NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
BiomX Inc. (together with
its subsidiaries, BiomX Ltd. and RondinX Ltd., the “Company” or “BiomX” and formerly known as Chardan Healthcare
Acquisition Corp.) was incorporated as a blank check company on November 1, 2017, under the laws of the state of Delaware, for
the purpose of entering into a merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or similar
business combination with one or more businesses or entities.
On July 16, 2019, the
Company entered into a merger agreement with BiomX Ltd. (“BiomX Israel”), a company incorporated under the laws of
Israel, CHAC Merger Sub Ltd. (“Merger Sub”) and Shareholder Representative Services LLC (“SRS”), as amended
on October 11, 2019, pursuant to which, among other things, BiomX Israel merged with Merger Sub, with BiomX Israel being the surviving
entity in accordance with the Israeli Companies Law, 5759-1999, as a wholly owned direct subsidiary of BiomX Inc.
On October 28, 2019, the
Company acquired 100% of the outstanding shares of BiomX Israel (the “Recapitalization Transaction”). Pursuant to the
aforementioned merger agreement, in exchange for all of the outstanding shares of BiomX Israel, the Company issued to the shareholders
of BiomX Israel a total of 15,069,058 shares of the Company’s Common Stock representing approximately 65% of the total shares
issued and outstanding after giving effect to the Recapitalization Transaction. As a result of the Recapitalization Transaction,
BiomX Israel became a wholly owned subsidiary of the Company. As the shareholders of BiomX Israel received the largest ownership
interest in the Company, BiomX Israel was determined to be the “accounting acquirer” in the reverse recapitalization.
As a result, the historical financial statements of the Company were replaced with the financial statement of BiomX Israel for
all periods presented.
Following the Recapitalization
Transaction, the Company retained $60.1 million held in a trust account, after redemptions of IPO shares held by certain shareholders.
The number of shares and
instruments convertible into shares included within these financial statements have been retroactively adjusted based on the equivalent
number of shares received by the accounting acquirer in the Recapitalization Transaction.
The Commons Stock of the Company began trading
on the NYSE American stock exchange on October 28, 2019 and the Company was renamed BiomX Inc.
On October 29, 2019, the Company’s
shares of Common Stock, units, and warrants began trading under the symbols PHGE, PHGE.U, and PHGE.WS, respectively.
On February 6, 2020, the Company’s Common
Stock also began trading on the Tel-Aviv Stock Exchange.
To date, the Company has not generated revenue from its operations.
As of March 31, 2020, the Company had unrestricted cash and cash equivalent balance of approximately $ 65 million and short-term
deposits of approximately $10 million, which management believes is sufficient to fund its operations for more than 12 months from
the date of issuance of these interim consolidated financial statements and sufficient to fund its operations necessary to continue
development activities of its current proposed products.
Consistent with its continuing
R&D activities, the Company expects to continue to incur additional losses for the foreseeable future. The Company plans to
continue to fund its current operations, as well as other development activities relating to additional product candidates, through
future issuances of debt and/or equity securities and possibly additional grants from the IIA and other government institutions.
The Company’s ability to raise additional capital in the equity and debt markets is dependent on a number of factors including,
but not limited to, the market demand for the Company’s Common Stock, which itself is subject to a number of development
and business risks and uncertainties, as well as the uncertainty that the Company would be able to raise such additional capital
at a price or on terms that are favorable to the Company.
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE
2
|
–
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
Unaudited Interim Financial
Statements
The accompanying unaudited interim consolidated financial
statements have been prepared in accordance with U.S. GAAP for interim financial information and with the instructions to Form
10-Q and Article 10 of U.S. Securities and Exchange Commission (“SEC”) regulations. Accordingly, they do not include
all the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments
considered necessary for a fair presentation have been included (consisting only of normal recurring adjustments except as otherwise
discussed).
The financial information contained
in this report should be read in conjunction with the Company’s Annual Report on Form 10-K for the fiscal year ended December 31,
2019, that we filed on March 26, 2020.
Use
of estimates in the preparation of financial statements:
The preparation of financial
statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities in the financial statements
and the amounts of expenses during the reported years. Actual results could differ from those estimates.
Reclassification
Certain prior year amounts have been reclassified to conform
to the current year presentation.
