NOTES TO THE UNAUDITED
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1. SWK
Holdings Corporation and Summary of Significant Accounting Policies
Nature of Operations
SWK
Holdings Corporation (the “Company”) was incorporated in July 1996 in California and reincorporated in Delaware in September
1999. In July 2012, the Company commenced its strategy of building a specialty finance and asset management business. In August 2019,
the Company commenced a complementary strategy of building a pharmaceutical development, manufacturing and intellectual property licensing
business. The Company’s operations comprise two reportable segments: “Finance Receivables” and “Pharmaceutical
Development.” The Company allocates capital to each segment in order to generate income through the sales of life science products
by third parties. The Company is headquartered in Dallas, Texas, and as of March 31, 2023, the Company had 23 full-time employees.
The
Company has net operating loss carryforwards (“NOLs”) and believes that the ability to utilize these NOLs is an important
and substantial asset. However, at this time, under current law, the Company does not anticipate that the Finance Receivables and/or
Pharmaceutical Development segments will generate sufficient income to permit the Company to utilize all of its NOLs prior to their respective
expiration dates. As such, it is possible that the Company might pursue additional strategies that it believes might result in the ability
to utilize more of the NOLs.
As
of May 3, 2023, the Company and its partners have executed transactions with 50 different parties under its specialty finance strategy,
funding an aggregate of $725.2 million in various financial products across the life science sector. The Company’s portfolio includes
senior and subordinated debt backed by royalties and synthetic royalties paid by companies in the life science sector, and purchased
royalties generated by sales of life science products and related intellectual property.
During
2019, the Company commenced its Pharmaceutical Development segment with the acquisition of Enteris BioPharma, Inc. (“Enteris”).
Enteris is a clinical development and manufacturing organization providing development services to pharmaceutical partners as well as
innovative formulation solutions built around its proprietary oral drug delivery technologies, the Peptelligence® platform.
Basis of Presentation and Principles
of Consolidation
The
Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United
States (“GAAP”). The consolidated financial statements include the accounts of all subsidiaries and affiliates in which the
Company holds a controlling financial interest as of the financial statement date. Normally a controlling financial interest reflects
ownership of a majority of the voting interests. The Company consolidates a variable interest entity (“VIE”) when it possesses
both the power to direct the activities of the VIE that most significantly impact its economic performance and the Company is either
obligated to absorb the losses that could potentially be significant to the VIE or the Company holds the right to receive benefits from
the VIE that could potentially be significant to the VIE, after elimination of intercompany accounts and transactions.
The
Company owns interests in various partnerships and limited liability companies, or LLCs. The Company consolidates its investments in
these partnerships or LLCs where the Company, as the general partner or managing member, exercises effective control, even though the
Company’s ownership may be less than 50 percent, the related governing agreements provide the Company with broad powers, and the
other parties do not participate in the management of the entities and do not effectively have the ability to remove the Company. The
Company has reviewed each of the underlying agreements to determine if it has effective control. If circumstances change and it is determined
this control does not exist, any such investment would be recorded using the equity method of accounting. Although this would change
individual line items within the Company’s consolidated financial statements, it would have no effect on its operations and/or
total stockholders’ equity attributable to the Company.
Unaudited
Interim Financial Information
The
unaudited condensed consolidated financial statements have been prepared by the Company and reflect all normal, recurring adjustments
that, in the opinion of management, are necessary for a fair presentation of the interim financial information. The results of operations
for the interim periods presented are not necessarily indicative of the results to be expected for any subsequent quarter or for the
year ending December 31, 2023. Certain information and footnote disclosures normally included in financial statements prepared in accordance
with GAAP have been condensed or omitted under the rules and regulations of the Securities and Exchange Commission (“SEC”).
These unaudited condensed consolidated financial statements and notes included herein should be read in conjunction with the audited
consolidated financial statements and notes included in the Company’s Annual Report on Form 10-K for the year ended December 31,
2022, filed with the SEC on March 31, 2023.
Use of
Estimates
The
preparation of the Company’s consolidated financial statements in conformity with GAAP requires the Company to make estimates and
assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported
amounts of revenues and expenses during the reporting period. Significant estimates and assumptions are required in the determination
of revenue recognition; stock-based compensation; valuation of interest and accounts receivable; impairment of finance receivables; allowance
for credit losses; long-lived assets; property and equipment; intangible assets; goodwill; valuation of warrants and other investments;
contingent consideration; income taxes; and contingencies and litigation, among others. Some of these judgments can be subjective and
complex, and consequently, actual results may differ from these estimates. The Company’s estimates often are based on complex judgments,
probabilities and assumptions that it believes to be reasonable but that are inherently uncertain and unpredictable. For any given individual
estimate or assumption made by the Company, there may also be other estimates or assumptions that are reasonable.
The
Company regularly evaluates its estimates and assumptions using historical experience and other factors, including the economic environment.
As future events and their effects cannot be determined with precision, the Company’s estimates and assumptions may prove to be
incomplete or inaccurate, or unanticipated events and circumstances may occur that might cause changes to those estimates and assumptions.
Market conditions, such as illiquid credit markets, health crises such as the COVID-19 global pandemic, volatile equity markets, and
economic downturns, can increase the uncertainty already inherent in the Company’s estimates and assumptions. The Company adjusts
its estimates and assumptions when facts and circumstances indicate the need for change. Those changes generally will be reflected in
our consolidated financial statements on a prospective basis unless they are required to be treated retrospectively under the relevant
accounting standard. It is possible that other professionals, applying reasonable judgment to the same facts and circumstances, could
develop and support a range of alternative estimated amounts.
