Upload
immunomic-therapuetics-inc
View
213
Download
0
Embed Size (px)
DESCRIPTION
Valuation of clinical study
Citation preview
Regulatory Timeline09 Q1
09 Q2
09 Q3
09Q4
10 Q1
10 Q2
10 Q3
10Q4
11 Q1
11 Q2
11 Q3
11 Q4
Pre-C
Phase Ia
Phase Ib
Phase IIa
Phase IIb
Phase III
Mfg/ Tox
2012
2www.immunomix.com
Value Generating Milestones
Milestone Funding Required to Achieve Milestone Impact on Valuation
Geron Publishes Results of AML Study (5/09)
Received Payment for License Fee (no cost to ITI)
$1.5 million from license & milestone payments
IND filed for Red Cedar LAMPvax Vaccine (1/10) $1,750,000 $1,750,000
Capture partner for JRC-LAMPvax (12/09) $150,000 $2.5 million from license
fees & milestone payments
Conduct Phase Ia / Ib Study with JRC LAMPvax (6/10) $500,000 > $10 million
Conduct Phase Iia / IIb Study with JRC LAMPvax
(Q1/11)$1,000,000 > $40 million
TOTALS $3,400,000 > $50 million
www.immunomix.com 3
Investor Return$ to Company Pre-Money Post-Money Per Share
Seed $250,000 $2.5 MM $3.5 MM $1.00
Non-dilutiveLicense / CRA $1,150,000 $1.33
LSGPA RoundCo-investment
$1,250,000$1,000,000 $5.7 MM $7.2 MM $1.70
Non-dilutiveLicense / CRA(JRC LAMPvax)
$200,000 $2.25
Series A Preferred $5,000,000 $9.2 MM $14.2 MM $3.00
Phase Ia/IiaMilestone $25 MM
Phase IIa/IibMilestone >$50 MM
Total $8,850,000 >$10.004www.immunomix.com
Building Value in Pennsylvania
ITI will re-locate its headquarters to Pennsylvania and establish a facility to develop allergy vaccines
2009 2010 2011Management CEO
Admin AsstCFO
Business Dev.
Development 1 Postdoc2 RA
1 Sr. Sci1 RA
1 Sci1 RA
Production 1 Prod Mgr QC Mgr3 Prod Staff
Total in PA 5 10 15
www.immunomix.com 5