| | |
Per Share
|
| |
Per
Pre-Funded Warrant |
| |
Total
|
| |||||||||
Public Offering Price
|
| | | $ | 9.00 | | | | | $ | 8.999 | | | | | $ | 99,996,665.67 | | |
Underwriting Discounts and Commissions(1)
|
| | | $ | 0.54 | | | | | $ | 0.540 | | | | | $ | 5,999,999.94 | | |
Proceeds, before expenses, to Voyager Therapeutics, Inc.
|
| | | $ | 8.46 | | | | | $ | 8.459 | | | | | $ | 93,996,665.73 | | |
| Citigroup | | |
Guggenheim Securities
|
|
| | | | | S-ii | | | |
| | | | | S-1 | | | |
| | | | | S-8 | | | |
| | | | | S-12 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-18 | | | |
| | | | | S-20 | | | |
| | | | | S-22 | | | |
| | | | | S-27 | | | |
| | | | | S-36 | | | |
| | | | | S-36 | | | |
| | | | | S-37 | | | |
| | | | | S-37 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 16 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 36 | | |
| | |
As of September 30, 2023
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(unaudited)
(in thousands) |
| |||||||||||||||
Cash, cash equivalents and marketable securities
|
| | | $ | 252,936 | | | | | $ | 352,936(1) | | | | | $ | 446,433 | | |
Preferred stock, par value $0.001 per share; 5,000,000 shares
authorized, no shares issued or outstanding, actual, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.001 par value: 120,000,000 shares authorized,
actual, pro forma and pro forma as adjusted; 43,909,161 shares issued and outstanding, actual; 46,054,163 shares issued and outstanding, pro forma; 53,831,941 shares issued and outstanding, pro forma as adjusted |
| | | | 44 | | | | | | 46 | | | | | | 54 | | |
Additional paid-in capital
|
| | | | 494,001 | | | | | | 512,896(1) | | | | | | 606,385 | | |
Accumulated other comprehensive loss
|
| | | | (248) | | | | | | (248) | | | | | | (248) | | |
Accumulated deficit
|
| | | | (317,577) | | | | | | (317,577) | | | | | | (317,577) | | |
Total stockholders’ equity
|
| | | | 176,220 | | | | | | 195,117 | | | | | | 288,614 | | |
Total Capitalization
|
| | | $ | 176,220 | | | | | $ | 195,117 | | | | | $ | 288,614 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 9.00 | | |
|
Net tangible book value per share as of September 30, 2023
|
| | | $ | 4.01 | | | | | | | | |
|
Increase in net tangible book value per share attributable to pro forma adjustments described above
|
| | | $ | 0.23 | | | | | | | | |
|
Pro forma net tangible book value per share as of September 30, 2023
|
| | | $ | 4.24 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new
investors purchasing shares of our common stock or pre-funded warrants in this offering |
| | | $ | 1.12 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share of our common stock or
pre-funded warrants immediately after this offering |
| | | | | | | | | $ | 5.36 | | |
|
Dilution per share to new investors purchasing shares of our common stock or pre-funded warrants in this offering
|
| | | | | | | | | $ | 3.64 | | |
Underwriter
|
| |
Number
of Shares |
| |
Number of
Pre-Funded Warrants |
| ||||||
Citigroup Global Markets Inc.
|
| | | | 3,888,890 | | | | | | 1,666,668 | | |
Guggenheim Securities, LLC
|
| | | | 2,916,666 | | | | | | 1,249,999 | | |
Oppenheimer & Co. Inc.
|
| | | | 972,222 | | | | | | 416,666 | | |
Total
|
| | | | 7,777,778 | | | | | | 3,333,333 | | |
| | |
Paid by Voyager Therapeutics, Inc.
|
| |||||||||
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per share
|
| | | $ | 0.54 | | | | | $ | 0.54 | | |
Per pre-funded warrant
|
| | | $ | 0.54 | | | | | $ | 0.54 | | |
Total
|
| | | $ | 5,999,999.94 | | | | | $ | 6,899,999.04 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 16 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 36 | | |
| Citigroup | | |
Guggenheim Securities
|
|