Form 8‑K/A |
(Amendment No. 1) |
(State or other jurisdiction of | (Commission | (I.R.S. employer | ||
incorporation or organization) | File Number) | identification number) |
N/A | |||
(Registrant’s telephone number, including area code) | (Former Name or Former Address, if Changed Since Last Report) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol | Name of exchange on which registered | ||
Item 9.01 | Financial Statements and Exhibits. |
Exhibit No. | Description | |
Consent of Independent Auditors | ||
Audited financial statements of Jungla as of and for the year ended December 31, 2018 | ||
Unaudited condensed interim financial statements of Jungla as of March 31, 2019 and for the three months ended March 31, 2019 and 2018 | ||
Unaudited pro forma condensed combined balance sheet for the Company and Jungla as of June 30, 2019 and unaudited pro forma condensed combined statements of operations for the Company and Jungla for the year ended December 31, 2018 and for the six months ended June 30, 2019 | ||
104 | Cover Page Interactive Data File (the cover page XBRL tags are embedded within the Inline XBRL document). |
INVITAE CORPORATION | ||
By: | /s/ Shelly D. Guyer | |
Name: | Shelly D. Guyer | |
Title: | Chief Financial Officer |
Assets | |||
Current assets: | |||
Cash | $ | 1,046,115 | |
Prepaid expenses and other current assets | 27,365 | ||
Total current assets | 1,073,480 | ||
Property and equipment, net | 361,272 | ||
Total assets | $ | 1,434,752 | |
Liabilities and Stockholders’ Equity | |||
Current liabilities: | |||
Accounts payable | $ | 14,934 | |
Accrued expenses and other current liabilities | 16,991 | ||
Total liabilities | 31,925 | ||
Other long term liability | 4,067 | ||
Total liabilities | 35,992 | ||
Commitments and contingencies (Note 7) | |||
Stockholders’ equity: | |||
Convertible preferred stock, $0.00001 par value per share, 4,459,633 shares authorized; 4,074,251 shares issued and outstanding with a total liquidation preference of $2,995,389 | 2,626,146 | ||
Common stock, $0.00001 par value per share, 15,700,000 shares authorized; 8,500,000 shares issued and outstanding | 85 | ||
Additional paid-in capital | 414,344 | ||
Accumulated deficit | (1,641,815) | ||
Total stockholders’ equity | 1,398,760 | ||
Total liabilities and stockholders’ equity | $ | 1,434,752 |
Operating Expenses: | |||
Research and development | $ | 413,812 | |
Sales and marketing | 24,520 | ||
General and administrative | 164,092 | ||
Total operating expenses | 602,424 | ||
Loss from operations | (602,424) | ||
Other income: | |||
Interest Income | 426 | ||
Total other income | 426 | ||
Net loss | $ | (601,998 | ) |
Convertible Preferred Stock | Common Stock | Additional Paid-In Capital | Accumulated Deficit | Total Stockholders’ Equity | |||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||
Balances as of January 1, 2018 | 4,074,251 | $ | 2,626,146 | 8,500,000 | $ | 85 | $ | 400,792 | $ | (1,039,817 | ) | $ | 1,987,206 | ||||
Stock-based compensation | - | - | - | - | 13,552 | - | 13,552 | ||||||||||
Net loss | - | - | - | - | - | (601,998) | (601,998) | ||||||||||
Balance as of December 31, 2018 | 4,074,251 | $ | 2,626,146 | 8,500,000 | 85 | $ | 414,344 | $ | (1,641,815 | ) | $ | 1,398,760 |
Cash flows from operating activities: | |||
Net loss | $ | (601,998 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |||
Depreciation | 8,002 | ||
