AI assistant
INVION LIMITED — Capital/Financing Update 2010
Jan 4, 2010
65148_rns_2010-01-04_c8df323d-cb6a-4299-9c13-5835862c529f.pdf
Capital/Financing Update
Open in viewerOpens in your device viewer
CBio Limited ACN 094 730 417 Further Supplementary Prospectus
This is a further supplementary prospectus (‘ Further Supplementary Prospectus ’) dated 22 December 2009 intended to be read with the Prospectus dated 10 November 2009 ( ‘Prospectus ’) and the Supplementary Prospectus dated 7 December 2009 (‘ Supplementary Prospectus ’) relating to an initial public offering of up to 30,000,000 shares in CBio Limited ACN 094 730 417 (‘ Company ’). This Further Supplementary Prospectus was lodged with ASIC on 22 December 2009. ASIC takes no responsibility for the contents of this Further Supplementary Prospectus. Terms used in this Further Supplementary Prospectus have the same meaning as those used in the Prospectus as amended by the Supplementary Prospectus. The information below is to further supplement and amend the information presently contained in the Prospectus and the Supplementary Prospectus, namely:
1. Change to Minimum Subscription amount
The Directors have revised the Minimum Subscription under this Offer to $7 million from $13 million. This Further Supplementary Prospectus details the corresponding changes to the Offer and the rights of Applicants who have subscribed for Shares up to the date of this Further Supplementary Prospectus. The Maximum Subscription and oversubscriptions remain as per the Prospectus. The Timetable remains as per the Supplementary Prospectus.
2. Further Capital Raising anticipated
As detailed in the Prospectus dated 10 November 2009, the completion of the clinical trial and receipt of the draft report is the priority of the Company. It is anticipated that the revised Minimum Subscription of $7 million as described in this Further Supplementary Prospectus will fund the Company until January 2011 and will allow completion of dosing for all patients in the trial to the primary end-point of 12 weeks. Should only the Minimum Subscription of $7 million be received under this Offer, it is anticipated that further funding will be necessary by Q1 2011 to enable the Company to complete the clinical trial and receive the draft report.
All references to the Minimum Subscription throughout the Prospectus are amended correspondingly, including:
Page 1, Key Details of the Offer
Replace:
“Minimum Subscription: The Minimum Subscription is $13 million. This amount must be raised in order for the Offer to complete.”
With:
“Minimum Subscription: The Minimum Subscription is $7 million. This amount must be raised in order for the Offer to complete.”
CBio Limited Supplementary Prospectus Page 1
Page 2, Key Details of the Offer
The Capital Structure Table is deleted and replaced with the following:
| Minimum Subscription $7 million |
Maximum Subscription $30 million |
Over Subscription $35 million |
|
|---|---|---|---|
| Number of existing Shares | 66,476,844 | 66,476,844 | 66,476,844 |
| Number of existing Options | 23,909,849 | 23,909,849 | 23,909,849 |
| Number of new Shares offered under this Prospectus |
7,350,000 | 30,350,000 | 35,350,000 |
| Number of Options issued under this Prospectus |
1,000,000 | 1,000,000 | 1,000,000 |
| Number of Shares issued upon acquisition and immediate conversion of Convertible Note* |
2,000,000 | 2,000,000 | 2,000,000 |
| Number of Options issued upon acquisition and immediate conversion of Convertible Note* |
2,000,000 | 2,000,000 | 2,000,000 |
| Number of Shares on issue post IPO | 75,826,844 | 98,826,844 | 103,826,844 |
| Number of options on issue post IPO | 26,909,849 | 26,909,849 | 26,909,849 |
| Offer Price per Share | $1.00 | $1.00 | $1.00 |
| Market capitalisation at Offer Price post IPO (undiluted) |
$75,826,844 | $98,826,844 | $103,826,844 |
* As detailed in Section 3 of this Supplementary Prospectus
Page 8, Description of the Offer
Replace:
“This Prospectus offers a total of 30 million Shares at an Offer Price of $1.00 per Share. The Offer seeks to raise a minimum of $13 million and a maximum of $30 million (with Over Subscriptions of up to $5 million).”