Significant Accounting Policies
The significant accounting policies
followed in the preparation of these unaudited interim consolidated financial statements are identical to those applied in the
preparation of the latest annual audited financial statements with the exception of the following:
In June 2016, the FASB issued
ASU 2016-13 “Financial Instruments – Credit Losses” to improve information on credit losses for financial assets
and net investment in leases that are not accounted for at fair value through net income. The ASU replaces the current incurred
loss impairment methodology with a methodology that reflects expected credit losses. The Company adopted this ASU on January 1,
2020. There was not a material impact on the interim consolidated financial statements.
In August 2018, the FASB issued
ASU 2018-13, “Changes to Disclosure Requirements for Fair Value Measurements,” which will improve the effectiveness
of disclosure requirements for recurring and nonrecurring fair value measurements. The standard removes, modifies, and adds certain
disclosure requirements and is effective for the Company beginning on January 1, 2020. This standard did not have a material effect
on the Company’s interim consolidated financial statements.
In November 2018, the FASB
issued ASU 2018-18 – “Collaborative Arrangements (Topic 808),” which clarifies the interaction between Topic
808 and Topic 606, Revenue from Contracts with Customers. The Company adopted this standard in the first quarter of fiscal year
2020. This standard did not have a material impact on the Company’s consolidated financial statements and related disclosures.
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 2
|
–
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
C.
|
Recent Accounting Standards:
|
In December 2019, the FASB
issued ASU No. 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”),
which is intended to simplify various aspects related to accounting for income taxes. ASU 2019-12 removes certain exceptions to
the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. This guidance
is effective for the Company beginning on January 1, 2021, with early adoption permitted. The Company does not expect that the
adoption of this standard will have a significant impact on the consolidated financial statements and related disclosures.
|
NOTE 3
|
–
|
SHORT-TERM DEPOSIT
|
Short-term deposits represent
time deposits placed with banks with original maturities of greater than three months but less than one year. Interest earned
is recorded as finance income in the consolidated statements of comprehensive loss during the years for which the Company held
short-term deposits.
As of March 31, 2020, the Company deposits dominated
in USD and in ILS at Leumi Bank (Israel) and BHI USA that bear fixed annual interest of 1.0% - 1.75%. As of March 31, 2019, the
Company had deposits at Leumi Bank (Israel) and BHI USA that bore fixed annual interest of 0.21% - 3.63%.
On January 1, 2019, the Company
adopted ASU 2016-02 using the modified retrospective approach for all lease arrangements at the beginning period of adoption. The
Company leases office space under operating leases. At March 31, 2020, the Company’s ROU assets and lease liabilities for
operating leases totaled $1,066 thousand and $1,101 thousand respectively.
In May 2017, BiomX Israel entered
into a lease agreement for office space in Ness Ziona, Israel. The agreement is for five years beginning on June 1, 2017 with an
option to extend for an additional five years. Monthly lease payments under the agreement are approximately $19 thousand. As part
of the agreement, the Company has obtained a bank guarantee in favor of the property owner in the amount of approximately $94 thousand
representing four monthly lease and related payments. Lease expenses recorded in the interim consolidated statements of operations
were $52 thousand and $48 thousand for the three months ended March 31, 2020, and 2019, respectively.
In September 2019, BiomX Israel entered into a lease agreement
for office space in Ness Ziona, Israel. The agreement is for five years beginning on September 8, 2019 with an option to extend
for an additional period until July 14, 2027. Monthly lease payments under the agreement are approximately $12 thousand. As part
of the agreement, BiomX Israel will obtain a bank guarantee in favor of the property owner in the amount of approximately $58 thousand
representing four monthly lease and related payments. Lease expenses recorded in the interim consolidated statements of operations
were $36 thousand for the three months ended on March 31, 2020.