Segment
Information
The
Company earns revenues from its two U.S.-based business segments: its specialty finance and asset management business offering customized
financing solutions to a broad range of life-sciences companies, and its business offering clinical development and manufacturing services
as well as oral therapeutic formulation solutions built around Enteris’ pharmaceutical Peptelligence® platform, which enables
the oral delivery of molecules that are typically injected, including peptides and BCS Class II, III, and IV small molecules in an enteric-coated
tablet formulation.
Revenue Recognition
The
Company’s Pharmaceutical Development segment enters into collaboration and licensing agreements with strategic partners, under
which it may exclusively license rights to research, develop, manufacture and commercialize its product candidates to third parties.
The terms of these arrangements typically include payment to the Company of one or more of the following: non-refundable, upfront license
fees; reimbursement of certain costs; customer option exercise fees; development, regulatory and commercial milestone payments; and royalties
on net sales of licensed products.
Deferred
revenue includes amounts that have been billed per the contractual terms but have not been recognized as revenue. The Company classifies
as current the portion of deferred revenue that is expected to be recognized within one year from the balance sheet date and is included
in accounts payable and accrued liabilities in the unaudited condensed consolidated balance sheets.
Reclassification
Certain
prior year amounts have been reclassified to conform to current year presentation. The amounts for prior periods have been reclassified
to be consistent with current year presentation and have no impact on previously reported total assets, total stockholders’ equity
or net (loss) income.
Research and
Development
Research
and development expenses include the costs associated with internal research and development and research and development conducted for
the Company by third parties. These costs primarily consist of salaries, pre-clinical and clinical trials, outside consultants, and supplies.
All research and development costs discussed above are expensed as incurred. Third-party expenses reimbursed under research and development
contracts, which are not refundable, are recorded as a reduction to pharmaceutical manufacturing research and development expense in
the consolidated statements of income.
Recent Accounting Pronouncements
In
March 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) 2020-04,
“Reference Rate Reform (Topic 848),” which provides optional guidance for a limited period of time to ease the potential
burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. ASU 2020-04 provides optional
expedients and exceptions for applying GAAP to transactions affected by reference rate reform if certain criteria are met. These transactions
include: (i) contract modifications, (ii) hedging relationships, and (iii) sales or transfers of debt securities classified as held-to-maturity.
ASU 2020-04 was effective upon issuance, and the provisions generally can be applied prospectively as of January 1, 2020 through December
31, 2024. The Company has identified existing loans that reference LIBOR and is in the process of evaluating alternatives in each situation.
The Company expects that it will elect to apply some of the expedients and exceptions provided in ASU 2020-04 and does not believe the
adoption of this standard will have a material impact on the Company’s consolidated financial statements.
The
Company adopted ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments
(“ASU 2016-13”), as amended, on January 1, 2023 using the modified retrospective approach method. ASU 2016-13 replaced
the incurred loss impairment methodology with a methodology that reflects a current expected credit loss (“CECL”). ASU
2016-13 impacted all of the Company’s investments held at amortized cost. At December 31, 2022, the Company's allowance for
credit losses of $11.8 million was the accumulation of allowance for credit losses (“ACL”) applied to specific finance
receivables, representing management's prior estimates of potential future losses on such finance receivables. As part of the
Company's adoption of ASU 2016-13, management reviewed its prior estimates of finance receivable-specific ACL and wrote off the full
$11.8 million ACL recognized in prior periods to the finance receivables such allowance applied. Under the new CECL model, the net GAAP
balances of such finance receivables are presented net of previously reported ACL and are included in the Company's estimated ACL
for its Royalties portfolio segment.
Upon
adoption of ASC 2016-13 on January 1, 2023, the Company’s transition adjustment included $11.8
million of ACL on finance receivables, which is presented as a reduction to finance receivables, and a $0.4
million ACL on unfunded loan commitments, which is recorded within other non-current liabilities. The Company recorded a net
decrease of $9.7
million to accumulated deficit as of January 1, 2023 for the cumulative effect of adopting ASU 2016-13, which reflects
the transition adjustments noted above, net of the applicable deferred tax assets of $2.5 million. Results for reporting
periods beginning after January 1, 2023 are presented under ASU 2016-13, while prior period amounts continue to be reported in
accordance with previously applicable accounting standards. The Company elected not to measure an allowance for credit losses for
accrued interest receivable and instead elected to reverse interest income on finance receivables when placed on nonaccrual
status, or earlier if the Company believes the collection of interest is doubtful. The Company has concluded that this
policy results in the timely reversal of uncollectible interest. Please refer to Note 3 for more information on how the Company
determines its allowance for credit losses on finance receivables.
In
March 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage
Disclosures, which removes the accounting guidance for troubled debt restructurings and requires entities to evaluate whether a modification
provided to a borrower results in a new loan or continuation of an existing loan. The amendment enhances existing disclosures and requires
new disclosures for receivables when there has been a modification in contractual cash flows due to a borrower experiencing financial
difficulties. Additionally, the amendments require public business entities to disclose gross charge-off information by year of origination
in the vintage disclosures. The Company adopted ASU 2022-02 on January 1, 2023 and incorporated the required disclosures into Note 3,
Finance Receivables.
Note 2. Net Income per Share
Basic
net income per share is computed using the weighted-average number of outstanding shares of common stock. Diluted net income per share
is computed using the weighted-average number of outstanding shares of common stock, and when dilutive, shares of common stock issuable
upon exercise of options and warrants deemed outstanding using the treasury stock method.
