SEC Form F-1 filed by Evaxion A/S
SECURITIES AND EXCHANGE COMMISSION
UNDER
THE SECURITIES ACT OF 1933
(Exact name of Registrant as specified in its charter)
| |
The Kingdom of Denmark
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial Classification Code Number) |
| |
Not applicable
(IRS Employer
Identification Number) |
|
2970 Hørsholm
Denmark
Telephone: +45 31 31 97 53
Interim Chief
Executive Officer
Evaxion A/S
2970 Hørsholm
Denmark
Telephone: +45 31 31 97 53
| |
Michael D. Baird
Duane Morris LLP 22 Vanderbilt 335 Madison Avenue, 23rd Floor New York, NY 10017-4669 New York, NY 10169 Telephone: (212) 818-9200 |
| |
Lars Lüthjohan
Mazanti-Andersen AdvokatPartnerselskab Amaliegade 10 DK-1256 Copenhagen K Denmark Telephone: +45 3314 3536 |
|
| | | |
PAGE
|
| |||
| | | | | ii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 36 | | | |
| | | | | 44 | | | |
| | | | | 55 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | |
For The Year Ended December 31,
|
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||
| Revenue | | | | | 3,344 | | | | | | 73 | | | | | | — | | |
|
Research and development expenses
|
| | | | (10,457) | | | | | | (11,916) | | | | | | (17,056) | | |
|
General and administrative expenses
|
| | | | (7,619) | | | | | | (10,354) | | | | | | (8,208) | | |
|
Operating loss
|
| | | | (14,732) | | | | | | (22,197) | | | | | | (25,264) | | |
|
Finance income
|
| | | | 6,500 | | | | | | 963 | | | | | | 2,831 | | |
|
Finance expenses
|
| | | | (3,123) | | | | | | (1,681) | | | | | | (1,508) | | |
|
Net loss before tax
|
| | | | (11,355) | | | | | | (22,915) | | | | | | (23,941) | | |
|
Income taxes
|
| | | | 788 | | | | | | 790 | | | | | | 772 | | |
|
Net loss for the period
|
| | | | (10,567) | | | | | | (22,125) | | | | | | (23,169) | | |
|
Net loss attributable to equity holders of Evaxion Biotech A/S
|
| | | | (10,567) | | | | | | (22,125) | | | | | | (23,169) | | |
|
Loss per share – basic and diluted
|
| | | | (0.20) | | | | | | (0.81) | | | | | | (0.98) | | |
|
Number of shares used for calculation (basic and diluted)
|
| | | | 53,644,483 | | | | | | 27,335,829 | | | | | | 23,638,685 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||
|
Revenue
|
| | | | 37 | | | | | | 205 | | | | | | — | | |
|
Research and development
|
| | | | (4,321) | | | | | | (5,588) | | | | | | (6,788) | | |
|
General and administrative
|
| | | | (3,924) | | | | | | (3,594) | | | | | | (5,283) | | |
|
Operating loss
|
| | | | (8,208) | | | | | | (8,977) | | | | | | (12,071) | | |
|
Finance income
|
| | | | 3,039 | | | | | | 5,838 | | | | | | 332 | | |
|
Finance expenses
|
| | | | (1,629) | | | | | | (2,282) | | | | | | (604) | | |
|
Net loss before tax
|
| | | | (6,798) | | | | | | (5,421) | | | | | | (12,343) | | |
|
Income tax benefit
|
| | | | 387 | | | | | | 417 | | | | | | 419 | | |
|
Net loss for the period
|
| | | | (6,411) | | | | | | (5,004) | | | | | | (11,924) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | (6,411) | | | | | | (5,004) | | | | | | (11,924) | | |
|
Loss per share – basic and diluted
|
| | | | (0.03) | | | | | | (0.10) | | | | | | (0.46) | | |
| | | |
Nine Months Ended Sep 30,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenue
|
| | | | 7,528 | | | | | | 3,222 | | | | | | — | | |
|
Research and development
|
| | | | (7,415) | | | | | | (8,202) | | | | | | (9,618) | | |
|
General and administrative
|
| | | | (5,295) | | | | | | (5,728) | | | | | | (8,215) | | |
|
Operating gain / loss
|
| | | | (5,182) | | | | | | (10,708) | | | | | | (17,833) | | |
|
Finance income
|
| | | | 5,729 | | | | | | 5,922 | | | | | | 404 | | |
|
Finance expenses
|
| | | | (2,988) | | | | | | (2,665) | | | | | | (786) | | |
|
Net gain/ loss before tax
|
| | | | (2,442) | | | | | | (7,451) | | | | | | (18,215) | | |
|
Income tax benefit
|
| | | | 652 | | | | | | 513 | | | | | | 613 | | |
|
Net gain / loss for the period
|
| | | | (1,789) | | | | | | (6,938) | | | | | | (17,602) | | |
|
