| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
41-2520873
(I.R.S. Employer
Identification Number) |
|
| |
Rachael Bushey
Jennifer Porter Stephanie Isaia Goodwin Procter LLP Counsel to Indivior Pharmaceuticals, Inc. 3025 John F Kennedy Blvd Philadelphia, PA 19104 (445) 207-7800 |
| |
Jeffrey Burris
Chief Legal Officer Indivior Pharmaceuticals, Inc. 10710 Midlothian Turnpike, Suite 125 North Chesterfield, VA 23235 (804) 379-1090 |
| |
Timothy C. Dec
SVP, Chief Financial Officer Supernus Pharmaceuticals, Inc. 9715 Key West Avenue Rockville, MD 20850 (301) 838-2500 |
| |
Mark I. Gruhin
George A. Naya Saul Ewing LLP Counsel to Supernus Pharmaceuticals, Inc. 1800 M Street NW, Suite 1000 Washington, DC 20036 (202) 333-8800 |
|
| |
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☐
|
|
| |
Joe Ciaffoni
Chief Executive Officer and Director Indivior Pharmaceuticals, Inc. |
| |
Jack A. Khattar
President, Chief Executive Officer, Secretary and Director Supernus Pharmaceuticals, Inc. |
|
| |
For Indivior Stockholders:
Indivior Pharmaceuticals, Inc. 10710 Midlothian Turnpike, Suite 125 North Chesterfield, VA 23235 Attention: Jason Thompson (804) 379-1090 InvestorRelations@indivior.com |
| |
For Supernus Stockholders:
Supernus Pharmaceuticals, Inc. 9715 Key West Ave., Rockville, MD 20850 Attention: Peter Vozzo (443) 213-0505 peter.vozzo@icrhealthcare.com |
|
| | | | | | i | | | |
| | | | | | ii | | | |
| | | | | | 1 | | | |
| | | | | | 13 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 30 | | | |
| | | | | | 33 | | | |
| | | | | | 34 | | | |
| | | | | | 34 | | | |
| | | | | | 34 | | | |
| | | | | | 35 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | | |
| | | | | | 43 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 47 | | |
| | | | | | 47 | | | |
| | | | | | 48 | | | |
| | | | | | 48 | | | |
| | | | | | 48 | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | | |
| | | | | | 54 | | | |
| | | | | | 62 | | | |
| | | | | | 66 | | | |
| | | | | | 71 | | | |
| | | | | | 86 | | | |
| | | | | | 95 | | | |
| | | | | | 102 | | | |
| | | | | | 102 | | | |
| | | | | | 103 | | | |
| | | | | | 103 | | | |
| | | | | | 103 | | | |
| | | | | | 103 | | | |
| | | | | | 104 | | | |
| | | | | | 104 | | | |
| | | | | | 104 | | | |
| | | | | | 104 | | | |
| | | | | | 105 | | | |
| | | | | | 105 | | | |
| | | | | | 106 | | | |
| | | | | | 106 | | | |
| | | | | | 111 | | | |
| | | | | | 111 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 113 | | | |
| | | | | | 113 | | | |
| | | | | | 114 | | |
| | | | | | 114 | | | |
| | | | | | 115 | | | |
| | | | | | 116 | | | |
| | | | | | 122 | | | |
| | | | | | 124 | | | |
| | | | | | 139 | | | |
| | | | | | 140 | | | |
| | | | | | 141 | | | |
| | | | | | 142 | | | |
| | | | | | 143 | | | |
| | | | | | 143 | | | |
| | | | | | 143 | | | |
| | | | | | 144 | | | |
| | | | | | 144 | | | |
| | | | | | 145 | | | |
| | | | | | 146 | | | |
| | | | | | 148 | | | |
| | | | | | 149 | | | |
| | | | | | 152 | | | |
| | | | | | 158 | | | |
| | | | | | 167 | | | |
| | | | | | 169 | | | |
| | | | | | 171 | | | |
| | | | | | 175 | | | |
| | | | | | 175 | | | |
| | | | | | 176 | | | |
| | | | | | 177 | | | |
| | | | | | 178 | | | |
| | | | | | 179 | | | |
| | ANNEXES | | | | | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | | |
| | | | | | D-1 | | | |
| | | | | | E-1 | | | |
| | | | | | F-1 | | | |
| | | | | | G-1 | | |
| | | |
Indivior Shares
|
| |
Supernus Shares
|
| ||||||
|
July 31, 2026
|
| | | $ | 40.01 | | | | | $ | 44.63 | | |
|
September 3, 2026
|
| | | $ | 34.83 | | | | | $ | 43.97 | | |
| |
Indivior Selected Companies
|
| | Supernus Selected Companies | |
| |
•
ACADIA Pharmaceuticals Inc.
|
| |
•
ACADIA Pharmaceuticals Inc.
|
|
| |
•
BioMarin Pharmaceutical Inc.
|
| |
•
Aurinia Pharmaceuticals Inc.
|
|
| |
•
Jazz Pharmaceuticals plc
|
| |
•
BioMarin Pharmaceutical Inc.
|
|
| |
•
Neurocrine Biosciences, Inc.
|
| |
•
Jazz Pharmaceuticals plc
|
|
| |
•
Pacira BioSciences, Inc.
|
| |
•
Kiniksa Pharmaceuticals International, plc
|
|
| | | | |
•
Neurocrine Biosciences, Inc.
|
|
| | | | |
•
PTC Therapeutics, Inc.
|
|
| |
Implied Exchange Ratio Reference Ranges
Based On CY2027E and CY2028E Adjusted EBITDA |
| |
Exchange Ratio
|
| |||
| |
Expected Special
Dividend Payment Date |
| |
Alternative Special
Dividend Payment Date |
| | | |
| |
0.9367x – 1.5420x
|
| |
0.9344x – 1.5368x
|
| |
1.5401x
|
|
| |
Implied Exchange Ratio Reference Ranges Based On:
|
| | | | |||
| |
Expected Special
Dividend Payment Date |
| |
Alternative Special
Dividend Payment Date |
| |
Exchange Ratio
|
|
| |
1.2136x – 1.9769x
|
| |
1.2100x – 1.9700x
|
| |
1.5401x
|
|
| | | |
Indivior Share Price
Reference Range |
| |
Supernus Share Price
Reference Range |
| ||||||
|
Implied Value Range Per Share
|
| | | $ | 39.93 – $48.31 | | | | | $ | 57.61 – $71.21 | | |
|
Implied Exchange Ratio Reference Range
|
| |
Exchange Ratio
|
|
|
1.1925x – 1.7833x
|
| |
1.5401x
|
|
| | | |
EV /Adj. EBITDA
|
| |||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||
|
Maximum
|
| | | | 18.6x | | | | | | 28.2x | | | | | | 13.4x | | |
|
75th Percentile
|
| | | | 11.9x | | | | | | 12.5x | | | | | | 10.2x | | |
|
Mean
|
| | | | 11.3x | | | | | | 12.2x | | | | | | 8.6x | | |
|
Median
|
| | | | 11.4x | | | | | | 9.3x | | | | | | 8.6x | | |
|
25th Percentile
|
| | | | 9.9x | | | | | | 9.0x | | | | | | 7.6x | | |
|
Minimum
|
| | | | 4.6x | | | | | | 3.7x | | | | | | 3.0x | | |
| | | |
Indivior Share Price
Reference Range |
| |||
|
EV / 2026E Adj. EBITDA
|
| | | $ | 49.40 – $49.88 | | |
|
EV / 2027E Adj. EBITDA
|
| | | $ | 46.01 – $61.84 | | |
|
EV / 2028E Adj. EBITDA
|
| | | $ | 47.77 – $47.85 | | |
| | | |
EV /Adj. EBITDA
|
| |||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||
|
Maximum
|
| | | | 35.1x | | | | | | 28.2x | | | | | | 13.4x | | |
|
75th Percentile
|
| | | | 20.4x | | | | | | 14.2x | | | | | | 11.2x | | |
|
Mean
|
| | | | 17.6x | | | | | | 13.4x | | | | | | 10.0x | | |
|
Median
|
| | | | 14.4x | | | | | | 11.1x | | | | | | 9.5x | | |
|
25th Percentile
|
| | | | 11.7x | | | | | | 9.3x | | | | | | 8.2x | | |
|
Minimum
|
| | | | 9.9x | | | | | | 8.9x | | | | | | 7.4x | | |
| | | |
Supernus Share Price
Reference Range |
| |||
|
EV / 2026E Adj. EBITDA
|
| | | $ | 36.50 – $42.84 | | |
|
EV / 2027E Adj. EBITDA
|
| | | $ | 59.11 – $69.74 | | |
|
EV / 2028E Adj. EBITDA
|
| | | $ | 61.16 – $64.07 | | |
| | | |
Implied Exchange Ratio
Reference Ranges |
| |||
|
EV / 2026E Adj. EBITDA
|
| | | | 0.7318x – 0.8673x | | |
|
EV / 2027E Adj. EBITDA
|
| | | | 0.9558x – 1.5160x | | |
|
EV / 2028E Adj. EBITDA
|
| | | | 1.2782x – 1.3413x | | |
| | | |
Revenue Contributions
|
| |
Adj. EBITDA Contributions
|
| ||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| ||||||||||||||||||
|
Indivior
|
| | | | 48.6% | | | | | | 44.7% | | | | | | 43.7% | | | | | | 76.5% | | | | | | 62.7% | | | | | | 60.8% | | |
|
Supernus
|
| | | | 51.4% | | | | | | 55.3% | | | | | | 56.3% | | | | | | 23.5% | | | | | | 37.3% | | | | | | 39.2% | | |
|
Implied Exchange Ratio Reference Range
|
| |
Exchange Ratio
|
|
|
0.6142x – 2.5787x
|
| |
1.5401x
|
|
| | | |
Exchange Ratio
|
| |||
|
52-Week High
|
| | | | 3.2411x | | |
|
52-Week Low
|
| | | | 1.3467x | | |
|
12-Month Average
|
| | | | 2.0059x | | |
|
60-Day VWAP
|
| | | | 1.5297x | | |
|
30-Day VWAP
|
| | | | 1.4470x | | |
|
20-Day VWAP
|
| | | | 1.4759x | | |
|
10-Day VWAP
|
| | | | 1.4667x | | |
|
5-Day VWAP
|
| | | | 1.4491x | | |
|
Current (July 29, 2026)
|
| | | | 1.4535x | | |
|
Supernus Selected Companies
|
| |
Enterprise Value /
2027E Revenue |
| |
Enterprise Value /
2028E Revenue |
| ||||||
|
ACADIA Pharmaceuticals Inc.