The
following table shows the computation of basic and diluted net income per share for the following periods (in thousands, except per share
amounts):
Schedule of Basic
and Diluted Earning per Share
| |
|
|
|
|
|
| |
| |
Three Months Ended March 31, | |
| |
2023 | | |
2022 | |
Numerator: | |
| | |
| |
Net income | |
$ | 4,635 | | |
$ | 3,478 | |
| |
| | | |
| | |
Denominator: | |
| | | |
| | |
Weighted-average shares outstanding | |
| 12,833 | | |
| 12,830 | |
Effect of dilutive securities | |
| 42 | | |
| 58 | |
Weighted-average diluted shares | |
| 12,875 | | |
| 12,888 | |
| |
| | | |
| | |
Basic net income per share | |
$ | 0.36 | | |
$ | 0.27 | |
Diluted net income per share | |
$ | 0.36 | | |
$ | 0.27 | |
For
the three months ended March 31, 2023 and 2022, outstanding options to purchase shares of common stock and outstanding shares of restricted
stock in an aggregate of approximately 119,000 and 300,000, respectively, have been excluded from the calculation of diluted net income
per share, as such securities were anti-dilutive.
Note 3. Finance
Receivables, Net
Finance
receivables are reported at their determined principal balances net of any unearned income, cumulative write offs charged against the
allowance for credit losses, and unamortized deferred fees and costs. Unearned income and deferred fees and costs are amortized to interest
income based on all cash flows expected using the effective interest method.
The
carrying values of finance receivables are as follows (in thousands):
Schedule of carrying value of finance receivables
| |
March 31, 2023 | | |
December 31, 2022 | |
Term loans | |
$ | 202,264 | | |
$ | 188,836 | |
Royalty purchases | |
| 46,560 | | |
| 59,565 | |
Total before allowance for credit losses | |
| 248,824 | | |
| 248,401 | |
Allowance for credit losses | |
| (11,786 | ) | |
| (11,846 | ) |
Total carrying value | |
$ | 237,038 | | |
$ | 236,555 | |
Allowance
for Credit Losses
The ACL is management’s estimate of the amount of expected credit losses over the life of the
loan portfolio, or the amount of amortized cost basis not expected to be collected, at the balance sheet date. This estimate encompasses
information about historical events, current conditions and reasonable and supportable economic forecasts. Determining the amount of
the ACL is complex and requires extensive judgment by management about matters that are inherently uncertain. Given the current level
of economic uncertainty, the complexity of the ACL estimate and level of management judgment required, we believe it is possible that
the ACL estimate could change, potentially materially, in future periods. Changes in the ACL may result from changes in current economic
conditions, our economic forecast, and circumstances not currently known to us that may impact the financial condition and operations
of our borrowers, among other factors.
Expected
credit losses are estimated on a collective basis for groups of loans that share similar risk characteristics. For finance receivables
that do not share similar risk characteristics with other finance receivables, expected credit losses are estimated on an individual
basis. Expected credit losses are estimated over the contractual terms of the finance receivables, adjusted for expected prepayments
and unfunded commitments, generally excluding extensions and modifications. The loan portfolio segment is defined as the level at which
an entity develops and documents a systematic method for determining its allowance for credit losses. As part of the Company’s quarterly
assessment of the allowance, the finance receivables portfolio included two portfolio segments: Term Loans and Royalties.
The
implementation of ASU 2016-13 also impacted the Company’s ACL on unfunded loan commitments, as the ACL now represents expected
credit losses over the contractual life of commitments not identified as unconditionally cancellable by the Company. The reserve for
unfunded commitments is estimated using the same reserve or coverage rates calculated on collectively evaluated loans following the application
of a funding rate to the amount of the unfunded commitment. The funding rate represents management’s estimate of the amount of
the current unfunded commitment that will be funded over the remaining contractual life of the commitment and is based on historical
data. On January 1, 2023, the Company recorded an adjustment for unfunded commitments of $0.4 million for the
adoption of ASU 2016-13. As of March 31, 2023, the $0.4 million liability for credit losses
on off -balance-sheet credit exposures is included in other liabilities. Please refer to Note 6 for further information on the Company’s
unfunded commitments.
The
following table details the changes in the allowance for credit losses by portfolio segment for the respective periods (in thousands):
Schedule of Allowance for Credit Losses
| |
|
|
|
|
|
|
|
|
|
| | |
|
|
|
|
|
|
|
|
|
| |
| |
Three Months Ended March 31, 2023 | | |
Three Months Ended March 31, 2022 | |
| |
Term
Loans | | |
Royalties | | |
Total | | |
Term
Loans | | |
Royalties | | |
Total | |
Allowance at beginning of period, prior to adoption of ASU 2016-13 | |
$ | — | | |
$ | 11,846 | | |
$ | 11,846 | | |
$ | — | | |
$ | 8,388 | | |
$ | 8,388 | |
Write offs(1) | |
| — | | |
| (11,846 | ) | |
| (11,846 | ) | |
| — | | |
| — | | |
| — | |
Recoveries | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Effect of adoption of ASU 2016-13 | |
| 8,900 | | |
| 2,886 | | |
| 11,786 | | |
| — | | |
| — | | |
| — | |
Provision expense | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Allowance at end of period | |
$ | 8,900 | | |
$ | 2,886 | | |
$ | 11,786 | | |
$ | — | | |
$ | 8,388 | | |
$ | 8,388 | |
(1) | Reversal of finance receivable-specific ACL
recognized in prior periods. No impact to consolidated statement of income for the three-months ended March 31, 2023. Please refer
to Note 1 for further details. |
Non-Accrual
Finance Receivables
The
Company originates finance receivables to companies primarily in the life sciences sector. This concentration of credit exposes the Company
to a higher degree of risk associated with this sector.