Net loss attributable to shareholders of Evaxion A/S
|
| | | | (1,789) | | | | | | (6,938) | | | | | | (17,602) | | |
|
Loss per share – basic and diluted
|
| | | | (0.01) | | | | | | (0.13) | | | | | | (0.66) | | |
| | | |
Sep 30, 2025
|
| |
June 30, 2025
|
| |
Dec 31, 2024
|
| |||||||||
|
Cash and cash equivalents
|
| | | | 10,572 | | | | | | 14,746 | | | | | | 5,952 | | |
|
Total assets
|
| | | | 29,737 | | | | | | 22,449 | | | | | | 12,485 | | |
|
Total liabilities
|
| | | | 13,138 | | | | | | 16,223 | | | | | | 14,137 | | |
|
Share Capital
|
| | | | 13,813 | | | | | | 11,823 | | | | | | 10,516 | | |
|
Other reserves
|
| | | | 130,108 | | | | | | 121,778 | | | | | | 106,369 | | |
|
Accumulated deficit
|
| | | | (127,322) | | | | | | (124,943) | | | | | | (118,537) | | |
|
Total equity
|
| | | | 16,599 | | | | | | 6,226 | | | | | | 1,652 | | |
|
Total liabilities and equity
|
| | | | 29,737 | | | | | | 22,449 | | | | | | 12,485 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| | | | ||||||
|
Cash and cash equivalents
|
| | | | 10,572 | | | | | | 5,952 | | | | ||
|
Total assets
|
| | | | 29,737 | | | | | | 12,485 | | | | ||
|
Total liabilities
|
| | | | 13,138 | | | | | | 14,137 | | | | ||
|
Share capital
|
| | | | 13,813 | | | | | | 10,516 | | | | ||
|
Other reserves
|
| | | | 130,108 | | | | | | 106,369 | | | | ||
|
Accumulated deficit
|
| | | | (127,322) | | | | | | (118,537) | | | | ||
|
Total equity
|
| | | | 16,599 | | | | | | (1,652) | | | | ||
| | | |
Number of
Ordinary Shares owned prior to Offering(1) |
| |
Maximum
Number of Ordinary Shares Represented by ADSs to be Sold Pursuant to this Prospectus |
| |
Number of
Ordinary Shares Owned After Offering(2) |
| |||||||||||||||||||||
|
Name of Selling Shareholder
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
|
European Investment Bank(3)
|
| | | | 38,823,127 | | | | | | 9.31 | | | | | | 38,450,000 | | | | | | 373,127 | | | | |
|
*
|
| |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
August 2008
|
| | Formation (Nominal DKK 1) | | | | | 250,000 | | | | | | 1.00 | | |
|
March 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 268,148 | | | | | | 120.00 | | |
|
December 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 316,751 | | | | | | 178.22 | | |
|
December 2015
|
| | Cash contribution (Nominal DKK 1) | | | | | 336,549 | | | | | | 435.76 | | |
|
March 2016
|
| | Cash contribution (Nominal DKK 1) | | | | | 342,880 | | | | | | 432.12 | | |
|
September 2017
|
| | Cash contribution (Nominal DKK 1) | | | | | 358,806 | | | | | | 1,034.75 | | |
|
March 2019
|
| | Transfer of reserves (Nominal DKK 1) | | | | | 717,612 | | | | | | 1.00 | | |
|
July 2019
|
| |
Cash contribution and debt conversion (Nominal DKK 2)
|
| | | | 836,994 | | | | | | 914.71(avg) | | |
|
December 2019
|
| | Cash contribution (Nominal DKK 1) | | | | | 843,564 | | | | | | 1,037.50 | | |
|
September 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 884,974 | | | | | | 1,002.90 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
October 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 899,926 | | | | | | 1,008.45 | | |
|
January 2021
|
| | Share split 2-for-1 (Nominal DKK 1) | | | | | 899,926 | | | | | | — | | |
|
January 2021
|
| | Bonus share issuance 17-for-1(Nominal DKK 1) | | | | | 16,198,668 | | | | | | — | | |
|
February 2021
|
| |
Initial public offering (3,000,000 ADSs* / 3,000,000 new share issue)
|
| | | | 19,198,668 | | | | | | 61.99 | | |
|
November 2021
|
| |
Follow-on public offering (3,942,856 ADSs* / 3,942,856 new share issue)
|
| | | | 23,141,524 | | | | | | 45.00 | | |
|
November 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,184,656 | | | | | | 1.00 | | |
|
November 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,203,808 | | | | | | 1.00 | | |
|
April 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,257,880 | | | | | | 1.00 | | |
|
June 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,350,193 | | | | | | 1.00 | | |
|
