|
Per
Unit/Share(1)
|
Total
(1)
|
||
|
Offering
price of Units
|
$1,000.00
|
$2,750,000
|
|
|
Offering
price of Warrant Shares
|
$0.48
|
$1,100,000
|
|
|
Offering
expenses (2)
|
$0.027
|
$216,500
|
|
|
Proceeds,
after fees and commissions, to us
|
$0.453
|
$3,633,500
|
|
PROSPECTUS
SUPPLEMENT
|
PAGE
|
|
ABOUT
THIS PROSPECTUS SUPPLEMENT
|
S-1
|
|
NOTE
REGARDING FORWARD-LOOKING STATEMENTS
|
S-2
|
|
RECENT
DEVELOPMENTS
|
S-3
|
|
THE
OFFERING
|
S-5
|
|
RISK
FACTORS
|
S-9
|
|
RATIO
OF EARNINGS TO FIXED CHARGES
|
S-16
|
|
USE
OF PROCEEDS
|
S-17
|
|
CAPITALIZATION
AND INDEBTEDNESS
|
S-18
|
|
DILUTION
|
S-20
|
|
PRICE
HISTORY
|
S-21
|
|
UNAUDITED
PRO FORMA FINANCIAL INFORMATION
|
S-22
|
|
DESCRIPTION
OF UNITS
|
S-33
|
|
DESCRIPTION
OF DEBENTURES
|
S-33
|
|
DESCRIPTION
OF WARRANTS
|
S-41
|
|
DESCRIPTION
OF AMERICAN DEPOSITARY SHARES
|
S-44
|
|
DESCRIPTION
OF ORDINARY SHARES
|
S-44
|
|
TAXATION
|
S-44
|
|
PLAN
OF DISTRIBUTION
|
S-55
|
|
LEGAL
MATTERS
|
S-55
|
|
INCORPORATION
OF CERTAIN INFORMATION BY REFERENCE
|
S-55
|
|
WHERE
YOU CAN FIND MORE INFORMATION
|
S-56
|
|
PROSPECTUS
SUPPLEMENT
|
PAGE
|
|
ABOUT
THIS PROSPECTUS
|
1
|
|
AMARIN
CORPORATION PLC
|
2
|
|
AMARIN
FINANCE LTD.
|
2
|
|
RISK
FACTORS
|
3
|
|
FORWARD-LOOKING
STATEMENTS
|
16
|
|
PRESENTATION
OF FINANCIAL INFORMATION
|
18
|
|
INCORPORATION
BY REFERENCE
|
19
|
|
WHERE
YOU CAN FIND MORE INFORMATION
|
20
|
|
ENFORCEABILITY
OF CIVIL LIABILITIES
|
20
|
|
USE
OF PROCEEDS
|
20
|
|
RATIO
OF EARNINGS TO FIXED CHARGES AND RATIO OF EARNINGS TO COMBINED
FIXED
CHARGES AND PREFERENCE SHARE DIVIDENDS
|
21
|
|
CAPITALIZATION
AND INDEBTEDNESS
|
21
|
|
PRICE
HISTORY
|
23
|
|
DESCRIPTION
OF DEBT SECURITIES AND GUARANTEES
|
24
|
|
DESCRIPTION
OF ORDINARY SHARES
|
33
|
|
DESCRIPTION
OF PREFERENCE SHARES
|
35
|
|
DESCRIPTION
OF AMERICAN DEPOSITARY SHARES
|
37
|
|
CERTAIN
PROVISIONS OF ENGLISH LAW AND OF THE COMPANY’S MEMORANDUM AND ARTICLES OF
ASSOCIATION
|
44
|
|
DESCRIPTION
OF WARRANTS
|
45
|
|
DESCRIPTION
OF PURCHASE CONTRACTS
|
46
|
|
DESCRIPTION
OF UNITS
|
47
|
|
TAXATION
|
47
|
|
PLAN
OF DISTRIBUTION
|
47
|
|
EXPERTS
|
49
|
|
LEGAL
MATTERS
|
50
|
|
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
50
|
|
·
|
two
milestone payments totalling $11 million, are payable, at our option,
in
cash or in Ordinary Shares valued at $0.38 per share, the 10-day
volume
weighted average closing price of our ADSs on the Nasdaq Capital
Market on
December 4, 2007 (the “Closing Price (subject to an adjustment reducing
the number of shares payable to former Ester shareholders if our
ADS
closing price on such milestone date is higher than $0.76 per
share):
|
|
o
|
$5
million is payable no earlier than April 5, 2008 on the achievement
of
certain efficacy data on completion of the ongoing Phase IIa study;
and
|
|
o
|
$6
million is due on successful completion of the Phase II program
supporting
progression to Phase III in the United States;
and
|
|
·
|
one
cash milestone payment of $6 million is payable on successful completion
of the Phase III program in the United
States.
|
|
Issuer
|
Amarin
Corporation plc.
|
|
|
Units
Offered
|
2,750
Units consisting of 8% Convertible Debentures due 2010 and Warrants
to
Purchase Ordinary Shares, each Ordinary Share represented by one
ADS.
|
|
|
Issue
Price
|
$1,000
per Unit.