Stock-based compensation | 13,552 | ||
Changes in operating assets and liabilities: | |||
Prepaid expenses and other current assets | 28,229 | ||
Accounts payable | 3,887 | ||
Accrued expenses and other current liabilities | 5,964 | ||
Other long term liability | 4,067 | ||
Net cash used in operating activities | (538,297) | ||
Cash flows used in investing activities: | |||
Purchase of property and equipment | (252,984) | ||
Net cash used in investing activities | (252,984) | ||
Net decrease in cash | (791,281) | ||
Cash, beginning of year | 1,837,396 | ||
Cash, end of year | $ | 1,046,115 | |
Supplemental disclosures of cash flow information: | |||
Cash paid for taxes | $ | 1,696 |
1. | OVERVIEW |
2. | SIGNIFICANT ACCOUNTING POLICIES |
3. | PROPERTY AND EQUIPMENT, NET |
Capitalized software development | $ | 347,126 | |
Computer and office equipment | 14,324 | ||
Machinery and equipment | 10,500 | ||
Total property and equipment | 371,950 | ||
Less accumulated depreciation | (10,678) | ||
Property and equipment, net | $ | 361,272 | |
Depreciation expense for the year ended December 31, 2018, was $8,002. |
4. | ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES |
Accrued expenses and other current liabilities consisted of the following at December 31, 2018: | |||
Accrued salaries and related expenses | $ | 7,853 | |
Accrued legal expenses | 1,586 | ||
Accrued credit card expenses | 3,953 | ||
Accrued other | 3,599 | ||
Total accrued expenses | $ | 16,991 |
5. | STOCKHOLDERS’ EQUITY |
6. | STOCK-BASED COMPENSATION |
Research and development | $ | 10,498 | |
General and administrative | 3,054 | ||
Total stock-based compensation | $ | 13,552 |
Options Outstanding | |||||||||
Shares Available for Grant | Number of Shares | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term | ||||||
Balance – January 1, 2018 | 1,094,811 | 458,911 | $ | 0.19 | 9.73 | ||||
Granted | (99,400) | 99,400 | 0.19 | ||||||
Exercised | - | - | |||||||
Cancelled | - | - | |||||||
Balance – December 31, 2018 | 995,411 | 558,311 | $ | 0.19 | 8.83 | ||||
Vested and exercisable – December 31, 2018 | 185,494 | $ | 0.19 | 8.74 | |||||
Vested and expected to vest |
Options Outstanding | Options Exercisable Weighted | |||||
Range of Exercise Prices | Number of Shares Outstanding | Weighted-Average Remaining Contractual Term | Weighted-Average Exercise Price | Number of Shares Exercisable | Weighted-Average Exercise Price | |
$0.19-$0.22 | 558,311 | 8.83 | $0.19 | 185,494 | $0.19 |
Expected term | 6.06 years | |
Volatility | 49.86 | % |
Interest rate | 2.65 | % |
Dividend rate | 0.00 | % |
7. | COMMITMENTS AND CONTINGENCIES |
8. | INCOME TAXES |
Deferred tax assets: | |||
Net operating losses carryforwards | $ | 444,267 | |
Accrued compensation | 2,588 | ||
Research and development credit | 36,154 | ||
Other | 213 | ||
Gross deferred tax assets | 483,222 | ||
Deferred tax liabilities: | |||
Fixed asset basis | (2,392) | ||
Total deferred tax liabilities | (2,392) | ||
Valuation allowance | (480,830) | ||
Net deferred taxes | $ | — |
Statutory rate | 21.00 | % |
State tax | 10.06 | % |
R & D credits | -1.83 | % |
Others | -0.05 | % |
Change in valuation allowance | -29.18 | % |
0.00 | % |
9. | SUBSEQUENT EVENTS |
Jungla Inc. | ||||||||||
Balance Sheets | ||||||||||
(unaudited) | ||||||||||
March 31, 2019 | December 31, 2018 | |||||||||
Assets | ||||||||||
Current assets: | ||||||||||
Cash | $ | 866,466 | $ | 1,046,115 | ||||||