On
a quarterly basis, the Company evaluates the carrying value of its finance receivables. Recognition of income is suspended, and the finance
receivable is placed on non-accrual status when management determines that collection of future income is not probable. This evaluation
is generally based on delinquency information, an assessment of the borrower’s financial condition and the adequacy of collateral,
if any. The Company would generally place term loans on nonaccrual status when the full and timely collection of interest or principal
becomes uncertain and they are 90 days past due for interest or principal, unless the term loan is both well-secured and in the process
of collection. When placed on nonaccrual, the Company would reverse any accrued unpaid interest receivable against interest income and
amortization of any net deferred fees is suspended. Generally, the Company would return a term loan to accrual status when all delinquent
interest and principal become current under the terms of the credit agreement and collectibility of remaining principal and interest
is no longer doubtful.
The
following table presents nonaccrual and performing finance receivables by portfolio segment, net of credit loss allowance (in thousands):
Schedule of analysis of nonaccrual and performing loans by portfolio segment
| |
|
|
|
|
|
|
|
|
|
| | |
|
|
|
|
|
|
|
|
|
| |
| |
March 31, 2023 | | |
December 31, 2022 | |
| |
Nonaccrual | | |
Performing | | |
Total | | |
Nonaccrual | | |
Performing | | |
Total | |
Term loans | |
$ | 11,844 | | |
$ | 181,520 | | |
$ | 193,364 | | |
$ | 11,304 | | |
$ | 177,532 | | |
$ | 188,836 | |
Royalty purchases | |
| 7,096 | | |
| 36,578 | | |
| 43,674 | | |
| 6,736 | | |
| 40,983 | | |
| 47,719 | |
Total carrying value | |
$ | 18,940 | | |
$ | 218,098 | | |
$ | 237,038 | | |
$ | 18,040 | | |
$ | 218,515 | | |
$ | 236,555 | |
As
of March 31, 2023, the Company had three finance receivables in nonaccrual status: (1) the term loan to Flowonix Medical, Inc. (“Flowonix”),
with a net carrying value of $11.8 million; (2) the Best royalty, with a net carrying value of $2.9 million; and (3) the Ideal Implant,
Inc. (“Ideal”) royalty, with a net carrying value of $4.2 million. Although in nonaccrual status, none of the finance receivables
were considered impaired as of March 31, 2023. The Company collected $0.1 million on its nonaccrual finance receivables during the three
months ended March 31, 2023.
Credit Quality of Finance Receivables
The
Company evaluates all finance receivables on a quarterly basis and assigns a risk rating based upon management’s assessment of
the borrower’s ability likelihood of repayment. The assessment is subjective and based on multiple factors, including but not limited
to, financial strength of borrowers and operating results of the underlying business. The credit risk analysis and rating assignment
is performed quarterly in conjunction with the Company’s assessment of its allowance for credit losses. The Company uses the following
definitions for its risk ratings for Term Loans:
1: Borrower
performing well below Company expectations, and the borrower’s ability to raise sufficient capital to operate its business or repay debt
is highly in question. Finance receivables rated a 1 are on non-accrual and are at an elevated risk for principal impairment.
2: Borrower
performing below plan, and the loan-to-value is generally worse than at the time of underwriting. Borrower has limited access to additional
capital to operate its business. Finance receivables rated a 2 are generally on non-accrual, and while no loss of impairment is anticipated,
there is potential for future principal impairment.
3: Borrower
performing inline-to-modestly below Company expectations, and loan-to-value is similar to slightly worse than at the time of underwriting.
Borrower has demonstrated access to capital markets.
4: Borrower
performing inline-to-modestly above Company expectations and loan-to-value similar or modestly better than underwriting case. Borrower
has demonstrated access to capital markets.
5: Borrower
performing in excess of Company expectations, and loan-to-value is better than at time of origination.
We
use an internal credit rating system which rates each Royalty on a color scale of Green to Red, with Green typically indicative of a
Royalty that is exceeding base underwritten case and Red reflective of underperformance relative to plan.
The
following table summarizes the carrying value of Finance Receivables by origination year, grouped by risk rating as of March 31, 2023:
Schedule of Financing
Receivable by origination year
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| |
March 31, 2023 | |
| |
2023 | | |
2022 | | |
2021 | | |
2020 | | |
2019 | | |
Prior | | |
Total | |
Term Loans | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
5 | |
$ | — | | |
$ | 12,001 | | |
$ | 13,574 | | |
$ | — | | |
$ | 6,743 | | |
$ | — | | |
$ | 32,318 | |
4 | |
| 4,955 | | |
| 49,853 | | |
| 8,750 | | |
| — | | |
| — | | |
| — | | |
| 63,558 | |
3 | |
| — | | |
| 14,671 | | |
| 22,402 | | |
| — | | |
| 31,041 | | |
| 26,430 | | |
| 94,544 | |
2 | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
1 | |
| — | | |
| — | | |
| — | | |
| 11,844 | | |
| — | | |
| — | | |
| 11,844 | |
Subtotal - Term Loans | |
| 4,955 | | |
| 76,525 | | |
| 44,726 | | |
| 11,844 | | |
| 37,784 | | |
| 26,430 | | |
| 202,264 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Royalties | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Green | |
$ | — | | |
$ | 15,231 | | |
$ | — | | |
$ | 19,195 | | |
$ | — | | |
$ | 4,902 | | |
$ | 39,328 | |
Yellow | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 137 | | |
| 137 | |
Red | |
| — | | |
| — | | |