|
|
|
Ordinary
Shares to be outstanding after issuance of the Warrant Shares issuable
upon exercise of the Warrants offered in this offering and issuance
of the
Ordinary Shares and the Ordinary Shares issuable upon exercise
of the
warrants offered in the Concurrent Offering (excludes Ordinary
Shares
issuable upon conversion of the Debentures)
|
124,494,482
Ordinary Shares.
|
|
|
Debentures
|
||
|
Debentures
Offered
|
$2,750,000
aggregate principal amount of 8% Convertible Debentures due
2010.
|
|
|
Maturity
|
The
Debentures will mature on December 6, 2010 unless earlier converted,
redeemed or repurchased.
|
|
|
Ranking
|
The
Debentures will be our senior, unsecured obligations, will rank
equal in
right of payment to all of our future unsecured and unsubordinated
indebtedness and will be effectively subordinated to all of our
future
secured debt to the extent of the assets securing such
indebtedness. The Debentures will limit the ability of our
subsidiaries to incur indebtedness. See “Description of
Debentures — Additional Covenant — Limitation on Incurrence of Subsidiary
Indebtedness.” However, because they will not be guaranteed by
our subsidiaries (or any other third party), the Debentures will
be
structurally subordinated to the indebtedness and other liabilities
that
our subsidiaries are permitted to incur.
|
|
|
Indenture
|
We
will issue the Debentures under the indenture described in this
prospectus
supplement and a supplemental indenture thereto (together, as further
supplemented or amended from time to time, the “Indenture”) each to be
dated as of December 6, 2007, each between us, as issuer, and
Wilmington Trust Company, as trustee. See “Description of
Debentures.”
|
|
Interest
|
The
Debentures will bear interest at a rate of 8% per year. We will
pay interest in arrears on March 31, June 30, September 30 and
December 31
of each year, commencing on March 31, 2008, to the persons who
are
registered holders at the close of business on the March 15, June
15,
September 15 and December 15 immediately preceding the applicable
interest
payment date. See “Description of Debentures —
Interest.”
|
|
|
Original
Issue Discount
|
The
Debentures will be issued with original issue discount. U.S.
holders of Debentures should be aware that they generally must
include
original issue discount in gross income in advance of receipt of
cash
attributable to that income. For more details, see “Certain
U.S. Federal Income Tax Considerations.”
|
|
|
Withholding
Tax
|
Payments
on the Debentures will be subject to United Kingdom withholding
tax. Holders should consult their own tax advisors regarding
their eligibility for a double income tax treaty that may reduce
or
eliminate such withholding tax. In the event that payments on
the Debentures are subject to withholding or deduction, we will
not be
required to pay any additional amounts with respect to such withholding
or
deduction. For more details, see “Taxation — UK
Taxation.”
|
|
|
Conversion
Rights
|
Holders
will have the right to convert their Debentures on or after April
6, 2008
and prior to the close of business on the business day immediately
preceding the maturity date, initially at a conversion rate of
2,083.33
shares per $1,000 principal amount of Debentures, which is equivalent
to
an initial conversion price of approximately $0.48 per
share. The right of holders to convert will terminate in
connection with a redemption of the Debentures. The number of
shares due upon conversion will be equal to (i) (A) the aggregate
principal amount of Debentures to be converted, divided by (B)
1,000,
multiplied by (ii) the conversion rate in effect on the relevant
conversion date (provided that we will deliver cash in lieu of
fractional
shares based on the closing sale price of the shares on the trading
day
immediately prior to the conversion date), such price subject to
adjustment. See “Description of Debentures — Conversion
Rights.”
|
|
|
Mandatory
Redemption
|
||
|
Financing
Redemption
|
So
long as any Debentures remain outstanding, upon completion of any
equity
or debt financing by us for cash, we will be required to use the
net
proceeds of such financing to redeem for cash (subject to certain
exceptions) all outstanding Debentures at a redemption price equal
to 100%
of the principal amount thereof, plus any accrued and unpaid interest
thereon up to but not including the redemption date. See
“Description of Debentures — Mandatory Redemption — Financing
Redemption.” Notwithstanding any redemption of the Debentures,
the Warrants will remain outstanding.
|
|
|
Redemption
upon a Change of
|
||
|
Control
|
If
a change of control, as defined herein, occurs, we will be required
to
redeem for cash all of the outstanding Debentures at a redemption
price
equal to 100% of the principal amount thereof, plus any accrued
and unpaid
interest thereon up to but not including redemption date. See
“Description of Debentures — Mandatory Redemption — Redemption upon a
Change of Control.” Notwithstanding any redemption of the
Debentures, the Warrants will remain
outstanding.
|
|
Optional
Redemption
|
We
have the right to redeem the Debentures for cash in whole or in
part, at
any time or from time to time, before April 6, 2008 at a redemption
price equal to 100% of the principal amount thereof, plus any accrued
and
unpaid interest thereon up to but not including redemption
date. See “Description of Debentures — Optional
Redemption.” Notwithstanding any redemption of the Debentures,
the Warrants will remain outstanding.