Prepaid expenses and other current assets | 30,797 | 27,365 | ||||||||
Total current assets | 897,263 | 1,073,480 | ||||||||
Property and equipment, net | 430,584 | 361,272 | ||||||||
Total assets | $ | 1,327,847 | $ | 1,434,752 | ||||||
Liabilities and Stockholders' Equity | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 42,127 | $ | 14,934 | ||||||
Accrued expenses and other current liabilities | 16,694 | 16,991 | ||||||||
Total liabilities | 58,821 | 31,925 | ||||||||
Total long term liability | 4,067 | 4,067 | ||||||||
Total liabilities | $ | 62,888 | $ | 35,992 | ||||||
Commitments and contingencies (Note 6) | ||||||||||
Stockholders’ equity: | ||||||||||
Convertible preferred stock | 2,626,146 | 2,626,146 | ||||||||
Common stock | 85 | 85 | ||||||||
Additional paid-in capital | 452,076 | 414,344 | ||||||||
Accumulated deficit | (1,813,348 | ) | (1,641,815 | ) | ||||||
Total stockholders’ equity | 1,264,959 | 1,398,760 | ||||||||
Total liabilities and stockholders' equity | $ | 1,327,847 | $ | 1,434,752 | ||||||
See accompanying notes to financial statements. |
Jungla Inc. | ||||||||||||||
Statements of Operations | ||||||||||||||
(unaudited) | ||||||||||||||
Three months ended March 31, | ||||||||||||||
2019 | 2018 | |||||||||||||
Operating expenses: | ||||||||||||||
Research and development | $ | 110,683 | $ | 96,683 | ||||||||||
Sales and marketing | 11,788 | 3,529 | ||||||||||||
General and administrative | 49,070 | 34,578 | ||||||||||||
Total operating expenses | 171,541 | 134,790 | ||||||||||||
Loss from operations | (171,541 | ) | (134,790 | ) | ||||||||||
Other income, net: | ||||||||||||||
Interest income, net | 8 | 128 | ||||||||||||
Total other income | 8 | 128 | ||||||||||||
Net loss | $ | (171,533 | ) | $ | (134,662 | ) | ||||||||
See accompanying notes to financial statements. |
Jungla Inc. | ||||||||||||||||||||||||
Statements of Stockholders’ Equity | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Convertible | Additional | Total | ||||||||||||||||||||||
Preferred Stock | Common Stock | Paid-In | Accumulated | Stockholders’ | ||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||
Balance as of January 1, 2018 | 4,074,251 | $ | 2,626,146 | 8,500,000 | $ | 85 | $ | 400,792 | $ (1,039,817) | $ | 1,987,206 | |||||||||||||
Stock-based compensation | — | — | — | — | 3,338 | — | 3,338 | |||||||||||||||||
Net loss | — | — | — | — | — | (134,661 | ) | (134,661 | ) | |||||||||||||||
Balance as of March 31, 2018 | 4,074,251 | $ | 2,626,146 | 8,500,000 | $ | 85 | $ | 404,130 | $ (1,174,478) | $ | 1,855,883 | |||||||||||||
Convertible | Additional | Total | ||||||||||||||||||||||
Preferred Stock | Common Stock | Paid-In | Accumulated | Stockholders’ | ||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||
Balance as of January 1, 2019 | 4,074,251 | $ | 2,626,146 | 8,500,000 | $ | 85 | $ | 414,344 | $ (1,641,815) | $ | 1,398,760 | |||||||||||||
Stock-based compensation | — | — | — | — | 37,732 | — | 37,732 | |||||||||||||||||
Net loss | — | — | — | — | — | (171,533 | ) | (171,533 | ) | |||||||||||||||
Balance as of March 31, 2019 | 4,074,251 | $ | 2,626,146 | 8,500,000 | $ | 85 | $ | 452,076 | $ (1,813,348) | $ | 1,264,959 |
Jungla Inc. | |||||||||||||
Statements of Cash Flows | |||||||||||||
(unaudited) | |||||||||||||
Three months ended March 31, | |||||||||||||
2019 | 2018 | ||||||||||||
Cash flows from operating activities: | |||||||||||||