| 4,239 | | |
| — | | |
| — | | |
| 2,856 | | |
| 7,095 | |
Subtotal - Royalties | |
| — | | |
| 15,231 | | |
| 4,239 | | |
| 19,195 | | |
| — | | |
| 7,895 | | |
| 46,560 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total Finance Receivables | |
$ | 4,955 | | |
$ | 91,756 | | |
$ | 48,965 | | |
$ | 31,039 | | |
$ | 37,784 | | |
$ | 34,325 | | |
$ | 248,824 | |
Note 4. Intangible Assets
The
following table summarizes the gross book value, accumulated amortization and net book value balances of intangible assets as of March
31, 2023 and December 31, 2022 (in thousands):
Schedule of Intangible Assets
| |
|
|
|
|
|
|
|
|
|
| | |
|
|
|
|
|
|
|
|
|
| |
| |
March 31, 2023 | | |
December 31, 2022 | |
| |
Gross Book
Value | | |
Accumulated
Amortization | | |
Net Book
Value | | |
Gross Book
Value | | |
Accumulated
Amortization | | |
Net Book
Value | |
Licensing Agreement(1) | |
$ | 29,400 | | |
$ | 21,924 | | |
$ | 7,476 | | |
$ | 29,400 | | |
$ | 21,509 | | |
$ | 7,891 | |
Trade names and trademarks | |
| 210 | | |
| 76 | | |
| 134 | | |
| 210 | | |
| 71 | | |
| 139 | |
Customer relationships | |
| 240 | | |
| 86 | | |
| 154 | | |
| 240 | | |
| 80 | | |
| 160 | |
Total intangible assets | |
$ | 29,850 | | |
$ | 22,086 | | |
$ | 7,764 | | |
$ | 29,850 | | |
$ | 21,660 | | |
$ | 8,190 | |
(1) | Prior to the acquisition, Enteris
entered into a non-exclusive commercial license agreement (the “License Agreement”) with Cara Therapeutics, Inc. (“Cara”),
for oral formulation rights to Enteris’ Peptelligence® technology to develop and commercialize Oral KORSUVA ™ in
any indication worldwide, excluding South Korea and Japan. Cara is obligated to pay Enteris certain development, regulatory and tiered
commercial milestone payments, as well as low single-digit royalties based on net sales in the licensed territory. |
Amortization
expense related to intangible assets was $0.4 million and $0.5 million for the three months ended March 31, 2023 and 2022, respectively.
The
estimated future amortization expense related to intangible assets as of March 31, 2023 is as follows (in thousands):
Schedule of Intangible Asset Amortization Expense
Fiscal Year | |
Amount | |
Remainder of 2023 | |
$ | 1,277 | |
2024 | |
| 1,546 | |
2025 | |
| 1,076 | |
2026 | |
| 1,076 | |
2027 | |
| 1,076 | |
Thereafter | |
| 1,713 | |
Total | |
$ | 7,764 | |
Note 5. Revolving
Credit Facility
On
November 16, 2022, the Company entered into the Fifth Amendment to Loan and Security Agreement (the “Fifth Amendment”) with
Cadence Bank, N.A. as a lender and the administrative agent. Pursuant to the Fifth Amendment, the Loan and Security Agreement dated as
of June 29, 2018 (“Loan Agreement”) was amended to extend the Loan Agreement Termination Date to September 30, 2025 and increase
the Loan Agreement Commitment to $35.0 million. The Loan Agreement requires the payment of an unused line fee of 0.50 percent and also
provides for quarterly minimum fee income of $60,000 less the aggregate interest and unused line fees paid during the immediately preceding
quarter. Unused line fees and minimum fee income are recorded as interest expense.
The
Loan Agreement accrues interest at the monthly SOFR Rate, with a floor of 1.00 percent, plus a 2.65 percent margin and principal is repayable
in full at maturity. Interest is generally required to be paid monthly in arrears. In connection with the Fifth Amendment, the Company
paid approximately $173,000 in amendment and other fees, which were capitalized as deferred financing costs and are being amortized on
a straight-line basis over the remaining term of the Loan Agreement.
The
Loan Agreement has an advance rate against the Company’s finance receivables portfolio, including 85 percent against senior first
lien loans, 70 percent against second lien loans and 50 percent against royalty receivables, subject to certain eligibility requirements
as defined in the Loan Agreement. The Loan Agreement contains certain affirmative and negative covenants including minimum asset coverage
and minimum interest coverage ratios.
As
of March 31, 2023 and December 31, 2022, approximately $10.5 million and $2.4 million, respectively, was outstanding under the credit
facility. As of March 31, 2023, $24.5 million was available for borrowing. During the three months ended March 31, 2023 and 2022, the
Company recognized $0.2 million and $0.1 million, respectively, of interest expense.
Note 6. Commitments
and Contingencies
Contingent Consideration
The
Company recorded contingent consideration related to the 2019 acquisition of Enteris and sharing of certain milestone and royalties due
to Enteris pursuant to the License Agreement. Contingent consideration is remeasured to fair value at each reporting date until the contingency
is resolved, with changes in the estimated fair value recognized in earnings. The estimated fair value of contingent consideration as
of March 31, 2023 and December 31, 2022 was $11.2 million. The Company did not recognize a change in the estimated fair value of
its contingent consideration during the three months ended March 31, 2023 and 2022.
Unfunded Commitments
As
of March 31, 2023, the Company’s unfunded commitments were as follows (in millions):
Schedule of Unfunded Commitments
| |
| | |
Exeevo, Inc. | |
$ | 2.5 | |
Duo Royalty | |
| 2.4 | |
MedMinder Systems, Inc. | |
| 5.0 | |
SKNV | |
| 2.0 | |
Total unfunded commitments | |
$ | 11.9 | |
Per
the terms of the royalty purchase or credit agreements, unfunded commitments are contingent upon reaching an established revenue threshold
or other performance metrics on or before a specified date or period of time, and in the case of loan transactions, are subject to being
advanced as long as an event of default does not exist.