With:
“This Prospectus offers a total of 30 million Shares at an Offer Price of $1.00 per Share. The Offer seeks to raise a minimum of $7 million and a maximum of $30 million (with Over Subscriptions of up to $5 million).”
Replace:
“Pursuant to section 723(2) of the Corporations Act, the Minimum Subscription for the Offer is $13 million.” With:
“Pursuant to section 723(2) of the Corporations Act, the Minimum Subscription for the Offer is $7 million.”
Page 8, Purpose of the Offer and utilisation of funds
Replace:
“In the event that only the Minimum Subscription is raised, the completion of the current trial and receipt of the draft report will be the Company’s priority. It is anticipated that funds raised under the Minimum Subscription scenario will also enable:
-
full provision of supply of drug for the current Phase II RA clinical trial;
-
completion of the clinical trial;
CBio Limited Further Supplementary Prospectus Page 2
-
further strengthening the patent portfolio;
-
commencement of regulatory filing in the US for the product development program;
-
detailed studies into the mechanism of action; and
-
preclinical studies on drug development platform pipeline assets.”
With:
“It is anticipated that funds raised under the Minimum Subscription scenario will fund the Company until January 2011 and allow for the following activities:
-
full provision of supply of drug for the current Phase II RA clinical trial;
-
full recruitment into the clinical trial and time allowing for all patients to reach the 12 week dosing primary endpoint;
-
further strengthening the patent portfolio; and
-
critical research costs.”
Page 9, Section 1.4 Anticipated use of funds
Replace:
“Minimum Subscription ($13 million).”
With:
“Minimum Subscription ($7 million).”
CBio Limited Further Supplementary Prospectus Page 3
Page 9, Section 1.4 Use of Funds table
The table is deleted and replaced with:
| Current anticipated use of funds | Minimum Subscription ($7 million) $ |
Maximum Subscription ($30 million) $ |
Over Subscriptions ($35 million) $ |
|---|---|---|---|
| Completion of the Phase II clinical trails in rheumatoid arthritis and time to receipt of draft report |
5,882,854 | 7,763,540 | 7,763,540 |
| Product costs | 1,504,839 | 1,903,276 | 2,388,144 |
| Intellectual property patent costs and research costs | 1,964,218 | 3,023,725 | 4,315,282 |
| Long-term toxicology studies, including genotox and reprox studies |
- | 2,832,865 | 2,832,865 |
| Scale-up of drug manufacture and production | - | 12,300,000 | 12,300,000 |
| Regulatory and pre-IND with FDA | - | 150,000 | 150,000 |
| Scoping studies and other clinical costs | - | 800,000 | 1,937,570 |
| Overhead costs -personal -office, administration, travel -compliance and other corporate costs |
2,268,983 | 3,290,271 | 5,071,493 |
| Capital expenditure | 50,000 | 50,000 | 50,000 |
| Capital raising costs | 974,926 | 2,462,061 | 2,762,061 |
| Closingcash | 6,560 | 945,217 | 950,000 |
| Total use of funds | 12,652,380 | 35,520,955 | 40,520,955 |
| Funds breakdown | |||
| Funds raised | 7,000,000 | 30,000,000 | 35,000,000 |
| Funds received under Convertible Note (and subsequent immediate conversion to shares)** |
1,000,000 | 1,000,000 | 1,000,000 |
| Opening cash as at 31 October 2009* | 2,903,222 | 2,903,222 | 2,903,222 |
| Income including milestone payments | 1,325,000 | 1,325,000 | 1,325,000 |
| Net movement in workingcapital | 424,158 | 292,733 | 292,733 |
| Total funding | 12,652,380 | 35,520,955 | 40,520,955 |
-
The cash balance as at 31 October 2009 reflects the proceeds raised under the Information Memorandum less expenses and costs of running the business in the intervening period from year end to 31 October 2009.