Net loss | $ | (171,533 | ) | $ | (134,661 | ) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||||
Depreciation and amortization | 2,069 | 1,796 | |||||||||||
Stock-based compensation | 37,732 | 3,388 | |||||||||||
Changes in operating assets and liabilities: | |||||||||||||
Prepaid expenses and other current assets | (3,432 | ) | 33,381 | ||||||||||
Accounts payable | 27,194 | 5,530 | |||||||||||
Accrued expenses and other current liabilities | (297 | ) | 1,343 | ||||||||||
Net cash used in operating activities | (108,267 | ) | (89,223 | ) | |||||||||
Cash flows used in investing activities: | |||||||||||||
Purchase of property and equipment | (71,382 | ) | (43,827 | ) | |||||||||
Net cash used in investing activities | (71,382 | ) | (43,827 | ) | |||||||||
Net decrease in cash | (179,649 | ) | (133,050 | ) | |||||||||
Cash, beginning of period | 1,046,115 | 1,837,396 | |||||||||||
Cash, end of period | $ | 866,466 | $ | 1,704,346 |
1. | OVERVIEW |
2. | SIGNIFICANT ACCOUNTING POLICIES |
March 31, 2019 | December 31, 2018 | ||||
Capitalized software development | $418,507 | $347,126 | |||
Computer and office equipment | 14,324 | 14,324 | |||
Machinery and equipment | 10,500 | 10,500 | |||
Total property and equipment | 443,331 | 371,950 | |||
Less accumulated depreciation | (12,747) | (10,678) | |||
Property and equipment, net | $ 430,584 | $ 361,272 |
March 31, | ||||||||||
2019 | 2018 | |||||||||
Research and development | $ | 35,421 | $ | 2,625 | ||||||
General and administrative | 2,311 | 763 | ||||||||
Total stock-based compensation | $ | 37,732 | $ | 3,388 |
• | Invitae's historical consolidated financial statements and accompanying notes included in its Annual Report on Form 10-K for the fiscal year ended December 31, 2018 filed with the SEC on February 28, 2019; |
• | Invitae's historical consolidated financial statements and accompanying notes included in its Quarterly Report on Form 10-Q as of and for the six months ended June 30, 2019 filed with the SEC on August 6, 2019; |
• | Jungla's historical unaudited financial statements and related notes for the year ended December 31, 2018 which are included as Exhibit 99.1 hereto; |
• | Jungla's financial statements and notes thereto for the three months ended March 31, 2019 included as Exhibit 99.2 hereto; |
• | Singular Bio's historical financial statements and related notes for the years ended December 31, 2018, 2017, and 2016 included as Exhibit 99.1 to Invitae's Amendment No. 1 to Invitae's Current Report on Form 8-K filed August 28, 2019; and |
• | Singular Bio's financial statements and notes thereto for the three months ended March 31, 2019 included as Exhibit 99.2 to Amendment No. 1 to Invitae's Current Report on Form 8-K filed August 28, 2019. |
Historical | |||||||||||||||||
Invitae | Jungla | Pro Forma Adjustments (Note 3) | Pro Forma Combined | ||||||||||||||
Assets | |||||||||||||||||
Current assets: | |||||||||||||||||
Cash and cash equivalents | $ | 247,000 | $ | 487 | $ | (15,412 | ) | A | $ | 232,075 | |||||||
Marketable securities | 800 | — | — | 800 | |||||||||||||
Accounts receivable | 23,143 | — | — | 23,143 | |||||||||||||
Prepaid expenses and other current assets | 16,976 | 21 | — | 16,997 | |||||||||||||
Total current assets | 287,919 | 508 | (15,412 | ) | 273,015 | ||||||||||||
Property and equipment, net | 29,021 | 10 | — | 29,031 | |||||||||||||