On
January 1, 2023, the Company adopted ASU 2016-13, which replaced the incurred loss methodology with an expected loss model known as the
CECL model. See Note 3 for information regarding the Company’s allowance for credit losses related to its unfunded commitments.
Litigation
The
Company is involved in, or has been involved in, arbitrations or various other legal proceedings that arise from the normal course of
its business. The ultimate outcome of any litigation is uncertain, and either unfavorable or favorable outcomes could have a material
impact on the Company’s results of operations, balance sheets and cash flows due to defense costs, and divert management resources.
The Company cannot predict the timing or outcome of these claims and other proceedings. As of March 31, 2023, the Company is not involved
in any arbitration and/or other legal proceeding that it expects to have a material effect on its business, financial condition, results
of operations and cash flows.
Indemnification
As
permitted by Delaware law, the Company has agreements whereby it indemnifies its officers and directors for certain events or occurrences
while the officer or director is, or was, serving in such capacity, or in other capacities at the Company’s request. The term of
the indemnification period is for the officer’s or director’s lifetime. The maximum potential amount of future payments the
Company could be required to make under these indemnification agreements is unlimited; however, the Company has a director and officer
insurance policy that limits its exposure and enables the Company to recover a portion of any such amounts. As a result of the Company’s
insurance policy coverage, the Company believes the estimated fair value of these indemnification agreements is insignificant. Accordingly,
the Company had no liabilities recorded for these agreements as of March 31, 2023 and December 31, 2022.
Note 7. Fair Value
Measurements
The
Company measures and reports certain financial and non-financial assets and liabilities on a fair value basis. Fair value is the price
that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the
measurement date (exit price). GAAP specifies a three-level hierarchy that is used when measuring and disclosing fair value. The fair
value hierarchy gives the highest priority to quoted prices available in active markets (i.e., observable inputs) and the lowest priority
to data lacking transparency (i.e., unobservable inputs). An instrument’s categorization within the fair value hierarchy is based
on the lowest level of significant input to its valuation. The following is a description of the three hierarchy levels.
Level 1: Unadjusted
quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. Active
markets are considered to be those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide
pricing information on an ongoing basis.
Level 2: Quoted prices
in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the
asset or liability. This category includes quoted prices for similar assets or liabilities in active markets and quoted prices for identical
or similar assets or liabilities in inactive markets.
Level 3: Unobservable
inputs are not corroborated by market data. This category is comprised of financial and non-financial assets and liabilities whose fair
value is estimated based on internally developed models or methodologies using significant inputs that are generally less readily observable
from objective sources.
Transfers
into or out of any hierarchy level are recognized at the end of the reporting period in which the transfers occurred. There were no transfers
between any levels during the three months ended March 31, 2023 and 2022.
The
following information is provided to help readers gain an understanding of the relationship between amounts reported in the accompanying
consolidated financial statements and the related market or fair value. The disclosures include financial instruments and derivative
financial instruments, other than investment in affiliates.
Following
are descriptions of the valuation methodologies used to measure material assets and liabilities at fair value and details of the valuation
models, key inputs to those models and significant assumptions utilized.
Cash and cash equivalents
The
carrying amounts reported in the balance sheet for cash and cash equivalents approximate those assets’ fair values.
Finance Receivables
The
fair values of finance receivables are estimated using discounted cash flow analyses, using market rates at the balance sheet date that
reflect the credit and interest rate-risk inherent in the finance receivables. Projected future cash flows are calculated based upon
contractual maturity or call dates, projected repayments and prepayments of principal. These receivables are classified as Level 3. Finance
receivables are not measured at fair value on a recurring basis, but estimates of fair value are reflected below.
Contingent Consideration
The
Company recorded contingent consideration related to the August 2019 acquisition of Enteris and sharing of certain milestone and royalties
due to Enteris pursuant to the License Agreement.
The
fair value measurements of the contingent consideration obligations and the related intangible assets arising from business combinations
are classified as Level 3 estimates under the fair value hierarchy, as these items have been valued using unobservable inputs. These
inputs include: (a) the estimated amount and timing of projected cash flows; (b) the probability of the achievement of the factors on
which the contingency is based; and (c) the risk-adjusted discount rate used to present value the probability-weighted cash flows. Changes
in fair value of this obligation are recorded as income or expense within operating income in our consolidated statements of income.
Significant increases or decreases in any of those inputs in isolation could result in a significantly lower or higher fair value measurement.
Marketable Investments
If
active market prices are available, fair value measurement is based on quoted active market prices and, accordingly, these securities
would be classified as Level 1. If active market prices are not available, fair value measurement is based on observable inputs other
than quoted prices included within Level 1, such as prices for similar assets or broker quotes utilizing observable inputs, and accordingly
these securities would be classified as Level 2. If market prices are not available and there are no observable inputs, then fair value
would be estimated by using valuation models including discounted cash flow methodologies, commonly used option-pricing models and broker
quotes. Such securities would be classified as Level 3, if the valuation models and broker quotes are based on inputs that are unobservable
in the market. If fair value is based on broker quotes, the Company checks the validity of received prices based on comparison to prices
of other similar assets and market data such as relevant bench mark indices. Available-for-sale securities are measured at fair value
on a recurring basis, while securities with no readily available fair market value are not, but estimates of fair value are reflected
below.
Derivative Instruments
For
exchange-traded derivatives, fair value is based on quoted market prices, and accordingly, would be classified as Level 1. For non-exchange
traded derivatives, fair value is based on option pricing models and are classified as Level 3.