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
Supplemental cash flow information related to operating leases
was as follows (USD in thousands):
|
|
Three months
ended March 31, 2020
|
|
Cash payments for operating leases
|
|
|
88
|
|
As of March 31, 2020, the Company’s operating leases had
a weighted average remaining lease term of 4 years and a weighted average discount rate of 3%. Future lease payments under operating
leases as of March 31, 2020 were as follows (USD in thousands):
|
|
|
Operating
Leases
|
|
Remainder
of 2020
|
|
|
$
|
275
|
|
2021
|
|
|
$
|
367
|
|
2022
|
|
|
$
|
262
|
|
2023
|
|
|
$
|
138
|
|
2024
|
|
|
$
|
95
|
|
Total future lease
payments
|
|
|
$
|
1,137
|
|
Less
imputed interest
|
|
|
$
|
(36
|
)
|
Total
lease liability balance
|
|
|
$
|
1,101
|
|
|
NOTE 5
|
–
|
ACQUISITION OF SUBSIDIARY
|
On November 19, 2017, BiomX Israel signed a share
purchase agreement with the shareholders of RondinX Ltd. In accordance with the share purchase agreement, BiomX Israel acquired
100% control and ownership of RondinX Ltd. for consideration valued at $4.5 million. The consideration included the issuance
of 250,023 Preferred A Shares, the issuance of warrants to purchase an aggregate of 4,380 Series A-1 preferred shares, and additional
contingent consideration. The contingent consideration is based on the attainment of future clinical, developmental, regulatory,
commercial and strategic milestones relating to product candidates for treatment of primary sclerosing cholangitis or entry into
qualifying collaboration agreements with certain third parties and may require the Company to issue 567,729 ordinary shares upon
the attainment of certain milestones, as well as make future cash payments and/or issue additional shares of the most senior class
of the Company’s shares authorized or outstanding as of the time the payment is due, or a combination of both of up to $32
million of the Company within ten years from the closing of the agreement and/or the entering of agreements with certain third
parties or their affiliates that include a qualifying up-front fee and is entered into within three years from the closing of the
agreement. The Company has the discretion of determining whether milestone payments will be made in cash or by issuance of shares.
BiomX Israel completed the RondinX
Ltd. acquisition on November 27, 2017.
The contingent consideration
is accounted for at fair value (level 3). There were no changes in the fair value hierarchy leveling during the three months ended
March 31, 2020 and 2019.
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 5
|
–
|
ACQUISITION OF SUBSIDIARY (Cont.)
|
The change in the fair value of the contingent consideration
as of March 31, 2020 and 2019 was as follows (USD in thousands):
|
|
Contingent consideration
|
|
|
|
|
|
As of December 31, 2019
|
|
|
585
|
|
Change in fair value of contingent consideration
|
|
|
56
|
|
As of March 31, 2020
|
|
|
641
|
|
|
|
Contingent consideration
|
|
|
|
|
|
As of December 31, 2018
|
|
|
889
|
|
Change in fair value of contingent consideration
|
|
|
6
|
|
As of March 31, 2019
|
|
|
895
|
|
|
NOTE 6
|
–
|
IN-PROCESS RESEARCH AND DEVELOPMENT
|
Intangible assets acquired in
the RondinX acquisition (see Note 5) were determined to be in-process R&D. In accordance with ASC 350-30-35-17A, R&D assets
acquired in a business combination are considered an indefinite-lived intangible asset until completion or abandonment of the associated
R&D efforts. Once the R&D efforts are complete, the Company will determine the useful life of the R&D assets and will
amortize these assets accordingly in the financial statements. As of March 31, 2020, the in-process R&D efforts have been completed.
The Company has determined the definite useful life of three years for the intangible asset. Amortization expenses recorded in
the interim consolidated statements of operations were $379 thousand for the three months ended on March 31, 2020. Based on management’s
analysis, there was no impairment for the three months ended March 31, 2020 and 2019.
|
NOTE 7
|
–
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
A.
|
During 2015, 2016 and 2017, BiomX Israel submitted three applications
to the Israel Innovation Authority ("IIA") for a R&D project for the technological incubators program. The approved
budget per year was NIS 2,700,000 (approximately $726 thousand) per application. According to the IIA directives, the IIA transferred
to the Company 85% of the approved budget and the rest of the budget was funded by certain shareholders.
|
In December 2019, the IIA approved
a new application for a total budget of NIS 10.8 million (approximately $3.1 million). IIA will fund 30% of the approved budget.
The program is for the period beginning from July 2019 through December 2019. BiomX Israel has not yet submitted the final report
to the IIA for this program.
During December 2019 BiomX
Israel submitted three additional applications to the IIA, for a total budget of NIS 41.1 million (approximately $11.9 million).
IIA approved one, for a total budget of NIS 15.6 million (approximately $ 4.4 million). IIA will fund 30% of this budget. The program
is for the period beginning from January 2020 through December 2020. As of March 31, 2020, the company had not yet received grants
from the IIA with respect to the program.