June 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,387,858 | | | | | | 1.00 | | |
|
June 2022
|
| | Conversion of Debt (Nominal DKK 1) | | | | | 23,816,430 | | | | | | 19.54 | | |
|
June 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,833,694 | | | | | | 1.00 | | |
|
August 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,926,007 | | | | | | 1.00 | | |
|
August 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,967,092 | | | | | | 1.00 | | |
|
September 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,977,928 | | | | | | 1.00 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (23,405 ADSs* / 23,405 new share issue)
|
| | | | 24,001,333 | | | | | | 21.67 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (26,396 ADSs* / 26,396 new share issue)
|
| | | | 24,027,729 | | | | | | 21.83 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (64,601 ADSs* / 64,601 new share issue)
|
| | | | 24,092,330 | | | | | | 22.60 | | |
|
December 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 24,134,963 | | | | | | 1.00 | | |
|
December 2022
|
| |
JonesTrading Sales Agreement (4,450 ADSs* / 4,450 new share issue)
|
| | | | 24,139,413 | | | | | | 15.62 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (186,584 ADSs* / 186,584 new share issue)
|
| | | | 24,325,997 | | | | | | 13.82 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (447,829 ADSs* / 447,829 new share issue)
|
| | | | 24,773,826 | | | | | | 13.40 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (94,278 ADSs* / 94,278 new share issue)
|
| | | | 24,868,104 | | | | | | 12.59 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (259,407 ADSs* / 259,407 new share issue)
|
| | | | 25,127,511 | | | | | | 12.24 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (79,657 ADSs* / 79,657 new share issue)
|
| | | | 25,207,168 | | | | | | 11.47 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (71,678 ADSs* / 61,678 new share issue)
|
| | | | 25,278,846 | | | | | | 11.19 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (96,271 ADSs* / 96,271 new share issue)
|
| | | | 25,375,117 | | | | | | 12.42 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (1,003,802 ADSs* / 1,003,802 new share issue)
|
| | | | 26,378,919 | | | | | | 13.86 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (42,808 ADSs* / 42,808 new share issue)
|
| | | | 26,421,727 | | | | | | 11.79 | | |
|
March 2023
|
| |
JonesTrading Sales Agreement (16,280 ADSs* / 16,280 new share issue)
|
| | | | 26,438,007 | | | | | | 8.94 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
May 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,572,737 | | | | | | 1.00 | | |
|
May 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,623,862 | | | | | | 1.00 | | |
|
June 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,773,862 | | | | | | 1.00 | | |
|
June 2023
|
| |
JonesTrading Sales Agreement (861,614 ADSs* / 861,614 new share issue
|
| | | | 27,635,476 | | | | | | 12.03 | | |
|
June 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 27,640,300 | | | | | | 1.00 | | |
|
July 2023
|
| |
JonesTrading Sales Agreement (11,348 ADSs* / 11,348 new share issue)
|
| | | | 27,651,648 | | | | | | 8,43 | | |
|
September 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 27,662,484 | | | | | | 1.00 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (54,099 ADSs* / 54,099 new share issue)
|
| | | | 27,716,583 | | | | | | 5.50 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (51,750 ADSs* / 51,750 new share issue)
|
| | | | 27,768,333 | | | | | | 5.33 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (45,807 ADSs* / 45,807 new share issue)
|
| | | | 27,814,140 | | | | | | 5.29 | | |
|
October 2023
|
| |
JonesTrading Sales Agreement (54,829 ADSs* / 54,829 new share issue)
|
| | | | 27,868,969 | | | | | | 6.04 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (50,281 ADSs* / 50,281 new share issue)
|
| | | | 27,919,250 | | | | | | 7.92 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (19,387 ADSs* / 19,387 new share issue)