|
| | | | 2.59x | | | | | | 2.28x | | |
|
BioCryst Pharmaceuticals, Inc.
|
| | | | 4.32x | | | | | | 3.62x | | |
|
Harmony Biosciences Holdings, Inc.
|
| | | | 1.23x | | | | | | 1.10x | | |
|
Xeris Biopharma Holdings, Inc.
|
| | | | 3.58x | | | | | | 3.12x | | |
|
Ardelyx, Inc.
|
| | | | 1.75x | | | | | | 1.31x | | |
|
Collegium Pharmaceutical, Inc.
|
| | | | 2.82x | | | | | | 2.91x | | |
|
Pacira BioSciences, Inc.
|
| | | | 1.61x | | | | | | 1.40x | | |
|
Phathom Pharmaceuticals, Inc.
|
| | | | 2.68x | | | | | | 1.92x | | |
| Mean | | | | | 2.57x | | | | | | 2.21x | | |
| Median | | | | | 2.64x | | | | | | 2.10x | | |
|
Indivior Selected Companies
|
| |
Enterprise Value /
2027E Revenue |
| |
Enterprise Value /
2028E Revenue |
| ||||||
|
Neurocrine Biosciences, Inc.
|
| | | | 4.17x | | | | | | 3.77x | | |
|
Jazz Pharmaceuticals plc
|
| | | | 4.40x | | | | | | 4.02x | | |
|
Axsome Therapeutics, Inc.
|
| | | | 8.60x | | | | | | 6.07x | | |
|
Alkermes plc
|
| | | | 5.52x | | | | | | 5.02x | | |
|
PTC Therapeutics, Inc.
|
| | | | 5.84x | | | | | | 4.93x | | |
|
ACADIA Pharmaceuticals Inc.
|
| | | | 2.59x | | | | | | 2.28x | | |
|
BioCryst Pharmaceuticals, Inc.
|
| | | | 4.32x | | | | | | 3.62x | | |
| Mean | | | | | 5.06x | | | | | | 4.25x | | |
| Median | | | | | 4.40x | | | | | | 4.02x | | |
| |
2027E Revenue Multiple
|
| | | | 1.0230x – 1.5983x | | |
| |
2028E Revenue Multiple
|
| | | | 1.0966x – 1.8263x | | |
| | | |
Implied Equity Contribution
|
| | | | ||||||||||||
| | | |
Indivior
|
| |
Supernus
|
| |
Implied Exchange Ratio
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
2026E
|
| | | | 49% | | | | | | 51% | | | | | | 2.1347x | | |
|
2027E
|
| | | | 43% | | | | | | 57% | | | | | | 2.6964x | | |
|
2028E
|
| | | | 41% | | | | | | 59% | | | | | | 2.9802x | | |
| Adjusted EBITDA | | | | | | | | | | | | | | | | | | | |
|
2026E
|
| | | | 73% | | | | | | 27% | | | | | | 0.7443x | | |
|
2027E
|
| | | | 59% | | | | | | 41% | | | | | | 1.4328x | | |
|
2028E
|
| | | | 56% | | | | | | 44% | | | | | | 1.6365x | | |
| Adjusted Unlevered Free Cash Flow | | | | | | | | | | | | | | | | | | | |
|
2026E
|
| | | | 67% | | | | | | 33% | | | | | | 1.0219x | | |
|
2027E
|
| | | | 55% | | | | | | 45% | | | | | | 1.6725x | | |
|
2028E
|
| | | | 51% | | | | | | 49% | | | | | | 1.9887x | | |
|
Discounted Cash Flow
|
| | | | 54% | | | | | | 46% | | | | | | 1.6873x | | |
|
Analyst Price Targets
|
| | | | 58% | | | | | | 42% | | | | | | 1.4850x | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,320 | | | | | $ | 1,394 | | | | | $ | 1,523 | | | | | $ | 1,647 | | | | | $ | 1,784 | | | | | $ | 1,912 | | | | | $ | 1,979 | | | | | $ | 2,049 | | | | | $ | 2,114 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 318 | | | | | $ | 486 | | | | | $ | 624 | | | | | $ | 730 | | | | | $ | 804 | | | | | $ | 882 | | | | | $ | 914 | | | | | $ | 939 | | | | | $ | 958 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 680 | | | | | $ | 774 | | | | | $ | 870 | | | | | $ | 968 | | | | | $ | 1,064 | | | | | $ | 1,161 | | | | | $ | 1,194 | | | | | $ | 1,226 | | | | | $ | 1,250 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 2,181 | | | | | $ | 2,206 | | | | | $ | 2,231 | | | | | $ | 1,530 | | | | | $ | 1,143 | | | | | $ | 1,011 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 986 | | | | | $ | 1,001 | | | | | $ | 1,011 | | | | | $ | 759 | | | | | $ | 547 | | | | | $ | 469 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 1,286 | | | | | $ | 1,299 | | | | | $ | 1,312 | | | | | $ | 882 | | | | | $ | 654 | | | | | $ | 588 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 896 | | | | | $ | 1,091 | | | | | $ | 1,235 | | | | | $ | 1,329 | | | | | $ | 1,423 | | | | | $ | 1,506 | | | | | $ | 1,608 | | | | | $ | 1,131 | | | | | $ | 1,121 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 94 | | | | | $ | 231 | | | | | $ | 285 | | | | | $ | 391 | | | | | $ | 434 | | | | | $ | 490 | | | | | $ | 635 | | | | | $ | 468 | | | | | $ | 442 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 129 | | | | | $ | 302 | | | | | $ | 369 | | | | | $ | 503 | | | | | $ | 584 | | | | | $ | 663 | | | | | $ | 873 | | | | | $ | 555 | | | | | $ | 585 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,172 | | | | | $ | 1,193 | | | | | $ | 863 | | | | | $ | 785 | | | | | $ | 764 | | | | | $ | 762 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 495 | | | | | $ | 527 | | | | | $ | 363 | | | | | $ | 301 | | | | | $ | 304 | | | | | $ | 313 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 669 | | | | | $ | 711 | | | | | $ | 441 | | | | | $ | 401 | | | | | $ | 402 | | | | | $ | 417 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Potential Cost Synergies (Pre-Tax)
|
| | | $ | — | | | | | $ | 125 | | | | | $ | 129 | | | | | $ | 134 | | | | | $ | 139 | | | | | $ | 143 | | | | | $ | 148 | | | | | $ | 154 | | | | | $ | 159 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Potential Cost Synergies (Pre-Tax)
|
| | | $ | 165 | | | | | $ | 170 | | | | | $ | 176 | | | | | $ | 122 | | | | | $ | 93 | | | | | $ | 83 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 896 | | | | | $ | 1,091 | | | | | $ | 1,235 | | | | | $ | 1,329 | | | | | $ | 1,423 | | | | | $ | 1,506 | | | | | $ | 1,611 | | | | | $ | 1,731 | | | | | $ | 1,853 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 152 | | | | | $ | 311 | | | | | $ | 357 | | | | | $ | 421 | | | | | $ | 447 | | | | | $ | 500 | | | | | $ | 576 | | | | | $ | 673 | | | | | $ | 774 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 165 | | | | | $ | 335 | | | | | $ | 404 | | | | | $ | 500 | | | | | $ | 571 | | | | | $ | 650 | | | | | $ | 740 | | | | | $ | 866 | | | | | $ | 1,004 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,334 | | | | | $ | 1,312 | | | | | $ | 994 | | | | | $ | 904 | | | | | $ | 881 | | | | | $ | 885 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 446 | | | | | $ | 426 | | | | | $ | 202 | | | | | $ | 136 | | | | | $ | 129 | | | | | $ | 133 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 572 | | | | | $ | 549 | | | | | $ | 246 | | | | | $ | 170 | | | | | $ | 151 | | | | | $ | 156 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,319 | | | | | $ | 1,302 | | | | | $ | 1,352 | | | | | $ | 1,394 | | | | | $ | 1,418 | | | | | $ | 1,433 | | | | | $ | 1,217 | | | | | $ | 1,045 | | | | | $ | 911 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 256 | | | | | $ | 470 | | | | | $ | 522 | | | | | $ | 550 | | | | | $ | 592 | | | | | $ | 598 | | | | | $ | 622 | | | | | $ | 627 | | | | | $ | 538 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 711 | | | | | $ | 721 | | | | | $ | 765 | | | | | $ | 797 | | | | | $ | 804 | | | | | $ | 811 | | | | | $ | 815 | | | | | $ | 829 | | | | | $ | 717 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 808 | | | | | $ | 787 | | | | | $ | 766 | | | | | $ | 745 | | | | | $ | 726 | | | | | $ | 707 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 467 | | | | | $ | 444 | | | | | $ | 430 | | | | | $ | 430 | | | | | $ | 416 | | | | | $ | 402 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 626 | | | | | $ | 607 | | | | | $ | 589 | | | | | $ | 570 | | | | | $ | 552 | | | | | $ | 535 | | |