According to the agreement
with the IIA, BiomX Israel will pay royalties of 3% to 3.5% of future sales up to an amount equal to the accumulated grant received
including annual interest of LIBOR linked to the Dollar. BiomX Israel may be required to pay additional royalties upon the occurrence
of certain events as determined by the IIA, that are within the control of the Company. No such events have occurred or were probable
of occurrence as of the balance sheet date with respect to these royalties. Repayment of the grant is contingent upon the successful
completion of the Company’s R&D programs and generating sales. The Company has no obligation to repay these grants if
the R&D program fails, is unsuccessful or aborted or if no sales are generated. The Company had not yet generated sales as
of March 31, 2020; therefore, no liability was recorded in these consolidated financial statements.
As of March 31, 2020, the
Company had a contingent obligation to the IIA in the amount of approximately 2.2 million including annual interest of LIBOR linked
to the USD.
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 7
|
–
|
COMMITMENTS AND CONTINGENT LIABILITIES (Cont.)
|
|
B.
|
In
June 2015, BiomX Israel entered into a Research and License Agreement (the “2015 License Agreement”) as amended with
Yeda Research and Development Company Limited (“Yeda”), according to which Yeda undertakes to procure the performance
of certain research, including proof-of-concept studies testing in-vivo phage eradication against a model bacteria in germ free
mice, development of an IBD model in animals under germ-free conditions and establishing an in-vivo method for measuring immune
induction capability (Th1) of bacteria, followed by testing several candidate IBD inducing bacterial strains during the research
period, as defined in the 2015 License Agreement and subject to the terms and conditions specified in the 2015 License Agreement.
BiomX Israel contributed an aggregate of approximately $1.8 million to the research budget agreed upon in the 2015 License Agreement.
In addition, Yeda granted BiomX Israel an exclusive worldwide license for the development, production and sale of the products
(the “License”), as defined and subject to the terms and conditions specified in the 2015 License Agreement and subject
to the terms and conditions specified in the 2015 License Agreement. In return, BiomX Israel will pay Yeda annual license fees
of approximately $10 thousand and royalties on revenues as defined in the 2015 License Agreement. In addition, in the event of
certain mergers and acquisitions by the Company, Yeda will be entitled to an amount equivalent to 1% of the consideration received
under such transaction (the “Exit Fee”), as adjusted per the terms of the agreement. Upon the closing of the Recapitalization
Transaction, the provisions of the Yeda license agreement related to the Exit Fee were amended wherein the Company will be obligated
to pay Yeda a one-time payment as described in the amendment which will not exceed 1% of the consideration received under such
transaction (see note 7I). As the Company has not yet generated revenue from operations, no provision was included in the interim
consolidated balance sheets as of March 31, 2020 and December 31, 2019 with respect to the 2015 License Agreement.
|
|
C.
|
In May 2017, BiomX Israel signed an additional agreement with
Yeda (the “2017 License Agreement”). according to which, Yeda provided a license to the Company. As consideration for
the license, the Company will pay $10,000 over the term of the 2017 License Agreement, unless earlier terminated by either party,
and granted Yeda 591,382 warrants to purchase common shares of the Company. Refer to Note 8 below for the terms of the warrants
granted. In addition, the 2017 License Agreement includes additional consideration contingent upon future sales or sublicensing
revenue. As the Company has not yet generated revenue from operations, no provision was included in the interim consolidated financial
statements with respect to the 2017 License Agreement as of March 31, 2020 and December 31, 2019.
|
In July 2019, the Company, Yeda and BiomX Israel amended the
2015 License Agreement and the 2017 License Agreement with Yeda (the “Amendment”). See note 7I regarding the amendment.
|
D.
|
In April 2017, BiomX Israel signed an exclusive patent license
agreement with the Massachusetts Institute of Technology (“MIT”) covering methods to synthetically engineer phage.
According to the agreement, BiomX Israel received an exclusive, royalty-bearing license to certain patents held by MIT. In return,
the Company paid an initial license fee of $25,000 during the year ended December 31, 2017 and is required to pay certain license
maintenance fees of up to $250,000 in each subsequent year and following the commercial sale of licensed products. BiomX Israel
is also required to make payments to MIT upon the satisfaction of development and commercialization milestones totaling up to $2.4
million in aggregate as well as royalty payments on future revenues. The interim consolidated financial statements as of March
31, 2020 and December 31, 2019 include a liability with respect to this agreement in the amount of $123 and $108 thousand, respectively.
|
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 7
|
–
|
COMMITMENTS AND CONTINGENT LIABILITIES (Cont.)
|
|
E.
