SEC Form DEFA14A filed by Amicus Therapeutics Inc.
|
☐
|
Preliminary Proxy Statement
|
|
☐
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
|
☐
|
Definitive Proxy Statement
|
|
☒
|
Definitive Additional Materials
|
|
☐
|
Soliciting Material Pursuant to Section 240.14a-12
|
|
Amicus Therapeutics, Inc.
|
|
(Name of Registrant as Specified In Its Charter)
|
|
Not applicable
|
|
(Name of Person(s) Filing Proxy Statement, if other than the Registrant)
|
|
☒
|
No fee required.
|
|
☐
|
Fee paid previously with preliminary materials.
|
|
☐
|
Fee computed on table in exhibit required by Item 25(b) per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
| • |
On January 22, 2026, a purported stockholder of Amicus filed a lawsuit in the United States District Court for the Northern District of Illinois against Amicus and its directors, captioned Ramesh Pathak v. Amicus Therapeutics, Inc., et
al., Case No. 26-cv-755. The purported stockholder filed an amended complaint on January 23, 2026 (we refer to that amended complaint as the “Pathak Complaint”). The Pathak Complaint alleges that the preliminary proxy statement filed by
Amicus with the SEC on January 21, 2026 in connection with the Merger omits material information and contains misleading disclosures and that, as a result, the defendants violated Section 14(a) and Section 20(a) of the Exchange Act and Rule
14a-9 promulgated thereunder.
|
| • |
On February 5, 2026, a purported stockholder of Amicus filed a lawsuit in the Supreme Court of the State of New York, County of New York, against Amicus and its directors, captioned John Marino v. Amicus Therapeutics, Inc., et al., Index
No. 650728/2026 (which we refer to as the “Marino Complaint”). On February 6, 2026, another purported stockholder of Amicus filed a lawsuit in the Supreme Court of the State of New York, County of New York, against the Company and the
Board, captioned Richard Lawrence v. Amicus Therapeutics, Inc., et al., Index No. 650760/2026 (which we refer to as the “Lawrence Complaint”). The Marino Complaint and the Lawrence Complaint each assert claims under New York common law,
alleging, among other things, that the definitive proxy statement filed by Amicus with the SEC on February 2, 2026 in connection with the Merger omits material information and contains misleading disclosures.
|
| • |
On February 13, 2026, another purported stockholder of Amicus filed a lawsuit in the Superior Court of the State of New Jersey, Atlantic County, against Amicus, its directors and BioMarin, captioned Drulias v Bleil et al., Case No.
ATL-C-000013-26 (which we refer to as the “Drulias Complaint”). The Drulias Complaint asserts claims under the New Jersey Uniform Securities Law and New Jersey common law, alleging, among other things, that the definitive proxy statement
filed by Amicus with the SEC on February 2, 2026 in connection with the Merger omits material information and contains misleading disclosures.
|
| • |
The Pathak Complaint, the Marino Complaint, the Lawrence Complaint and the Drulias Complaint (together, which we refer to as the “Complaints”) each seek, among other things, (i) injunctive relief preventing consummation of the
Transactions until such time as the alleged material omissions are cured, (ii) rescission of the Transactions or an award of damages if the Transactions are consummated, and (iii) an award of the plaintiffs’ fees and expenses in connection
with the litigation, including reasonable attorneys’ and experts’ fees and expenses.
|
| • |
Additionally, Amicus has received a demand from another purported stockholder of Amicus seeking to inspect Amicus’ books and records pursuant to Section 220 of the DGCL in connection with the Merger (which we refer to as the “220
Demand”). Amicus has also received additional demand letters from purported stockholders seeking additional disclosures in the proxy statement (together, which we refer to as the “Demand Letters”). Amicus believes the claims asserted in the
Complaints, the 220 Demand and the Demand Letters are without merit.
|
| • |
Additional demands like the Demand Letters or the 220 Demand may be received, and additional lawsuits may be filed against Amicus, the Board of Directors, BioMarin and/or Merger Sub in connection with the Transactions. If additional
similar demands are received or complaints are filed, absent new or different allegations that are material, Amicus will not necessarily announce such additional demands or filings.
|
|
Company
|
Enterprise Value (in millions)
|
EV/4-Year Forward Revenue Multiple
|
||||||
|
Acadia Pharmaceuticals Inc.
|
$
|
3,758
|
2.4
|
x
|
||||
|
Alkermes plc
|
$
|
5,755
|
2.7
|
x
|
||||
|
BioCryst Pharmaceuticals, Inc.
|
$
|
1,982
|
1.9
|
x
|
||||
|
Catalyst Pharmaceuticals, Inc.
|
$
|
2,391
|
3.1
|
x
|
||||
|
Krystal Biotech, Inc.
|
$
|
6,299
|
7.1
|
x
|
||||
|
Mirum Pharmaceuticals, Inc.
|
$
|
5,111
|
5.1
|
x
|
||||
|
PTC Therapeutics, Inc.
|
$
|
5,257
|
2.9
|
x
|
||||
|
Travere Therapeutics, Inc.
|
$
|
3,475
|
2.9
|
x
|
||||
|
Ultragenyx Pharmaceutical Inc.
|
$
|
2,628
|
1.5
|
x
|
||||
|
Date Announced
|
Target
|
Acquiror
|
Transaction Value (in millions)
|
TV/4-Year Forward Revenue Multiple
|
||||||||
|
November 2025
|
Avadel Pharmaceuticals plc
|
Alkermes plc
|
$
|
2,129
|
4.1
|
x
|
||||||
|
June 2025
|
Blueprint Medicines Corporation
|
Sanofi S.A.
|
$
|
9,059
|
4.5
|
x
|
||||||
|
April 2025
|
SpringWorks Therapeutics, Inc.
|
Merck KGaA
|
$
|
3,503
|
2.6
|
x
|
||||||
|
May 2024
|
Calliditas Therapeutics AB(1)
|
Asahi Kasei Corporation
|
$
|
1,136
|
1.7
|
x
|
||||||
|
May 2023
|
CTI BioPharma Corp.
|
Swedish Orphan Biovitrum AB
|
$
|
1,686
|
3.5
|
x
|
||||||
|
January 2023
|
Albireo Pharma, Inc.
|
Ipsen S.A.
|
$
|
711
|
2.5
|
x
|
||||||
|
January 2023
|
Amryt Pharma plc
|
Chiesi Farmaceutici S.p.A.