|
Name
|
| |
Position
|
|
| Joe Ciaffoni | | | Executive Director and Chief Executive Officer | |
| Pat Barry | | | Chief Commercial Officer | |
| Jeff Burris | | | Chief Legal Officer | |
| Dr. Christian Heidbreder | | | Chief Scientific Officer(1) | |
| Ryan Preblick | | | Chief Financial Officer | |
|
Name
|
| |
Number of
Unvested Indivior RSUs |
| |
Estimated
Value of Unvested Indivior RSUs(1) |
| |
Quarterly Cash
Retainers for Service on the Indivior Board during the fiscal quarter in which the Effective Time occurs |
| |||||||||
|
Dr. David Wheadon
|
| | | | 10,430 | | | | | $ | 396,549 | | | | | $ | 25,000 | | |
|
Daniel Ninivaggi
|
| | | | 6,518 | | | | | $ | 247,814 | | | | | $ | 27,500 | | |
|
Barbara Ryan
|
| | | | 6,518 | | | | | $ | 247,814 | | | | | $ | 32,500 | | |
|
Name
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Perquisites/
Benefits ($)(3) |
| |
Total
($) |
| ||||||||||||
|
Joe Ciaffoni
|
| | | | 5,296,250 | | | | | | 26,191,522 | | | | | | 69,971 | | | | | | 31,557,742 | | |
|
Pat Barry
|
| | | | 2,135,000 | | | | | | 10,931,777 | | | | | | 45,471 | | | | | | 13,112,248 | | |
|
Jeff Burris
|
| | | | 1,627,341 | | | | | | 13,414,597 | | | | | | 44,364 | | | | | | 15,086,302 | | |
|
Dr. Christian Heidbreder
|
| | | | 2,129,851 | | | | | | 15,862,286 | | | | | | 29,070 | | | | | | 18,021,207 | | |
|
Ryan Preblick
|
| | | | 1,840,751 | | | | | | 13,861,560 | | | | | | 45,471 | | | | | | 15,747,782 | | |
|
Name
|
| |
Cash Severance
($) |
| |
2026 Annual Bonus
($) |
| ||||||
|
Joe Ciaffoni
|
| | | | 3,345,000 | | | | | | 1,951,250 | | |
|
Pat Barry
|
| | | | 1,400,000 | | | | | | 735,000 | | |
|
Jeff Burris
|
| | | | 1,109,551 | | | | | | 517,790 | | |
|
Dr. Christian Heidbreder
|
| | | | 1,396,623 | | | | | | 733,227 | | |
|
Ryan Preblick
|
| | | | 1,207,050 | | | | | | 633,701 | | |
|
Name
|
| |
Estimated Value of
Indivior RSUs to be received with respect to Indivior PSUs(a) ($) |
| |
Estimated Value of
Unvested Indivior RSUs Subject to Acceleration upon a Qualifying Termination(a) ($) |
| ||||||
|
Joe Ciaffoni
|
| | | | 7,094,912 | | | | | | 19,096,610 | | |
|
Pat Barry
|
| | | | 5,181,936 | | | | | | 5,749,841 | | |
|
Jeff Burris
|
| | | | 10,005,153 | | | | | | 3,409,444 | | |
|
Name
|
| |
Estimated Value of
Indivior RSUs to be received with respect to Indivior PSUs(a) ($) |
| |
Estimated Value of
Unvested Indivior RSUs Subject to Acceleration upon a Qualifying Termination(a) ($) |
| ||||||
|
Dr. Christian Heidbreder
|
| | | | 11,881,516 | | | | | | 3,980,770 | | |
|
Ryan Preblick
|
| | | | 10,235,782 | | | | | | 3,625,777 | | |
|
Name
|
| |
Number of
Transaction RSUs (#) |
| |
Estimated
Value ($)(1) |
| |
Amount
Vesting At-Closing ($) |
| |
Amount
Vesting Post-Closing ($) |
| ||||||||||||
|
Jack A. Khattar
|
| | | | 400,000 | | | | | $ | 18,444,000 | | | | | $ | 9,222,000 | | | | | $ | 9,222,000 | | |
|
Timothy C. Dec
|
| | | | 70,000 | | | | | $ | 3,227,700 | | | | | $ | 1,613,850 | | | | | $ | 1,613,850 | | |
|
Jonathan Rubin, M.D.
|
| | | | 70,000 | | | | | $ | 3,227,700 | | | | | $ | 1,613,850 | | | | | $ | 1,613,850 | | |
|
Padmanabh P. Bhatt, Ph.D.
|
| | | | 100,000 | | | | | $ | 4,611,000 | | | | | $ | 2,305,500 | | | | | $ | 2,305,500 | | |
|
Frank Mottola
|
| | | | 100,000 | | | | | $ | 4,611,000 | | | | | $ | 2,305,500 | | | | | $ | 2,305,500 | | |
|
Todd Horich, Ph.D.
|
| | | | 100,000 | | | | | $ | 4,611,000 | | | | | $ | 2,305,500 | | | | | $ | 2,305,500 | | |
|
Total
|
| | | | 840,000 | | | | | $ | 38,732,400 | | | | | $ | 19,366,200 | | | | | $ | 19,366,200 | | |
|
Name
|
| |
Number of
Unvested Supernus Options |
| |
Estimated
Value of Unvested Supernus Options ($) |
| |
Number of
Unvested Supernus RSUs |
| |
Estimated
Value of Unvested Supernus RSUs ($) |
| |
Quarterly
Cash Retainers for Service on the Supernus Board during the fiscal quarter in which the Effective Time occurs ($) |
| |||||||||||||||
|
Charles Newhall
|
| | | | 4,977 | | | | | | 0 | | | | | | 2,989 | | | | | | 137,823 | | | | | | 29,250 | | |
|
Fred Hudson
|
| | | | 4,977 | | | | | | 0 | | | | | | 2,989 | | | | | | 137,823 | | | | | | 21,250 | | |
|
Name
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits ($)(3) |
| |
Total ($)
|
| ||||||||||||
|
Jack A. Khattar
(Chief Executive Officer, President & Secretary) |
| | | | 3,076,930 | | | | | | 33,681,554 | | | | | | 36,338 | | | | | | 36,794,822 | | |
|
Timothy C. Dec
(Senior Vice President, Chief Financial Officer) |
| | | | 758,994 | | | | | | 3,541,258 | | | | | | 22,984 | | | | | | 4,323,236 | | |
|
Jonathan Rubin, M.D.
(Senior Vice President, Chief Medical Officer, Research and Development) |
| | | | 702,343 | | | | | | 2,891,692 | | | | | | 24,225 | | | | | | 3,618,260 | | |
|
Padmanabh P. Bhatt, Ph.D.
(Senior Vice President of Intellectual Property, Chief Scientific Officer) |
| | | | 235,950 | | | | | | 2,305,500 | | | | | | — | | | | | | 2,541,450 | | |
|
Frank Mottola
(Senior Vice President, Chief Technical Operations Officer) |
| | | | 602,910 | | | | | | 3,762,361 | | | | | | 35,425 | | | | | | 4,400,696 | | |
|
Name
|
| |
Unvested
Supernus Options ($) |
| |
Transaction
RSUs |
| |
Unvested
Supernus RSUs ($) |
| |
Unvested
Supernus PSUs ($) |
| |
Total ($)
|
| |||||||||||||||
|
Jack A. Khattar
|
| | | | 6,317,572 | | | | | | 9,222,000 | | | | | | — | | | | | | 18,141,982 | | | | | | 33,681,554 | | |
|
Timothy C. Dec
|
| | | | 907,180 | | | | | | 1,613,850 | | | | | | 685,916 | | | | | | 334,312 | | | | | | 3,541,258 | | |
|
Jonathan Rubin, M.D.
|
| | | | 453,590 | | | | | | 1,613,850 | | | | | | 466,884 | | | | | | 357,368 | | | | | | 2,891,692 | | |
|
Padmanabh P. Bhatt, Ph.D.
