Delaware |
2834 |
11-3430072 |
||||||
---|---|---|---|---|---|---|---|---|
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification Number) |
Ivan K. Blumenthal, Esq. Joel I. Papernik, Esq. Avisheh Avini, Esq. Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C. Chrysler Center 666 Third Avenue New York, New York 10017 (212) 935-3000 |
Anthony J. Marsico, Esq. Greenberg Traurig, LLP The MetLife Building 200 Park Avenue New York, New York 10166 (212) 801-9200 |
Large accelerated filer ☐ |
Accelerated filer ☐ |
Non-accelerated filer ☐ (Do not check if a smaller reporting company) |
Smaller reporting company ☒ |
Title of Each Class of Securities to be Registered |
Proposed Maximum Aggregate Offering Price(1)(2) |
Amount of Registration Fee(3) |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Common Stock $0.01 par value(4) |
$ |
$ |
||||||||||
Underwriter’s Warrant to Purchase Common Stock(5) |
— |
— |
||||||||||
Common Stock Underlying Underwriter’s Warrants(4)(6) |
$ |
$ |
||||||||||
Total Registration Fee |
$ |
$ |
PRELIMINARY PROSPECTUS |
SUBJECT TO COMPLETION |
DATED MARCH 4, 2014 |
Per Share |
Total |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Public offering price |
$ |
$ |
||||||||||
Underwriting discounts and commissions(1) |
$ |
$ |
||||||||||
Proceeds, before expenses, to us |
$ |
$ |
Page |
|||||||
---|---|---|---|---|---|---|---|
F-1 |
Year ended December, 31 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2013 |
2012 |
|||||||||||
Condensed Statement of Operations Data: |
||||||||||||
Revenues: |
||||||||||||
Grant revenue |
$ |
6,581,072 |
$ |
7,297,701 |
||||||||
Cost of revenues |
(3,173,478 |
) |
(3,673,684 |
) |
||||||||
Gross profit |
3,407,594 |
3,642,017 |
||||||||||
Operating expenses: |
||||||||||||
Research and development |
196,008 |
— |
||||||||||
General and administrative – Angion |
2,233,622 |
2,287,973 |
||||||||||
General and administrative – NovaPark |
1,375,764 |
1,755,261 |
||||||||||
Total operating expenses |
3,805,394 |
4,043,234 |
||||||||||
Loss from operations.. |
(397,800 |
) |
(419,217 |
) |
||||||||
Other income (expense): |
||||||||||||
Interest expense |
(300,432 |
) |
(307,450 |
) |
||||||||
Investment and other Income |
31,375 |
11,745 |
||||||||||
Rental income |
1,641,365 |
1,877,445 |
||||||||||
Other income |
757,926 |
31,450 |
||||||||||
Total other income (expense) |
2,130,234 |
1,613,190 |
||||||||||
Income before income taxes |
1,732,434 |
1,193,973 |
||||||||||
Income tax expense |
452,778 |
201,858 |
||||||||||
Net income |
1,279,656 |
992,115 |
||||||||||
Less net income attributable to non-controlling interest |
(647,415 |
) |
(684,812 |
) |
||||||||
Net income attributable to Angion Biomedica Corp. |
$ |
632,241 |
$ |
307,303 |
||||||||
Earnings per share: |
||||||||||||
Basic and diluted net income per share |
$ |
10.33 |
$ |
5.02 |
||||||||
Basic and diluted weighted average common shares outstanding |
61,200 |
61,200 |
As of December 31, 2013 |
|||||||
---|---|---|---|---|---|---|---|
Condensed Balance Sheet Data |
|||||||
Assets: |
|||||||
Cash and cash equivalents |
$ |
2,057,250 |
|||||
Building and related fixed assets, net |
6,171,369 |
||||||
Total assets |
11,062,848 |
||||||
Current liabilities |
1,146,917 |
||||||
Long term debt |
5,202,353 |
||||||
Total liabilities |
6,603,270 |
||||||
Total stockholder’s equity |
4,459,578 |
||||||
Total stockholder’s equity and liabilities |
$ |
11,062,848 |
As of December 31, 2013 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual |
Pro Forma(1) |
|||||||||||
Cash and cash equivalents |
$ |
2,057,250 |
— |
|||||||||
Capitalization: |
||||||||||||
Long-term debt, including current portion |
5,324,535 |
— |
||||||||||
Stockholders’ equity: |
||||||||||||
Common stock, $0.01 par value; 100,000 shares authorized, 61,200 issued and outstanding actual; 61,200 shares issued and outstanding pro forma; issued and outstanding pro forma as adjusted |
612 |
— |
||||||||||
Additional paid-in capital |
5,156 |
— |
||||||||||
Retained earnings |
2,337,126 |
2,337,126 |
||||||||||
Non-controlling interest |
2,116,684 |
|||||||||||
Total stockholders’ equity |
4,459,578 |
— |
||||||||||
Total capitalization |
$ |
9,784,113 |
$ |
— |
Assumed initial public offering price per share |
$ |
|||||||||||
Historical net tangible book value (deficit) per share as of December 31, 2013 |
$ |
|||||||||||
Decrease per share due to the recapitalization of the common stock |
$ |
( |
) |
|||||||||
Pro forma as adjusted net tangible book value (deficit) per share as of December 31, 2013 |
$ |
|||||||||||
Increase in pro forma as adjusted net tangible book value per share attributable to new investors |
$ |
|||||||||||
Pro forma as adjusted net tangible book value per share, after giving effect to this offering |
||||||||||||
Dilution in pro forma as adjusted net tangible book value per share to new investors |
$ |
Shares Purchased |
Total Consideration |
Average Price Per Share |
|||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|