|
|
|
Prohibition
on Debenture Holder
|
||
|
Short
Selling
|
By
accepting delivery of Debentures, unless we otherwise agree in
writing in
our sole discretion, each holder shall be deemed to have agreed
that, so
long as it or any of its affiliates holds any Debentures, neither
it nor
any affiliate or person acting on behalf of or pursuant to any
understanding with such holder shall directly or indirectly, execute
any
short sales of our securities. See “Description of Debentures —
Prohibition on Debenture Holder Short Selling.”
|
|
|
Warrants
|
||
|
Warrants
Offered
|
Warrants
to purchase 2,291,666 Ordinary Shares, each Ordinary Share represented
by
one ADS.
|
|
|
Warrant
Shares
|
2,291,666
Ordinary Shares, each Ordinary Share represented by one ADS.
|
|
|
Warrant
Exercise Price
|
$0.48
per Ordinary Share, subject to adjustment pursuant to the terms
of the
Warrants.
|
|
|
Expiration
|
December
5, 2012.
|
|
|
Mandatory
Exercise
|
If,
at any time after December 5, 2009, the volume weighted average
price of
the ADSs for any 20 consecutive trading day period is equal to
or greater
than $0.915, and through and including the date the Warrants are
cancelled
pursuant to this right the ADSs do not trade below the Exercise
Price of
the Warrants, then we at any time thereafter shall have the right,
but not
the obligation, within 10 trading days of the end of such 20-day
period,
to cancel all, but not less than all, of the unexercised
Warrants.
|
|
|
General
|
||
|
Trading
|
The
Units will be new securities for which no active trading market
currently
exists. The Units will not be listed on any securities exchange
or included in any automated quotation system. See “Risk
Factors—The Units are each a new issue of securities, and there is no
existing market for the Units.”
|
|
|
Trading
Symbol for Our ADSs
|
Our
ADSs are traded on the Nasdaq Capital Market, the principal trading
market
for our securities, under the symbol “AMRN”.
|
|
|
Governing
Law
|
The
Indenture and the Debentures will be governed by the laws of the
State of
New York, and the Warrants and the Warrant Shares will be governed
by the
laws of England and Wales.
|
|
Use
of Proceeds
|
This
offering is being made in connection with our acquisition of
Ester. See “Recent Developments — Acquisition of Ester” and
“Use of Proceeds.” We expect that the net proceeds from the
sale of the Units and all Warrant Shares offered hereby will be
approximately $3.6 million, after fees, commissions and expenses;
such
amount represents approximately $2.5 million in net proceeds that
we
expect to receive from sale of the Units and approximately $1.1
million in
net proceeds that we would receive from the sale of the Warrant
Shares
assuming that all Warrant Shares issuable upon exercise of the
Warrants
are issued and sold.
|
|
|
Risk
Factors
|
You
should carefully consider the information set forth under the heading
“Risk Factors” in this prospectus supplement, as well as the other
information contained or incorporated by reference in this prospectus
supplement and the accompanying core prospectus, before making
a decision
to invest in the Units or the Warrant
Shares.
|
|
·
|
increasing
our vulnerability to general adverse economic and industry
conditions;
|
|
·
|
limiting
our ability to obtain additional financing in the future for working
capital, capital expenditures, acquisitions or other business
purposes;
|
|
·
|
limiting
our flexibility to plan for, or react to, changes in our business
and the
industry in which we compete;
|
|
·
|
placing
us at a possible disadvantage to competitors with fewer debt obligations
and competitors that have better access to capital resources;
and
|
|
·
|
requiring
us to dedicate a substantial portion of our cash flow from operations
to
payments on our indebtedness, thereby reducing the availability
of our
cash flow to fund working capital expenditures, research and development
efforts and other general corporate
purposes.
|
|
·
|
the
announcement of new products or
technologies;
|
|
·
|
innovation
by us or our future competitors;
|
|
·
|
developments
or disputes concerning any future patent or proprietary
rights;
|
|
·
|
actual
or potential medical results relating to our products or our competitors’
products;
|
|
·
|
interim
failures or setbacks in product
development;
|
|
·
|
regulatory
developments in the United States, the European Union or other
countries;
|
|
·
|
currency
exchange rate
fluctuations; and
|
|
·
|
period-to-period
variations in our results of
operations.
|
|
Year
Ended
December 31,
($000)
|
Six
Months Ended
June
30,
|
|||||
|
2006
|
2005
|
2004
|
2003
|
2002
|
2007
|
|
|
Ratio
of earnings to fixed charges—U.K. GAAP/IFRS (1) (2)
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Deficiency
of earnings to cover fixed charges—U.K. GAAP/IFRS (1)
|
$28,248
|
$19,285
|
$10,594
|
$7,520
|
$9,033
|
$26,299
|
|
Ratio
of earnings to fixed charges—U.S. GAAP
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Deficiency
of earnings to cover fixed charges
|
$28,022
|
2$20,282
|
$57,860
|
$6,994
|
$6,453
|
$17,406
|
|
(1)
|
Information
for the years ended December 31, 2002 to 2005 are presented under
UK GAAP,
information for the year ended December 31, 2006 and the six months
ended
June 30, 2007 are presented under
IFRS.