|
$
|
1,252
|
2.1
|
x
|
||||||
|
August 2022
|
Global Blood Therapeutics, Inc.
|
Pfizer Inc.
|
$
|
5,477
|
5.0
|
x
|
||||||
|
August 2022
|
ChemoCentryx, Inc.
|
Amgen, Inc.
|
$
|
3,604
|
4.1
|
x
|
||||||
|
January 2022
|
Zogenix, Inc.
|
UCB S.A.
|
$
|
1,390
|
2.3
|
x
|
||||||
|
February 2021
|
GW Pharmaceuticals plc
|
Jazz Pharmaceuticals Public Limited Company
|
$
|
6,701
|
3.4
|
x
|
||||||
|
(1)
|
Based on Wall Street research analyst consensus estimated four-year forward revenue.
|
| • |
Precedent Premia Paid Analysis. Centerview performed an analysis of premia paid in the selected transactions set forth above under the subtitle captioned “Selected Precedent Transaction Analysis”,
for which premium data was available and which Centerview deemed relevant in its professional judgment. The premia in this analysis were calculated by comparing the per share acquisition price in each transaction (excluding contingent
payments) to the closing price of the target company’s common stock for the date one day prior to the date on which the trading price of the target company’s common stock was perceived to be affected by a potential transaction. Based on the
analysis above and other considerations that Centerview deemed relevant to consider in relation to Amicus and the Transactions in its experience and professional judgment, Centerview applied a premium range of 30% to 80% to Amicus’ closing
share price on December 18, 2025 (the last trading day before the public announcement of the Transactions) of $10.89, which resulted in an implied price range of approximately $14.15 to $19.60 per share of our common stock, rounded to the
nearest $0.05. The transactions observed are as follows:
|
|
Date Announced
|
Target
|
Acquiror
|
Transaction Value (in millions)
|
Unaffected 1-Day Premium
|
||||||||
|
November 2025
|
Avadel Pharmaceuticals plc
|
Alkermes plc
|
$
|
2,129
|
33
|
%
|
||||||
|
June 2025
|
Blueprint Medicines Corporation
|
Sanofi S.A.
|
$
|
9,059
|
27
|
%
|
||||||
|
April 2025
|
SpringWorks Therapeutics, Inc.
|
Merck KGaA
|
$
|
3,503
|
17
|
%
|
||||||
|
May 2024
|
Calliditas Therapeutics AB(1)
|
Asahi Kasei Corporation
|
$
|
1,136
|
83
|
%
|
||||||
|
May 2023
|
CTI BioPharma Corp.
|
Swedish Orphan Biovitrum AB
|
$
|
1,686
|
89
|
%
|
||||||
|
January 2023
|
Albireo Pharma, Inc.
|
Ipsen S.A.
|
$
|
711
|
84
|
%
|
||||||
|
January 2023
|
Amryt Pharma plc
|
Chiesi Farmaceutici S.p.A.
|
$
|
1,252
|
107
|
%
|
||||||
|
August 2022
|
Global Blood Therapeutics, Inc.
|
Pfizer Inc.
|
$
|
5,477
|
102
|
%
|
||||||
|
August 2022
|
ChemoCentryx, Inc.
|
Amgen, Inc.
|
$
|
3,604
|
116
|
%
|
||||||
|
January 2022
|
Zogenix, Inc.
|
UCB S.A.
|
$
|
1,390
|
66
|
%
|
||||||
|
February 2021
|
GW Pharmaceuticals plc
|
Jazz Pharmaceuticals Public Limited Company
|
$
|
6,701
|
50
|
%
|
||||||
|
Selected Transactions
|
||||||||||||
|
Announcement Date
|
Target
|
Acquiror
|
Transaction Value
|
Premium to Undisturbed (%)
|
||||||||
|
November 19, 2025
|
Avadel Pharmaceuticals plc
|
Alkermes plc
|
$
|
2.1
|
32.9
|
%
|
||||||
|
July 9, 2025
|
Verona Pharma plc
|
Merck & Co., Inc.
|
$
|
9.8
|
23.2
|
%
|
||||||
|
June 2, 2025
|
Blueprint Medicines Corporation
|
Sanofi S.A.
|
$
|
9.1
|
27.3
|
%
|
||||||
|
April 28, 2025
|
SpringWorks Therapeutics, Inc.
|
Merck KGaA
|
$
|
3.5
|
16.7
|
%
|
||||||
|
October 8, 2023
|
Mirati Therapeutics, Inc.
|
Bristol-Myers Squibb Company
|
$
|
3.7
|
35.2
|
%
|
||||||
|
July 28, 2023
|
Reata Pharmaceuticals, Inc.
|
Biogen Inc.
|
$
|
7.3
|
62.6
|
%
|
||||||
|
October 2, 2022
|
Myovant Sciences Ltd.
|
Sumitomo Pharma Co., Ltd.
|
$
|
3.0
|
50.3
|
%
|
||||||
|
August 8, 2022
|
Global Blood Therapeutics, Inc.
|
Pfizer Inc.
|
$
|
5.5
|
102.0
|
%
|
||||||
|
August 4, 2022
|
ChemoCentryx, Inc.
|
Amgen Inc.
|
$
|
3.6
|
115.7
|
%
|
||||||
|
February 3, 2021
|
GW Pharmaceuticals plc
|
Jazz Pharmaceuticals Public Limited Company
|
$
|
6.7
|
50.4
|
%
|
||||||
|
February 1, 2021
|
Viela Bio, Inc.