|
| | | | — | | | | | | 2,305,500 | | | | | | — | | | | | | — | | | | | | 2,305,500 | | |
|
Frank Mottola
|
| | | | 472,370 | | | | | | 2,305,500 | | | | | | 495,704 | | | | | | 488,787 | | | | | | 3,762,361 | | |
| | | |
Indivior
(Historical) |
| |
Supernus
(Historical) |
| |
Presentation
Adjustments |
| |
Notes
|
| |
Other
Material Transaction |
| |
Notes
|
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Transaction
Financing Adjustments |
| |
Notes
|
| |
Pro
forma Combined |
| |||||||||||||||||||||||||||||||||
| | | |
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 222 | | | | | | 180 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (31) | | | | |
|
(D)
|
| | | | | 634 | | | | |
|
(G)
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (955) | | | | |
|
(E)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (50) | | | | |
|
(F)
|
| | | | | | | | | | | | | | | | | | | |
|
Marketable securities
|
| | | | — | | | | | | 192 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (45) | | | | |
|
(E)
|
| | | | | | | | | | | | | | | | | 147 | | |
|
Accounts receivable, net
|
| | | | 271 | | | | | | 212 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483 | | |
|
Inventories, net
|
| | | | 150 | | | | | | 84 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 472 | | |
|
Prepaid expenses
|
| | | | 14 | | | | | | — | | | | | | (14) | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Current tax receivable
|
| | | | 16 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16 | | |
|
Other current assets / Prepaid expenses and other current assets
|
| | | | 54 | | | | | | 56 | | | | | | 14 | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124 | | |
|
Total current assets
|
| | | | 727 | | | | | | 724 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (843) | | | | | | | | | | | | 634 | | | | | | | | | | | | 1,242 | | |
|
Restricted cash
|
| | | | — | | | | | | 1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | |
|
Long-term investments
|
| | | | 27 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27 | | |
|
Property and equipment, net
|
| | | | 162 | | | | | | 10 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172 | | |
|
Operating lease right-of-use assets, net
|
| | | | 21 | | | | | | — | | | | | | (21) | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Intangible assets, net
|
| | | | — | | | | | | 469 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,400 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 5,869 | | |
|
Goodwill
|
| | | | 2 | | | | | | 119 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 575 | | |
|
Deferred income tax assets, net
|
| | | | 271 | | | | | | 49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (271) | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 49 | | |
|
Other assets
|
| | | | 24 | | | | | | 55 | | | | | | 21 | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100 | | |
|
Total assets
|
| | | | 1,234 | | | | | | 1,427 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,740 | | | | | | | | | | | | 634 | | | | | | | | | | | | 8,035 | | |
|
LIABILITIES AND STOCKHOLDERS’
EQUITY |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | 206 | | | | | | 108 | | | | | | 9 | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | (10) | | | | |
|
(F)
|
| | | | | | | | | | | | | | | | | 313 | | |
|
Accrued product returns and rebates
|
| | | | 610 | | | | | | 199 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 809 | | |
|
Accrued litigation settlement expenses, current
|
| | | | 14 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14 | | |
|
Operating lease liabilities, current
|
| | | | 9 | | | | | | — | | | | | | (9) | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Income taxes payable
|
| | | | 30 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30 | | |
|
Other current liabilities
|
| | | | — | | | | | | 40 | | | | | | | | | | | | | | | | | | 1,000 | | | | |
|
(B)
|
| | | | | (1,000) | | | | |
|
(E)
|
| | | | | | | | | | | | | | | | | 40 | | |
|
Total current liabilities
|
| | | | 869 | | | | | | 347 | | | | | | — | | | | | | | | | | | | 1,000 | | | | | | | | | | | | (1,010) | | | | | | | | | | | | — | | | | | | | | | | | | 1,206 | | |
|
Long-term debt, less current portion
|
| | | | 487 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634 | | | | |
|
(G)
|
| | | | | 1,121 | | |
|
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,139 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 1,139 | | |
|
Accrued litigation settlement expenses, noncurrent
|
| | | | 42 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42 | | |
|
Operating lease liabilities, long-term
|
| | | | 13 | | | | | | 29 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42 | | |
|
Other liabilities
|
| | | | 30 | | | | | | 20 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50 | | |
|
Total liabilities
|
| | | | 1,441 | | | | | | 396 | | | | | | — | | | | | | | | | | | | 1,000 | | | | | | | | | | | | 129 | | | | | | | | | | | | 634 | | | | | | | | | | | | 3,600 | | |
| STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 155 | | | | | | 574 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,320 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 4,049 | | |
|
Accumulated other comprehensive loss, net
of tax |
| | | | (28) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | — | | |
|
Retained earnings (accumulated deficit)
|
| | | | (334) | | | | | | 457 | | | | | | | | | | | | | | | | | | (1,000) | | | | |
|
(B)
|
| | | | | 1,334 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 386 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (31) | | | | |
|
(D)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (40) | | | | |
|
(F)
|
| | | | | | | | | | | | | | | | | | | |
|
Total stockholders’ equity (deficit)
|
| | | | (207) | | | | | | 1,031 | | | | | | — | | | | | | | | | | | | (1,000) | | | | | | | | | | | | 4,611 | | | | | | | | | | | | — | | | | | | | | | | | | 4,435 | | |
|
Total liabilities and stockholders’ equity (deficit)
|
| | | | 1,234 | | | | | | 1,427 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,740 | | | | | | | | | | | | 634 | | | | | | | | | | | | 8,035 | | |
| | | |
Indivior
(Historical) |
| |
Supernus
(Historical) |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Transaction
Financing Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
|
Revenues
|
| |
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
|
Net revenue / net product sales
|
| | | | 660 | | | | | | 316 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
976
|
| |
|
Collaboration revenue (ZURZUVAE)
|
| | | | — | | | | | | 63 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
63
|
| |
|
Royalty, licensing, and other revenues
|
| | | | — | | | | | | 47 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
47
|
| |
|
Total revenues
|
| | | | 660 | | | | | | 426 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,086 | | |
| | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of sales / cost of revenues
|
| | | | 90 | | | | | | 57 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
147
|
| |
|
Research and development
|
| | | | 28 | | | | | | 69 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
97
|
| |
|
Selling, general and administrative
|
| | | | 245 | | | | | | 259 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
504
|
| |
|
Amortization of intangible assets
|
| | | | — | | | | | | 51 | | | | | | 270 | | | | |
|
(AA)
|
| | | | | | | | | | | | | | | |
|
321
|
| |
|
Intangible asset impairment charges
|
| | | | — | | | | | | 55 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
55
|
| |
|
Contingent consideration loss
|
| | | | — | | | | | | 2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2
|
| |
|
Total costs and expenses
|
| | | | 363 | | | | | | 493 | | | | | | 270 | | | | | | | | | | | | — | | | | | | | | | | | | 1,126 | | |
|
Operating earnings (loss) / operating income
|
| | |
|
297
|
| | | |
|
(67)
|
| | | |
|
(270)
|
| | | | | | | | | |
|
—
|
| | | | | | | | | |
|
(40)
|
| |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and other income, net
|
| | | | 5 | | | | | | 5 | | | | | | (1) | | | | |
|
(EE)
|
| | | | | | | | | | | | | | | |
|
9
|
| |
|
Interest expense
|
| | | | (9) | | | | | | (2) | | | | | | | | | | | | | | | | | | (22) | | | | |
|
(GG)
|
| | | |
|
(33)
|
| |
|
Loss on debt extinguishment
|
| | | | (18) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(18)
|
| |
|
Total other income (expense), net
|
| | | | (22) | | | | | | 3 | | | | | | (1) | | | | | | | | | | | | (22) | | | | | | | | | | | | (42) | | |
|
Earnings (loss) before income taxes
|
| | |
|
275
|
| | | |
|
(64)
|
| | | |
|
(271)
|
| | | | | | | | | |
|
(22)
|
| | | | | | | | | |
|
(82)
|
| |
|
Income tax expense (benefit)
|
| | | | 65 | | | | | | (3) | | | | | | (68) | | | | |
|
(FF)
|
| | | | | (6) | | | | |
|
(FF)
|
| | | |
|
(12)
|
| |
|
Net earnings (loss)
|
| | |
|
210
|
| | | |
|
(61)
|
| | | |
|
(203)
|
| | | | | | | | | |
|
(16)
|
| | | | | | | | | |
|
(70)
|
| |
| Pro forma earnings (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 1.73 | | | | | | (1.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.34) | | |
|
Diluted
|
| | | | 1.67 | | | | | | (1.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.34) | | |
|
Pro forma weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 122 | | | | | | 58 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207 | | |
|
Diluted
|
| | | | 127 | | | | | | 58 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207 | | |
| | | |
Indivior
(Historical) |
| |
Supernus
(Historical) |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Transaction
Financing Adjustments |
| |
Notes
|
| |
Pro forma
Combined |
| |||||||||||||||||||||
|
Revenues
|
| |
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
|
Net revenue / net product sales
|
| | | | 1,239 | | | | | | 627 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,866 | | |
|
Collaboration revenue (ZURZUVAE)
|
| | | | — | | | | | | 53 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53 | | |
|
Royalty, licensing, and other revenues
|
| | | | — | | | | | | 39 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39 | | |
|
Total revenues
|
