| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 9.250 | | | | | $ | 250,000,009 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.555 | | | | | $ | 15,000,001 | | |
Proceeds, before expenses, to us
|
| | | $ | 8.695 | | | | | $ | 235,000,008 | | |
| | |
PAGE
|
| |||
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-4 | | | |
| | | | S-5 | | | |
| | | | S-7 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-20 | | | |
| | | | S-39 | | | |
| | | | S-46 | | | |
| | | | S-48 | | | |
| | | | S-48 | | | |
| | | | S-49 | | | |
| | | | S-50 | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 49 | | |
| | |
As of September 30, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands of euros)
(unaudited) |
| |||||||||
Cash and cash equivalents
|
| | | | 540,865 | | | | | | 759,734 | | |
Equity: | | | | | | | | | | | | | |
Issued capital
|
| | | | 22,834 | | | | | | 26,077 | | |
Capital reserve
|
| | | | 1,781,316 | | | | | | 1,996,942 | | |
Treasury shares
|
| | | | (1,734) | | | | | | (1,734) | | |
Accumulated deficit
|
| | | | (1,177,030) | | | | | | (1,177,030) | | |
Other comprehensive income
|
| | | | (398) | | | | | | (398) | | |
Total shareholders’ equity
|
| | | | 624,988 | | | | | | 843,857 | | |
Total capitalization
|
| | | | 624,988 | | | | | | 843,857 | | |
| | |
$
|
| |
€
|
| ||||||
Public offering price per common share
|
| | | | 9.25 | | | | | | 8.64 | | |
Historical net tangible book value per common share as of September 30,
2022 |
| | | | 3.33 | | | | | | 3.11 | | |
Increase in net tangible book value per common share attributable to this offering
|
| | | | 0.66 | | | | | | 0.62 | | |
As adjusted net tangible book value per common share as of September 30, 2022 after giving effect to the offering
|
| | | | 3.99 | | | | | | 3.73 | | |
Dilution per common share to new investors
|
| | | | 5.26 | | | | | | 4.92 | | |
Percentage of dilution per common share to new investors
|
| | | | 56.9% | | | | | | 56.9% | | |
Underwriters
|
| |
Number of
Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 11,351,352 | | |
Jefferies LLC
|
| | | | 8,108,108 | | |
SVB Securities LLC
|
| | | | 6,756,757 | | |
Van Lanschot Kempen (USA) Inc.
|
| | | | 810,811 | | |
Total
|
| | | | 27,027,028 | | |
Paid by the Company
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 0.5550 | | | | | $ | 0.5550 | | |
Total
|
| | | $ | 15,000,000.54 | | | | | $ | 17,250,000.51 | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 49 | | |
| | |
As of
June 30, 2021 |
| |||
|
(in thousands of euros)
(unaudited) |
| |||||
Cash and cash equivalents
|
| | | | 1,355,812 | | |
Long-term debt (EIB loan)
|
| | | | 26,726 | | |
Equity: | | | | | | | |
Issued capital
|
| | | | 22,425 | | |
Capital reserve
|
| | | | 1,726,713 | | |
Treasury shares
|
| | | | (3,022) | | |
Accumulated deficit
|
| | | | (910,825) | | |
Other comprehensive income
|
| | | | 27 | | |
Total shareholders’ equity
|
| | | | 835,318 | | |
Total capitalization
|
| | | | 862,044 | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee(1)
|
| | | $ | 65,460 | | |
FINRA filing fee
|
| | | | 225,500 | | |
Printing and engraving expenses
|
| | |
|
(2)
|
| |
Legal fees and expenses
|
| | |
|
(2)
|
| |
Accounting fees and expenses
|
| | |
|
(2)
|
| |
Miscellaneous costs
|
| | |
|
(2)
|
| |
Total
|
| | | $ | (2) | | |
Exhibit 107
Calculation of Filing Fee Tables
424(b)(5)
(Form Type)
CUREVAC N.V.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security Type | Security Class Title | Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate | Amount of Registration Fee | |
Newly Registered Securities | ||||||||
Fees to be Paid | Equity | Common Shares €0.12 nominal value per share (the “Common Shares”) | 457(r)(1) | 31,081,082(2) | $9.25 | $287,500,008.50 | 0.0001102 | $31,682.50 |
Fees Previously Paid | — | — | — | — | — | — | — | — |
Carry Forward Securities | ||||||||
Carry Forward Securities | ||||||||
Total Offering Amounts | $ 287,500,008.50 | — | $31,682.50 | |||||
Total Fees Previously Paid | — | — | ||||||
Total Fee Offsets | — | — | ||||||
Net Fee Due | — | $31,682.50 | ||||||
(1) Calculated in accordance with Rule 457(r) under the Securities Act of 1933, as amended (the “Securities Act”), based on the proposed maximum offering price. Payment of the registration fee at the time of filing the registrant’s Registration Statement on Form F-3 (File No. 333-259613) on September 17, 2021 was deferred pursuant to Rules 456(b) and 456(r) under the Securities Act and is being paid herewith.
(2) Includes 4,054,054 common shares that the underwriters have an option to purchase.