|
Horizon Therapeutics Public Limited Company
|
$
|
2.7
|
52.8
|
%
|
||||||
|
2H
2025
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
321
|
$
|
774
|
$
|
923
|
$
|
1,081
|
$
|
1,288
|
$
|
1,528
|
$
|
1,727
|
$
|
1,892
|
$
|
2,044
|
$
|
2,182
|
$
|
2,295
|
||||||||||||||||||||||
|
Gross Profit (1)
|
$
|
277
|
$
|
636
|
$
|
734
|
$
|
848
|
$
|
1,009
|
$
|
1,249
|
$
|
1,437
|
$
|
1,625
|
$
|
1,754
|
$
|
1,868
|
$
|
1,964
|
||||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
0
|
(27
|
)
|
0
|
(7
|
)
|
(18
|
)
|
0
|
0
|
(35
|
)
|
0
|
|||||||||||||||||||||||||||||
|
R&D
|
(74
|
)
|
(97
|
)
|
(113
|
)
|
(98
|
)
|
(86
|
)
|
(86
|
)
|
(87
|
)
|
(85
|
)
|
(83
|
)
|
(81
|
)
|
(79
|
)
|
||||||||||||||||||||||
|
Sales and Marketing
|
(35
|
)
|
(83
|
)
|
(89
|
)
|
(114
|
)
|
(121
|
)
|
(131
|
)
|
(135
|
)
|
(139
|
)
|
(144
|
)
|
(150
|
)
|
(156
|
)
|
||||||||||||||||||||||
|
G&A
|
(99
|
)
|
(230
|
)
|
(235
|
)
|
(239
|
)
|
(250
|
)
|
(264
|
)
|
(275
|
)
|
(286
|
)
|
(297
|
)
|
(308
|
)
|
(318
|
)
|
||||||||||||||||||||||
|
Stock-Based Compensation
|
(38
|
)
|
(84
|
)
|
(87
|
)
|
(95
|
)
|
(96
|
)
|
(98
|
)
|
(100
|
)
|
(102
|
)
|
(104
|
)
|
(106
|
)
|
(108
|
)
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
(4
|
)
|
(13
|
)
|
(13
|
)
|
(16
|
)
|
(16
|
)
|
(16
|
)
|
(16
|
)
|
(16
|
)
|
(16
|
)
|
(16
|
)
|
(16
|
)
|
||||||||||||||||||||||
|
Other Operating Expenses
|
(8
|
)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
||||||||||||||||||||||||||||||||
|
EBIT
|
$
|
19
|
$
|
131
|
$
|
198
|
$
|
261
|
$
|
441
|
$
|
649
|
$
|
809
|
$
|
998
|
$
|
1,113
|
$
|
1,174
|
$
|
1,289
|
||||||||||||||||||||||
|
Taxes
|
(5
|
)
|
(33
|
)
|
(50
|
)
|
(65
|
)
|
(110
|
)
|
(162
|
)
|
(202
|
)
|
(250
|
)
|
(278
|
)
|
(294
|
)
|
(322
|
)
|
||||||||||||||||||||||
|
NOPAT (2)
|
$
|
14
|
$
|
98
|
$
|
149
|
$
|
196
|
$
|
331
|
$
|
487
|
$
|
607
|
$
|
749
|
$
|
835
|
$
|
881
|
$
|
967
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
4
|
13
|
13
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|||||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(2
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||||
|
Commercial Inventory Purchases
|
(34
|
)
|
(81
|
)
|
(49
|
)
|
(78
|
)
|
8
|
(41
|
)
|
(30
|
)
|
(25
|
)
|
(23
|
)
|
(21
|
)
|
(20
|
)
|
|||||||||||||||||||||||
|
Change in Net Working Capital
|
(15
|
)
|
(21
|
)
|
(21
|
)
|
(21
|
)
|
(21
|
)
|
(19
|
)
|
(16
|
)
|
(14
|
)
|
(13
|
)
|
(11
|
)
|
(3
|
)
|
||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
(18
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
(33
|
)
|
$
|
4
|
$
|
87
|
$
|
90
|
$
|
328
|
$
|
438
|
$
|
571
|
$
|
720
|
$
|
810
|
$
|
859
|
$
|
954
|
|||||||||||||||||||||
|
2036
|
2037
|
2038
|
2039
|
2040
|
2041
|
2042
|
2043
|
2044
|
2045
|
|||||||||||||||||||||||||||||||
|
Revenue
|
$
|
2,291
|
$
|
2,183
|
$
|
2,016
|
$
|
1,889
|
$
|
1,758
|
$
|
1,700
|
$
|
1,649
|
$
|
1,603
|
$
|
1,564
|
$
|
1,530
|
||||||||||||||||||||
|
Gross Profit (1)
|
$
|
2,023
|
$
|
1,914
|
$
|
1,748
|
$
|
1,620
|
$
|
1,491
|
$
|
1,433
|
$
|
1,381
|
$
|
1,336
|
$
|
1,296
|
$
|
1,261
|
||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
R&D
|
(77
|
)
|
(75
|
)
|
(60
|
)
|
(57
|
)
|
(55
|
)
|
(54
|
)
|
(53
|
)
|
(52
|
)
|
(51
|
)
|
(51
|
)
|
||||||||||||||||||||
|
Sales and Marketing
|
(153
|
)
|
(150
|
)
|
(148
|
)
|
(148
|
)
|
(148
|
)
|
(143
|
)
|
(139
|
)
|
(135
|
)
|
(132
|
)
|
(129
|
)
|
||||||||||||||||||||
|
G&A
|
(320
|
)
|
(322
|
)
|
(327
|
)
|
(331
|
)
|
(337
|
)
|
(327
|
)
|
(319
|
)
|
(312
|
)
|
(306
|
)
|
(301
|
)
|
||||||||||||||||||||
|
Stock-Based Compensation
|
(108
|
)
|
(109
|
)
|
(110
|
)
|
(111
|
)
|
(113
|
)
|
(109
|
)
|
(107
|
)
|
(104
|
)
|
(102
|
)
|
(100
|
)
|
||||||||||||||||||||
|
Depreciation & Amortization
|
(16
|
)
|
(16
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
||||||||||||||||||||
|
Other Operating Expenses
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
EBIT
|
$
|
1,352
|
$
|
1,245
|
$
|
1,092
|
$
|
961
|
$
|
827
|
$
|
786
|
$
|
750
|
$
|
719
|
$
|
692
|
$
|
667
|
||||||||||||||||||||
|
Taxes
|
(338
|
)
|
(311
|
)
|
(273
|
)
|
(240
|
)
|
(207
|
)
|
(196
|
)
|
(188
|
)
|
(180
|
)
|
(173
|
)
|
(167
|
)
|
||||||||||||||||||||
|
NOPAT (2)
|
$
|
1,014
|
$
|
933
|
$
|
819
|
$
|
721
|
$
|
620
|
$
|
589
|
$
|
563
|
$
|
539
|
$
|
519
|
$
|
500
|
||||||||||||||||||||
|
Depreciation & Amortization
|
16
|
16
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Commercial Inventory Purchases
|
(19
|
)
|
(22
|
)
|
(19
|
)
|
(9
|
)
|
(6
|
)
|
(6
|
)
|
(6
|
)
|
(6
|
)
|
0
|
0
|
||||||||||||||||||||||
|
Change in Net Working Capital
|
6
|
13
|
12
|
11
|
7
|
5
|
4
|
4
|
3
|
1
|
||||||||||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
1,011
|
$
|
934
|
$
|
821
|
$
|
731
|
$
|
630
|
$
|
596
|
$
|
569
|
$
|
545
|
$
|
530
|
$
|
509
|
||||||||||||||||||||
|
(1)
|
“Gross Profit” means revenue minus costs of goods sold.