|
| | | | 27,938,637 | | | | | | 4.95 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (77,119 ADSs* / 77,119 new share issue)
|
| | | | 27,015,756 | | | | | | 5,08 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (43,950 ADSs* / 43,950 new share issue)
|
| | | | 28,059,706 | | | | | | 5.19 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (21,136 ADSs* / 21,136 new share issue)
|
| | | | 28,080,842 | | | | | | 5.40 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (24,316 ADSs* / 24,316 new share issue)
|
| | | | 28,105,158 | | | | | | 5.61 | | |
|
December 2023
|
| |
JonesTrading Sales Agreement (65,724 ADSs* / 65,724 new share issue)
|
| | | | 28,170,882 | | | | | | 5.63 | | |
|
December 2023
|
| |
Capital Increase (PIPE) (9,726,898 ADSs* / 9,726,898
new share issue) |
| | | | 37,897,780 | | | | | | 3.71 | | |
|
January 2024
|
| | Cash Contribution (Nominal DKK1) | | | | | 37,906,996 | | | | | | 1.00 | | |
|
January 2024
|
| |
JonesTrading Sales Agreement (263,355 ADSs / 2,633,550 new share issue)**
|
| | | | 40,540,546 | | | | | | 6.73 | | |
|
February 2024
|
| |
Public offering (445,000 ADSs / 4,450,000 new share issue)**
|
| | | | 44,990,546 | | | | | | 2.76 | | |
|
February 2024
|
| |
Public offering (312,500 ADSs / 3,125,000 new share issue)**
|
| | | | 48,115,546 | | | | | | 2.74 | | |
|
February 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 50,090,546 | | | | | | 1.00 | | |
|
February 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 52,150,546 | | | | | | 1.00 | | |
|
April 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 54,110,546 | | | | | | 1.00 | | |
|
July 2024
|
| | Prefunded Warrant Exercise | | | | | 55,750,546 | | | | | | 1.00 | | |
|
August 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,760,546 | | | | | | 1.75 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
September 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,770,546 | | | | | | 1.67 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,780,546 | | | | | | 2.13 | | |
|
September 2024
|
| | Prefunded Warrant Exercise | | | | | 56,850,546 | | | | | | 1.00 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (31,618 ADSs** / 316,180 new share issue)
|
| | | | 57,166,726 | | | | | | 2.08 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (25,383 ADSs** / 253,830 new share issue)
|
| | | | 57,420,556 | | | | | | 2.08 | | |
|
October 2024
|
| | Prefunded Warrant Exercise | | | | | 58,660,556 | | | | | | 1.00 | | |
|
December 2024
|
| | Prefunded Warrant Exercise | | | | | 70,130,556 | | | | | | 1.00 | | |
|
January 2025
|
| | Prefunded Warrant Exercise | | | | | 78,640,556 | | | | | | 1.00 | | |
|
January 2025
|
| |
Reduction of share capital from DKK 1 to DKK 0.25 per share
|
| | | | 19,660,139 | | | | | | | | |
|
January 2025
|
| |
JonesTrading Sales Agreement (696,400 ADSs /
34,820,000 new share issue) |
| | | | 28,365,139 | | | | | | 1.02 | | |
|
January 2025
|
| |
Public Offering (3,997,361 ADSs /199,868,050 new share issue)
|
| | | | 78,332,151.50 | | | | | | 0.39 | | |
|
February 2025
|
| | Warrant exercise (investor warrants) | | | | | 78,957,151.50 | | | | | | 0.39 | | |
|
September 2025
|
| |
Jones Trading Sales Agreement (1,018,000 ADSs/50,900,000 new share issue)
|
| | | | 91,682,151.50 | | | | | | 0.56 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97,108,426.50 | | | | | | 0.34 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97.439.714 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97.845.964 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.314.714 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.783.464 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.817.839 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 99.048.464 | | | | | | 0.38 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 99.554.714 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 101.143.314 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 101.174.564 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 102.512.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 102.612.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.080.814 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.587.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.637.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.705.814 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.783.939 | | | | | | 0.35 | | |
