| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 19 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 56 | | | |
| | | | I-1 | | | |
| | | | II-1 | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned* (#) |
| |
Consideration
Payable in Respect of Shares Beneficially Owned ($) |
| ||||||
Executive Officers | | | | | | | | | | | | | |
Michael Rossi, President, Chief Executive Officer and Director
|
| | | | 7,982 | | | | | | 68,645 | | |
Thomas Gad, Founder, Chief Business Officer and Vice Chairman of the Board
|
| | | | 373,167(1) | | | | | | 3,209,236 | | |
Peter Pfreundschuh, Executive Vice President, Chief Financial Officer and Treasurer
|
| | | | —(2) | | | | | | 131,864 | | |
John LaRocca, Senior Vice President, General Counsel and Secretary
|
| | | | — | | | | | | — | | |
Joris Wiel Jan Wilms, Senior Vice President and Chief Operating Officer
|
| | | | 12,799 | | | | | | 110,071 | | |
Doug Gentilcore, Senior Vice President and Danyelza Business Unit Head
|
| | | | — | | | | | | — | | |
Directors | | | | | | | | | | | | | |
Dr. James I. Healy, Chair
|
| | | | 2,225,881(3) | | | | | | 19,142,577 | | |
David N. Gill
|
| | | | 5,825 | | | | | | 50,095 | | |
Laura J. Hamill
|
| | | | 5,825 | | | | | | 50,095 | | |
Dr. Ashutosh Tyagi
|
| | | | 5,825 | | | | | | 50,095 | | |
Johan Wedell-Wedellsborg
|
| | | | 4,565,058(4) | | | | | | 39,259,499 | | |
All of the Company’s current directors and executive officers as a group (11 persons)
|
| | | | 7,202,362 | | | | | | 61,940,313 | | |
| | |
In the Money Options
|
| |
Underwater
Company Options |
| ||||||||||||
Name
|
| |
Number of
Shares Underlying In the Money Options (#) |
| |
Amount
Payable in Respect of In the Money Options ($) |
| |
Number of Shares
Underlying Underwater Company Options (#) |
| |||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | |
Michael Rossi, President, Chief Executive Officer and Director
|
| | | | 825,940 | | | | | | 2,267,542 | | | | | | 214,200 | | |
Thomas Gad, Founder, Chief Business Officer and Vice Chairman
of the Board |
| | | | 540,369 | | | | | | 1,920,263 | | | | | | 731,450 | | |
Peter Pfreundschuh, Executive Vice President, Chief Financial Officer and Treasurer
|
| | | | 63,500 | | | | | | 154,940 | | | | | | 170,000 | | |
John LaRocca, Senior Vice President, General Counsel and Secretary
|
| | | | 42,900 | | | | | | 104,676 | | | | | | 142,600 | | |
Joris Wiel Jan Wilms, Senior Vice President and Chief Operating Officer
|
| | | | 130,600 | | | | | | 457,906 | | | | | | 167,700 | | |
Doug Gentilcore, Senior Vice President and Danyelza Business Unit Head
|
| | | | 142,600 | | | | | | 347,944 | | | | | | — | | |
Directors | | | | | | | | | | | | | | | | | | | |
Dr. James I. Healy, Chair
|
| | | | 47,400 | | | | | | 143,367 | | | | | | 74,767 | | |
David N. Gill
|
| | | | 47,400 | | | | | | 143,367 | | | | | | 92,545 | | |
Laura J. Hamill
|
| | | | 47,400 | | | | | | 143,367 | | | | | | 68,545 | | |
Dr. Ashutosh Tyagi
|
| | | | 47,400 | | | | | | 143,367 | | | | | | 100,545 | | |
Johan Wedell-Wedellsborg
|
| | | | 83,400 | | | | | | 295,287 | | | | | | 100,545 | | |
All of the Company’s current directors and executive officers as a group (11 persons)
|
| | | | 2,018,909 | | | | | | 6,122,026 | | | | | | 1,862,897 | | |