| | | | 1,239 | | | | | | 719 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,958 | | |
| Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of sales / cost of revenues
|
| | | | 246 | | | | | | 75 | | | | | | 238 | | | | |
|
(AA)
|
| | | | | | | | | | | | | | | | | 559 | | |
|
Research and development
|
| | | | 97 | | | | | | 106 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203 | | |
|
Selling, general and administrative
|
| | | | 634 | | | | | | 486 | | | | | | 31 | | | | |
|
(BB)
|
| | | | | | | | | | | | | | | | | 1,241 | | |
| | | | | | | | | | | | | | | | | | 30 | | | | |
|
(CC)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | 60 | | | | |
|
(DD)
|
| | | | | | | | | | | | | | | | | | | |
|
Amortization of intangible assets
|
| | | | — | | | | | | 89 | | | | | | 540 | | | | |
|
(AA)
|
| | | | | | | | | | | | | | | | | 629 | | |
|
Contingent consideration loss
|
| | | | — | | | | | | 25 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25 | | |
|
Litigation Settlement
|
| | | | 3 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 | | |
|
Other operating (income) expense, net
|
| | | | (3) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3) | | |
|
Total costs and expenses
|
| | | | 977 | | | | | | 781 | | | | | | 899 | | | | | | | | | | | | — | | | | | | | | | | | | 2,657 | | |
|
Operating earnings (loss) / operating income
|
| | |
|
262
|
| | | |
|
(62)
|
| | | |
|
(899)
|
| | | | | | | | | |
|
—
|
| | | | | | | | | |
|
(699)
|
| |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and other income, net
|
| | | | 22 | | | | | | 13 | | | | | | (3) | | | | |
|
(EE)
|
| | | | | | | | | | | | | | | | | 32 | | |
|
Interest expense
|
| | | | (45) | | | | | | — | | | | | | | | | | | | | | | | | | (49) | | | | |
|
(GG)
|
| | | | | (94) | | |
|
Loss on debt extinguishment
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Total other income (expense), net
|
| | | | (23) | | | | | | 13 | | | | | | (3) | | | | | | | | | | | | (49) | | | | | | | | | | | | (62) | | |
|
Earnings (loss) before income taxes
|
| | |
|
239
|
| | | |
|
(49)
|
| | | |
|
(902)
|
| | | | | | | | | |
|
(49)
|
| | | | | | | | | |
|
(761)
|
| |
|
Income tax expense (benefit)
|
| | | | 29 | | | | | | (10) | | | | | | (225) | | | | |
|
(FF)
|
| | | | | (12) | | | | |
|
(FF)
|
| | | | | (218) | | |
|
Net earnings (loss)
|
| | |
|
210
|
| | | |
|
(39)
|
| | | |
|
(677)
|
| | | | | | | | | |
|
(37)
|
| | | | | | | | | |
|
(543)
|
| |
| Pro forma earnings (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 1.68 | | | | | | (0.68) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.65) | | |
|
Diluted
|
| | | | 1.64 | | | | | | (0.68) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.65) | | |
|
Pro forma weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 125 | | | | | | 56 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205 | | |
|
Diluted
|
| | | | 128 | | | | | | 56 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205 | | |
|
Value Conveyed
|
| |
(in millions
except per share amounts) |
| |||
|
Supernus Shares deemed issued to Indivior stockholders
|
| | |
|
118
|
| |
|
Supernus share price as of August 25, 2026
|
| | |
$
|
45.36
|
| |
|
Exchange Ratio
|
| | | | 1.5401 | | |
|
Supernus stock price, as adjusted
|
| | | $ | 29.45 | | |
|
Purchase consideration
|
| | | $ | 3,475 | | |
|
Net Assets Identified
|
| |
Preliminary
Estimate of Fair Value (in millions) |
| |||
|
Cash and cash equivalents
|
| | | $ | 222 | | |
|
Accounts receivable, net
|
| | | | 271 | | |
|
Inventories, net
|
| | | | 388 | | |
|
Current tax receivable
|
| | | | 16 | | |
|
Prepaid expenses and other current assets
|
| | | | 68 | | |
|
Long-term investments
|
| | | | 27 | | |
|
Property and equipment, net(1)
|
| | | | 162 | | |
|
Intangible assets(2)
|
| | | | 5,400 | | |
|
Other assets
|
| | | | 45 | | |
|
Accounts payable and accrued liabilities
|
| | | | (215) | | |
|
Accrued product returns and rebates
|
| | | | (610) | | |
|
Accrued litigation settlement expenses, current
|
| | | | (14) | | |
|
Income taxes payable
|
| | | | (30) | | |
|
Other current liabilities
|
| | | | (1,000) | | |
|
Long-term debt, less current portion
|
| | | | (487) | | |
|
Deferred tax liabilities
|
| | | | (1,139) | | |
|
Accrued litigation settlement expenses, noncurrent
|
| | | | (42) | | |
|
Operating lease liabilities, long-term
|
| | | | (13) | | |
|
Other liabilities
|
| | | | (30) | | |
|
Total identifiable net assets
|
| | | | 3,019 | | |
| Goodwill(3) | | | | | 456 | | |
|
Net assets acquired
|
| | | $ | 3,475 | | |
|
(in millions, except per share data)
|
| |
Six Months
Ended June 30, 2026 |
| |
Year Ended
December 31, 2025 |
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Pro forma net earnings (loss)
|
| | | | (70) | | | | | | (543) | | |
| Denominator: | | | | | | | | | | | | | |
|
Supernus weighted average shares outstanding, basic
|
| | | | 58 | | | | | | 56 | | |
|
Exchange Ratio
|
| | | | 1.5401 | | | | | | 1.5401 | | |
|
Supernus as converted weighted average shares outstanding, basic
|
| | | | 89 | | | | | | 87 | | |
|
Shares deemed to be issued to Indivior legacy shareholders
|
| | | | 118 | | | | | | 118 | | |
|
Pro forma weighted average shares outstanding, basic
|
| | | | 207 | | | | | | 205 | | |
|
Dilutive effect of equity awards(1)
|
| | | | — | | | | | | — | | |
|
Pro forma weighted average shares outstanding, diluted
|
| | | | 207 | | | | | | 205 | | |
| Pro forma earnings (loss) per share: | | | | | | | | | | | | | |
|
Basic
|
| | | | (0.34) | | | | | | (2.65) | | |
|
Diluted
|
| | | | (0.34) | | | | | | (2.65) | | |
| | | |
Amount and
Nature of Beneficial Ownership |
| |
Percent of
Class |
| ||||||
| 5% or Greater Shareholders | | | | | | | | | | | | | |
|
BlackRock, Inc.(1)
|
| | | | 17,806,183 | | | | | | 15.09% | | |
|
Vanguard Portfolio Management(2)
|
| | | | 7,994,836 | | | | | | 6.77% | | |
|
Vanguard Capital Management(3)
|
| | | | 6,523,720 | | | | | | 5.53% | | |
| Directors and Named Executive Officers | | | | | | | | | | | | | |
|
Joseph Ciaffoni(4)
|
| | | | 710,354 | | | | | | * | | |
|
Pat Barry
|
| | | | — | | | | | | * | | |
|
Jeff Burris(5)
|
| | | | 44,621 | | | | | | * | | |
|
Ryan Preblick(6)
|
| | | | 247,393 | | | | | | * | | |
|
Keith Humphreys(7)
|
| | | | 9,524 | | | | | | * | | |
|
Tony Kingsley(8)
|
| | | | 5,582 | | | | | | * | | |
|
Daniel Ninivaggi(9)
|
| | | | 20,645 | | | | | | * | | |
|
Barbara Ryan(10)
|
| | | | 5,724 | | | | | | * | | |
|
Mark Stejbach(11)
|
| | | | 20,569 | | | | | | * | | |
|
Juliet Thompson(12)
|
| | | | 12,230 | | | | | | * | | |
|
David Wheadon(13)
|
| | | | 20,350 | | | | | | * | | |
|
Mark Crossley(14)
|
| | | | 469,965 | | | | | | * | | |
|
Dr. Christian Heidbreder(15)
|
| | | | 175,715 | | | | | | * | | |
|
Richard Simkin(16)
|
| | | | 122,458 | | | | | | * | | |
|
All current executive officers and directors as a group (11 persons)(17)
|
| | | | 1,096,992 | | | | | | * | | |
|
Name and Address of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage
|
| ||||||
| 5% Stockholders: | | | | | | | | | | | | | |
|
BlackRock, Inc. and its affiliates,
50 Hudson Yards, New York, NY 10001(1) |
| | | | 8,197,023 | | | | | | 14.1% | | |
|
Vanguard Portfolio Management and its affiliates,
100 Vanguard Blvd, Malvern, PA, 19355(2) |
| | | | 3,263,309 | | | | | | 5.6% | | |
|
Vanguard Capital Management and its affiliates,
100 Vanguard Blvd, Malvern, PA, 19355(3) |
| | | | 2,900,884 | | | | | | 5.0% | | |
|
Millennium Management LLC and its affiliates,
399 Park Avenue, New York, NY 10022(4) |
| | | | 3,853,212 | | | | | | 6.6% | | |
|
Armistice Capital, LLC,
510 Madison Avenue, 7th Floor, New York, NY 10022(5) |
| | | | 2,764,000 | | | | | | 4.7% | | |
|
Dimensional Fund Advisors LP,
6300 Bee Cave Road, Building One, Austin, TX 78746(6) |
| | | | 2,712,341 | | | | | | 4.7% | | |
| Executive Officers and Directors: | | | | | | | | | | | | | |
|
Jack A. Khattar+(7)
|
| | | | 3,951,616 | | | | | | 6.6% | | |
|
Timothy C. Dec+(8)
|
| | | | 184,129 | | | | | | * | | |
|
Padmanabh P. Bhatt, Ph.D.+(9)
|
| | | | 28,637 | | | | | | * | | |
|
Jonathan Rubin, M.D.+(10)
|
| | | | 111,479 | | | | | | * | | |
|
Frank Mottola+(11)
|
| | | | 130,544 | | | | | | * | | |
|
William Todd Horich, Ph.D., MBA(12)
|
| | | | 94,500 | | | | | | * | | |
|
Carrolee Barlow, M.D., Ph.D.(13)
|
| | | | 95,043 | | | | | | * | | |
|
Georges Gemayel, Ph.D.(14)
|
| | | | 99,711 | | | | | | * | | |
|
Frederick M. Hudson(15)
|
| | | | 140,752 | | | | | | * | | |
|
Charles W. Newhall, III(16)
|
| | | | 204,458 | | | | | | * | | |
|
Bethany L. Sensenig(17)
|
| | | | 33,663 | | | | | | * | | |
|
All executive officers and directors as a group (11 persons)
|
| | | | 5,074,532 | | | | | | 8.5% | | |
| | * | | | Less than one percent. | |
| | + | | | Such person is a named executive officer of Supernus. | |
| | (1) | | |
Based on a Schedule 13G filed by BlackRock, Inc. with the SEC on April 22, 2025. BlackRock, Inc. has sole voting power with respect to 8,092,706 shares and sole dispositive power with respect to 8,197,023 shares.
|
|
| | (2) | | |
Based on a Schedule 13G filed by Vanguard Portfolio Management with the SEC on April 29, 2026. Vanguard Capital Management has sole voting power with respect to 24,616 shares and sole dispositive power with respect to 3,263,309 shares.
|
|
| | (3) | | |
Based on a Schedule 13G filed by Vanguard Capital Management with the SEC on April 30, 2026. Vanguard Capital Management has sole voting power with respect to 433,669 shares and sole dispositive power with respect to 2,900,884 shares.
|
|
| | (4) | | |
Based on a Schedule 13G/A filed jointly by Integrated Core Strategies (US) LLC, Millennium Management LLC, Millennium Group Management LLC, and Israel A. Englander with the SEC on August 6, 2026. Each reporting person, other than Integrated Core Strategies (US) LLC, has shared voting and shared dispositive power with respect to 3,853,212 shares. Integrated Core Strategies (US) LLC has shared voting and shared dispositive power with respect to 3,605,227 shares.
|
|
| | (5) | | |
Based on a Schedule 13G/A filed by Armistice Capital, LLC with the SEC on February 17, 2026. Armistice Capital, LLC and Steven Boyd have shared voting and dispositive power with respect to 2,764,000 shares.