|
|
(2)
|
“NOPAT” means Amicus’ earnings before interest expense and taxes minus tax expense assuming a tax rate of 25.0%.
|
|
Q4
2025
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
178
|
$
|
765
|
$
|
886
|
$
|
1,041
|
$
|
1,198
|
$
|
1,333
|
$
|
1,421
|
$
|
1,496
|
$
|
1,572
|
$
|
1,641
|
$
|
1,711
|
||||||||||||||||||||||
|
Gross Profit (1)
|
$
|
150
|
$
|
636
|
$
|
708
|
$
|
819
|
$
|
940
|
$
|
1,095
|
$
|
1,194
|
$
|
1,306
|
$
|
1,374
|
$
|
1,434
|
$
|
1,496
|
||||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||
|
R&D
|
(21
|
)
|
(88
|
)
|
(88
|
)
|
(85
|
)
|
(82
|
)
|
(82
|
)
|
(83
|
)
|
(81
|
)
|
(79
|
)
|
(76
|
)
|
(74
|
)
|
||||||||||||||||||||||
|
Sales and Marketing
|
(21
|
)
|
(87
|
)
|
(86
|
)
|
(92
|
)
|
(99
|
)
|
(106
|
)
|
(109
|
)
|
(112
|
)
|
(114
|
)
|
(117
|
)
|
(120
|
)
|
||||||||||||||||||||||
|
G&A
|
(52
|
)
|
(221
|
)
|
(229
|
)
|
(228
|
)
|
(240
|
)
|
(253
|
)
|
(259
|
)
|
(266
|
)
|
(273
|
)
|
(280
|
)
|
(287
|
)
|
||||||||||||||||||||||
|
Stock-Based Compensation
|
(20
|
)
|
(82
|
)
|
(85
|
)
|
(87
|
)
|
(88
|
)
|
(90
|
)
|
(92
|
)
|
(94
|
)
|
(96
|
)
|
(97
|
)
|
(99
|
)
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
(2
|
)
|
(8
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
||||||||||||||||||||||
|
Other Operating Expenses
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|||||||||||||||||||||||||||||||||
|
EBIT
|
$
|
34
|
$
|
153
|
$
|
210
|
$
|
316
|
$
|
420
|
$
|
552
|
$
|
639
|
$
|
742
|
$
|
801
|
$
|
852
|
$
|
904
|
||||||||||||||||||||||
|
Taxes
|
(9
|
)
|
(38
|
)
|
(53
|
)
|
(79
|
)
|
(105
|
)
|
(138
|
)
|
(160
|
)
|
(186
|
)
|
(200
|
)
|
(213
|
)
|
(226
|
)
|
||||||||||||||||||||||
|
NOPAT (2)
|
$
|
26
|
$
|
115
|
$
|
158
|
$
|
237
|
$
|
315
|
$
|
414
|
$
|
480
|
$
|
557
|
$
|
601
|
$
|
639
|
$
|
678
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
2
|
8
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|||||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(1
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||||
|
Commercial Inventory Purchases
|
(29
|
)
|
(81
|
)
|
(49
|
)
|
(78
|
)
|
8
|
(55
|
)
|
(12
|
)
|
10
|
2
|
(17
|
)
|
(16
|
)
|
|||||||||||||||||||||||||
|
Change in Net Working Capital
|
(36
|
)
|
(21
|
)
|
(21
|
)
|
(21
|
)
|
(21
|
)
|
(21
|
)
|
(11
|
)
|
(11
|
)
|
(10
|
)
|
(10
|
)
|
(9
|
)
|
||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
(38
|
)
|
$
|
15
|
$
|
96
|
$
|
146
|
$
|
309
|
$
|
347
|
$
|
465
|
$
|
564
|
$
|
601
|
$
|
620
|
$
|
661
|
|||||||||||||||||||||
|
2036
|
2037
|
2038
|
2039
|
2040
|
2041
|
2042
|
2043
|
2044
|
2045
|
|||||||||||||||||||||||||||||||
|
Revenue
|
$
|
1,777
|
$
|
1,517
|
$
|
1,417
|
$
|
1,378
|
$
|
1,359
|
$
|
1,326
|
$
|
1,298
|
$
|
1,273
|
$
|
1,252
|
$
|
1,234
|
||||||||||||||||||||
|
Gross Profit (1)
|
$
|
1,555
|
$
|
1,299
|
$
|
1,198
|
$
|
1,154
|
$
|
1,133
|
$
|
1,099
|
$
|
1,070
|
$
|
1,044
|
$
|
1,022
|
$
|
1,003
|
||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
R&D
|
(72
|
)
|
(70
|
)
|
(55
|
)
|
(52
|
)
|
(50
|
)
|
(50
|
)
|
(49
|
)
|
(49
|
)
|
(49
|
)
|
(48
|
)
|
||||||||||||||||||||
|
Sales and Marketing
|
(123
|
)
|
(126
|
)
|
(129
|
)
|
(132
|
)
|
(135
|
)
|
(132
|
)
|
(129
|
)
|
(127
|
)
|
(125
|
)
|
(123
|
)
|
||||||||||||||||||||
|
G&A
|
(295
|
)
|
(302
|
)
|
(310
|
)
|
(318
|
)
|
(326
|
)
|
(319
|
)
|
(312
|
)
|
(306
|
)
|
(301
|
)
|
(297
|
)
|
||||||||||||||||||||
|
Stock-Based Compensation
|
(101
|
)
|
(103
|
)
|
(106
|
)
|
(108
|
)
|
(110
|
)
|
(107
|
)
|
(105
|
)
|
(102
|
)
|
(101
|
)
|
(99
|
)
|
||||||||||||||||||||
|
Depreciation & Amortization
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(13
|
)
|
(11
|
)
|
(10
|
)
|
(8
|
)
|
(7
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Other Operating Expenses
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
EBIT
|
$
|
953
|
$
|
686
|
$
|
587
|
$
|
533
|
$
|
500
|
$
|
481
|
$
|
465
|
$
|
451
|
$
|
440
|
$
|
430
|
||||||||||||||||||||
|
Taxes
|
(238
|
)
|
(172
|
)
|
(147
|
)
|
(133
|
)
|
(125
|
)
|
(120
|
)
|
(116
|
)
|
(113
|
)
|
(110
|
)
|
(107
|
)
|
||||||||||||||||||||
|
NOPAT (2)
|
$
|
714
|
$
|
515
|
$
|
440
|
$
|
400
|
$
|
375
|
$
|
360
|
$
|
349
|
$
|
339
|
$
|
330
|
$
|
322
|
||||||||||||||||||||
|
Depreciation & Amortization
|
13
|
13
|
13
|
13
|
13
|
11
|
10
|
8
|
7
|
5
|
||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Commercial Inventory Purchases
|
(16
|
)
|
(18
|
)
|
(15
|
)
|
(5
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||
|
Change in Net Working Capital
|
36
|
14
|
5
|
3
|
5
|
4
|
3
|
3
|
3
|
3
|
||||||||||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
743
|
$
|
519
|
$
|
439
|
$
|
406
|
$
|
388
|
$
|
371
|
$
|
357
|
$
|
345
|
$
|
334
|
$
|
325
|
||||||||||||||||||||
|
(1)
|
“Gross Profit” means revenue minus costs of goods sold.