|
|
(2)
|
“IFRS”
means International Financial Reporting
Standards.
|
|
·
|
on
an actual basis;
|
|
·
|
pro
forma for the acquisition of Ester as if it had occurred on September
30,
2007; and
|
|
·
|
on
an as-adjusted basis to give effect to the sale of (i) $2,750,000
aggregate principal amount of our 8% Convertible Debentures due
2010
convertible into 5,729,166 Ordinary Shares and Warrants to purchase
2,291,666 Ordinary Shares in this offering assuming all such Warrant
Shares are issued and sold pursuant to this offering and (ii) 16,290,900
Ordinary Shares offered in the Concurrent Offering and 8,145,446
Ordinary
Shares issuable upon exercise of the warrants issued in the Concurrent
Offering assuming all such Ordinary Shares are issued and sold
pursuant to
the Concurrent Offering.
|
|
Actual
|
Pro
forma for
Ester Acquisition
(1)
|
As
Adjusted
|
|
|
$’000
|
|||
|
Long
-term debt (net of discount associated with Warrants of
$992)
|
─
|
─
|
1,759
|
|
Shareholders’
equity:
|
|||
|
Called
up share capital
|
8,691
|
11,246
|
14,012
|
|
Treasury
shares
|
(217)
|
(217)
|
(217)
|
|
Capital
redemption reserve
|
27,633
|
27,633
|
27,633
|
|
Foreign
currency translation reserve
|
(2,087)
|
(2,087)
|
(2,087)
|
|
Fair
value investment reserve
|
4
|
4
|
4
|
|
Share
premium account
|
146,241
|
163,301
|
170,168
|
|
Profit
and loss account — (deficit)
|
(164,103)
|
(173,577)
|
(173,577)
|
|
Total
shareholders’ equity
|
16,162
|
26,303
|
35,936
|
|
Total
capitalization
|
16,162
|
26,303
|
37,694
|
|
(1)
|
Pro
forma information for Ester Acquisition includes Amarin actual
information
as at September 30, 2007 and Ester actual information at June 30,
2007
because no historical financial statements are available for Ester
at
September 30, 2007. We believe that there is no material
difference between Ester actual information presented in this table
at
June 30, 2007 and September 30,
2007.
|
|
Offering
price per Ordinary Share
|
$0.33
|
|
|
Net
tangible book value per Ordinary Share as of September 30,
2007
|
$0.05
|
|
|
Increase
per Ordinary Share attributable to new investors
|
$0.05
|
|
|
As
adjusted net tangible book value per Ordinary Share
after issuance of the Warrant Shares issuable upon exercise of
the Warrants
|
$0.10
|
|
|
Dilution
in net tangible book value per Ordinary Share to the Unit
Investors
|
$0.23
|
|
USD
High
|
USD
Low
|
|
|
Fiscal
Year Ended
|
||
|
December
31, 2002
|
21.00
|
2.76
|
|
December
31, 2003
|
4.81
|
1.39
|
|
December
31, 2004
|
3.99
|
0.53
|
|
December
31, 2005
|
3.40
|
1.06
|
|
December
31, 2006
|
3.92
|
1.21
|
|
Fiscal
Year Ended December 31, 2005
|
||
|
First
Quarter
|
3.40
|
2.14
|
|
Second
Quarter
|
2.36
|
1.06
|
|
Third
Quarter
|
1.67
|
1.32
|
|
Fourth
Quarter
|
1.45
|
1.07
|
|
Fiscal
Year Ended December 31, 2006
|
||
|
First
Quarter
|
3.74
|
1.27
|
|
Second
Quarter
|
3.10
|
1.93
|
|
Third
Quarter
|
2.96
|
2.23
|
|
Fourth
Quarter
|
2.67
|
1.96
|
|
Fiscal
Year Ending December 31, 2007
|
||
|
First
Quarter
|
2.62
|
1.74
|
|
Second
Quarter
|
3.78
|
0.55
|
|
Third
Quarter
|
0.59
|
0.36
|
|
June
2007
|
0.61
|
0.52
|
|
July
2007
|
0.59
|
0.47
|
|
August
2007
|
0.51
|
0.36
|
|
September
2007
|
0.57
|
0.45
|
|
October
2007
|
0.45
|
0.36
|
|
November
2007
|
0.43
|
0.30
|
|
·
|
$15
million on closing comprising $5 million in cash and $10 million
in Amarin
shares (i.e., 25 million Ordinary
Shares).
|
|
·
|
$5
million, payable, at Amarin’s option, (i) in Amarin shares at the volume
weighted average closing price for the 10-day trading period ending
the
day before the Acquisition Agreement is signed (“First Share Amount”),
subject to the adjustment described below or (ii) in cash, upon
achievement of Milestone Ia – Monarsen Phase II in MG study meeting its
study objectives, with no less than 18 patients: Efficacy – having a QMG
score of one or more of the three doses being superior to Mestinon
as
compared to the baseline by at least 10%; Safety – no major adverse drug
related side effects. If the weighted average closing price for
the 10-day trading period commencing immediately after the date
of
announcement of the achievement of Milestone Ia (“Milestone Ia Price”)
exceeds twice the Closing Price by any amount (“First Excess”), the First
Share Amount will be reduced by a percentage calculated by dividing
2/3rds
of the First Excess by the Milestone Ia Price provided that if
the
Milestone Ia Price exceeds $5 per Amarin Share, such excess shall
be
disregarded and the Milestone Ia Price shall be deemed to be $5
per Amarin
Share. If the Milestone Ia Price is less than the Closing Price
no adjustment will be made to the First Share
Amount.