|
|
| | (6) | | |
Based on a Schedule 13G/A filed by Dimensional Fund Advisors LP with the SEC on January 21, 2026. Dimensional Fund Advisors LP has sole voting power with respect to 2,650,157 shares and sole dispositive power with respect to 2,712,341 shares.
|
|
| | (7) | | |
Includes 958,100 shares held by KBT Trust and 1,735,165 shares issuable upon the exercise of options exercisable at or within 60 days of September 4, 2026.
|
|
| | (8) – (17) | | |
For each named director and executive officer, includes shares issuable upon the exercise of options exercisable at or within 60 days of September 4, 2026, as follows: Mr. Khattar, 1,735,165; Mr. Dec, 175,000; Dr. Bhatt, 10,000; Dr. Rubin, 97,500; Dr. Horich, 94,500; Mr. Mottola, 111,000; Dr. Barlow, 67,998; Dr. Gemayel, 72,434; Mr. Hudson, 80,339; Mr. Newhall, 80,339; and Ms. Sensenig, 33,663.
|
|
|
Provision
|
| |
Indivior
|
| |
Supernus
|
|
| Authorized Capital Stock | | | 700,000,000 shares of common stock, par value $0.001 per share, and 70,000,000 shares of preferred stock, par value $0.01 per share. | | |
130,000,000 shares of common stock, par value $0.001 per share, and 65,000,000 shares of preferred stock, par value $0.001 per share.
|
|
| Preferred Stock / Blank Check Authority | | | The Indivior board may issue preferred stock in one or more series and fix the designations, powers, preferences, rights, qualifications, limitations and number of shares of each series without further stockholder action (blank check). | | |
The Supernus Board may issue preferred stock in one or more series and fix the number of shares, voting powers (full, limited or none), designations, preferences and rights of each series without further stockholder action (blank check).
|
|
| Voting Rights | | | One vote per share of common stock; no cumulative voting. | | |
One vote per share of common stock; no cumulative voting.
|
|
| Number of Directors; Composition | | | The number of directors is fixed by resolution of the board, within a range of not fewer than 1 nor more than 15 directors. | | |
The number of directors is fixed exclusively by resolution of the board, within a range of not fewer than 5 nor more than 15 directors.
|
|
| Classification of Board | | | Not classified; all directors are elected annually for one-year terms. | | |
Classified into three classes (Class I, II and III) as nearly equal in size as possible, each serving a three-year term, with one class elected each year.
|
|
| Election of Directors | | | Majority of votes cast in uncontested elections (plurality in contested elections); an incumbent director who does not receive a majority must tender his or her resignation for board consideration. | | | Plurality of the votes cast. | |
|
Provision
|
| |
Indivior
|
| |
Supernus
|
|
| Filling Vacancies | | | Newly created directorships and vacancies are filled only by a majority of the directors then in office (or by a sole remaining director), even if less than a quorum. | | |
Newly created directorships and vacancies are filled exclusively by resolution of the board.
|
|
| Removal of Directors | | | Directors may be removed with or without cause by the holders of a majority of the voting power of the outstanding shares entitled to vote in the election of directors. | | |
Directors may be removed only for cause by the holders of a majority of the shares then entitled to vote at an election of directors.
|
|
|
Special Meetings of Stockholders
|
| | May be called by the Chair of the board or the Chief Executive Officer, by the Secretary at the written request of a majority of the board, or by the Secretary upon the valid written demand of stockholders of record owning at least 20% of the voting power. | | |
May be called only by the Chairman of the board or the board of directors; stockholders have no right to call a special meeting.
|
|
| Notice of Meetings | | | Not less than 10 nor more than 60 days before the meeting. | | |
Not less than 10 nor more than 60 days before the meeting.
|
|
| Quorum and Adjournment | | | A majority in voting power of the outstanding shares entitled to vote, present in person or by proxy; if no quorum, the holders of a majority in voting power present, or the chair, may adjourn. | | |
The holders of a majority of the total votes entitled to be cast, present in person or by proxy; if no quorum, the chair of the meeting may adjourn.
|
|
| Action by Stockholders (Voting Standard) | | | Matters other than the election of directors are decided by a majority in voting power of the shares present in person or by proxy and entitled to vote on the matter. | | |
Matters other than the election of directors are decided by a majority of the votes cast affirmatively or negatively.
|
|
| Action by Written Consent | | | Prohibited; stockholders may act only at a duly called annual or special meeting (subject to a limited exception for certain preferred series). | | |
Prohibited; stockholder action may be taken only at a duly called annual or special meeting and not by written consent.
|
|
| Advance Notice; Stockholder Nominations and Proposals | | | For an annual meeting, notice must be delivered not earlier than 120 days nor later than 90 days before the first anniversary of the prior year’s annual meeting (subject to adjustment for off-cycle meetings). | | |
For an annual meeting, notice must be delivered not less than 90 nor more than 120 days before the anniversary of the prior year’s annual meeting (with a 15-day-after-public-announcement fallback for off-cycle meetings).
|
|
| Proxy Access | | | The bylaws do not contain proxy access provisions. | | |
The bylaws do not contain proxy access provisions.
|
|
|
Provision
|
| |
Indivior
|
| |
Supernus
|
|
| Proxies | | | No proxy is voted or acted upon after three years from its date unless the proxy provides for a longer period. | | |
The bylaws do not specify a duration limit; under the DGCL, no proxy is voted after three years unless it provides for a longer period.
|
|
| Amendment of Certificate of Incorporation | | | No supermajority requirement; amendments require board approval and the vote required by the DGCL (generally a majority of the outstanding stock entitled to vote). | | |
Amendment or repeal of the charter articles governing the board, the prohibition on stockholder action by written consent, special meetings and amendments requires the affirmative vote of at least 75% of the voting power of the outstanding shares entitled to vote on the subject matter; other amendments require the vote required by the DGCL.
|
|
| Amendment of Bylaws | | | The board may amend the bylaws without stockholder action; stockholders may amend by a majority in voting power of the outstanding shares entitled to vote. | | |
The board may amend the bylaws; stockholders may amend only by the affirmative vote of at least 75% of the capital stock entitled to vote generally in the election of directors, voting together as a single class.
|
|
| Limitation of Liability | | | The charter eliminates the monetary liability of directors and officers for breach of fiduciary duty to the fullest extent permitted by the DGCL. | | |
The charter eliminates the monetary liability of directors for breach of fiduciary duty to the fullest extent permitted by Delaware law (the provision addresses directors).
|
|
| Indemnification | | | The corporation indemnifies and advances expenses to directors and officers to the fullest extent permitted by law (advancement within 30 days) and may maintain directors’ and officers’ liability insurance. | | |
The corporation indemnifies and advances expenses to directors and officers to the fullest extent permitted by law (indemnification for a covered person’s own initiated proceedings only if board-authorized or to enforce indemnification rights), maintains directors’ and officers’ liability insurance, and provides that these rights are non-exclusive.
|
|
| Exclusive Forum | | | The charter designates the Delaware Court of Chancery (with specified fallbacks) as the exclusive forum for internal-corporate and derivative claims, and the federal district courts as the exclusive forum for Securities Act claims. | | |
Neither the charter nor the bylaws contains an exclusive-forum or federal-forum provision.
|
|
|
Provision
|
| |
Indivior
|
| |
Supernus
|
|
| Certain Business Combinations (DGCL Section 203) | | | Indivior has not opted out of Section 203 of the DGCL, which restricts specified business combinations with an interested stockholder (generally a 15%-or-greater owner) for three years, subject to exceptions. | | |
Supernus has not opted out of Section 203 of the DGCL, which restricts specified business combinations with an interested stockholder (generally a 15%-or-greater owner) for three years, subject to exceptions.
|
|
| Dividends | | | Dividends may be declared by the board and paid ratably on the common stock out of legally available assets, subject to any preferred stock preferences. | | |
Neither the charter nor the bylaws addresses dividends; under the DGCL, dividends may be declared by the board out of surplus or net profits, subject to any preferred stock rights.
|
|
| Preemptive Rights | | | None; holders of common stock have no preemptive, subscription, redemption or conversion rights. | | |
Neither the charter nor the bylaws grants preemptive rights; under the DGCL, no preemptive rights exist unless expressly granted, and none are granted.
|
|
| |
Indivior Pharmaceuticals, Inc.
10710 Midlothian Turnpike, Suite 125 North Chesterfield, VA 23235 Attention: Jason Thompson (804) 379-1090 InvestorRelations@indivior.com |
| |
Supernus Pharmaceuticals, Inc.