Operating lease assets | 40,228 | — | — | 40,228 | |||||||||||||
Restricted cash | 6,243 | — | — | 6,243 | |||||||||||||
Intangible assets, net | 57,832 | 487 | 43,653 | G, H | 101,972 | ||||||||||||
Goodwill | 76,556 | — | 23,190 | I | 99,746 | ||||||||||||
Other assets | 5,103 | 21 | — | 5,124 | |||||||||||||
Total assets | $ | 502,902 | $ | 1,026 | $ | 51,431 | $ | 555,359 | |||||||||
Liabilities and stockholders’ equity | |||||||||||||||||
Current liabilities: | |||||||||||||||||
Accounts payable | $ | 5,255 | $ | 87 | $ | — | $ | 5,342 | |||||||||
Accrued liabilities | 27,801 | 11 | 3,715 | B, C, K | 31,527 | ||||||||||||
Operating lease obligations | 5,102 | — | — | 5,102 | |||||||||||||
Finance lease obligations | 1,934 | — | — | 1,934 | |||||||||||||
Total current liabilities | 40,092 | 98 | 3,715 | 43,905 | |||||||||||||
Operating lease obligations, net of current portion | 45,694 | — | — | 45,694 | |||||||||||||
Finance lease obligations, net of current portion | 429 | — | — | 429 | |||||||||||||
Debt | 75,184 | — | — | 75,184 | |||||||||||||
Other long-term liabilities | — | 5 | 7,600 | C | 7,605 | ||||||||||||
Total liabilities | 161,399 | 103 | 11,315 | 172,817 | |||||||||||||
Stockholders’ equity: | |||||||||||||||||
Convertible preferred stock | — | 2,701 | (2,701 | ) | J | — | |||||||||||
Common stock | 9 | — | — | E, J | 9 | ||||||||||||
Additional paid-in capital | 944,559 | 397 | 34,930 | D, E, J | 979,886 | ||||||||||||
Accumulated deficit | (603,065 | ) | (2,175 | ) | 7,887 | F, J, K, M | (597,353 | ) | |||||||||
Total stockholders’ equity | 341,503 | 923 | 40,116 | 382,542 | |||||||||||||
Total liabilities and stockholders’ equity | $ | 502,902 | $ | 1,026 | $ | 51,431 | $ | 555,359 |
Historical | Invitae and Singular Bio Pro Forma | Historical | |||||||||||||||||||||||||||||
Invitae | Singular Bio | Pro Forma Adjustments (Note 5) | Jungla | Pro Forma Adjustments (Note 3) | Pro Forma Combined | ||||||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||||||||||
Test revenue | $ | 91,921 | $ | — | $ | — | $ | 91,921 | $ | — | $ | — | $ | 91,921 | |||||||||||||||||
Other revenue | 2,107 | — | — | 2,107 | — | — | 2,107 | ||||||||||||||||||||||||
Total revenue | 94,028 | — | — | 94,028 | — | — | 94,028 | ||||||||||||||||||||||||
Cost of revenue | 49,260 | — | — | 49,260 | — | 2,207 | L | 51,467 | |||||||||||||||||||||||
Research and development | 43,296 | 866 | (2,586 | ) | A | 41,576 | 329 | — | 41,905 | ||||||||||||||||||||||
Selling and marketing | 54,972 | — | — | 54,972 | 20 | — | 54,992 | ||||||||||||||||||||||||
General and administrative | 34,593 | 1,752 | (7,188 | ) | B, C, D | 29,157 | 206 | (190 | ) | K | 29,173 | ||||||||||||||||||||
Loss from operations | (88,093 | ) | (2,618 | ) | 9,774 | (80,937 | ) | (555 | ) | (2,017 | ) | (83,509 | ) | ||||||||||||||||||
Other income (expense), net | 2,019 | 2,051 | (2,025 | ) | C | 2,045 | 26 | — | 2,071 | ||||||||||||||||||||||
Interest expense | (4,229 | ) | (774 | ) | 774 | E | (4,229 | ) | — | — | (4,229 | ) | |||||||||||||||||||
Net loss before taxes | (90,303 | ) | (1,341 | ) | 8,523 | (83,121 | ) | (529 | ) | (2,017 | ) | (85,667 | ) | ||||||||||||||||||
Income tax benefit | (3,950 | ) | — | 3,950 | F | — | — | — | — | ||||||||||||||||||||||
Net loss | $ | (86,353 | ) | $ | (1,341 | ) | $ | 4,573 | $ | (83,121 | ) | $ | (529 | ) | $ | (2,017 | ) | $ | (85,667 | ) | |||||||||||