|
November 2025
|
| | Warrant exercise (investor warrants) | | | | | 104.252.689 | | | | | | 0.35 | | |
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of
Warrants |
| |||
|
December 19, 2016
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 758,448 | | |
|
December 10, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 632,700 | | |
|
December 19, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 141,804 | | |
|
December 17, 2020
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| | DKK 1.0 | | | | | 757,620 | | |
|
June 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| | DKK 1.0 | | | | | 62,147 | | |
|
December 7, 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 5.38
|
| | | | 523,599 | | |
|
March 11 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.96
|
| | | | 35,000 | | |
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise
Price |
| |
Number of
warrants |
| |||
|
June 14, 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.83
|
| | | | 65,000 | | |
|
September 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.42
|
| | | | 11,000 | | |
|
December 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.23
|
| | | | 380,612 | | |
|
March 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.90
|
| | | | 10,000 | | |
|
September 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.02
|
| | | | 100,000 | | |
|
December 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.75
|
| | | | 216,074 | | |
|
December 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.75
|
| | | | 90,000 | | |
|
May 2024
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.40
|
| | | | 438,460 | | |
|
May 2024
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.40
|
| | | | 100,000 | | |
|
February 2025
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.07
|
| | | | 1,372,407 | | |
|
Exercised
|
| | | | | | | | | | | | | (811,196) | | |
|
Lapsed or annulled without
exercise |
| | | | | | | | | | | | | (603,290) | | |
|
Total issued and outstanding
as of November 4, 2025 |
| | | | | | | | | | | |
|
4,280,385
|
| |
|
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| $5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | |
Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property
Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates
Any cash distribution to ADS holders
|
|
| $0.05 (or less) per ADS | | | | |
|
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs | | | Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders | |
| $0.05 (or less) per ADS per calendar year | | | Depositary services | |
| Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
| Expenses of the depositary | | | Cable and facsimile transmissions (when expressly provided in the deposit agreement) | |
| | | |
Converting foreign currency to United States dollars
|
|
| Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
| Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
| |
SEC registration fee
|
| | | $ | 553 | | |
| |
Legal fees and expenses
|
| | | $ | 50,000 | | |
| |
Accounting fees and expenses
|
| | | $ | 20,000 | | |
| |
Miscellaneous expenses
|
| | | $ | 10,000 | | |
| |
Total
|
| | | $ | 80,553 | | |
Dr. Neergaards Vej 5F
2970 Hørsholm
Denmark
Tel:+ 45 53 53 18 50
769,000 AMERICAN DEPOSITARY SHARES
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 3.1 | | | | |
6-K
|
| |
11/18/2025
|
| |
1.1
|
| |
001-39950
|
| |
| | 4.1 | | | | |
F-6
|
| |
01/12/2021
|
| |
1
|
| |
333-252038
|
| |
| | 4.2 | | | | | | | | | | | | | | | | |
