Delaware
|
0-26770
|
22-2816046
|
||
(State
or other jurisdiction of
incorporation
or organization)
|
(Commission
File Number)
|
(I.R.S.
Employer Identification No.)
|
9920
Belward Campus Drive
Rockville,
Maryland
|
20850
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Registrant’s
telephone number, including area code:
|
(240)
268-2000
|
o
|
Written communications pursuant
to Rule 425 under the Securities Act (17 CFR
230.425)
|
o
|
Soliciting material pursuant to
Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
o
|
Pre-commencement communications
pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
o
|
Pre-commencement communications
pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Q3
2008
|
Q4
2008
|
Q1
2009
|
Q2
2009
|
Q3
2009
|
Q4
2009
|
Q1
2010
|
Q2
2010
|
Q3
2010
|
|
Closing
Stock Price
|
$2.90
|
$1.89
|
$1.02
|
$3.28
|
$3.96
|
$2.66
|
$2.31
|
$2.17
|
$2.19
|
Discount
(risk-free) rate
|
2.98%
|
1.55%
|
1.67%
|
2.54%
|
1.45%
|
1.70%
|
1.60%
|
1.00%
|
0.64%
|
Volatility
|
67.54%
|
71.37%
|
78.92%
|
83.17%
|
81.91%
|
81.36%
|
81.79%
|
83.92%
|
86.31%
|
Term
|
4.83
years
|
4.58
years
|
4.33
years
|
4.08
years
|
3.83
years
|
3.58
years
|
3.33
years
|
3.08
years
|
2.83
years
|
Fair
value per share
|
$1.52
|
$0.80
|
$0.34
|
$1.97
|
$2.40
|
$1.34
|
$1.05
|
$0.93
|
$0.92
|
Aggregate
fair value of Warrants (in thousands)
|
$5,082
|
$2,675
|
$1,137
|
$6,586
|
$8,024
|
$4,480
|
$3,510
|
$3,109
|
$3,076
|
Change
in fair value of Warrants (in thousands)
|
$936*
|
$(2,407)
|
$(1,538)
|
$5,449
|
$1,438
|
$(3,544)
|
$(970)
|
$(401)
|
$(33)
|
Q3
2008
|
Q4
2008
|
Fiscal
2008
|
Q1
2009
|
Q2
2009
|
Q3
2009
|
Q4
2009
|
Fiscal
2009
|
|
Net
loss (reported)
|
$(7,842)
|
$(11,080)
|
$(36,049)
|
$(8,349)
|
$(8,540)
|
$(7,530)
|
$(13,955)
|
$(38,374)
|
Net
loss (adjusted)
|
$(8,778)
|
$(8,673)
|
$(34,578)
|
$(6,811)
|
$(13,989)
|
$(8,968)
|
$(10,411)
|
$(40,179)
|
Impact
on net loss (increase) decrease
|
$(936)
|
$2,407
|
$1,471
|
$1,538
|
$(5,449)
|
$(1,438)
|
$3,544
|
$(1,805)
|
Percent
(increase) decrease to net loss
|
(11.9%)
|
21.7%
|
4.1%
|
18.4%
|
(63.8%)
|
(19.1%)
|
25.4%
|
(4.7%)
|
Loss
per share (reported)
|
$(0.12)
|
$(0.15)
|
$(0.53)
|
$(0.12)
|
$(0.10)
|
$(0.08)
|
$(0.15)
|
$(0.45)
|
Loss
per share (adjusted)
|
$(0.13)
|
$(0.13)
|
$(0.51)
|
$(0.10)
|
$(0.16)
|
$(0.10)
|
$(0.11)
|
$(0.47)
|
Stockholders’
equity (reported)
|
$56,132
|
$45,489
|
$45,489
|
$37,794
|
$59,721
|
$67,017
|
$74,465
|
$74,465
|
Stockholders’
equity (adjusted)
|
$51,050
|
$42,814
|
$42,814
|
$36,657
|
$53,135
|
$58,993
|
$69,985
|
$69,985
|
Percent
impact to stockholders’ equity
|
(9.1%)
|
(5.9%)
|
(5.9%)
|
(3.0%)
|
(11.0%)
|
(12.0%)
|
(6.0%)
|
(6.0%)
|
Q1
2010
|
Q2
2010
|
Q3
2010
|
YTD
9/30/10
|
|
Net
loss (reported)
|
$(11,412)
|
$(9,426)
|
$(10,335)
|
$(31,194)
|
Net
loss (adjusted)
|
$(10,442)
|
$(9,025)
|
$(10,302)
|
$(29,790)
|
Impact
on net loss (increase) decrease
|
$970
|
$401
|
$33
|
$1,404
|
Percent
(increase) decrease to net loss
|
8.5%
|
4.3%
|
0.3%
|
4.5%
|
Loss
per share (reported)
|
$(0.11)
|
$(0.09)
|
$(0.10)
|
$(0.30)
|
Loss
per share (adjusted)
|
$(0.10)
|
$(0.09)
|
$(0.10)
|
$(0.29)
|
Stockholders’
equity (reported)
|
$63,139
|
$57,523
|
$66,993
|
$66,993
|
Stockholders’
equity (adjusted)
|
$59,629
|
$54,414
|
$63,917
|
$63,917
|
Percentage
impact to stockholders’ equity
|
(5.6%)
|
(5.4%)
|
(4.6%)
|
(4.6%)
|
Novavax, Inc.
(Registrant)
|
|||
January 31,
2011
|
By:
|
/s/ John A. Herrmann
III
|
|
Name:
|
John A. Herrmann
III
|
||
Title:
|
Executive Director, Legal Affairs
and Corporate Secretary
|
||