Net loss per share, basic and diluted | $ | (1.01 | ) | $ | (0.95 | ) | $ | (0.96 | ) | ||||||||||||||||||||||
Shares used in computing net loss per share, basic and diluted | 85,148 | 2,347 | G | 87,495 | 1,366 | N | 88,861 |
Historical | Invitae and Singular Bio Pro Forma | Historical | |||||||||||||||||||||||||||||
Invitae | Singular Bio | Pro Forma Adjustments (Note 5) | Jungla | Pro Forma Adjustments (Note 3) | Pro Forma Combined | ||||||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||||||||||
Test revenue | $ | 144,560 | $ | — | $ | — | $ | 144,560 | $ | — | $ | — | $ | 144,560 | |||||||||||||||||
Other revenue | 3,139 | — | — | 3,139 | — | — | 3,139 | ||||||||||||||||||||||||
Total revenue | 147,699 | — | — | 147,699 | — | — | 147,699 | ||||||||||||||||||||||||
Cost of revenue | 80,105 | — | — | 80,105 | — | 4,414 | L | 84,519 | |||||||||||||||||||||||
Research and development | 63,496 | 1,232 | — | 64,728 | 414 | — | 65,142 | ||||||||||||||||||||||||
Selling and marketing | 74,428 | — | — | 74,428 | 24 | — | 74,452 | ||||||||||||||||||||||||
General and administrative | 52,227 | 817 | (1,000 | ) | C | 52,044 | 164 | — | 52,208 | ||||||||||||||||||||||
Loss from operations | (122,557 | ) | (2,049 | ) | 1,000 | (123,606 | ) | (602 | ) | (4,414 | ) | (128,622 | ) | ||||||||||||||||||
Other income (expense), net | (2,568 | ) | 979 | (975 | ) | C | (2,564 | ) | — | — | (2,564 | ) | |||||||||||||||||||
Interest expense | (7,030 | ) | (708 | ) | 708 | E | (7,030 | ) | — | — | (7,030 | ) | |||||||||||||||||||
Net loss before taxes | (132,155 | ) | (1,778 | ) | 733 | (133,200 | ) | (602 | ) | (4,414 | ) | (138,216 | ) | ||||||||||||||||||
Income tax benefit | (2,800 | ) | — | — | (2,800 | ) | — | — | (2,800 | ) | |||||||||||||||||||||
Net loss | $ | (129,355 | ) | $ | (1,778 | ) | $ | 733 | $ | (130,400 | ) | $ | (602 | ) | $ | (4,414 | ) | $ | (135,416 | ) | |||||||||||
Net loss per share, basic and diluted | $ | (1.94 | ) | $ | (1.88 | ) | $ | (1.92 | ) | ||||||||||||||||||||||
Shares used in computing net loss per share, basic and diluted | 66,747 | 2,499 | G | 69,246 | 1,366 | N | 70,612 |
Purchase Price | Post-combination Expense | ||||||
Cash transferred | $ | 13,261 | $ | 2,151 | |||
Hold-back consideration - cash | 270 | 253 | |||||
Hold-back consideration - common stock | 4,574 | — | |||||
Contingent consideration | 10,158 | 542 | |||||
Common stock transferred | 30,753 | — | |||||
Total | $ | 59,016 | $ | 2,946 |
Cash | $ | 487 | |
Developed technology | 44,140 | ||
Total identifiable assets acquired | 44,627 | ||
Current liabilities assumed | (51 | ) | |
Deferred tax liability | (8,750 | ) | |
Net identifiable assets acquired | 35,826 | ||
Goodwill | 23,190 | ||
Total purchase price | $ | 59,016 |
A | To adjust for the $15.4 million cash paid to shareholders of Jungla. | |
B | To reflect the increase in accrued liabilities for the potential future cash payment of up to $0.5 million to be made, within 12 months, as part of the purchase price. | |
C | To reflect the fair value of the contingent consideration of $10.7 million. The portion presented as short-term of $3.1 million is expected to be paid within 12 months. | |
D | To reflect the potential future issuance of up to 0.2 million shares of our common stock. This was valued based on the Company’s shares of common stock as of the close date for $4.6 million. | |