| | |
Company RSU Awards
|
| |||||||||
Name
|
| |
Number of
Shares Underlying Company RSU Awards (#) |
| |
Amount
Payable in Respect of Company RSU Awards ($) |
| ||||||
Executive Officers | | | | | | | | | | | | | |
Michael Rossi, President, Chief Executive Officer and Director
|
| | | | 129,101 | | | | | | 1,110,269 | | |
Thomas Gad, Founder, Chief Business Officer and Vice Chairman of the Board
|
| | | | 60,235 | | | | | | 518,021 | | |
Peter Pfreundschuh, Executive Vice President, Chief Financial Officer and Treasurer
|
| | | | 77,800(1) | | | | | | 669,080 | | |
John LaRocca, Senior Vice President, General Counsel and Secretary
|
| | | | 21,500 | | | | | | 184,900 | | |
Joris Wiel Jan Wilms, Senior Vice President and Chief Operating Officer
|
| | | | 39,301 | | | | | | 337,989 | | |
Doug Gentilcore, Senior Vice President and Danyelza Business Unit Head
|
| | | | — | | | | | | — | | |
Directors | | | | | | | | | | | | | |
Dr. James I. Healy, Chair
|
| | | | 25,080 | | | | | | 215,688 | | |
David N. Gill
|
| | | | 25,080 | | | | | | 215,688 | | |
Laura J. Hamill
|
| | | | 25,080 | | | | | | 215,688 | | |
Dr. Ashutosh Tyagi
|
| | | | 25,080 | | | | | | 215,688 | | |
Johan Wedell-Wedellsborg
|
| | | | 25,080 | | | | | | 215,688 | | |
All of the Company’s current directors and executive officers as a group (11 persons)
|
| | | | 453,337 | | | | | | 3,898,698 | | |
| | |
Company PSU Awards
|
| |||||||||
Name
|
| |
Maximum
Number of Shares Underlying Company PSU Awards (#) |
| |
Amount
Payable in Respect of Company PSU Awards ($) |
| ||||||
Executive Officers | | | | | | | | | | | | | |
Michael Rossi, President, Chief Executive Officer and Director
|
| | | | 159,300 | | | | | | 1,369,980 | | |
Thomas Gad, Founder, Chief Business Officer and Vice Chairman of the Board
|
| | | | 32,000 | | | | | | 275,200 | | |
Peter Pfreundschuh, Executive Vice President, Chief Financial Officer and Treasurer
|
| | | | 31,800 | | | | | | 273,480 | | |
John LaRocca, Senior Vice President, General Counsel and Secretary
|
| | | | — | | | | | | — | | |
Joris Wiel Jan Wilms, Senior Vice President and Chief Operating Officer
|
| | | | — | | | | | | — | | |
Doug Gentilcore, Senior Vice President and Danyelza Business Unit Head
|
| | | | — | | | | | | — | | |
Directors | | | | | | | | | | | | | |
Dr. James I. Healy, Chair
|
| | | | — | | | | | | — | | |
David N. Gill
|
| | | | — | | | | | | — | | |
| | |
Company PSU Awards
|
| |||||||||
Name
|
| |
Maximum
Number of Shares Underlying Company PSU Awards (#) |
| |
Amount
Payable in Respect of Company PSU Awards ($) |
| ||||||
Laura J. Hamill
|
| | | | — | | | | | | — | | |
Dr. Ashutosh Tyagi
|
| | | | — | | | | | | — | | |
Johan Wedell-Wedellsborg
|
| | | | — | | | | | | — | | |
All of the Company’s current directors and executive officers as a group (11 persons)
|
| | | | 223,100 | | | | | | 1,918,660 | | |
Name
|
| |
Cash Severance
Amount ($)(1) |
| |
COBRA
Premiums ($) |
| |
Total ($)
|
| |||||||||
John LaRocca
|
| | | | 494,000 | | | | | | 45,283 | | | | | | 539,283 | | |
Joris Wiel Jan Wilms
|
| | | | 484,790(2) | | | | | | — | | | | | | 484,790(2) | | |
Doug Gentilcore
|
| | | | 475,000 | | | | | | 45,283 | | | | | | 520,283 | | |
Name
|
| |
Cash ($)(1)