-
** As detailed in Section 3 of this Supplementary Prospectus
Page 10, Section 1.4 Anticipated use of funds continued
Replace:
“In the event that only the Minimum Subscription is raised, the completion of the current trial and receipt of the draft report will be the Company’s priority. It is anticipated that funds raised under the Minimum Subscription scenario will also enable:
-
full provision of supply of drug for the current Phase II RA clinical trial;
-
completion of the clinical trial;
-
further strengthening the patent portfolio;
CBio Limited Further Supplementary Prospectus Page 4
-
commencement of regulatory filing in the US for the product development program;
-
detailed studies into the mechanism of action; and
-
preclinical studies on drug development platform pipeline assets.”
With:
“It is anticipated that funds raised under the Minimum Subscription scenario will fund the Company until January 2011 and allow for the following activities:
-
full provision of supply of drug for the current Phase II RA clinical trial;
-
full recruitment into the clinical trial and time allowing for all patients to reach the 12 week dosing primary endpoint;
-
further strengthening the patent portfolio; and
-
critical research costs.”
Replace:
“Funds raised in excess of the Minimum Subscription are intended to be applied in prioritised order to projects that can be completed in parallel to the current trial to maximise the greatest potential value to the asset by the time of commercial discussions, including:
-
activities to address future manufacturing requirements;
-
commencement of long-term toxicology studies; and
-
commencement and completion of smaller clinical scoping studies in other indications.”
With:
“Funds raised in excess of the Minimum Subscription are intended to be applied in prioritised order to projects that can be completed to maximise the greatest potential value to the asset by the time of commercial discussions, including:
-
completion of dosing in the clinical trial and receipt of final report;
-
further detailed studies into the mechanism of action;
-
further preclinical studies on drug development platform pipeline assets;
-
activities to address future manufacturing requirements;
-
commencement of regulatory filing in the US for the product development program;
-
commencement of long-term toxicology studies; and
-
commencement and completion of smaller clinical scoping studies in other indications.”
CBio Limited Further Supplementary Prospectus Page 5
Page 10, Section 1.4 Anticipated use of funds continued
The table is deleted and replaced with:
| Q1 2010 |
Q2 2010 |
Q3 2010 |
Q4 2010 |
Q1 2011 |
Q2 2011 |
Q3 2011 |
Q4 2011 |
|
|---|---|---|---|---|---|---|---|---|
| Clinical development | ||||||||
| Phase IIa RA clinical trial | ||||||||
| Last patient, last dose | ||||||||
| Draft data tables become available | ||||||||
| Intellectual Property Development | ||||||||
| Prosecution and new filings | ||||||||
| Research and development | ||||||||
| Clinical scoping studies | ||||||||
| Regulatory | ||||||||
| Pre-IND application to FDA | ||||||||
| Chemistry manufacturing and controls (CMC) |
||||||||
| Drug scale-up | ||||||||
| Regulatory | ||||||||
| Long-term toxicology studies | ||||||||
| Minimum Subscription Maximum Subscription |
Over Subscriptions of up to $5m |
CBio Limited Further Supplementary Prospectus Page 6
Page 46, Section 5.3 Historical and Pro-forma Balance Sheets
The table is deleted and replaced with:
