 27, 2023, by and between Evaxion Biotech A/S (the “Company”) and H.C. Wainwright & Co., LLC (“Wainwright”) pursuant to which Wainwright shall act as the exclusive underwriter, agent or advisor in any Offering of Securities of the Company during the Term, other than with respect to the Permissible Transactions. Defined terms used herein but not defined herein shall have the meanings ascribed to such terms in the Agreement.
At the Company’s request, Wainwright hereby agrees to waive, on a one-time basis, its exclusive rights, and no compensation shall be payable to Wainwright, under the Agreement solely with respect to the consummation by the Company of a bridge financing with the participation of Danish-based individuals, existing shareholders of the Company and the Company’s officers and directors, as well as an investment by Merck. For the avoidance of doubt, no investment bank, broker, dealer, financial advisor, finder, or other intermediary third-party will participate in, or receive compensation with respect to, the foregoing bridge financing.
In consideration for the aforementioned waiver, the Initial Term of the Agreement shall be extended by addition ninety (90) days.
Except as expressly set forth above, all of the terms and conditions of the Agreement shall continue in full force and effect after the execution of this agreement and shall not be in any way changed, modified or superseded except as set forth herein.
This agreement shall be construed and enforced in accordance with the laws of the State of New York, without regards to conflicts of laws principles. This agreement may be executed in two or more counterparts, each one of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument. Counterparts may be delivered via electronic mail (including any electronic signature covered by the U.S. federal ESIGN Act of 2000, Uniform Electronic Transactions Act, the Electronic Signatures and Records Act or other applicable law, e.g., www.docusign.com) or other transmission method and any counterpart so delivered shall be deemed to have been duly and validly delivered and be valid and effective for all purposes.
430 Park Avenue | New York, New York 10022 | 212.356.0500 | www.hcwco.com Member: FINRA/SIPC
In acknowledgment that the foregoing correctly sets forth the understanding reached by Wainwright and the Company, please sign in the space provided below, whereupon this agreement shall constitute a binding agreement as of the date indicated above.
| Very truly yours, | |||
| H.C. WAINWRIGHT & CO., LLC | |||
| By | /s/ Mark W. Viklund | ||
| Name: | Mark W. Viklund | ||
| Title: | Chief Executive Officer | ||
Accepted and Agreed:
EVAXION BIOTECH A/S
| By | /s/ Christian Kanstrup | ||
| Name: | Christian Kanstrup | ||
| Title: | CEO | ||
[Signature Page to Waiver]
430 Park Avenue | New York, New York 10022 | 212.356.0500 | www.hcwco.com Member: FINRA/SIPC

Execution Version
January 31, 2024
STRICTLY CONFIDENTIAL
Evaxion Biotech A/S
Dr. Neergaards Vej 5f
DK-2970 Hoersholm
Denmark
Attn: Christian Kanstrup, Chief Executive Officer
Dear Mr. Kanstrup:
Reference is made to the engagement letter (the “Engagement Letter”), dated September 27, 2023, as amended, by and between Evaxion Biotech A/S (the “Company”) and H.C. Wainwright & Co., LLC (“Wainwright”), pursuant to which Wainwright shall serve as the underwriter, agent or advisor in any Offering of Securities of the Company during the “Term” (as defined in the Engagement Letter). Defined terms used herein but not defined herein shall have the meanings given to such terms in the Engagement Letter.
The Company and Wainwright also hereby agree to amend the Engagement Letter as follows:
| (i) | delete in its entirety Paragraph A.5 of the Engagement Letter (right of first refusal) and delete any other references to “right of first refusal” that appear in the Engagement Letter. |
| (ii) | amend and restate the first two sentences of Paragraph B of the Engagement Letter, as follows: |
“B. Term and Termination of Engagement; Exclusivity. The Term of Wainwright’s exclusive engagement will begin on the date hereof and end on November 1, 2024
(the “Term”).”
In addition, the Company and Wainwright hereby agree, solely in connection with the Offering of the Company’s equity securities contemplated by the Registration Statement on Form F-1 (File No. 333-276505), to amend the Engagement Letter as follows:
| (i) | delete in its entirety clause (c) of Paragraph A.3 of the Engagement Letter. |
Except as expressly set forth above, all of the terms and conditions of the Engagement Letter shall continue in full force and effect after the execution of this amendment and shall not be in any way changed, modified or superseded except as set forth herein.
This amendment shall be construed and enforced in accordance with the laws of the State of New York, without regards to conflicts of laws principles. This amendment may be executed in two or more counterparts, each one of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument. Counterparts may be delivered via electronic mail (including any electronic signature covered by the U.S. federal ESIGN Act of 2000, Uniform Electronic Transactions Act, the Electronic Signatures and Records Act or other applicable law, e.g., www.docusign.com) or other transmission method and any counterpart so delivered shall be deemed to have been duly and validly delivered and be valid and effective for all purposes.
* * * * *
[Remainder of page intentionally left blank]
In acknowledgment that the foregoing correctly sets forth the understanding reached by Wainwright and the Company, please sign in the space provided below, whereupon this amendment shall constitute a binding agreement as of the date indicated above.
| Very truly yours, | ||
| H.C. WAINWRIGHT & CO., LLC | ||
| By: | /s/ Mark W. Viklund | |
| Name: | Mark W. Viklund | |
| Title: | Chief Executive Officer | |
| Accepted and Agreed: | ||
| EVAXION BIOTECH A/S | ||
| By: | /s/ Christian Kanstrup | |
| Name: Christian Kanstrup | ||
| Title: CEO | ||