|
|
(2)
|
“NOPAT” means Amicus’ earnings before interest expense and taxes minus tax expense assuming a tax rate of 25.0%.
|
|
Q4
2025
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
178
|
$
|
765
|
$
|
923
|
$
|
1,081
|
$
|
1,288
|
$
|
1,528
|
$
|
1,727
|
$
|
1,892
|
$
|
2,044
|
$
|
2,182
|
$
|
2,295
|
||||||||||||||||||||||
|
Gross Profit (1)
|
$
|
150
|
$
|
636
|
$
|
734
|
$
|
848
|
$
|
1,009
|
$
|
1,249
|
$
|
1,437
|
$
|
1,625
|
$
|
1,754
|
$
|
1,868
|
$
|
1,964
|
||||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
0
|
0
|
(25
|
)
|
(7
|
)
|
(18
|
)
|
0
|
0
|
(35
|
)
|
0
|
|||||||||||||||||||||||||||||
|
R&D
|
(21
|
)
|
(88
|
)
|
(113
|
)
|
(98
|
)
|
(86
|
)
|
(86
|
)
|
(87
|
)
|
(85
|
)
|
(83
|
)
|
(81
|
)
|
(79
|
)
|
||||||||||||||||||||||
|
Sales and Marketing
|
(21
|
)
|
(87
|
)
|
(89
|
)
|
(114
|
)
|
(121
|
)
|
(131
|
)
|
(135
|
)
|
(139
|
)
|
(144
|
)
|
(150
|
)
|
(156
|
)
|
||||||||||||||||||||||
|
G&A
|
(52
|
)
|
(221
|
)
|
(235
|
)
|
(239
|
)
|
(250
|
)
|
(264
|
)
|
(275
|
)
|
(286
|
)
|
(297
|
)
|
(308
|
)
|
(318
|
)
|
||||||||||||||||||||||
|
Stock-Based Compensation
|
(20
|
)
|
(82
|
)
|
(87
|
)
|
(95
|
)
|
(96
|
)
|
(98
|
)
|
(100
|
)
|
(102
|
)
|
(104
|
)
|
(106
|
)
|
(108
|
)
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
(2
|
)
|
(8
|
)
|
(13
|
)
|
(13
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
||||||||||||||||||||||
|
Other Operating Expenses
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|||||||||||||||||||||||||||||||||
|
EBIT
|
$
|
34
|
$
|
153
|
$
|
198
|
$
|
291
|
$
|
417
|
$
|
650
|
$
|
809
|
$
|
999
|
$
|
1,114
|
$
|
1,175
|
$
|
1,290
|
||||||||||||||||||||||
|
Taxes
|
(9
|
)
|
(38
|
)
|
(50
|
)
|
(73
|
)
|
(104
|
)
|
(162
|
)
|
(202
|
)
|
(250
|
)
|
(278
|
)
|
(294
|
)
|
(323
|
)
|
||||||||||||||||||||||
|
NOPAT (2)
|
$
|
26
|
$
|
115
|
$
|
149
|
$
|
218
|
$
|
313
|
$
|
487
|
$
|
607
|
$
|
749
|
$
|
835
|
$
|
881
|
$
|
968
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
2
|
8
|
13
|
13
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|||||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(1
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||||
|
Commercial Inventory Purchases
|
(29
|
)
|
(81
|
)
|
(49
|
)
|
(78
|
)
|
8
|
(55
|
)
|
(12
|
)
|
10
|
2
|
(17
|
)
|
(16
|
)
|
|||||||||||||||||||||||||
|
Change in Net Working Capital
|
(36
|
)
|
(21
|
)
|
(21
|
)
|
(21
|
)
|
(23
|
)
|
(25
|
)
|
(16
|
)
|
(15
|
)
|
(14
|
)
|
(14
|
)
|
(12
|
)
|
||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
(18
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
(38
|
)
|
$
|
15
|
$
|
87
|
$
|
110
|
$
|
307
|
$
|
418
|
$
|
588
|
$
|
754
|
$
|
833
|
$
|
860
|
$
|
949
|
|||||||||||||||||||||
|
2036
|
2037
|
2038
|
2039
|
2040
|
2041
|
2042
|
2043
|
2044
|
2045
|
|||||||||||||||||||||||||||||||
|
Revenue
|
$
|
2,291
|
$
|
2,183
|
$
|
2,016
|
$
|
1,889
|
$
|
1,758
|
$
|
1,700
|
$
|
1,649
|
$
|
1,603
|
$
|
1,564
|
$
|
1,530
|
||||||||||||||||||||
|
Gross Profit (1)
|
$
|
1,995
|
$
|
1,893
|
$
|
1,731
|
$
|
1,620
|
$
|
1,491
|
$
|
1,433
|
$
|
1,381
|
$
|
1,336
|
$
|
1,296
|
$
|
1,261
|
||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
R&D
|
(77
|
)
|
(75
|
)
|
(60
|
)
|
(57
|
)
|
(55
|
)
|
(54
|
)
|
(53
|
)
|
(52
|
)
|
(51
|
)
|
(51
|
)
|
||||||||||||||||||||
|
Sales and Marketing
|
(153
|
)
|
(150
|
)
|
(148
|
)
|
(148
|
)
|
(148
|
)
|
(143
|
)
|
(139
|
)
|
(135
|
)
|
(132
|
)
|