E | To reflect the 1.4 million shares of our common stock issued at the closing of acquisition valued at $30.8 million. | |
F | To reflect the $2.9 million post-combination compensation expense recognized due to the acceleration of Jungla’s equity awards. | |
G | To eliminate the historical developed technology recorded by Jungla of $0.5 million. | |
H | To reflect the fair value of the developed technology acquired. The fair value was determined using an income approach, which requires us to forecast expected future cash flows. These preliminary estimates of fair value may differ from the final amount the Company will determine after completing a detailed valuation analysis, and the difference could have a material effect on the accompanying unaudited pro forma condensed combined financial statements. Any change in the fair value of the developed technology would cause a corresponding increase or decrease to goodwill. | |
I | To reflect the goodwill recognized from the acquisition. | |
J | To eliminate Jungla's historical equity balances. | |
K | Within the pro forma condensed combined balance sheet, an adjustment to record the $0.1 million of transaction expenses directly related to the acquisition incurred by Invitae subsequent to June 30, 2019 not reflected in its historical financial statements. Within the pro forma condensed combined statements of operations, an adjustment to eliminate $0.2 million of transaction expenses incurred by both Invitae and Jungla during the six months ended June 30, 2019 and were directly related to the acquisition which are considered nonrecurring. | |
L | To reflect the additional amortization of the acquired developed technology. The developed technology is amortized straight-line over an estimated useful life of 10 years, resulting in amortization of $2.2 million for the six months ended June 30, 2019 and $4.4 million for the year ended December 31, 2018. As noted above, the fair value of the developed technology is preliminary. As the primary use of the developed technology is to generate revenue, the amortization is presented as cost of revenue. | |
M | To record the income tax benefit recognized due to the deferred tax liability assumed by Invitae as part of our acquisition of Jungla. | |
N | To reflect the shares of common stock issued as part of the acquisition. Potentially dilutive securities, consisting of the contingent consideration and future shares potentially issuable, were excluded from the calculation of diluted net loss per share because their effect would be antidilutive for all periods presented. |
A | To remove the $2.6 million of stock-based compensation related to the time-based RSUs and performance-based RSUs granted in connection with the Singular Bio acquisition. | |
B | To eliminate the nonrecurring post-combination expense of $3.2 million recorded due to the acceleration of unvested equity. | |
C | To eliminate the effects of the $3.0 million co-development agreement between Invitae and Singular Bio. Invitae recognized expense related to the co-development agreement from September 2018 through June 2019 through general and administrative expense with $1.0 million recognized during the year ended December 31, 2018 and the remaining $2.0 million during the six months ended June 30, 2019. Singular Bio recognized other income (expense) related to this co-development agreement of $1.0 million during the year ended December 31, 2018 and $2.0 million during the six months ended June 30, 2019. | |