9715 Key West Ave., Rockville, MD 20850 Attention: Peter Vozzo (443) 213-0505 peter.vozzo@icrhealthcare.com |
|
| | | |
Page
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-33 | | | |
| | | |
Page
|
| |||
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | |
Page
|
| |||
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-62 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-66 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-72 | | | |
| | | | | A-74 | | | |
| | | | | A-78 | | | |
| | | | | A-79 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-81 | | | |
| | | | | A-81 | | | |
| | | | | A-82 | | | |
| | | | | A-86 | | | |
| | | | | A-86 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-88 | | | |
| | | | | A-89 | | | |
| | | | | A-89 | | | |
| | | | | A-91 | | | |
| | | | | A-91 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-93 | | | |
| | | |
Page
|
| |||
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-94 | | | |
| | | | | A-94 | | | |
| | | | | A-95 | | | |
| | | | | A-95 | | | |
| | | | | A-95 | | | |
| | Exhibit A: Form of Indivior Voting Agreement | | | | |
| | Exhibit B: Form of Supernus Voting Agreement | | | | |
| |
Exhibit C: Form of Dividend Payment Rights Agreement
|
| | ||
|
Stockholder
|
| |
Indivior Shares
|
| |
Indivior Shares
underlying Indivior PSUs |
| |
Indivior Shares
underlying Indivior RSUs |
| |
Indivior Shares
underlying Indivior ESPP Purchase Rights |
| |
Total Shares
|
|
| | | | | | | | | | | | | | | | | |
|
Stockholder
|
| |
Supernus
Shares |
| |
Supernus
Shares underlying Supernus Options |
| |
Supernus
Shares underlying Supernus RSUs |
| |
Supernus
Shares underlying Supernus PSUs |
| |
Supernus
Shares underlying Supernus ESPP Purchase Rights |
| |
Total
Shares |
|
| | | | | | | | | | | | | | | | | | | | |
| | | |
Page
|
| |||
| | | | | A-C-1 | | | |
| | | | | A-C-1 | | | |
| | | | | A-C-2 | | | |
| | | | | A-C-2 | | | |
| | | | | A-C-2 | | | |
| | | | | A-C-2 | | | |
| | | | | A-C-3 | | | |
| | | | | A-C-4 | | | |
| | | | | A-C-4 | | | |
| | | | | A-C-5 | | | |
| | | | | A-C-5 | | | |
| | | | | A-C-5 | | | |
| | | | | A-C-7 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-9 | | | |
| | | | | A-C-9 | | | |
| | | | | A-C-9 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-11 | | | |
| | | | | A-C-11 | | | |
| | | | | A-C-11 | | | |
| | | | | A-C-11 | | | |
| | | | | A-C-12 | | | |
| | | | | A-C-12 | | | |
| | | | | A-C-12 | | | |
| | | | | A-C-13 | | | |
| | | | | A-C-13 | | | |
| | | | | A-C-13 | | | |
| | | | | A-C-13 | | | |
| | | | | A-C-13 | | | |
| | | | | SUPERNUS PHARMACEUTICALS, INC. | | ||||||
| | | | | By: | | |
|
| |||
| | | | | | | | Name: | | | Jack A. Khattar | |
| | | | | | | | Title: | | | Chief Executive Officer | |
| | | | | STOCKHOLDER: | |
| | | | |
[Name]
|
|
|
Stockholder
|
| |
Indivior Shares
|
| |
Indivior Shares
underlying Indivior PSUs |
| |
Indivior Shares
underlying Indivior RSUs |
| |
Indivior Shares
underlying Indivior ESPP Purchase Rights |
| |
Total Shares
|
|
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | INDIVIOR PHARMACEUTICALS, INC. | | |||
| | | | | By: | | |
Name: Ryan Preblick
Title: Chief Financial Officer |
|
|
Stockholder
|
| |
Supernus
Shares |
| |
Supernus
Shares underlying Supernus Options |
| |
Supernus
Shares underlying Supernus RSUs |
| |
Supernus
Shares underlying Supernus PSUs |
| |
Supernus
Shares underlying Supernus ESPP Purchase Rights |
| |
Total
Shares |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | |
Page
|
| |||
| | | | | D-1 | | | |
| | | | | D-1 | | | |
| | | | | D-2 | | | |
| | | | | D-2 | | | |
| | | | | D-2 | | | |
| | | | | D-2 | | | |
| | | | | D-3 | | | |
| | | | | D-4 | | | |
| | | | | D-4 | | | |
| | | | | D-5 | | | |
| | | | | D-5 | | | |
| | | | | D-5 | | | |
| | | | | D-7 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-9 | | | |
| | | | | D-9 | | | |
| | | | | D-9 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-11 | | | |
| | | | | D-11 | | | |
| | | | | D-11 | | | |
| | | | | D-11 | | | |
| | | | | D-12 | | | |
| | | | | D-12 | | | |
| | | | | D-12 | | | |
| | | | | D-12 | | | |
| | | | | D-13 | | | |
| | | | | D-13 | | | |
| | | | | D-13 | | | |
| | | | | INDIVIOR PHARMACEUTICALS, INC. | | |||
| | | | | By: | | |
Name:
Title: |
|
| | | | | COMPUTERSHARE TRUST COMPANY, N.A., as Rights Agent | | |||
| | | | | By: | | |
Name:
Title: |
|
| |
Exhibit
|
| |
Description
|
|
| | 2.1† | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 4.2 | | | | |
| | 5.1 | | | | |
| | 10.1 | | | | |
| | 21.1 | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 24.1* | | | |
| |
Exhibit
|
| |
Description
|
|
| | 99.1 | | | | |
| | 99.2 | | | | |
| | 99.3 | | | | |
| | 99.4 | | | | |
| | 99.5 | | | | |
| | 99.6 | | | | |
| | 99.7 | | | | |
| | 99.8* | | | | |
| | 99.9 | | | | |
| | 99.10 | | | | |
| |
99.11*
|
| | | |
| |
99.12*
|
| | | |
| |
99.13*
|
| | | |
| |
99.14*
|
| | | |
| | 107* | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Joseph Ciaffoni
Joseph Ciaffoni
|
| |
Chief Executive Officer, Director (principal executive officer)
|
| |
September 9, 2026
|
|
| |
/s/ Ryan Preblick
Ryan Preblick
|
| |
Chief Financial Officer (principal financial officer)
|
| |
September 9, 2026
|
|
| |
*
Woodrow Anderson
|
| |
Chief Accounting Officer (principal accounting officer)
|
| |
September 9, 2026
|
|
| |
*
David Wheadon
|
| |
Chair of the Board of Directors
|
| |
September 9, 2026
|
|
| |
*
Keith Humphreys
|
| |
Director
|
| |
September 9, 2026
|
|
| |
*
Tony Kingsley
|
| |
Director
|
| |
September 9, 2026
|
|
| |
*
Daniel Ninivaggi
|
| |
Director
|
| |
September 9, 2026
|
|
| |
*
Barbara Ryan
|
| |
Director
|
| |
September 9, 2026
|
|
| |
*
Mark Stejbach
|
| |
Director
|
| |
September 9, 2026
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
*
Juliet Thompson
|
| |
Director
|
| |
September 9, 2026
|
|
| |
*By:
/s/ Joseph Ciaffoni
Name: Joseph Ciaffoni
Attorney-in-fact |
| | | | | | |
| |
*By:
/s/ Ryan Preblick
Name: Ryan Preblick
Attorney-in-fact |
| | | | | | |
Exhibit 5.1
September 9, 2026
Indivior Pharmaceuticals, Inc.
10710 Midlothian Turnpike, Suite 125
North Chesterfield, VA 23235
Re: Securities Registered under Registration Statement on Form S-4
We have acted as counsel to you in connection with your filing of a Registration Statement on Form S-4 (File No. 333-298637) (as amended or supplemented, the “Registration Statement”) with the Securities and Exchange Commission pursuant to the Securities Act of 1933, as amended (the “Securities Act”), relating to the registration of the offering by Indivior Pharmaceuticals, Inc., a Delaware corporation (the “Company”), of up to 103,231,296 shares (the “Shares”) of the Company’s common stock, $0.001 par value per share. The Shares are being issued to the stockholders of Supernus Pharmaceuticals, Inc., a Delaware corporation (“Supernus”), pursuant to the merger contemplated by the Agreement and Plan of Merger, dated as of August 1, 2026, by and among the Company, Artemis Merger Sub Inc., a Delaware corporation, and Supernus (the “Merger Agreement”).
We have reviewed such documents and made such examination of law as we have deemed appropriate to give the opinions set forth below. We have relied, without independent verification, on certificates of public officials and, as to matters of fact material to the opinions set forth below, on certificates of officers of the Company.
The opinion set forth below is limited to the Delaware General Corporation Law.
Based on the foregoing, we are of the opinion that the Shares have been duly authorized and, upon issuance and delivery in exchange for the outstanding shares of capital stock of Supernus in accordance with the terms of the Merger Agreement, will be validly issued, fully paid and nonassessable.
This opinion letter and the opinion it contains shall be interpreted in accordance with the Core Opinion Principles as published in 74 Business Lawyer 815 (Summer 2019).
We hereby consent to the inclusion of this opinion as Exhibit 5.1 to the Registration Statement and to the references to our firm under the caption “Legal Matters” in the Registration Statement. In giving our consent, we do not admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act or the rules and regulations thereunder.
| Very truly yours, | |
| /s/ Goodwin Procter LLP | |
| GOODWIN PROCTER LLP |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the incorporation by reference in this Registration Statement on Form S-4 of Indivior Pharmaceuticals, Inc. of our report dated February 26, 2026 relating to the financial statements, financial statement schedule and the effectiveness of internal control over financial reporting, which appears in Indivior Pharmaceuticals, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2025. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ PricewaterhouseCoopers LLP
Richmond, Virginia
September 9, 2026
Exhibit 23.3
Consent of Independent Registered Public Accounting Firm
We consent to the use of our reports dated March 2, 2026, with respect to the consolidated financial statements of Supernus Pharmaceuticals, Inc. and subsidiaries, and the effectiveness of internal control over financial reporting, incorporated herein by reference, and to the reference to our firm under the heading “Experts” in the registration statement.