(129
|
)
|
||||||||||||||||||||
|
G&A
|
(320
|
)
|
(322
|
)
|
(327
|
)
|
(331
|
)
|
(337
|
)
|
(327
|
)
|
(319
|
)
|
(312
|
)
|
(306
|
)
|
(301
|
)
|
||||||||||||||||||||
|
Stock-Based Compensation
|
(108
|
)
|
(109
|
)
|
(110
|
)
|
(111
|
)
|
(113
|
)
|
(109
|
)
|
(107
|
)
|
(104
|
)
|
(102
|
)
|
(100
|
)
|
||||||||||||||||||||
|
Depreciation & Amortization
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(13
|
)
|
(13
|
)
|
(11
|
)
|
(10
|
)
|
(8
|
)
|
(7
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Other Operating Expenses
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
EBIT
|
$
|
1,325
|
$
|
1,223
|
$
|
1,073
|
$
|
961
|
$
|
827
|
$
|
787
|
$
|
754
|
$
|
724
|
$
|
698
|
$
|
675
|
||||||||||||||||||||
|
Taxes
|
(331
|
)
|
(306
|
)
|
(268
|
)
|
(240
|
)
|
(207
|
)
|
(197
|
)
|
(188
|
)
|
(181
|
)
|
(174
|
)
|
(169
|
)
|
||||||||||||||||||||
|
NOPAT (2)
|
$
|
994
|
$
|
918
|
$
|
805
|
$
|
721
|
$
|
620
|
$
|
591
|
$
|
565
|
$
|
543
|
$
|
523
|
$
|
506
|
||||||||||||||||||||
|
Depreciation & Amortization
|
15
|
15
|
15
|
13
|
13
|
11
|
10
|
8
|
7
|
5
|
||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Commercial Inventory Purchases
|
(16
|
)
|
(18
|
)
|
(15
|
)
|
(5
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||
|
Change in Net Working Capital
|
9
|
19
|
14
|
15
|
8
|
5
|
4
|
4
|
4
|
4
|
||||||||||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
997
|
$
|
928
|
$
|
814
|
$
|
739
|
$
|
636
|
$
|
602
|
$
|
575
|
$
|
550
|
$
|
529
|
$
|
510
|
||||||||||||||||||||
|
(1)
|
“Gross Profit” means revenue minus costs of goods sold.
|
|
(2)
|
“NOPAT” means Amicus’ earnings before interest expense and taxes minus tax expense assuming a tax rate of 25.0%.
|
|
Q4
2025
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
178
|
$
|
765
|
$
|
943
|
$
|
1,170
|
$
|
1,433
|
$
|
1,705
|
$
|
1,921
|
$
|
2,109
|
$
|
2,354
|
$
|
2,574
|
$
|
2,798
|
||||||||||||||||||||||
|
Gross Profit (1)
|
$
|
150
|
$
|
636
|
$
|
751
|
$
|
919
|
$
|
1,127
|
$
|
1,394
|
$
|
1,600
|
$
|
1,809
|
$
|
2,008
|
$
|
2,182
|
$
|
2,361
|
||||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
(53
|
)
|
0
|
(7
|
)
|
(18
|
)
|
0
|
(35
|
)
|
(53
|
)
|
(70
|
)
|
0
|
|||||||||||||||||||||||||||
|
R&D
|
(21
|
)
|
(88
|
)
|
(92
|
)
|
(101
|
)
|
(105
|
)
|
(101
|
)
|
(106
|
)
|
(89
|
)
|
(85
|
)
|
(83
|
)
|
(81
|
)
|
||||||||||||||||||||||
|
Sales and Marketing
|
(21
|
)
|
(87
|
)
|
(92
|
)
|
(115
|
)
|
(124
|
)
|
(134
|
)
|
(140
|
)
|
(144
|
)
|
(149
|
)
|
(155
|
)
|
(161
|
)
|
||||||||||||||||||||||
|
G&A
|
(52
|
)
|
(221
|
)
|
(234
|
)
|
(238
|
)
|
(250
|
)
|
(264
|
)
|
(275
|
)
|
(290
|
)
|
(301
|
)
|
(315
|
)
|
(334
|
)
|
||||||||||||||||||||||
|
Stock-Based Compensation
|
(20
|
)
|
(82
|
)
|
(87
|
)
|
(94
|
)
|
(96
|
)
|
(98
|
)
|
(100
|
)
|
(102
|
)
|
(104
|
)
|
(106
|
)
|
(108
|
)
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
(2
|
)
|
(8
|
)
|
(13
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(16
|
)
|
(16
|
)
|
(16
|
)
|
(16
|
)
|
||||||||||||||||||||||
|
Other Operating Expenses
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|||||||||||||||||||||||||||||||||
|
EBIT
|
$
|
34
|
$
|
153
|
$
|
184
|
$
|
358
|
$
|
530
|
$
|
766
|
$
|
965
|
$
|
1,135
|
$
|
1,303
|
$
|
1,439
|
$
|
1,663
|
||||||||||||||||||||||
|
Taxes
|
(9
|
)
|
(38
|
)
|
(46
|
)
|
(89
|
)
|
(133
|
)
|
(191
|
)
|
(241
|
)
|
(284
|
)
|
(326
|
)
|
(360
|
)
|
(416
|
)
|