| Actual 30 June 2007 $ |
Actual 30 June 2008 $ |
Actual 30 June 2009 $ |
Pre-IPO pro-forma as at 30 June 2009 $ |
Post- IPO pro-forma as at 30 June 2009 $ |
|
|---|---|---|---|---|---|
| CURRENT ASSETS | |||||
| Cash and cash equivalents | 155,708 | 36,367 | 40,335 | 12,033,500 | 19,016,574 |
| Trade and other receivables | 851,846 | 2,301,490 | 14,765 | 14,765 | 14,765 |
| Financial assets | 1,585,129 | - | - | - | - |
| Other current assets | 56,346 | 55,970 | 51,024 | 51,024 | 51,024 |
| Total current assets | 2,649,029 | 2,393,827 | 106,124 | 12,099,289 | 19,082,363 |
| NON-CURRENT ASSETS | |||||
| Property, plant and equipment | 911,239 | 662,691 | 454,826 | 454,826 | 454,826 |
| Trade and other receivables | 175,462 | 181,597 | 150,000 | 150,000 | 150,000 |
| Intangible assets | - | - | - | - | - |
| Total non-current assets | 1,086,701 | 844,288 | 604,826 | 604,826 | 604,826 |
| Total assets | 3,735,730 | 3,238,115 | 710,950 | 12,704,115 | 19,687,189 |
| CURRENT LIABILITES | |||||
| Trade and other payables | 2,651,841 | 3,946,121 | 5,997,398 | 5,977,398 | 5,977,398 |
| Short-term provisions | 148,828 | 119,209 | 151,982 | 151,982 | 151,982 |
| Unearned Income | - | - | 2,086,158 | 2,086,158 | 2,086,158 |
| Financial Liabilities | 200,000 | 272,887 | 820,441 | 2,353,151 | 2,353,151 |
| Total Current Liabilities | 3,000,642 | 4,338,217 | 9,035,979 | 10,568,689 | 10,568,689 |
| NON-CURRENT LIABLITIES | |||||
| Long-term provisions | 19,809 | 39,079 | 74,646 | 74,646 | 74,646 |
| Financial Liabilities | - | - | 2,405,136 | 1,535,434 | 1,535,434 |
| Unearned Income | - | 2,086,158 | - | - | - |
| Total non-current liabilities | 19,809 | 2,125,237 | 2,479,782 | 1,610,080 | 1,610,080 |
| Total liabilities | 3,020,451 | 6,463,454 | 11,515,761 | 12,178,769 | 12,178,769 |
| Net assets/(deficiency) | 715,279 | (3,225,339) | (10,804,811) | 525,346 | 7,508,420 |
| EQUITY | |||||
| Issued capital | 36,838,670 | 45,306,148 | 47,947,588 | 58,021,450 | 65,838,685 |
| Reserves | 5,494,253 | 14,101,394 | 16,628,240 | 18,263,857 | 18,585,005 |
| Accumulated losses | (41,617,644) | (62,632,881) | (75,360,639) | (75,759,961) | (76,915,270) |
| Total equity/(deficiency) | 715,279 | (3,225,339) | (10,804,811) | 525,346 | 7,508,420 |
CBio Limited Further Supplementary Prospectus Page 7
Page 47, Section 5.3 Maximum Subscription
Replace:
“In the event that the Maximum Subscription from the Offer is received (17,000,000 additional Shares at $1.00 per Share), the Post-IPO Pro-forma Balance Sheet would reflect an increase in Cash and Issued Capital of $17,000,000 (net of Offer Costs incurred).”
With:
“In the event that the Maximum Subscription from the Offer is received (23,000,000 additional Shares at $1.00 per Share), the Post-IPO Pro-forma Balance Sheet would reflect an increase in Cash and Issued Capital of $23,000,000 (net of Offer Costs incurred).”
Page 53, Section 5.5.8 IPO Funds raised (cont)
Replace:
“Additional costs associated with the raising of $1,386,926 have been incurred. $1,155,309 costs relate to the listing of historical capital and are considered a period cost. The balance of $231,617 relates to the raising of new capital and is recorded against equity.”
With:
“Additional costs associated with the raising of $974,926 have been incurred. $855,010 costs relate to the listing of historical capital and are considered a period cost. The balance of $119,916 relates to the raising of new capital and is recorded against equity.”