| /s/ KPMG LLP |
Baltimore, Maryland
September 9, 2026
Exhibit 99.3
| Signature [PLEASE SIGN WITHIN BOX] Date Signature (Joint Owners) Date TO VOTE, MARK BLOCKS BELOW IN BLUE OR BLACK INK AS FOLLOWS: KEEP THIS PORTION FOR YOUR RECORDS DETACH AND RETURN THIS PORTION ONLY THIS PROXY CARD IS VALID ONLY WHEN SIGNED AND DATED. T03313-[TBD] For Against Abstain ! ! ! ! ! ! INDIVIOR PHARMACEUTICALS, INC. The Board of Directors recommends you vote FOR the following proposals: NOTE: In their discretion, the proxies are authorized to vote upon such other matters as may properly come before the meeting and any adjournment or postponement thereof. Please sign exactly as your name(s) appear(s) hereon. When signing as attorney, executor, administrator, or other fiduciary, please give full title as such. Joint owners should each sign personally. All holders must sign. If a corporation or partnership, please sign in full corporate or partnership name by authorized officer. INDIVIOR PHARMACEUTICALS, INC. 10710 MIDLOTHIAN TURNPIKE, SUITE 125 NORTH CHESTERFIELD, VA 23235 1. To approve the issuance of shares of common stock, par value $0.001 per share, of Indivior Pharmaceuticals, Inc. ("Indivior") in connection with the merger as contemplated by the Agreement and Plan of Merger, dated as of August 1, 2026, by and among Indivior, Artemis Merger Sub Inc. and Supernus Pharmaceuticals, Inc., including for purposes of complying with the applicable provisions of Nasdaq Rule 5635 (the “Indivior Share Issuance Proposal”). 2. To approve one or more adjournments of the special meeting to a later date or time, if necessary or appropriate, including adjournments to permit the solicitation of additional votes or proxies in favor of the Indivior Share Issuance Proposal if there are insufficient votes at the time of such adjournment to approve such proposal. VOTE BY INTERNET Before The Meeting - Go to www.proxyvote.com or scan the QR Barcode above Use the Internet to transmit your voting instructions and for electronic delivery of information up until 11:59 p.m. Eastern Time the day before the cut-off date or meeting date. Have your proxy card in hand when you access the web site and follow the instructions to obtain your records and to create an electronic voting instruction form. During The Meeting - Go to www.virtualshareholdermeeting.com/INDV2026SM You may attend the meeting via the Internet and vote during the meeting. Have the information that is printed in the box marked by the arrow available and follow the instructions. VOTE BY PHONE - 1-800-690-6903 Use any touch-tone telephone to transmit your voting instructions up until 11:59 p.m. Eastern Time the day before the cut-off date or meeting date. Have your proxy card in hand when you call and then follow the instructions. VOTE BY MAIL Mark, sign and date your proxy card and return it in the postage-paid envelope we have provided or return it to Vote Processing, c/o Broadridge, 51 Mercedes Way, Edgewood, NY 11717. SCAN TO VIEW MATERIALS & VOTEw |
| Important Notice Regarding the Availability of Proxy Materials for the Meeting: The Notice and Proxy Statement is available at www.proxyvote.com. T03314-[TBD] INDIVIOR PHARMACEUTICALS, INC. Special Meeting of Stockholders October 15, 2026 10:00 a.m. Eastern Time THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS The stockholder(s) hereby appoint(s) Jeff Burris and Alice Givens, or either of them, as proxies, each with the power to appoint his/her substitute, and hereby authorize(s) them to represent and to vote, as designated on the reverse side of this ballot, all of the shares of common stock of Indivior Pharmaceuticals, Inc. that the stockholder(s) is/are entitled to vote at the Special Meeting of Stockholders to be held at 10:00 a.m. Eastern Time, on October 15, 2026, at www.virtualshareholdermeeting.com/INDV2026SM, and any adjournment or postponement thereof. This proxy, when properly executed, will be voted in the manner directed herein. If no such direction is made, this proxy will be voted in accordance with the Board of Directors' recommendations for each of the proposals included herein. If any other matters properly come before the meeting, and any adjournment or postponement thereof, the persons named in the proxy will vote in their discretion on such matters. Continued, and must be signed and dated on the other side |
Exhibit 99.4
| 1UPX Supernus Pharmaceuticals, Inc. A Proposals — The Board of Directors recommend a vote FOR Proposals 1 – 3. 04BT2D 1. A proposal to adopt the Agreement and Plan of Merger, dated as of August 1, 2026 (as amended from time to time, the “Merger Agreement”) by and among Supernus, Indivior Pharmaceuticals, Inc., a Delaware corporation (“Indivior”), Artemis Merger Sub Inc., a Delaware corporation and a wholly owned subsidiary of Indivior (“Merger Sub”), pursuant to which Merger Sub will merge with and into Supernus, with Supernus continuing as the surviving company and a wholly owned subsidiary of Indivior (the “Merger”), and, at the effective time of such Merger (the “Effective Time”), each share of common stock of Supernus, $0.001 par value per share (“Supernus Share”) issued and outstanding immediately prior to the Effective Time (other than certain excluded shares) will be converted into the right to receive 1.5401 shares of Indivior common stock, $0.001 par value per share 2. A proposal to approve, on a non-binding, advisory basis, certain compensation that (i) will become payable in connection with the Merger to, and (ii) may become payable upon a termination of, Supernus’ named executive officers in connection with the Merger For Against Abstain Please sign exactly as name(s) appears hereon. Joint owners should each sign. When signing as attorney, executor, administrator, corporate officer, trustee, guardian, or custodian, please give full title. Date (mm/dd/yyyy) — Please print date below. Signature 1 — Please keep signature within the box. Signature 2 — Please keep signature within the box. B Authorized Signatures — This section must be completed for your vote to count. Please date and sign below. 2026 Special Meeting Proxy Card Using a black ink pen, mark your votes with an X as shown in this example. Please do not write outside the designated areas. q IF VOTING BY MAIL, SIGN, DETACH AND RETURN THE BOTTOM PORTION IN THE ENCLOSED ENVELOPE.q 3. A proposal to approve one or more adjournments of the Supernus Special Meeting to a later date or time, if necessary or appropriate, including adjournments to permit the solicitation of additional votes or proxies in favor of the Supernus Merger Proposal if there are insufficient votes at the time of such adjournment to approve the Supernus Merger Proposal Online Go to www.investorvote.com/SUPN or scan the QR code — login details are located in the shaded bar below. Save paper, time and money! Sign up for electronic delivery at www.investorvote.com/SUPN Phone Call toll free 1-800-652-VOTE (8683) within the USA, US territories and Canada You may vote online or by phone instead of mailing this card. Your vote matters – here’s how to vote! |
| Small steps make an impact. Help the environment by consenting to receive electronic delivery, sign up at www.investorvote.com/SUPN Notice of 2026 Special Meeting of Stockholders Proxy Solicited by Board of Directors for Special Meeting — October 15, 2026 Jack Khattar and Timothy Dec, or any of them, each with the power of substitution, are hereby authorized to represent and vote the shares of the undersigned, with all the powers which the undersigned would possess if personally present, at the Special Meeting of Stockholders of Supernus Pharmaceuticals, Inc. to be held on October 15, 2026 or at any postponement or adjournment thereof. Shares represented by this proxy will be voted by the stockholder. If no such directions are indicated, the Proxies will have authority to vote FOR the items 1-3. In their discretion, the Proxies are authorized to vote upon such other business as may properly come before the meeting. (Items to be voted appear on reverse side) Proxy — Supernus Pharmaceuticals, Inc. C Non-Voting Items q IF VOTING BY MAIL, SIGN, DETACH AND RETURN THE BOTTOM PORTION IN THE ENCLOSED ENVELOPE.q Change of Address — Please print new address below. Comments — Please print your comments below. Important notice regarding the Internet availability of proxy materials for the Special Meeting of Stockholders. The material is available at: www.investorvote.com/SUPN Special Meeting of Supernus Pharmaceuticals, Inc. Stockholders October 15, 2026, 10:00 a.m. Eastern Time Virtually via the Internet at meetnow.global/M2PFMD6 To access the virtual meeting, you must have the information that is printed in the shaded bar located on the reverse side of this form. |
Exhibit 99.9
|
350 NORTH 5TH STREET, SUITE 1000 |
| MINNEAPOLIS, MN 55401 | |
| P 800 747-3924 | |
| Piper Sandler & Co. | |
| Since 1895. Member SIPC and NYSE. |
CONSENT OF PIPER SANDLER & CO.
We hereby consent to the inclusion of our opinion letter to the Board of Directors of Indivior Pharmaceuticals, Inc. (“Indivior”) as an Annex to the Joint Proxy Statement/Prospectus relating to the proposed transaction between Indivior and Supernus Pharmaceuticals, Inc. contained in Amendment No. 1 to the Registration Statement on Form S-4 (“Amendment No. 1 to the Registration Statement”), as filed with the Securities and Exchange Commission, and to references to such opinion and the quotation or summarization of such opinion in such Joint Proxy Statement/Prospectus and Amendment No. 1 to the Registration Statement. In giving such consent, we do not admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended (the “Act”), or the rules and regulations of the Securities and Exchange Commission thereunder (the “Regulations”), nor do we admit that we are experts with respect to any part of such Joint Proxy Statement/Prospectus and Amendment No. 1 to the Registration Statement within the meaning of the term “experts” as used in the Act or the Regulations.
| /s/ Piper Sandler & Co. | |
| Piper Sandler & Co. | |
| New York, New York | |
| September 9, 2026 |
Exhibit 99.10
Consent of Cantor Fitzgerald & Co.
The Board of Directors
Supernus Pharmaceuticals, Inc.
9715 Key West Avenue
Rockville, MD 20850
Members of the Board:
We hereby consent to the inclusion of our opinion letter dated July 29, 2026 to the Board of Directors (in its capacity as such) of Supernus Pharmaceuticals, Inc. (“Supernus”) included as Annex G, and to the references thereto under the captions “The Merger—Background of the Merger,” “The Merger—Supernus Board’s Recommendation and Reasons for the Merger” and “The Merger—Opinion of Supernus’s Financial Advisor” in the joint proxy statement/prospectus relating to the proposed merger transaction involving Supernus and Indivior Pharmaceuticals, Inc., which joint proxy statement/prospectus forms a part of this amended Registration Statement on Form S-4 of Indivior. In giving the foregoing consent, we do not admit and we hereby disclaim that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended (the “Securities Act”), or the rules and regulations promulgated thereunder, nor do we admit that we are experts with respect to any part of such registration statement within the meaning of the term “experts” as used in the Securities Act or the rules and regulations promulgated thereunder.
| CANTOR FITZGERALD & CO. | ||
| By: | /s/ Sage Kelly | |
| Name: | Sage Kelly | |
| Title: | Co-Chief Executive Officer & Global Head of Investment Banking | |
New York, New York
September 9, 2026