The
Company uses a foreign currency forward contract to manage the impact of fluctuations in foreign currency denominated cash flows expected
to be received from one of its royalty finance receivables denominated in a foreign currency. The foreign currency forward contract is
not designated as a hedging instrument, and changes in fair value are recognized in earnings. The liability related to the derivative
instrument was recorded in other non-current liabilities in the consolidated balance sheets.
The
following table presents financial assets and liabilities measured at fair value on a recurring basis as of March 31, 2023 (in thousands):
Schedule
of fair value of assets and liabilities measured on recurring basis
| |
Total Carrying Value in Consolidated Balance Sheets | | |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | | |
Significant Other Observable Inputs (Level 2) | | |
Significant Unobservable Inputs (Level 3) | |
Financial Assets | |
| | | |
| | | |
| | | |
| | |
Warrant assets | |
$ | 683 | | |
$ | — | | |
$ | — | | |
$ | 683 | |
Marketable investments | |
| 66 | | |
| — | | |
| — | | |
| 66 | |
| |
| | | |
| | | |
| | | |
| | |
Financial Liabilities | |
| | | |
| | | |
| | | |
| | |
Contingent consideration payable | |
$ | 11,200 | | |
$ | — | | |
$ | — | | |
$ | 11,200 | |
Derivative liability - foreign currency forward | |
| 367 | | |
| — | | |
| — | | |
| 367 | |
The
following table presents financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2022 (in thousands):
| |
Total Carrying Value in Consolidated Balance Sheets | | |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | | |
Significant Other Observable Inputs (Level 2) | | |
Significant Unobservable Inputs (Level 3) | |
Financial Assets | |
| | | |
| | | |
| | | |
| | |
Warrant assets | |
$ | 1,220 | | |
$ | — | | |
$ | — | | |
$ | 1,220 | |
Marketable investments | |
| 76 | | |
| — | | |
| — | | |
| 76 | |
| |
| | | |
| | | |
| | | |
| | |
Financial Liabilities | |
| | | |
| | | |
| | | |
| | |
Contingent consideration payable | |
$ | 11,200 | | |
$ | — | | |
$ | — | | |
$ | 11,200 | |
Derivative liability - foreign currency forward | |
| 754 | | |
| — | | |
| — | | |
| 754 | |
The
changes in fair value of the warrant assets during the three months ended March 31, 2023 and 2021 were as follows (in thousands):
Schedule of fair value assets measured on recurring basis unobservable input reconciliation
|
|
|
|
| |
|
|
|
|
|
March 31, 2023 | |
March 31, 2022 |
Fair value - December 31, 2022 | |
$ | 1,220 | | |
Fair value - December 31, 2021 | |
$ | 3,419 | |
Issued | |
| 445 | | |
Issued | |
| 152 | |
Canceled | |
| — | | |
Canceled | |
| — | |
Change in fair value | |
| (982 | ) | |
Change in fair value | |
| (693 | ) |
Fair value - March 31, 2023 | |
$ | 683 | | |
Fair value - March 31, 2022 | |
$ | 2,878 | |
The
Company holds warrants issued to the Company in conjunction with certain term loan investments. These warrants meet the definition of
a derivative and are included in the unaudited condensed consolidated balance sheets. The fair values for warrants outstanding, which
do not have a readily determinable value, are measured using the Black-Scholes option pricing model. The following ranges of assumptions
were used in the models to determine fair value:
Schedule of weighted average assumptions
| |
| March 31, 2023 | | |
| December 31, 2022 | |
Dividend rate range | |
| — | | |
| — | |
Risk-free rate range | |
| 3.6% to 4.1% | | |
| 4.0% to 4.3% | |
Expected life (years) range | |
| 2.0 to 6.5 | | |
| 2.0 to 6.9 | |
Expected volatility range | |
| 59.5% to 135.5% | | |
| 54.8% to 139.4% | |
As
of March 31, 2023 and December 31, 2022, the Company had two royalties, Best and Cambia®, that were deemed to be impaired based on
reductions in carrying values in prior periods. The following table presents these royalties measured at fair value on a nonrecurring
basis as of March 31, 2023 and December 31, 2022 (in thousands):
Schedule
of fair value of assets and liabilities measured on nonrecurring basis
| |
Total Carrying Value in Consolidated Balance Sheets | | |
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) | | |
Significant Other Observable Inputs (Level 2) | | |
Significant Unobservable Inputs (Level 3) | |
March 31, 2023 | |
$ | 2,994 | | |
$ | — | | |
$ | — | | |
$ | 2,994 | |
| |
| | | |
| | | |
| | | |
| | |
December 31, 2022 | |
$ | 3,545 | | |
$ | — | | |
$ | — | | |
$ | 3,545 | |
There
were no liabilities measured at fair value on a nonrecurring basis as of March 31, 2023 and December 31, 2022.
The
following information is provided to help readers gain an understanding of the relationship between amounts reported in the accompanying
unaudited condensed consolidated financial statements and the related market or fair value. The disclosures include financial instruments
and derivative financial instruments measured at fair value on a recurring and non-recurring basis.