||||||||||||||||||||||
|
NOPAT (2)
|
$
|
26
|
$
|
115
|
$
|
138
|
$
|
268
|
$
|
398
|
$
|
574
|
$
|
724
|
$
|
851
|
$
|
977
|
$
|
1,079
|
$
|
1,247
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
2
|
8
|
13
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
|||||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(1
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||||
|
Commercial Inventory Purchases
|
(29
|
)
|
(81
|
)
|
(49
|
)
|
(78
|
)
|
8
|
(55
|
)
|
(12
|
)
|
10
|
2
|
(17
|
)
|
(16
|
)
|
|||||||||||||||||||||||||
|
Change in Net Working Capital
|
(36
|
)
|
(21
|
)
|
(21
|
)
|
(21
|
)
|
(23
|
)
|
(25
|
)
|
(18
|
)
|
(17
|
)
|
(18
|
)
|
(18
|
)
|
(17
|
)
|
||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
(18
|
)
|
(7
|
)
|
0
|
0
|
0
|
(7
|
)
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
(38
|
)
|
$
|
15
|
$
|
58
|
$
|
172
|
$
|
392
|
$
|
505
|
$
|
704
|
$
|
848
|
$
|
972
|
$
|
1,055
|
$
|
1,225
|
|||||||||||||||||||||
|
2036
|
2037
|
2038
|
2039
|
2040
|
2041
|
2042
|
2043
|
2044
|
2045
|
|||||||||||||||||||||||||||||||
|
Revenue
|
$
|
2,951
|
$
|
2,995
|
$
|
2,950
|
$
|
2,918
|
$
|
2,882
|
$
|
2,727
|
$
|
2,588
|
$
|
2,465
|
$
|
2,355
|
$
|
2,258
|
||||||||||||||||||||
|
Gross Profit (1)
|
$
|
2,485
|
$
|
2,503
|
$
|
2,435
|
$
|
2,384
|
$
|
2,331
|
$
|
2,384
|
$
|
2,249
|
$
|
2,129
|
$
|
2,022
|
$
|
1,927
|
||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
R&D
|
(79
|
)
|
(77
|
)
|
(62
|
)
|
(60
|
)
|
(57
|
)
|
(56
|
)
|
(54
|
)
|
(53
|
)
|
(52
|
)
|
(51
|
)
|
||||||||||||||||||||
|
Sales and Marketing
|
(158
|
)
|
(155
|
)
|
(148
|
)
|
(148
|
)
|
(148
|
)
|
(143
|
)
|
(139
|
)
|
(136
|
)
|
(132
|
)
|
(130
|
)
|
||||||||||||||||||||
|
G&A
|
(336
|
)
|
(337
|
)
|
(342
|
)
|
(349
|
)
|
(356
|
)
|
(345
|
)
|
(335
|
)
|
(326
|
)
|
(318
|
)
|
(311
|
)
|
||||||||||||||||||||
|
Stock-Based Compensation
|
(108
|
)
|
(109
|
)
|
(110
|
)
|
(111
|
)
|
(113
|
)
|
(109
|
)
|
(106
|
)
|
(104
|
)
|
(101
|
)
|
(99
|
)
|
||||||||||||||||||||
|
Depreciation & Amortization
|
(16
|
)
|
(16
|
)
|
(14
|
)
|
(14
|
)
|
(14
|
)
|
(12
|
)
|
(10
|
)
|
(8
|
)
|
(7
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Other Operating Expenses
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
EBIT
|
$
|
1,790
|
$
|
1,810
|
$
|
1,760
|
$
|
1,705
|
$
|
1,645
|
$
|
1,719
|
$
|
1,605
|
$
|
1,503
|
$
|
1,412
|
$
|
1,331
|
||||||||||||||||||||
|
Taxes
|
(448
|
)
|
(453
|
)
|
(440
|
)
|
(426
|
)
|
(411
|
)
|
(430
|
)
|
(401
|
)
|
(376
|
)
|
(353
|
)
|
(333
|
)
|
||||||||||||||||||||
|
NOPAT (2)
|
$
|
1,343
|
$
|
1,358
|
$
|
1,320
|
$
|
1,279
|
$
|
1,234
|
$
|
1,289
|
$
|
1,204
|
$
|
1,127
|
$
|
1,059
|
$
|
998
|
||||||||||||||||||||
|
Depreciation & Amortization
|
16
|
16
|
14
|
14
|
14
|
12
|
10
|
8
|
7
|
5
|
||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Commercial Inventory Purchases
|
(16
|
)
|
(18
|
)
|
(15
|
)
|
(5
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||
|
Change in Net Working Capital
|
2
|
14
|
9
|
10
|
4
|
6
|
5
|
4
|
4
|
4
|
||||||||||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
1,340
|
$
|
1,365
|
$
|
1,323
|
$
|
1,293
|
$
|
1,247
|
$
|
1,302
|
$
|
1,214
|
$
|
1,135
|
$
|
1,065
|
$
|
1,003
|
||||||||||||||||||||
|
(1)
|
“Gross Profit” means revenue minus costs of goods sold.
|
|
(2)
|
“NOPAT” means Amicus’ earnings before interest expense and taxes minus tax expense assuming a tax rate of 25.0%.