|
As successor in interest to RondinX, BiomX Israel is a party to a license agreement dated March 20, 2016 with Yeda, pursuant to which BiomX Israel has a worldwide exclusive license to Yeda’s know-how, information and patents related to the Company’s meta-genomics target discovery platform. As consideration for the license, BiomX Israel will pay license fees of $10,000 subject to the terms and conditions of the agreement. Either party has the option to terminate the agreement at any time by way of notice to the other party as outlined in the agreement. In addition, the Company will pay a royalty in the low single digits on revenue of products. As the Company has not yet generated revenue from operations, no provision was included in the interim consolidated statements of operations for the three months ended March 31, 2020 and 2019in the financial statements as of as of March 31, 2020 and December 31, 2019 with respect to the agreement.
|
|
F.
|
In December 2017, BiomX Israel signed a patent license agreement with Keio University and JSR Corporation in Japan. According to the agreement, BiomX Israel received an exclusive patent license to certain patent rights related to the Company’s inflammatory bowel disease program. In return, the Company will pay annual license fees of between $15,000 to $25,000 subject to the terms and conditions specified in the agreement. Additionally, the Company is obligated to make additional payments based upon the achievement of clinical and regulatory milestones up to an aggregate of $3.2 million and royalty payments based on future revenue. As the Company has not yet generated revenue from operations, and the achievement of certain milestones is not probable, no provision was included in the interim consolidated statements of operations for the three months ended March 31, 2020 and 2019in the financial statements as of as of March 31, 2020 and December 31, 2019 with respect to the agreement.
|
In April 2019, BiomX Israel
signed additional patent license agreement with Keio University and JSR Corporation in Japan. According to the agreement, BiomX
Israel received an exclusive sublicense by JSR to certain patent license to certain patent rights related to the Company’s
Primary Sclerosing Cholangitis program. In return, the Company is required (i) to pay a license issue fee of $20,000 and annual
license fees ranging from $15,000 to $25,000 and (ii) make additional payments based upon the achievement of clinical and regulatory
milestones up to an aggregate of $3.2 million (“milestone payments”) and (iii) make tiered royalty payments, in the low
single digits based on future revenue. The consolidated financial statements include liabilities with respect to this agreement
in the amount of $234 thousand and $217 as of March 31, 2020 and December 31, 2019 respectively.
|
H.
|
BiomX Israel committed to enter into loan agreements with certain
shareholders who were subject to taxation in Israel in connection with the Recapitalization Transaction. The loans are for a period
of up to two years, are non-recourse and are secured by Company shares issued to them that have a value that equals three times
the loan amount. If any of such shareholders defaults on such loan, the Company will have the right to forfeit or sell such number
of shares as have a value equal to the amount of the loan (plus interest accrued thereon) not timely repaid, based on their market
price at the time of such forfeiture or sale. As of March 31, 2020, one loan was granted in the amount of $19 thousand. and the
aggregate amount of the remaining potential commitment is $89 thousand. All other shareholders waived their right to the loans.
The number of common stock in respect of which the $19 loan was granted was 5,700. The granting of the loan and the restrictions
imposed on the related common stock until repayment of the loan were accounted as an acquisition of treasury stock by the Company
at an amount equal to the loan.
|
|
I.
|
In July 2019, the Company, Yeda and BiomX Israel amended the 2015 License Agreement and to the 2017 License Agreement with Yeda (the “Amendment”). Pursuant to the Amendment, following the closing of the Recapitalization Transaction, the provisions of the Yeda license agreements related to the exit fee were amended so that, the Company is obligated to pay Yeda a one-time payment as described in the amendment which will not exceed 1% of the consideration received under such transaction instead of the Exit Fee, in the event of any merger or acquisition involving BiomX the Company.
|
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 8
|
–
|
SHAREHOLDERS EQUITY
|
Common Stock:
The Company is authorized to
issue 60,000,000 shares of Common Stock. Holders of the Company’s Common Stock are entitled to one vote for each share. As
of March 31, 2020, the Company had 22,925,860 issued shares and 22,920,160 outstanding shares of Common Stock.
Share Exchange:
As detailed in Note 1, as part
of the Recapitalization Transaction on October 28, 2019, the Company issued 15,069,058 Common Shares in exchange for approximately
65% of the issued and outstanding ordinary shares and all the preferred shares of BiomX Israel. The number of shares prior to the
Recapitalization Transaction have been retroactively adjusted based on the equivalent number of shares received by the accounting
acquirer in the Recapitalization Transaction.