D | To eliminate $2.0 million of nonrecurring transaction costs incurred by both Invitae and Singular Bio that were incurred during the three months ended June 30, 2019 and were directly related to the transaction. | |
E | To remove interest expenses related to extinguished debt and debt-like items incurred by Singular Bio of $0.7 million during the year ended December 31, 2018 and $0.8 million during the six months ended June 30, 2019. This debt was not assumed by Invitae in connection with the acquisition. | |
F | To remove the income tax benefit recognized due to net deferred tax liabilities assumed in connection with our acquisition of Singular Bio. | |
G | To reflect the 2.5 million shares of Invitae common stock issued in connection with the acquisition of Singular Bio. |
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
8B0NN
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MHE2:AD;O ZEXL": UAII;59/!YDR9+$:-H+-) T .9>*0I!TKO0G.\U361EJ36I 7?M3YZP<7B94\#PHN?T9+(@>,YA
M_(C.VZE#@;O.NG2P54'X!<\CEXGEUR%[W,PA>#S,U_'S6)*U!Z9D?2T3E8IB
M;M\/9T N)2 ]UFF=DGM(*;GK5L,]Y!3=QDM-T>7\^GMS=%OWY.CV-TK?[6WT
MUE/.]90#6HVMC[C>:Y6R$Y_*-FP_0Q0H#XO.?>JFY)2Y6:R<"=E_&.?LETL
MO:8.2LRO:5T=$@Z91_(; :SK!!18U+-2[M$) CZG'(=EDE-,CB&1'(KY%
M79N>@+%&*CDP70WL5EN,S&PHI&K=EZEEHOI^*T#&VC)? '-"LF *98<0]<+T
MTO=(K #@3-E1Y$_2MZO"L*3JIW80R/_,NX3/A:1ZI0(;S*X1>QXYU$-"63XK
MI!; 81R/@K-T$Q(C[@*S(TB>"^0)M!\XDAL7>0 B Q^,K">+20.^S3/"(CP;
M-8.AP:H@V> >: N$^NAVC3"CP07+0FH)OD"SF&(H@4H *#MLZ6:5X"]L$L0F
MZ?M[P(^ LBY/D58QHAX"#4N-S\[36XZ!P$G/.765I(6!&M\LF4F/@ =O06:VJ%[)FU#AL&0]K)\M (?T5W':HP;T,_V0T;G%'LGH$L9
MI7KX=X(M:N#?7Y-)=-SH;5$+OYBAXB72?+_/&7T9EV#$"=[T(%C-1W[_E:ABTM=55],M#[D[_?1E8/["N_SJ.JF-V@G;
MM,F)1*DV219/ ::,=8)?IU?G)Q"MG"ZRS&TSW0*;H 7VX8HMF@<^.920*U
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M_;^];IU@G*9-\#
MOFBN'G/,KJ_S_?Q,>"# =:9ZLB89LIR2?(W_M8-8'\P3&8[9AZGL5GK?S=NZ
M\PX";/KTV::4(PPY Z;825B][BON%ALY6 ]9?\-??EWERYB'-)OI:S-:=171
M^+5&BR[<9'F=1,TA.\CSA94\+FF5P,TV,93U5H/GF6Z,(N@*:8Q?W*:T7MO,
M-XJF@G>E#Z%IIU_/;H.H?TYY9T%=5$9HKO,KZ'4+5_=O;&N(30CH,*F,C[3>
M:+X5DB!F8^G9'-S$8F96-_3#N;)J9XT(Z(,0 9
/;)
'(NA-&F5^4(F^+W=Z?[
M)55@T"N]X1\A#7P\.(IWO* VDWN2JZ5G6B#UOJ6I$.>?#UU8R]B.E,^OPE[P
MYXX1Z&<@0>,N*;K[GXM'3I-B<7H9&V$#S:BKL3DDQP-/KGWU>/+;Y6S5#:>K
MU3F9$HZ4YDAX;?A[H[!A+)LF-G5N69Z$:5S"Y\*XH2,H7EXS5+/]*-%675
M./NOGNKM1.6BB_EU4575!5P-:2P#S=Z;(:&\_>5/Z0^M4D]
M?(+?&?&88Z)T4_,V4&0^4,2N,;B++4_%E_V:ZW.2WHOAXEL(=MW34U?)DC+=
M$!>/0$K&&:8,X4H/OE)ET5R[UQ#;)<="Z&H\4ZA;'C1_YS_"?-:LH;+=0+VL
M43U#*;U%!(RF&]_E3M \5_"0F+R-B_P^/=O%QLW ?OSG%7):YR^5LE[C^=:2
M'CS[4"(@""\O%^C'R>C]GET5B*@YH=\5?U]B-MWMYL0>PWOU*07J@!;KYWN5
M".AS;*R/,8]E]877Y#<(+7NBKT=&?A.875L98L?!CP:
VQ^OQP
M$V%FA]>NS\NSDSA07Q#'XV]N72>>PM, D%$0.B(\'@>>9\\C\4[]L8 [N&*
M=.P8\ BLT/_OHR;RI-C!?\+T5[E@GJ+?^^V]>JCXF]7*?BL9X$:$L3NV/;D&
M/K \!CK/5:EN-X4/);)W)/]QOF:7G9S\[OJ[#A=8_F(= O571.C;'K8FQKV.SW3D\;?:O5Z9TVKT69@]OO(#':"L:E'$?GNE[G@7U\"
MMUT-[FZ-N^OB;K,Q: \ZUO"\UVQ\M,X[38 H _/CR5FO=;I[W+V,@_&/:>"!
MC1_][9=^T^J]-\[^G;CQW0O Y=7@[]6XO"XN#[O];K_1/1]:5KO9.^F?M<]9
M#6NUSOMGG<[N&-]\BC#2#I=4!]RW%7!?PYMW: 'W9ON)8MAK.BT?2V?_2J+8G=P]GM2N
MIL(X">S0P25_=$,QIK07VW=R%I3QC\2_]FS8U'A[B01;VL0]I^ ;,>QOI_E2
M6SN)OX0QM6^$82.N"(=6;H_'P6QN^W>8BCM)MQ&EV\!3TX[&-&ZG[GAJX%NA
M&PD:9"2=D!$Z(0V;WEG(SC+IR/'Q4'B4_YN?)$A=02;\LFA:"S*M:9 Q6BLH
M8R-C$H0TYIVPZ0_?0()P%B?SEC#T/@0K.9'::N45TOT-&=O;EL3Z)?("QX>Q$2?L3>GG*'
MSIIN?W-5$O9SNU7[M5OU"=VJ]X;KFGN76@^D=NWZO#P[B0/U!4