Company: XOMAP
Filing Date: 2025-10-03
Form Type: 424B5
Source: 0001193125-25-230383
Chunk: 10

Company: XOMA Royalty Corp
Filing Date: 2025-10-03
Form: 424B5
Chunk 10
---
8.58 per share. This represents an immediate increase in net tangible book value of $4.68 per share to existing stockholders and immediate dilution of $30.65 per share to investors purchasing our Common Stock in this offering at the public offering price. The following table illustrates this dilution on a per share basis:

| Assumed public offering price per share                                                   |     |   |      |     | $ | 39.23 |
| Net tangible book value per share of as June 30, 2025                                     |     | $ | 3.90 |     |   |       |
| Increase per share attributable to this offering                                          |     | $ | 4.68 |     |   |       |
| As adjusted net tangible book value per share as of June 30, 2025, after giving effect to 
 this offering                                                                             |     |   |      |     | $ |  8.58 |
| Dilution per share to new investors purchasing our Common Stock in this offering          |     |   |      |     | $ | 30.65 |

The shares subject to the Sales Agreement with Leerink Partners are being sold from time to time at various prices. An increase of $1.00 per share in the price at which the shares are sold from the assumed offering price of $40.23 per share shown in the table above, assuming all of our Common Stock in the aggregate amount of $75.0 million during the term of the Sales Agreement with Leerink Partners is sold at that price, would increase our adjusted net tangible book value per share after the offering to $8.60 per share and would increase the dilution per share to new investors in this offering to $31.63 per share, after deducting commissions and estimated aggregate offering expenses payable by us. A decrease of $1.00 per share in the price at which the shares are sold from the assumed offering price of $38.23 per share shown in the table above, assuming all of our Common Stock in the aggregate amount of $75.0 million during the term of the Sales Agreement with Leerink Partners is sold at that price, would decrease our adjusted net tangible book value per share after the offering to $8.54 per share and would decrease the dilution per share to new investors in this offering to $29.69 per share, after deducting commissions and estimated offering expenses payable by us. This information is supplied for illustrative purposes only and may differ based on the actual offering price