| | 5.1** | | | Form of Opinion of Mazanti-Andersen regarding the validity of the Ordinary Shares being registered | | | | | | | | | | | | | |
| | 8.1** | | | | | | | | | | | | | | | | |
| | 10.1 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.1
|
| |
333-251982
|
| |
| | 10.2 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.2
|
| |
333-251982
|
| |
| | 10.3 | | | | |
F-1
|
| |
01/08/2021
|
| |
10.3
|
| |
333-251982
|
|
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 10.4 | | | Clinical Trial Collaboration and Supply Agreement by and among Evaxion Biotech A/S, MSD International GmbH and MSD International Business GmbH, subsidiaries of Merck & Co., Inc., (known collectively as MSD outside the United States and Canada) (Incorporate by Reference to Exhibit 99.2 to Form 6-K filed with the Commission on October 25, 2021). | | |
6-K
|
| |
10/25/2021
|
| |
99.2
|
| |
001-39950
|
|
| | 10.5 | | | | |
6-K
|
| |
06/07/2022
|
| |
10.1
|
| |
001-3950
|
| |
| | 10.6 | | | | |
6-K
|
| |
06/07/2022
|
| |
10.2
|
| |
001-3950
|
| |
| | 10.7 | | | | |
6-K
|
| |
10/04/2022
|
| |
1.1
|
| |
001-3950
|
| |
| | 10.8 | | | | |
6-K
|
| |
08/04/2023
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.9 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.10 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.2
|
| |
001-39950
|
| |
| | 10.11 | | | | |
6-K
|
| |
12/21/2023
|
| |
10.3
|
| |
001-39950
|
| |
| | 10.12 | | | | |
6-K
|
| |
12/21/2023
|
| |
4.1
|
| |
001-39950
|
| |
| | 10.13 | | | | |
F-1/A
|
| |
1/31/2024
|
| |
1.1
|
| |
333-276505
|
| |
| | 10.14 | | | | |
F-1/A
|
| |
1/30/2024
|
| |
4.6
|
| |
333-276505
|
| |
| | 10.15 | | | | |
6-K
|
| |
02/05/2024
|
| |
99.1
|
| |
001-39950
|
| |
| | 10.16 | | | | |
6-K
|
| |
02/05/2024
|
| |
99.2
|
| |
001-39950
|
| |
| | 10.17 | | | | |
6-K
|
| |
02/05/2024
|
| |
99.3
|
| |
001-39950
|
| |
| | 10.18 | | | | |
6-K
|
| |
05/24/2024
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.19 | | | | |
6-K
|
| |
06/24/2024
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.20 | | | | |
6-K
|
| |
07/02/2024
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.21 | | | | |
6-K
|
| |
07/02/2024
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.22 | | | | |
F-1/A
|
| |
1/28/2025
|
| |
1.1
|
| |
333-283304
|
| |
| | 10.23 | | | | |
F-1
|
| |
12/17/2024
|
| |
4.7
|
| |
333-283304
|
| |
| | 10.24 | | | | |
F-1
|
| |
12/17/2024
|
| |
4.8
|
| |
333-283304
|
| |
| | 10.25 | | | | |
F-1/A
|
| |
1/28/2025
|
| | | | |
333-283304
|
| |
| | 10.26 | | | | |
6-K
|
| |
7/17/2025
|
| |
10.1
|
| |
001-39950
|
| |
| | 10.27 | | | | |
6-K
|
| |
7/17/2025
|
| |
10.2
|
| |
001-39950
|
| |
| | 10.28 | | | | |
6-K
|
| |
7/17/2025
|
| |
10.3
|
| |
001-39950
|
| |
| | 10.29 | | | | |
6-K
|
| |
7/17/2025
|
| |
10.4
|
| |
001-39950
|
|
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 21.1 | | | | |
F-1/A
|
| |
11/03/2021
|
| |
21.1
|
| |
333-260493
|
| |
| |
23.1**
|
| | | | | | | | | | | | | | | |
| |
23.2**
|
| | | | | | | | | | | | | | | |
| |
24.1**
|
| | Power of Attorney (included on signature page to this registration statement). | | | | | | | | | | | | | |
| | 107** | | | | | | | | | | | | | | | |
Title: Interim Chief Executive Officer
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Birgitte Rønø
Birgitte Rønø
|
| | Interim Chief Executive Officer (Principal Executive Officer) | | |
November 21, 2025
|
|
| |
/s/ Thomas Schmidt
Thomas Schmidt
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
November 21, 2025
|
|
| |
/s/ Marianne Søgaard
Marianne Søgaard
|
| | Chairman of the Board of Directors | | |
November 21, 2025
|
|
| |
/s/ Roberto Prego
Roberto Prego
|
| | Director | | |
November 21, 2025
|
|
| |
/s/ Lars Holtug
Lars Holtug
|
| | Director | | |
November 21, 2025
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Lars Staal Wegner
Lars Staal Wegner
|
| | Director | | |
November 21, 2025
|
|
| |
/s/ Helen Tayton-Martin
|
| | Director | | |
November 21, 2025
|
|
Director