|
| |
Equity
Awards ($)(2) |
| |
Perquisites/
Benefits ($)(3) |
| |
Total ($)
|
| ||||||||||||
Michael Rossi
|
| | | | 2,537,724 | | | | | | 3,981,192 | | | | | | 67,924 | | | | | | 6,586,840 | | |
Thomas Gad
|
| | | | 1,522,462 | | | | | | 1,423,897 | | | | | | 5,266 | | | | | | 2,951,625 | | |
Peter Pfreundschuh
|
| | | | 1,198,888 | | | | | | 965,636 | | | | | | 45,283 | | | | | | 2,209,807 | | |
Name
|
| |
Notice
Period Payment ($) |
| |
Salary
Severance Payment ($) |
| |
Bonus
Severance Payment ($) |
| |
Pro-Rated
2025 Annual Bonus ($) |
| |
Estimated
Transaction Bonus ($) |
| |
Total ($)
|
| ||||||||||||||||||
Michael Rossi
|
| | | | — | | | | | | 1,125,078 | | | | | | 787,555 | | | | | | 325,091 | | | | | | 300,000 | | | | | | 2,537,724 | | |
Thomas Gad
|
| | | | 594,246 | | | | | | 594,246 | | | | | | — | | | | | | 183,972 | | | | | | 150,000 | | | | | | 1,522,462 | | |
Peter Pfreundschuh
|
| | | | — | | | | | | 520,000 | | | | | | 234,000 | | | | | | 144,888 | | | | | | 300,000 | | | | | | 1,198,888 | | |
Name
|
| |
Unvested In
the Money Options ($) |
| |
Unvested
Company RSU Awards ($) |
| |
Unvested
Company PSU Awards ($) |
| |
Total ($)
|
| ||||||||||||
Michael Rossi
|
| | | | 1,500,943 | | | | | | 1,110,269 | | | | | | 1,369,980 | | | | | | 3,981,192 | | |
Thomas Gad
|
| | | | 630,676 | | | | | | 518,021 | | | | | | 275,200 | | | | | | 1,423,897 | | |
Peter Pfreundschuh
|
| | | | 154,940 | | | | | | 537,216 | | | | | | 273,480 | | | | | | 965,636 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |
2044E
|
| |
2045E
|
| |
2046E
|
| |
2047E
|
| |
2048E
|
| |
2049E
|
| |
2050E
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Revenue(2)
|
| | | $ | 87 | | | | | $ | 102 | | | | | $ | 105 | | | | | $ | 122 | | | | | $ | 143 | | | | | $ | 158 | | | | | $ | 210 | | | | | $ | 360 | | | | | $ | 514 | | | | | $ | 691 | | | | | $ | 817 | | | | | $ | 869 | | | | | $ | 897 | | | | | $ | 912 | | | | | $ | 901 | | | | | $ | 891 | | | | | $ | 894 | | | | | $ | 796 | | | | | $ | 710 | | | | | $ | 625 | | | | | $ | 541 | | | | | $ | 466 | | | | | $ | 404 | | | | | $ | 348 | | | | | $ | 303 | | | | | $ | 260 | | |
Operating Income(3)
|
| | | $ | (46) | | | | | $ | (66) | | | | | $ | (69) | | | | | $ | (101) | | | | | $ | (104) | | | | | $ | (68) | | | | | $ | 53 | | | | | $ | 158 | | | | | $ | 260 | | | | | $ | 376 | | | | | $ | 471 | | | | | $ | 490 | | | | | $ | 514 | | | | | $ | 529 | | | | | $ | 517 | | | | | $ | 511 | | | | | $ | 521 | | | | | $ | 469 | | | | | $ | 417 | | | | | $ | 367 | | | | | $ | 318 | | | | | $ | 273 | | | | | $ | 237 | | | | | $ | 204 | | | | | $ | 177 | | | | | $ | 167 | | |
Unlevered Free Cash Flow(4)
|
| | | $ | (46) | | | | | $ | (68) | | | | | $ | (71) | | | | | $ | (104) | | | | | $ | (107) | | | | | $ | (71) | | | | | $ | 31 | | | | | $ | 93 | | | | | $ | 159 | | | | | $ | 239 | | | | | $ | 315 | | | | | $ | 340 | | | | | $ | 360 | | | | | $ | 373 | | | | | $ | 369 | | | | | $ | 364 | | | | | $ | 370 | | | | | $ | 347 | | | | | $ | 309 | | | | | $ | 273 | | | | | $ | 238 | | | | | $ | 205 | | | | | $ | 177 | | | | | $ | 153 | | | | | $ | 132 | | | | | $ | 125 | | |
Selected Company
|
| |
Enterprise Value/2028E
Revenue Multiple |
| |||
Agios Pharmaceuticals, Inc.