Schedule of fair value by balance sheet grouping
As
of March 31, 2023 (in thousands):
| |
Carrying
Value | | |
Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Financial Assets | |
| | | |
| | | |
| | | |
| | | |
| | |
Finance receivables | |
$ | 237,038 | | |
$ | 237,038 | | |
$ | — | | |
$ | — | | |
$ | 237,038 | |
Marketable investments | |
| 66 | | |
| 66 | | |
| — | | |
| — | | |
| 66 | |
Warrant assets | |
| 683 | | |
| 683 | | |
| — | | |
| — | | |
| 683 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Financial Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | |
Contingent consideration payable | |
$ | 11,200 | | |
$ | 11,200 | | |
$ | — | | |
$ | — | | |
$ | 11,200 | |
Derivative liability - foreign currency forward | |
| 367 | | |
| 367 | | |
| — | | |
| — | | |
| 367 | |
As
of December 31, 2022 (in thousands):
| |
Carrying
Value | | |
Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Financial Assets | |
| | | |
| | | |
| | | |
| | | |
| | |
Finance receivables | |
$ | 236,555 | | |
$ | 236,555 | | |
$ | — | | |
$ | — | | |
$ | 236,555 | |
Marketable investments | |
| 76 | | |
| 76 | | |
| — | | |
| — | | |
| 76 | |
Warrant assets | |
| 1,220 | | |
| 1,220 | | |
| — | | |
| — | | |
| 1,220 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Financial Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | |
Contingent consideration payable | |
$ | 11,200 | | |
$ | 11,200 | | |
$ | — | | |
$ | — | | |
$ | 11,200 | |
Derivative liability - foreign currency forward | |
| 754 | | |
| 754 | | |
| — | | |
| — | | |
| 754 | |
Note 8. Revenue Recognition
The
Company’s Pharmaceutical Development segment recognizes revenues received from contracts with its customers by revenue source,
as the Company believes it best depicts the nature, amount, timing and uncertainty of our revenue and cash flow. The Company’s
Finance Receivables segment does not have any revenues received from contracts with customers.
The
following table provides the contract revenue recognized by revenue source for the three and three months ended March 31, 2023 and 2022
(in thousands):
Schedule of Revenue Recognized by Revenue Source
| |
|
|
|
|
|
| |
| |
Three Months Ended March 31, | |
| |
2023 | | |
2022 | |
Pharmaceutical Development Segment | |
| | | |
| | |
License Agreement | |
$ | — | | |
$ | 116 | |
Pharmaceutical Development and other | |
| 118 | | |
| 600 | |
Total contract revenue | |
$ | 118 | | |
$ | 716 | |
The
Company’s contract liabilities represent advance consideration received from customers and are recognized as revenue when the related
performance obligation is satisfied.
The
Company’s contract liabilities are presented as deferred revenues and are included in accounts payable and accrued liabilities
in the consolidated balance sheets (in thousands):
Schedule of Company's Contract Liabilities
| |
March 31, 2023 | | |
December 31,
2022 | |
Pharmaceutical Development Segment | |
| | | |
| | |
Deferred revenue | |
$ | 33 | | |
$ | 33 | |
Total contract liabilities | |
$ | 33 | | |
$ | 33 | |
During
the three months ended March 31, 2023, the Company recognized $0.1 million of 2022 deferred revenue from satisfaction of performance obligations. The Company did not have any contract assets
nor did it have any contract liabilities related to the License Agreement as of March 31, 2023 or December 31, 2022.
Note 9. Segment Information
Selected
financial and descriptive information is required to be provided about reportable operating segments, considering a “management
approach” concept as the basis for identifying reportable segments. The management approach is based on the way that management
organizes the segments within the Company for making operating decisions, allocating resources, and assessing performance. Consequently,
the segments are evident from the structure of the Company’s internal organization, focusing on financial information that the
Company’s CEO uses to make decisions about the Company’s operating matters.
As
described in Note 1, SWK Holdings Corporation and Summary of Significant Accounting Policies, the Company has determined it has
two reportable segments: Finance Receivables and Pharmaceutical Development, and each are individually managed and provide separate services.
Revenues by segment represent revenues earned on the services offered within each segment. The Company does not report assets by reportable
segment, nor does the Company report results by geographic region, as these metrics are not used by the Company’s chief executive
officer in assessing performance or allocating resources to the segments.
Segment
performance is evaluated based on several factors, including income (loss) from continuing operations before income taxes. Management
uses this measure of profit (loss) to evaluate segment performance because the Company believes this measure is indicative of performance
trends and the overall earnings potential of each segment. The Company does not report assets by reportable segment, as this metric is
not used by the Company’s CEO in assessing performance or allocating resources to the segments.
The
following tables present financial information for the Company’s reportable segments for the periods indicated (in thousands):
Schedule of Reportable Revenue by
Geographic Region
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| |
Three Months Ended March 31, 2022 | |
| |
Finance
Receivables | | |
Pharmaceutical
Development and
Other | | |
Holding Company
and Other | | |
Consolidated | |
Revenue | |
$ | 10,415 | | |
$ | 236 | | |
$ | — | | |
$ | 10,651 | |
Other revenue | |
| — | | |
| 480 | | |
| — | | |
| 480 | |
Interest expense | |
| 80 | | |
| — | | |
| — | | |
| 80 | |
Manufacturing, research and development | |
| — | | |
| 1,901 | | |
| — | | |
| 1,901 | |
Depreciation and amortization expense | |
| — | | |
| 704 | | |
| — | | |
| 704 | |
General and administrative | |
| 102 | | |
| 1,035 | | |
| 2,023 | | |
| 3,160 | |
Other expense, net | |
| (721 | ) | |
| — | | |
| — | | |
| (721 | ) |
Income tax expense | |
| — | | |
| — | | |
| 1,087 | | |
| 1,087 | |
Net income (loss) | |
| 9,512 | | |
| (2,924 | ) | |
| (3,110 | ) | |
| 3,478 | |
Included
in Holding Company and Other are the expenses of the parent holding company and certain other enterprise-wide overhead costs, including
public company costs and non-Enteris corporate employees, which have been included for purposes of reconciling to the consolidated amounts.