In addition, the Company also
agreed to issue the following number of additional shares of Common Stock, in the aggregate, to shareholders on a pro rata basis,
subject to the Company’s achievement of the conditions specified below following the recapitalization transaction (all with
respect to the Company’s common shares traded on the NYSE):
|
A.
|
2,000,000
additional shares of the Company’s Common Stock if the daily volume weighted average price of the Company’s Common
Stock in any 20 trading days within a 30-trading day period prior to January 1, 2022 is greater than or equal to $16.50 per
share.
|
|
B.
|
2,000,000
additional shares of the Company’s Common Stock if the daily volume weighted average price of the Company’s Common
Stock in any 20 trading days within a 30-trading day period prior to January 1, 2024 is greater than or equal to $22.75 per share.
|
|
C.
|
2,000,000
additional shares of the Company’s Common Stock if the daily volume weighted average price of the Company’s Common
Stock in any 20 trading days within a 30-trading day period prior to January 1, 2026 is greater than or equal to $29.00 per
share.
|
Preferred Stock:
The Company is authorized to
issue 1,000,000 shares of preferred stock with a par value of $0.0001 per share with such designation, rights and preferences as
may be determined from time to time by the Company’s Board of Directors.
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 8
|
–
|
SHAREHOLDERS EQUITY (Cont.)
|
|
C.
|
Share-based compensation:
|
In 2015, the board of directors of BiomX Israel
approved a plan (original option plan) for the allocation of options to employees, service providers, and officers (the “2015
Plan”). The options represented a right to purchase 1 Ordinary Share of the BiomX Israel in consideration of the payment
of an exercise price. Also, the options were granted in accordance with the “capital gains route” under section 102
and section 3(i) of the Israeli Income Tax Ordinance and section 409A of the Israeli Internal Revenue Code.
The original option plan was
adjusted in 2019 following the Recapitalization Transaction on October 28, 2019. Following the Recapitalization Transaction, each
outstanding option entitles its holder to purchase 1 Common Stock share of the Company. As a result, the number of options and
exercise price per share were adjusted in a technical manner such that there was no change in the fair value of the awards under
the adjusted option plan. The number of outstanding options and exercise prices in this Note have been restated to reflect the
adjusted option plan. As of March 31, 2020, there are no shares remaining for issuance under the original option plan.
During 2019, the Board approved
the grant of 704,669 options without consideration to 22 employees and 79,630 options without consideration to 2 consultants. 527,716
of the options granted are to the executive officers of the Company. Option were granted under the 2015 plan.
During 2019, 74,581 options
were exercised to purchase ordinary shares at an exercise price of $1.34 per share.
Certain senior employees are
entitled to full acceleration of their unvested options upon the occurrence of cumulative two certain events.
The Company adopted a new incentive
plan in 2019 (the “2019 Plan”) to grant 1,000 options, exercisable to Common Stock, par value $0.0001 per share. On
January 1, 2020 number of options available to grant was increased by 914,741 options.
The aggregate number of shares
of Common Stock that may be delivered pursuant to the 2019 Plan will automatically increase on January 1 of each year, commencing
on January 1, 2020 and ending on (and including) January 1, 2029, in an amount equal to four percent (4%) of the total number of
Common Stock outstanding on December 31 of the preceding calendar year. Notwithstanding the foregoing, the Board of Directors may
act prior to January 1 of a given year to provide that there will be no January 1 increase for such year or that the increase for
such year will be a lesser number of Common Stock than provided herein. On January 1, 2020, there were 915,741 shares available
for issuance under the 2019 Plan.
On March 25, 2020, the Board approved the grant of 814,700 options
without consideration to 65 employees, one consultant, four senior officers (one of whom is a consultant) and six directors under
the 2019 Incentive Plan. Options were granted at an exercise price of $ 6.21 per share with vesting periods ranging from three
to four years. Directors and Senior officers are entitled to full acceleration of their unvested options upon the occurrence of
cumulative two certain events. As of March 31, 2020, there are 101,041 shares available for issuance under the 2019 plan.