|
| | | | 1.7x | | |
ADC Therapeutics SA
|
| | | | 0.8x | | |
Day One Biopharmaceuticals, Inc.
|
| | | | 0.5x | | |
Geron Corporation
|
| | | | 0.7x | | |
Immunocore Holdings plc
|
| | | | 1.9x | | |
Puma Biotechnology, Inc
|
| | | | 0.6x | | |
Rigel Pharmaceuticals, Inc.
|
| | | | 1.4x | | |
UroGen Pharma Ltd.
|
| | | | 1.8x | | |
Median | | | | | 1.1x | | |
Date Announced
|
| |
Target
|
| |
Acquiror
|
| |
Transaction Value/
4-Year Forward Revenue Multiple |
| |||
08/07/24
|
| | G1 Therapeutics, Inc. | | | Pharmacosmos A/S | | | | | 2.6x | | |
01/09/23
|
| | Albireo Pharma, Inc. | | |
Ipsen Biopharmaceuticals, Inc.
|
| | | | 2.5x | | |
01/08/23
|
| | Amryt Pharma plc | | | Chiesi Farmaceutici S.p.A. | | | | | 2.1x | | |
06/27/22
|
| | Epizyme, Inc. | | |
Ipsen Biopharmaceuticals, Inc.
|
| | | | 1.0x | | |
01/19/22
|
| | Zogenix, Inc. | | | UCB S.A. | | | | | 2.3x | | |
05/05/21
|
| | Chiasma, Inc. | | | Amryt Pharma plc | | | | | 1.0x | | |
05/04/20
|
| |
Stemline Therapeutics Inc.
|
| | Menarini Group | | | | | 1.8x | | |
Median | | | | | | | | | | | 2.1x | | |
| Date: 27-MAY-2020 | | | Date: 27-MAY-2020 | |
| Y-mAbs Therapeutics A/S | | | The Employee: | |
|
/s/ Claus Møller
|
| |
/s/ Joris Wilms
|
|
| Claus Møller, CEO | | | Joris Wilms | |
| Date: 23/11-2017 | | | Date: 23-nov-2017 | |
| Y-mAbs Therapeutics A/S | | | The Employee: | |
| by | | | | |
|
/s/ Claus Moller
|
| |
/s/ Joris Wilms
|
|
| Claus Moller | | | Joris Wilms | |
| | | | Sincerely yours, | | |||
| | | | Y-MABS THERAPEUTICS, INC. | | |||
| | | | By: | | |
/s/ Michael Rossi
|
|
| | | | | | |
Name:
Michael Rossi
|
|
| | | | | | |
Title:
Chief Executive Officer
|
|
| | | |
Invention or Improvement
|
| |
Party(ies)
|
| |
Relationship
|
|
| 1. | | | | | | | | | | |
| 2. | | | | | | | | | | |
| 3. | | | | | | | | | | |
| Plan Name: | | | Y-mAbs Therapeutics, Inc. Executive Severance Plan | |
| Plan Sponsor: | | | Y-mAbs Therapeutics, Inc. | |
| Plan Year: | | | Fiscal year ending [ ] | |
| Plan Administrator: | | |
[ ]
Attention: Administrator of the Y-mAbs Therapeutics, Inc. Executive Severance Plan
|
|
| Agent for Service of Legal Process: | | |
[ ]
Attention: Administrator of the Y-mAbs Therapeutics, Inc. Executive Severance Plan
|
|
| | | | Service of process may also be made upon the Administrator. | |
| Type of Plan: | | | Severance Plan/Employee Welfare Benefit Plan | |
| Plan Costs: | | | The cost of the Plan is paid by the Company. | |
| Y-MABS THERAPEUTICS, INC. | | | COVERED EMPLOYEE | | ||||||
|
Signature
|
| |
Signature
|
| ||||||
| Name: | | |
|
| | Name: | | |
|
|
| Title: | | |
|
| | Title: | | |
|
|
| Date: | | |
|
| | Date: | | |
|
|