Page 53, Section 5.6.2 Impact on capital structure
The table will be deleted and replaced with:
| Shares (number) |
Shares ($) | Options (number) |
Convertible notes (potential shares) |
Convertible notes (potential options) |
|
|---|---|---|---|---|---|
| Capital on issue at 30 June 2009 | 41,258,424 | 47,947,588 | 15,578,697 | 8,224,000 | 5,653,412 |
| Add: Net pre-IPO transactions | 25,218,420 | 10,073,862 | 8,331,125 | 1,776,000 | 346,588 |
| Total pre-IPO | 66,476,844 | 58,021,450 | 23,909,849 | 10,000,000 | 6,000,000 |
| Add: Net IPO Pro-forma transactions | 9,350,000 | 7,817,235 | 3,000,000 | ||
| Total post-IPO | 75,826,844 | 65,838,685 | 26,909,849 | 10,000,000 | 6,000,000 |
Page 92, Glossary
Replace:
“The Minimum Subscription, being the amount referred to in section 1.1 is $13 million”
With:
“The Minimum Subscription, being the amount referred to in section 1.1 is $7 million”
3. Issue and Conversion of Convertible Note
Section 9.1 of the Prospectus dated 10 November 2009 states:-
”In addition, an existing Shareholder entered into a convertible note deed dated 13 August 2009 under the terms of which, the note holder agreed to use its best endeavours to acquire further convertible notes of up
CBio Limited Further Supplementary Prospectus Page 8
to $1 million in the period up until the listing of CBio with ASX. If the note holder does not take up the option to apply for additional notes, the option will lapse on listing. Any convertible notes that are issued will attract an interest rate of 8% of the face value and expire on 31 December 2010 (unless extended by mutual agreement) and will automatically convert for Shares and Options upon CBio listing on ASX. If the convertible notes are acquired and converted (either at the note holder’s election or automatically upon listing), this would result in the issue of a maximum of 2,000,000 Shares and 2,000,000 Options exercisable at $1.00 each with an expiry of 31 December 2012.”
The Company has received notification that the Shareholder will acquire a convertible note for $1 million and will request immediate conversion of that note to Shares. The impact of this transaction on Share Capital and Use of Funds is included in all tables in this Further Supplementary Prospectus.
Accordingly, the Prospectus is amended as follows on page 2, Key Details of the Offer Replace:
“The following table shows the Shares and Options which may be on issue post-IPO. Additionally, the Company has convertible notes and other contracts which may give rise to the issue of further equity (up to 12,000,000 Shares and 8,000,000 Options).”
With:
“The following table shows the Shares and Options which may be on issue post-IPO. Additionally, the Company has convertible notes and other contracts which may give rise to the issue of further equity (up to 10,000,000 Shares and 6,000,000 Options).”
4. Allocation of Subscription Monies
Page 49, Section 5.5.1 Shares issued for cash
The Prospectus dated 10 November 2009 states, “Subscription monies of $50,000 are yet to be allocated to an individual shareholder.” This has now been allocated.
5. Change of Expiry Date, Convertible Notes
Page 49, Section 5.5.2 Issue of Convertible Notes
In the table, Convertible Note 1 is stated to have an expiry date of 31 December 2009. Subsequent to the Prospectus and Supplementary Prospectus, the term of the Convertible Note was revised and extended to 31 March 2010. The reference to 31 December 2009 as the expiry date is deleted and replaced with an expiry date of 31 March 2010.
Page 50, Section 5.5 Pro-forma Transactions
Replace:
“1. Notes may be converted to ordinary shares at any time at the discretion of the note holder and in the event of a stock exchange listing of CBio proceeding during the life of the convertible note. This discretion is permissible up to 31 December 2009. Any notes not converted by 31 December 2009 will be repaid in full to the note holder, unless extended by mutual agreement.”
With:
“1. Notes may be converted to ordinary shares at any time at the discretion of the note holder and in the event of a stock exchange listing of CBio proceeding during the life of the convertible note. This discretion is permissible up to 31 March 2010. Any notes not converted by 31 March 2010 will be repaid in full to the note holder, unless extended by mutual agreement.”
CBio Limited Further Supplementary Prospectus Page 9
6. In accordance with section 724(2)(d), because of new circumstances, the Company gives each Applicant, who has subscribed under the Offer up to the date of this Further Supplementary Prospectus:
-
(a) a copy of this Further Suppl e mentary Prospectus which changes the ter m s of the Offer; and (b) one month to withdraw their application and on an election to do so, eac h relevant Applicant will be repaid their Application Mon e y in full,
-
noting that interest on Application M oney is not payable by the Company.
Consents
Each of the Directors consents to t h e issue and lodgement of this Further Supplementary Prospectus. None of the Directors have withdrawn t h eir respective consents before this Furthe r Supplementary Prospectus was lodged with ASIC.
==> picture [88 x 60] intentionally omitted <==
______ Mr Stephen Jones Executive Chairman
Dated 22 December 2009
CBio Limited Furt h er Supplementary Prospectus Page 10