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 8
|
–
|
SHAREHOLDERS EQUITY (Cont.)
|
|
C.
|
Share-based compensation: (Cont.)
|
The fair value of each option was estimated as of
the date of grant or reporting period using the Black-Scholes option-pricing model, using the following assumptions:
|
|
Three
months ended
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Underlying value of ordinary share ($)
|
|
|
6.21
|
|
|
|
2.03
|
|
Exercise price ($)
|
|
|
6.21
|
|
|
|
2.03
|
|
Expected volatility (%)
|
|
|
85.0
|
|
|
|
93.1
|
|
Term of the option (years)
|
|
|
6.25
|
|
|
|
6.25
|
|
Risk-free interest rate (%)
|
|
|
0.52
|
|
|
|
2.23
|
|
The cost of the benefit embodied
in the options granted during the three months ended March 31, 2020, based on their fair value as at the grant date, is estimated
to be approximately $3.6 million. These amounts will be recognized in statements of operations over the vesting period.
|
(1)
|
A summary of options granted to purchase the Company’s Ordinary Shares under the Company’s share option plan is as follows:
|
|
|
For the three months ended March 31, 2020
|
|
|
|
Number of Options
|
|
|
Weighted average exercise price
|
|
|
Aggregate intrinsic value
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at the beginning of period
|
|
|
3,143,802
|
|
|
|
1.09
|
|
|
|
25,733
|
|
Granted
|
|
|
814,700
|
|
|
|
6.21
|
|
|
|
|
|
Forfeited
|
|
|
(16,747
|
)
|
|
|
1.69
|
|
|
|
|
|
Exercised
|
|
|
(57,325
|
)
|
|
|
1.85
|
|
|
|
|
|
Outstanding at the end of period
|
|
|
3,884,430
|
|
|
|
2.87
|
|
|
|
16,035
|
|
Vested at end of period
|
|
|
1,654,090
|
|
|
|
|
|
|
|
|
|
Weighted average remaining contractual life – years as of March 31, 2020
|
|
|
6.96
|
|
|
|
|
|
|
|
|
|
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 8
|
–
|
SHAREHOLDERS EQUITY (Cont.)
|
|
C.
|
Share-based compensation: (Cont.)
|
Warrants:
As of March 31, 2020, and 2019, the Company
had the following outstanding warrants to purchase Common Stock as follows:
Warrant
|
|
Issuance Date
|
|
Expiration Date
|
|
Exercise Price
Per Share
|
|
|
Number of
Shares of
Common Stock
Underlying
Warrants
|
|
Private Warrants issued to Yeda (see 1 below)
|
|
May 11, 2017
|
|
May 11, 2025
|
|
|
(*
|
)
|
|
|
591,382
|
|
Private Warrants issued to Founders (see 2 below)
|
|
November 27, 2017
|
|
|
|
|
-
|
|
|
|
10,589
|
|
Private Placement Warrants (see 3 below)
|
|
IPO
(December 13, 2018)
|
|
December 13, 2023
|
|
$
|
11.50
|
|
|
|
2,900,000
|
|
Public Warrants (see 4 below)
|
|
IPO
(December 13, 2018)
|
|
October 28, 2024
|
|
$
|
11.50
|
|
|
|
3,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
7,001,971
|
|
|
1.
|
In May 2017, in accordance with the 2017 License Agreement (see also Note 10C), the Company issued to Yeda, for nominal consideration, 591,382 warrants to purchase Common Stock at $0.0001 nominal value. No expenses or income were recorded in R&D expenses, net in the consolidated statements of comprehensive loss for the three months ended March 31, 2020 and 2019.
|
236,552 warrants were fully vested and exercisable
on the date of their issuance. The remainder of the warrants will vest and become exercisable subject to achievement of certain
milestones specified in the agreement as follows:
|
a.
|
177,414 upon the filing of a patent application covering any Discovered Target or a Product
|
|
b.
|
118,277 upon achievement of the earlier of the following milestone by the Company:
|
|
(i)
|
execution of an agreement with a pharmaceutical company with respect to the commercialization of any of the Company’s licensed technology or the Consulting IP or a Product (both defined in the 2017 License Agreement) or
|
|
(ii)
|
the filing of a patent application covering any Discovered Target (as defined in the 2017 License Agreement) or a Product.
|
|
c.
|
59,139 upon completion of a Phase 1 clinical trial in respect of a Product.
|
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 8
|
–
|
SHAREHOLDERS EQUITY (Cont.)
|
|
C.
|
Share-based compensation: (Cont.)
|
|
2.
|
In November 2017, the Company issued 7,615 warrants to Yeda and 2,974 warrants to its founders. All the warrants were fully vested at their grant date and will expire immediately prior to a consummation of an M&A transaction. The warrants have no exercise price.