|
|
·
|
$6
million in cash on the achievement of Milestone II – successful completion
of the US Phase III clinical trial program (to include successful
completion of long term studies) enabling NDA filing
for
|
|
$’000
|
|
|
Fair
value of Ordinary Shares to be issued
|
10,000
|
|
Fair
value of cash payment
|
5,000
|
|
Fair
value of Ordinary Shares to be issued under Milestone Ia
|
5,000
|
|
Estimated
direct acquisition costs
|
700
|
|
Total
estimated purchase price
|
20,700
|
|
Amarin
IFRS
|
Ester
IFRS
|
Combined
IFRS
|
Amarin
adjustments between IFRS and U.S. GAAP
|
Combined
U.S.
GAAP
|
|||||
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
|||||
|
Note
1
|
Note
2
|
Note
3
|
Note
4
|
Note
5
|
Note
6
|
Note
7
|
Note
8
|
Note
9
|
|
|
Turnover
|
500
|
-
|
500
|
(389)
|
-
|
-
|
-
|
-
|
111
|
|
Cost
of sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Gross
profit
|
500
|
-
|
500
|
(389)
|
-
|
-
|
-
|
-
|
111
|
|
Research
& Development
|
(15,106)
|
(944)
|
(16,050)
|
-
|
7
|
-
|
34
|
-
|
(16,009)
|
|
Selling,
general &
administrative
|
(13,462)
|
(65)
|
(13,527)
|
|
97
|
674
|
70
|
(267)
|
(12,953)
|
|
Operating
expenses
|
(28,568)
|
(1,009)
|
(29,577)
|
-
|
104
|
674
|
104
|
(267)
|
(28,962)
|
|
Operating
loss
|
(28,068)
|
(1,009)
|
(29,077)
|
(389)
|
104
|
674
|
104
|
(267)
|
(28,851)
|
|
Finance
income
|
3,344
|
10
|
3,354
|
-
|
-
|
-
|
-
|
-
|
3,354
|
|
Finance
expense
|
(2,826)
|
-
|
(2,826)
|
-
|
-
|
-
|
-
|
-
|
(2,826)
|
|
Loss
before tax
|
(27,550)
|
(999)
|
(28,549)
|
(389)
|
104
|
674
|
104
|
(267)
|
(28,323)
|
|
Tax
|
799
|
-
|
799
|
-
|
|
|
|
799
|
|
|
Loss
for the period
|
(26,751)
|
(999)
|
(27,750)
|
(389)
|
104
|
674
|
104
|
(267)
|
(27,524)
|
|
Earnings
per share - basic
|
(0.32)
|
(0.04)
|
(0.26)
|
|
(0.26)
|
||||
|
Earnings
per share – diluted
|
(0.32)
|
(0.04)
|
(0.26)
|
(0.26)
|
|||||
|
Weighted
number of shares
|
82,337,052
|
24,618,414
|
106,955,466
|
106,955,466
|
|||||
|
Amarin
IFRS
|
Ester
IFRS
|
Combined
IFRS
|
Amarin
adjustments between IFRS and U.S. GAAP
|
Combined
U.S.