|
|
Q4
2025
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
||||||||||||||||||||||||||||||||||
|
Revenue
|
$
|
177
|
$
|
757
|
$
|
923
|
$
|
1,081
|
$
|
1,288
|
$
|
1,528
|
$
|
1,727
|
$
|
1,892
|
$
|
2,044
|
$
|
2,182
|
$
|
2,295
|
||||||||||||||||||||||
|
Gross Profit (1)
|
$
|
150
|
$
|
627
|
$
|
734
|
$
|
848
|
$
|
1,009
|
$
|
1,249
|
$
|
1,437
|
$
|
1,625
|
$
|
1,754
|
$
|
1,868
|
$
|
1,964
|
||||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
(23
|
)
|
0
|
(25
|
)
|
(7
|
)
|
(18
|
)
|
0
|
0
|
(35
|
)
|
0
|
||||||||||||||||||||||||||||
|
R&D
|
(21
|
)
|
(88
|
)
|
(91
|
)
|
(98
|
)
|
(86
|
)
|
(86
|
)
|
(87
|
)
|
(85
|
)
|
(83
|
)
|
(81
|
)
|
(79
|
)
|
||||||||||||||||||||||
|
Sales and Marketing
|
(21
|
)
|
(89
|
)
|
(90
|
)
|
(114
|
)
|
(121
|
)
|
(131
|
)
|
(135
|
)
|
(139
|
)
|
(144
|
)
|
(150
|
)
|
(156
|
)
|
||||||||||||||||||||||
|
G&A
|
(48
|
)
|
(227
|
)
|
(236
|
)
|
(239
|
)
|
(250
|
)
|
(264
|
)
|
(275
|
)
|
(286
|
)
|
(297
|
)
|
(308
|
)
|
(318
|
)
|
||||||||||||||||||||||
|
Stock-Based Compensation
|
(20
|
)
|
(82
|
)
|
(88
|
)
|
(95
|
)
|
(96
|
)
|
(98
|
)
|
(100
|
)
|
(102
|
)
|
(104
|
)
|
(106
|
)
|
(108
|
)
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
(2
|
)
|
(8
|
)
|
(13
|
)
|
(13
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
||||||||||||||||||||||
|
Other Operating Expenses
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|||||||||||||||||||||||||||||||||
|
EBIT
|
$
|
39
|
$
|
136
|
$
|
195
|
$
|
291
|
$
|
417
|
$
|
650
|
$
|
809
|
$
|
999
|
$
|
1,114
|
$
|
1,175
|
$
|
1,290
|
||||||||||||||||||||||
|
Taxes
|
(10
|
)
|
(34
|
)
|
(49
|
)
|
(73
|
)
|
(104
|
)
|
(162
|
)
|
(202
|
)
|
(250
|
)
|
(278
|
)
|
(294
|
)
|
(323
|
)
|
||||||||||||||||||||||
|
NOPAT (2)
|
$
|
29
|
$
|
102
|
$
|
147
|
$
|
218
|
$
|
313
|
$
|
487
|
$
|
607
|
$
|
749
|
$
|
835
|
$
|
881
|
$
|
968
|
||||||||||||||||||||||
|
Depreciation & Amortization
|
2
|
8
|
13
|
13
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|||||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(1
|
)
|
(2
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||||
|
Commercial Inventory Purchases
|
(15
|
)
|
(90
|
)
|
(49
|
)
|
(78
|
)
|
8
|
(55
|
)
|
(12
|
)
|
10
|
2
|
(17
|
)
|
(16
|
)
|
|||||||||||||||||||||||||
|
Change in Net Working Capital
|
(38
|
)
|
(21
|
)
|
(21
|
)
|
(21
|
)
|
(23
|
)
|
(25
|
)
|
(16
|
)
|
(15
|
)
|
(14
|
)
|
(14
|
)
|
(12
|
)
|
||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
(18
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
(23
|
)
|
$
|
(3
|
)
|
$
|
85
|
$
|
110
|
$
|
307
|
$
|
418
|
$
|
588
|
$
|
754
|
$
|
833
|
$
|
860
|
$
|
949
|
||||||||||||||||||||
|
2036
|
2037
|
2038
|
2039
|
2040
|
2041
|
2042
|
2043
|
2044
|
2045
|
|||||||||||||||||||||||||||||||
|
Revenue
|
$
|
2,291
|
$
|
2,183
|
$
|
2,016
|
$
|
1,889
|
$
|
1,758
|
$
|
1,700
|
$
|
1,649
|
$
|
1,603
|
$
|
1,564
|
$
|
1,530
|
||||||||||||||||||||
|
Gross Profit (1)
|
$
|
1,995
|
$
|
1,893
|
$
|
1,731
|
$
|
1,620
|
$
|
1,491
|
$
|
1,433
|
$
|
1,381
|
$
|
1,336
|
$
|
1,296
|
$
|
1,261
|
||||||||||||||||||||
|
Outgoing Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
R&D
|
(77
|
)
|
(75
|
)
|
(60
|
)
|
(57
|
)
|
(55
|
)
|
(54
|
)
|
(53
|
)
|
(52
|
)
|
(51
|
)
|
(51
|
)
|
||||||||||||||||||||
|
Sales and Marketing
|
(153
|
)
|
(150
|
)
|
(148
|
)
|
(148
|
)
|
(148
|
)
|
(143
|
)
|
(139
|
)
|
(135
|
)
|
(132
|
)
|
(129
|
)
|
||||||||||||||||||||
|
G&A
|
(320
|
)
|
(322
|
)
|
(327
|
)
|
(331
|
)
|
(337
|
)
|
(327
|
)
|
(319
|
)
|
(312
|
)
|
(306
|
)
|
(301
|
)
|
||||||||||||||||||||
|
Stock-Based Compensation
|
(108
|
)
|
(109
|
)
|
(110
|
)
|
(111
|
)
|
(113
|
)
|
(109
|
)
|
(107
|
)
|
(104
|
)
|
(102
|
)
|
(100
|
)
|
||||||||||||||||||||
|
Depreciation & Amortization
|
(15
|
)
|
(15
|
)
|
(15
|
)
|
(13
|
)
|
(13
|
)
|
(11
|
)
|
(10
|
)
|
(8
|
)
|
(7
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Other Operating Expenses
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
EBIT
|
$
|
1,325
|
$
|
1,223
|
$
|
1,073
|
$
|
961
|
$
|
827
|
$
|
787
|
$
|
754
|
$
|
724
|
$
|
698
|
$
|
675
|
||||||||||||||||||||
|
Taxes
|
(331
|
)
|
(306
|
)
|
(268
|
)
|
(240
|
)
|
(207
|
)
|
(197
|
)
|
(188
|
)
|
(181
|
)
|
(174
|
)
|
(169
|
)
|
||||||||||||||||||||
|
NOPAT (2)
|
$
|
994
|
$
|
918
|
$
|
805
|
$
|
721
|
$
|
620
|
$
|
591
|
$
|
565
|
$
|
543
|
$
|
523
|
$
|
506
|
||||||||||||||||||||
|
Depreciation & Amortization
|
15
|
15
|
15
|
13
|
13
|
11
|
10
|
8
|
7
|
5
|
||||||||||||||||||||||||||||||
|
Capital Expenditures
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||||
|
Commercial Inventory Purchases
|
(16
|
)
|
(18
|
)
|
(15
|
)
|
(5
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||
|
Change in Net Working Capital
|
9
|
19
|
14
|
15
|
8
|
5
|
4
|
4
|
4
|
4
|
||||||||||||||||||||||||||||||
|
Capitalized Milestones
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||
|
Unlevered Free Cash Flow
|
$
|
997
|
$
|
928
|
$
|
814
|
$
|
739
|
$
|
636
|
$
|
602
|
$
|
575
|
$
|
550
|
$
|
529
|
$
|
510
|
||||||||||||||||||||
|
(1)
|
“Gross Profit” means revenue minus costs of goods sold.
|
|
(2)
|
“NOPAT” means Amicus’ earnings before interest expense and taxes minus tax expense assuming a tax rate of 25.0%.
|