|
|
3.
|
The Private Placement Warrants are identical to the Public Warrants underlying the Units sold in the Initial Public Offering except that the Private Placement Warrants are exercisable for cash (even if a registration statement covering the shares of Common Stock issuable upon exercise of such warrants is not effective) or on a cashless basis, at the holder’s option, and will not be redeemable by the Company, in each case, so long as they are held by the initial purchasers or their permitted transferees. If the Private Placement Warrants are held by someone other than the initial purchasers or their permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.
|
|
4.
|
The Public Warrants became exercisable upon Closing of the Reverse Recapitalization. No fractional shares will be issued upon exercise of the Public Warrants. Therefore, Public Warrants must be exercised in multiples of two warrants. The Company filed a Registration Statement on Form S-1 for the resale of shares underlying the warrants on December 13, 2019, which was declared effective on January 3, 2020. The Public Warrants will expire five years after the completion of the Reverse Recapitalization or earlier upon redemption or liquidation.
|
The Company
may redeem the Public Warrants:
|
●
|
in whole and not in part;
|
|
|
|
|
●
|
at a price of $0.01 per warrant;
|
|
|
|
|
●
|
at any time during the exercise period;
|
|
|
|
|
●
|
upon a minimum of 30 days’ prior written notice of redemption;
|
|
|
|
|
●
|
if, and only if, the last sale price of the Company’s common stock equals or exceeds $16.00 per share for any 20 trading days within a 30-trading day period ending on the third business day prior to the date on which the Company sends the notice of redemption to the warrant holders; and
|
|
|
|
|
●
|
if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such warrants at the time of redemption and for the entire 30-day trading period referred to above and continuing each day thereafter until the date of redemption.
|
If the Company calls the
Public Warrants for redemption, management will have the option to require all holders that wish to exercise the Public Warrants
to do so on a “cashless basis,” as described in the warrant agreement. The exercise price and number of shares of Common
Stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend,
or recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuance of Common
Stock at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the warrants.
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 8
|
–
|
SHAREHOLDERS EQUITY (Cont.)
|
|
C.
|
Share-based compensation: (Cont.)
|
|
(2)
|
The following table sets forth the total share-based payment expenses resulting from options granted, included in the statements of operation:
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
R&D
|
|
|
192
|
|
|
|
194
|
|
General and administrative
|
|
|
145
|
|
|
|
110
|
|
|
|
|
337
|
|
|
|
304
|
|
On October 31, 2018, BiomX entered
into a research collaboration agreement with Janssen Research & Development, LLC (“Janssen”) an affiliate of shareholder
Johnson & Johnson Development Corporation, for a collaboration on biomarker discovery for inflammatory bowel disease (“IBD”).
Under the agreement, BiomX is eligible to receive fees totaling $167 thousand in installments of $50 thousand within 60 days of
signing of the agreement, $17 thousand upon completion of data processing, and two installments of $50 thousand each, upon delivery
of Signature Phase I of the Final Study Report (both terms defined within the agreement). Unless terminated earlier, this agreement
will continue in effect, until 30 days after the parties complete the research program and BiomX provide Janssen with a final study
report. The research period started during March 2019 and ended on September 2019. The final report was provided to Janssen in
December 2019.
|
NOTE 10
|
–
|
BASIC LOSS PER SHARE
|
The basic and diluted net loss per share and weighted average
number of shares of Ordinary Shares used in the calculation of basic and diluted net loss per share are as follows (USD in thousands,
except share and per share data):
|
|
Three months ended
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
5,901
|
|
|
|
3,225
|
|
Interest accrued on preferred shares (pre-merger – BiomX
Ltd.)
|
|
|
-
|
|
|
|
1,183
|
|
Net loss used in the calculation of basic net loss per share
|
|
|
5,901
|
|
|
|
4,408
|
|
Net loss per share
|
|
|
0.26
|
|
|
|
2.20
|
|
Weighted average number of Common Stock
|
|
|
22,897,723
|
|
|
|
2,005,043
|
|
BIOMX
INC.
(formerly known as Chardan Healthcare Acquisition
Corp)
NOTES TO INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
|
NOTE 11
|
–
|
SUBSEQUENT EVENTS
|
On May 5, 2020, the Board of
Directors approved the grant of 79,000 options to four employees under the 2019 Incentive Plan. Options were granted at an exercise
price of $5.59 per share with a vesting period of four years.