GAAP
|
||||
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
||||
|
Note
1
|
Note
2
|
Note
3
|
Note
4
|
Note
5
|
Note
6
|
Note
7
|
Note
8
|
|
|
Turnover
|
-
|
-
|
-
|
-
|
-
|
-
|
111
|
111
|
|
Cost
of sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Gross
Profit
|
-
|
-
|
-
|
-
|
-
|
-
|
111
|
111
|
|
Research
& Development
|
(7,373)
|
(393)
|
(7,766)
|
-
|
(8)
|
-
|
-
|
(7,774)
|
|
Selling,
General & Administrative
|
(18,737)
|
(42)
|
(18,779)
|
8,953
|
(111)
|
(122)
|
-
|
(10,059)
|
|
Operating
expenses
|
(26,110)
|
(435)
|
(26,545)
|
8,953
|
(119)
|
(122)
|
-
|
(17,833)
|
|
Operating
loss
|
(26,110)
|
(435)
|
(26,545)
|
8,953
|
(119)
|
(122)
|
111
|
(17,722)
|
|
Finance
income
|
1,200
|
7
|
1,207
|
-
|
-
|
-
|
-
|
1,207
|
|
Finance
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Loss
before tax
|
(24,910)
|
(428)
|
(25,338)
|
8,953
|
(119)
|
(122)
|
111
|
(16,515)
|
|
Tax
|
486
|
-
|
486
|
-
|
-
|
-
|
-
|
486
|
|
Loss
for the period
|
(24,424)
|
(428)
|
(24,852)
|
8,953
|
(119)
|
(122)
|
111
|
(16,029)
|
|
Earnings
per share - basic
|
(0.27)
|
(0.02)
|
(0.22)
|
|
|
|
(0.14)
|
|
|
Earnings
per share - diluted
|
(0.27)
|
(0.02)
|
(0.22)
|
(0.14)
|
||||
|
Number
of shares
|
90,684,230
|
24,618,414
|
115,302,644
|
115,302,644
|
||||
|
Amarin
IFRS
|
Amarin
IFRS
|
Amarin
IFRS
|
Amarin
IFRS
|
|||||||||||||
|
$000
|
$000
|
$000
|
$000
|
|||||||||||||
|
Note
1
|
Note
1a
|
Note
1b
|
Note
2
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Non-current
assets
|
||||||||||||||||
|
Property,
plant and equipment
|
643
|
-
|
-
|
643
|
||||||||||||
|
Intangible
assets
|
-
|
-
|
-
|
-
|
||||||||||||
|
Available
for sale investment
|
24
|
-
|
-
|
24
|
||||||||||||
|
Total
non-current assets
|
667
|
-
|
-
|
667
|
||||||||||||
|
Current
assets
|
||||||||||||||||
|
Current
tax recoverable
|
1,363
|
-
|
-
|
1,363
|
||||||||||||
|
Other
current assets
|
1,434
|
-
|
-
|
1,434
|
||||||||||||
|
Cash
and cash equivalents
|
27,610
|
5,376
|
2,750
|
35,736
|
||||||||||||
|
Total
current assets
|
30,407
|
5,376
|
2,750
|
38,533
|
||||||||||||
|
Total
assets
|
31,074
|
5,376
|
2,750
|
39,200
|
||||||||||||
|
LIABILITIES
|
||||||||||||||||
|
Non-current
liabilities
|
||||||||||||||||
|
Financial
liability
|
-
|
-
|
2,279
|
2,279
|
||||||||||||
|
Other
liabilities
|
92
|
477
|
-
|
569
|
||||||||||||
|
Total
non-current liabilities
|
92
|
477
|
2,279
|
2,848
|
||||||||||||
|
Current
Liabilities
|
||||||||||||||||
|
Trade
payables
|
2,324
|
-
|
-
|
2,324
|
||||||||||||
|
Deferred
credit
|
-
|
-
|
-
|
-
|
||||||||||||
|
Accrued
expenses and other liabilities
|
7,919
|
-
|
-
|
7,919
|
||||||||||||
|
Total
current liabilities
|
10,243
|
-
|
-
|
10,243
|
||||||||||||
|
Total
liabilities
|
10,335
|
477
|
2,279
|
13,091
|
||||||||||||
|
EQUITY
|
||||||||||||||||
|
Capital
and reserves attributable to equity holders
|
||||||||||||||||
|
Share
capital
|
8,691
|
1,686
|
-
|
10,377
|
||||||||||||
|
Share
premium
|
139,938
|
3,213
|
(992 | ) |
142,159
|
|||||||||||
|
Share
based payment reserve
|
7,419
|
-
|
-
|
7,419
|
||||||||||||
|
Warrant
reserve
|
10,614
|
-
|
992
|
11,606
|
||||||||||||
|
Capital
redemption reserve
|
27,633
|
-
|
-
|
27,633
|
||||||||||||
|
Convertible
debentures equity component
|
-
|
-
|
471
|
471
|
||||||||||||
|
Treasury
shares
|
(217 | ) |
-
|
-
|
(217 | ) | ||||||||||
|
Foreign
currency translation adjustment
|
(1,926 | ) |
-
|
-
|
(1,926 | ) | ||||||||||
|
Retained
earnings
|
(171,413 | ) |
-
|
-
|
(171,413 | ) | ||||||||||
|
Total
capital and reserves
|
20,739
|
4,899
|
471
|
26,109
|
||||||||||||
|
Total
shareholders’ equity and liabilities
|
31,074
|
5,376
|
2,750
|
39,200
|
||||||||||||
|
Amarin
as
adjusted
IFRS
|
Ester
as
adjusted
IFRS
|
IFRS
|
Combined
IFRS
|
|||||||||||||
|
$’000
|
$’000
|
$’000
|
$’000
|
|||||||||||||
|
Note
3
|
Note
4
|
Note
5
|
Note
6
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Non-current
assets
|
||||||||||||||||
|
Property,
plant and equipment
|
643
|
5
|
-
|
648
|
||||||||||||
|
Intangible
assets
|
-
|
-
|
20,518
|
20,518
|
||||||||||||
|
Available
for sale investment
|
24
|
-
|
24
|
|||||||||||||
|
Total
non-current assets
|
667
|
5
|
20,518
|
21,190
|
||||||||||||
|
Current
assets
|
||||||||||||||||
|
Current
tax recoverable
|
1,363
|
-
|
-
|
1,363
|
||||||||||||
|
Other
current assets
|
1,434
|
51
|
-
|
1,485
|
||||||||||||
|
Cash
and cash equivalents
|
35,736
|
172
|
(5,000 | ) |
30,908
|
|||||||||||
|
Total
current assets
|
38,533
|
223
|
(5,000 | ) |
33,756
|
|||||||||||
|
Total
assets
|
39,200
|
228
|
15,518
|
54,946
|
||||||||||||
|
LIABILITIES
|
||||||||||||||||
|
Non-current
liabilities
|
||||||||||||||||
|
Financial
Liability
|
2,279
|
-
|
4,818
|
7,097
|
||||||||||||
|
Other
liabilities
|
569
|
5
|
-
|
574
|
||||||||||||
|
Total
non-current liabilities
|
2,848
|
5
|
4,818
|
7,671
|
||||||||||||
|
Current
Liabilities
|
||||||||||||||||
|
Trade
payables
|
2,324
|
55
|
-
|
2,379
|
||||||||||||
|
Deferred
Credit
|
-
|
-
|
-
|
-
|
||||||||||||
|
Accrued
expenses and other liabilities
|
7,919
|
27
|
700
|
8,646
|
||||||||||||
|
Total
liabilities
|
10,243
|
82
|
700
|
11,025
|
||||||||||||
|
Amarin
as
adjusted
IFRS
|
Ester
as
adjusted
IFRS
|
IFRS
|
Combined
IFRS
|
|||||||||||||
|
$’000
|
$’000
|
$’000
|
$’000
|
|||||||||||||
|
Note
3
|
Note
4
|
Note
5
|
Note
6
|
|||||||||||||
|
Total
liabilities
|
13,091
|
87
|
5,518
|
18,696
|
||||||||||||
|
EQUITY
|
||||||||||||||||
|
Capital
and reserves attributable to equity holders
|
||||||||||||||||
|
Share
capital
|
10,377
|
7
|
2,548
|
12,933
|
||||||||||||
|
Share
premium
|
142,159
|
9,608
|
7,452
|
159,218
|
||||||||||||
|
Share
based payment reserve
|
7,419
|
566
|
-
|
7,985
|
||||||||||||
|
Warrant
reserve
|
11,606
|
-
|
-
|
11,606
|
||||||||||||
|
Capital
redemption reserve
|
27,633
|
-
|
-
|
27,633
|
||||||||||||
|
Convertible
debentures equity component
|
471
|
-
|
-
|
471
|
||||||||||||
|
Treasury
shares
|
(217 | ) |
-
|
-
|
(217 | ) | ||||||||||
|
Foreign
currency translation adjustment
|
(1,926 | ) |
-
|
-
|
(1,926 | ) | ||||||||||
|
Retained
earnings
|
(171,413 | ) | (10,040 | ) |
-
|
(181,453 | ) | |||||||||
|
Total
capital and reserves
|
26,109
|
141
|
10,000
|
36,250
|
||||||||||||
|
-
|
||||||||||||||||
|
Total
shareholders’ equity and liabilities
|
39,200
|
228
|
15,518
|
54,946
|
|
Ester
|
Fair
value
adjustments
|
Acquisition
accounting
IFRS
|
Recognition
of
milestone
Ia
|
Acquisition
Accounting
after
recognition
of
milestone
Ia IFRS
|
||||||||||||||||
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
||||||||||||||||
|
Intangible
fixed assets
|
-
|
20,700
|
20,700
|
(182 | ) |
20,518
|
||||||||||||||
|
Tangible
fixed assets
|
5
|
-
|
5
|
-
|
5
|
|||||||||||||||
|
Net
current assets
|
141
|
-
|
141
|
-
|
141
|
|||||||||||||||
|
Non
current liabilities
|
(5 | ) |
-
|
(5 | ) |
-
|
(5 | ) | ||||||||||||
|
Financial
liability
|
-
|
-
|
-
|
(4,818 | ) | (4,818 | ) | |||||||||||||
|
Net
assets acquired
|
141
|
20,700
|
20,841
|
(5,000 | ) |
15,841
|
||||||||||||||
|
Consideration
|
||||||||||||||||||||
|
No.
of Shares (‘000)
|
$
|
$’000
|
||||||||||||||||||
|
Shares
issued at fair value
|
24,618
|
0.4062
|
10,000
|
|||||||||||||||||
|
Cash
consideration
|
5,000
|
|||||||||||||||||||
|
Deferred
consideration
|
5,000
|
|||||||||||||||||||
|
Estimated
direct acquisition costs
|
700
|
|||||||||||||||||||
|
Cost
of investment
|
20,700
|
|||||||||||||||||||
|
Combined
IFRS
|
Amarin
adjustments
between
IFRS
and
U.S.
GAAP
|
Amarin
adjustments
between
IFRS
and
U.S.
GAAP
|
Reversal
of
acquisition
accounting
difference
between
IFRS
and
U.S.
GAAP
|
Acquisition
accounting
U.S.
GAAP
|
Combined
U.S.
GAAP
|
|||||||||||||||||||
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
|||||||||||||||||||
|
Note
7
|
Note
8
|
Note
9
|
Note
10
|
Note
11
|
Note
12
|
|||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||
|
Non-current
assets
|
||||||||||||||||||||||||
|
Property,
plant and equipment
|
648
|
-
|
-
|
-
|
-
|
648
|
||||||||||||||||||
|
Intangible
assets
|
20,518
|
-
|
-
|
(20,518 | ) |
-
|
-
|
|||||||||||||||||
|
Available
for sale investment
|
24
|
-
|
-
|
-
|
-
|
24
|
||||||||||||||||||
|
Total
non-current assets
|
21,190
|
-
|
-
|
(20,518 | ) |
-
|
672
|
|||||||||||||||||
|
Current
assets
|
||||||||||||||||||||||||
|
Current
tax recoverable
|
1,363
|
-
|
-
|
-
|
-
|
1,363
|
||||||||||||||||||
|
Other
current assets
|
1,485
|
-
|
-
|
-
|
-
|
1,485
|
||||||||||||||||||
|
Cash
and cash equivalents
|
30,908
|
-
|
-
|
5,000
|
(5,000 | ) |
30,908
|
|||||||||||||||||
|
Total
current assets
|
33,756
|
-
|
-
|
5,000
|
(5,000 | ) |
33,756
|
|||||||||||||||||
|
Total
assets
|
54,946
|
-
|
-
|
(15,518 | ) | (5,000 | ) |
34,428
|
||||||||||||||||
|
LIABILITIES
|
||||||||||||||||||||||||
|
Non-current
liabilities
|
||||||||||||||||||||||||
|
Financial
liability
|
7,097
|
-
|
-
|
(4,818 | ) |
4,818
|
7,097
|
|||||||||||||||||
|
Other
liabilities
|
97
|
-
|
41,354
|
-
|
-
|
41,928
|
||||||||||||||||||
|
Total
non-current liabilities
|
7,671
|
-
|
41,354
|
(4,818 | ) |
4,818
|
49,025
|
|||||||||||||||||
|
Current
Liabilities
|
||||||||||||||||||||||||
|
Trade
payables
|
2,379
|
-
|
-
|
-
|
-
|
2,379
|
||||||||||||||||||
|
Deferred
credit
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Accrued
expenses and other liabilities
|
8,646
|
778
|
-
|
(700 | ) |
700
|
9,424
|
|||||||||||||||||
|
Total
current liabilities
|
11,025
|
778
|
-
|
(700 | ) |
700
|
11,803
|
|||||||||||||||||
|
Total
liabilities
|
18,696
|
778
|
41,354
|
(5,518 | ) |
5,518
|
60,828
|
|||||||||||||||||
|
Combined
IFRS
|
Amarin
adjustments
between
IFRS
and
U.S.
GAAP
|
Amarin
adjustments
between
IFRS
and
U.S.
GAAP
|
Reversal
of
acquisition
accounting
difference
between
IFRS
and
U.S.
GAAP
|
Acquisition
accounting
U.S.
GAAP
|
Combined
U.S.
GAAP
|
|||||||||||||||||||
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
|||||||||||||||||||
|
Note
7
|
Note
8
|
Note
9
|
Note
10
|
Note
11
|
Note
12
|
|||||||||||||||||||
|
EQUITY
|
||||||||||||||||||||||||
|
Capital
and reserves attributable to equity holders
|
||||||||||||||||||||||||
|
Share
capital
|
12,933
|
-
|
-
|
(2,548 | ) |
2,548
|
12,933
|
|||||||||||||||||
|
Share
premium
|
159,218
|
-
|
-
|
(7,452 | ) |
7,452
|
159,218
|
|||||||||||||||||
|
Share
based payment reserve
|
7,985
|
-
|
-
|
-
|
-
|
7,985
|
||||||||||||||||||
|
Warrant
reserve
|
11,606
|
-
|
-
|
-
|
-
|
11,606
|
||||||||||||||||||
|
Capital
redemption reserve
|
27,633
|
-
|
-
|
-
|
-
|
27,633
|
||||||||||||||||||
|
Treasury
shares
|
(217 | ) |
-
|
-
|
-
|
-
|
(217 | ) | ||||||||||||||||
|
Convertible
debentures equity component
|
471
|
-
|
-
|
-
|
-
|
471
|
||||||||||||||||||
|
Foreign
currency translation adjustment
|
(1,926 | ) |
-
|
-
|
-
|
-
|
(1,926 | ) | ||||||||||||||||
|
Retained
earnings
|
(181,453 | ) | (778 | ) | (41,354 | ) |
-
|
(20,518 | ) | (244,103 | ) | |||||||||||||
|
Total
capital and reserves
|
36,250
|
(778 | ) | (41,354 | ) | (10,000 | ) | (10,518 | ) | (26,400 | ) | |||||||||||||
|
Total
shareholders’ equity and liabilities
|
54,946
|
(778 | ) |
-
|
(15,518 | ) | (5,000 | ) |
34,428
|
|||||||||||||||
|
Ester
|
Fair
value
adjustments
|
Acquisition
accounting
|
Recognition
of
milestone
Ia
|
Acquisition
accounting
after
recognition
of
milestone Ia
|
Write-off
of intangible asset as
in-process
research & development
|
U.S.
GAAP
acquisition
accounting
|
||||||||||||||||||||||
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
$’000
|
||||||||||||||||||||||