| | | | |
![LOGO](https://capedge.com/proxy/CORRESP/0001193125-21-167379/g123754newsnap0001.jpg) | | | | Goodwin Procter LLP 100 Northern Avenue Boston, MA 02210 goodwinlaw.com +1 617 570 1000 |
Exhibit A
Determining the Fair Value of Ordinary Shares Prior to the IPO
As there has been no public market for our ordinary shares prior to this offering, the estimated fair value of its ordinary shares has been determined by our board of directors as of the date of each option grant, with input from management, considering third-party valuations of our ordinary shares, which were performed contemporaneously with events which management believed would have an impact on the valuation of our ordinary shares. All of our recent third-party valuations of our ordinary shares since our inception were as follows: $2.92 as of January 25, 2021 and $4.71 as of April 12, 2021.
The following table sets forth, by grant date, the number of shares subject to options granted between our inception and the date of this prospectus, the per share exercise price of the options and the fair value of ordinary shares underlying the options on each grant date:
| | | | | | | | | | | | |
Grant date(1) | | Number of shares subject options granted | | | Per share exercise price of options | | | Fair value per ordinary share on grant date | |
January 29, 2021 | | | 1,139,847 | | | $ | 1.98 | (2) | | $ | 2.92 | |
February 19, 2021 | | | 11,812,306 | | | $ | 2.92 | | | $ | 2.92 | |
March 4, 2021 | | | 2,201,487 | | | $ | 2.92 | | | $ | 2.92 | |
April 20, 2021 | | | 4,924,655 | | | $ | 4.71 | | | $ | (3 | ) |
May 7, 2021 | | | 2,175,354 | | | $ | 4.71 | | | $ | (3 | ) |
(1) We have provided information regarding our grants starting from January 29, 2021, following the completion of our acquisition of our current subsidiaries and the completion of our Series A preferred share financing that occurred on January 29, 2021. In connection with the acquisitions of its subsidiaries, all prior option awards of such subsidiaries held by grantees were cancelled. The options shown in the table are the only options granted by us since our inception as well as the only options outstanding at any entity within our group as of the date of this prospectus.
(2) The exercise price for the January 29, 2021 awards, which were issued to former optionholders of our subsidiary Palladio Biosciences, Inc., were determined contractually on an arms’ length basis as part of our acquisition of this subsidiary and not through the third-party valuation as of January 25, 2021. The options issued were replacement awards for Palladio options which were cancelled at completion of the transaction. As the per-share fair market value of the ordinary shares as of such date exceeded the exercise prices set for the January 29, 2021 awards, we recognized an incremental share-based compensation expense based on the fair value, as reflected in our unaudited interim financial statements for the period ended March 31, 2021 included elsewhere in this prospectus.
(3) We intend to determine our compensation expense relating to the April 20, 2021 and May 7, 2021 awards in connection with our preparation and review of our unaudited financial statements for the period ending June 30, 2021. Once determined, our estimate of the grant date fair value of these share-based awards will be reflected in the financial statements relating to such period.
In the absence of a public trading market for our ordinary shares prior to this offering, we estimated the fair value of its ordinary shares based on the information known to us on the respective dates of grant, upon a review of any recent events and their potential impact on the estimated fair value per share of the ordinary shares, and in part on contemporaneous input from an independent third-party valuation firm. Our board of directors considered various objective and subjective factors, along with input from management, to determine the fair value of our ordinary shares, including: