- CGTX Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
Cognition Therapeutics (CGTX) S-1/AIPO registration (amended)
Filed: 4 Oct 21, 7:45am
| Delaware | | | 2836 | | | 13-4365359 | |
| (State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification Number) | |
| Rachael M. Bushey Joseph Walsh Troutman Pepper Hamilton Sanders LLP 3000 Two Logan Square Philadelphia, Pennsylvania 19103 (215) 981-4331 | | | Stephen Older Rakesh Gopalan David S. Wolpa McGuireWoods LLP 1251 Avenue of the Americas, 20th Floor New York, New York 10020 (212) 548-2100 | |
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | ||||||||||||||||
Title of each class of securities to be registered | | | | Amount to be registered | | | | Proposed maximum offering price per share | | | | Proposed maximum aggregate offering price(1)(2) | | | | Amount of registration fee(3) | |
Common Stock, $0.001 par value per share | | | | 3,852,500(1) | | | | $13.00 | | | | $50,082,500 | | | | $4,643 | |
| | | Per share | | | Total | | ||||||
Initial public offering price | | | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1) | | | | $ | | | | | $ | | | ||
Proceeds to us before expenses | | | | $ | | | | | $ | | |
| | | Page | | |||
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 73 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 93 | | | |
| | | | 133 | | | |
| | | | 144 | | | |
| | | | 156 | | | |
| | | | 159 | | | |
| | | | 163 | | | |
| | | | 168 | | | |
| | | | 171 | | | |
| | | | 175 | | | |
| | | | 179 | | | |
| | | | 180 | | | |
| | | | 181 | | | |
| | | | F-1 | | |
| | | Year Ended December 31, | | | Six Months Ended June 30, | | ||||||||||||||||||
(in thousands, except share and per share data) | | | 2019 | | | 2020 | | | 2020 | | | 2021 | | ||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | 6,201 | | | | | $ | 9,324 | | |
General and administrative | | | | | 3,452 | | | | | | 4,520 | | | | | | 2,625 | | | | | | 2,243 | | |
Total operating expenses | | | | | 17,831 | | | | | | 17,407 | | | | | | 8,826 | | | | | | 11,567 | | |
Loss from operations | | | | | (17,831) | | | | | | (17,407) | | | | | | (8,826) | | | | | | (11,567) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant income | | | | | 13,164 | | | | | | 10,855 | | | | | | 4,954 | | | | | | 9,338 | | |
Change in the fair value of the derivative liability | | | | | (231) | | | | | | 18 | | | | | | 247 | | | | | | 2,209 | | |
Change in the fair value of the warrant liability | | | | | (7) | | | | | | 181 | | | | | | 32 | | | | | | — | | |
Change in the fair value of the Simple Agreements for Future Equity | | | | | — | | | | | | — | | | | | | — | | | | | | (1,044) | | |
Other income, net | | | | | 1,087 | | | | | | 394 | | | | | | 258 | | | | | | 248 | | |
(Loss) gain on debt extinguishment | | | | | — | | | | | | (129) | | | | | | (129) | | | | | | 443 | | |
Interest expense, net | | | | | (1,024) | | | | | | (1,751) | | | | | | (716) | | | | | | (894) | | |
Total other income (expense), net | | | | | 12,989 | | | | | | 9,568 | | | | | | 4,646 | | | | | | 10,300 | | |
Net loss | | | | | (4,842) | | | | | | (7,839) | | | | | | (4,180) | | | | | | (1,267) | | |
Cumulative preferred stock dividends | | | | | (3,920) | | | | | | (4,234) | | | | | | (2,106) | | | | | | (2,467) | | |
Net loss attributable to common stockholders | | | | $ | (8,762) | | | | | $ | (12,073) | | | | | $ | (6,286) | | | | | $ | (3,734) | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (18.66) | | | | | $ | (23.76) | | | | | $ | (13.13) | | | | | $ | (6.53) | | |
Weighted-average common shares outstanding, basic and diluted(1) | | | | | 469,706 | | | | | | 508,112 | | | | | | 478,751 | | | | | | 571,921 | | |
Pro forma loss per share attributable to common stockholders, basic and diluted(2) | | | | | | | | | | $ | (0.36) | | | | | | | | | | | $ | (0.09) | | |
Pro forma weighted-average common shares outstanding, basic and diluted(2) | | | | | | | | | | | 17,577,003 | | | | | | | | | | | | 17,560,144 | | |
| | | As of December 31, | | | As of June 30, | | ||||||||||||
(in thousands) | | | 2019 | | | 2020 | | | 2021 | | |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 2,890 | | | | | $ | 5,189 | | | | | $ | 11,300 | | |
Working capital(1) | | | | | 3,477 | | | | | | 3,658 | | | | | | 8,459 | | |
Total assets | | | | | 7,459 | | | | | | 7,119 | | | | | | 17,289 | | |
Simple Agreements for Future Equity | | | | | — | | | | | | — | | | | | | 9,986 | | |
Derivative liability | | | | | 1,493 | | | | | | 2,209 | | | | | | — | | |
Warrant liability | | | | | 181 | | | | | | — | | | | | | — | | |
Convertible notes, net | | | | | 6,897 | | | | | | 12,409 | | | | | | — | | |
Total liabilities | | | | | 12,954 | | | | | | 19,933 | | | | | | 16,210 | | |
Convertible preferred stock | | | | | 52,927 | | | | | | 55,370 | | | | | | 84,761 | | |
Accumulated deficit | | | | | (58,239) | | | | | | (68,220) | | | | | | (83,555) | | |
Total stockholders’ deficit | | | | | (58,422) | | | | | | (68,184) | | | | | | (83,682) | | |
| | | As of June 30, 2021 | | |||||||||||||||
| | | Actual | | | Pro Forma(1) | | | Pro Forma as Adjusted(2) | | |||||||||
| | | (in thousands except share and per share data) | | |||||||||||||||
Cash and cash equivalents | | | | $ | 11,300 | | | | | $ | 11,300 | | | | | $ | 45,686 | | |
Simple Agreements for Future Equity | | | | | 9,986 | | | | | | — | | | | | | — | | |
Series A convertible preferred stock, par value $0.001 per share, 3,067,519 shares authorized at June 30, 2021, 2,819,027 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $4,955 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted | | | | | 4,616 | | | | | | — | | | | | | — | | |
Series A-1 convertible preferred stock, par value $0.001 per share, 3,970,776 shares authorized at June 30, 2021, 3,730,366 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $5,794 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted | | | | | 5,398 | | | | | | — | | | | | | — | | |
Series A-2 convertible preferred stock, par value $0.001 per share, 3,565,063 shares authorized at June 30, 2021, 3,565,063 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $6,235 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted | | | | | 5,809 | | | | | | — | | | | | | — | | |
| | | As of June 30, 2021 | | |||||||||||||||
| | | Actual | | | Pro Forma(1) | | | Pro Forma as Adjusted(2) | | |||||||||
| | | (in thousands except share and per share data) | | |||||||||||||||
Series B convertible preferred stock, par value $0.001 per share, 30,450,000 shares authorized at June 30, 2021, 30,409,890 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $42,446 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted | | | | | 39,547 | | | | | | — | | | | | | — | | |
Series B-1 convertible preferred stock, par value $0.001 per share, 10,928,155 shares authorized at June 30, 2021, 10,926,089 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $15,332 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted | | | | | 29,391 | | | | | | — | | | | | | — | | |
Total convertible preferred stock | | | | | 84,761 | | | | | | — | | | | | | — | | |
Stockholders’ (deficit) equity | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.001 par value; no shares authorized, issued or outstanding, actual; 10,000,000 shares authorized and no shares issued or outstanding, pro forma and pro forma as adjusted | | | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.001 par value, 70,000,000 shares authorized at June 30, 2021; 610,077 shares issued and outstanding at June 30, 2021, actual; 250,000,000 share authorized, pro forma and pro forma as adjusted; 17,598,300 shares issued and outstanding, pro forma; 20,948,300 shares issued and outstanding, pro forma as adjusted | | | | | 1 | | | | | | 18 | | | | | | 21 | | |
Additional paid-in capital | | | | | 65 | | | | | | 94,795 | | | | | | 129,178 | | |
Accumulated deficit | | | | | (83,555) | | | | | | (83,555) | | | | | | (83,555) | | |
Accumulated other comprehensive loss | | | | | (193) | | | | | | (193) | | | | | | (193) | | |
Total stockholders’ (deficit) equity | | | | | (83,682) | | | | | | 11,065 | | | | | | 45,451 | | |
Total capitalization | | | | $ | 11,065 | | | | | $ | 11,065 | | | | | $ | 45,451 | | |
|
| Assumed initial public offering price per share | | | | | | | | | | $ | 12.00 | | |
| Historical net tangible book value per share as of June 30, 2021 | | | | $ | (137.17) | | | | | | | | |
| Increase per share attributable to the pro forma adjustments described above | | | | | 137.80 | | | | | | | | |
| Pro forma net tangible book value per share as of June 30, 2021 | | | | | 0.63 | | | | | | | | |
| Increase in pro forma net tangible book value per share attributed to new investors purchasing shares of common stock in this offering | | | | | 1.54 | | | | | | | | |
| Pro forma as adjusted net tangible book value per share immediately after this offering | | | | | | | | | | | 2.17 | | |
| Dilution per share to new investors purchasing shares of common stock in this offering | | | | | | | | | | $ | 9.83 | | |
| | | Shares purchased | | | Percentage | | | Amount | | | Percentage | | | Average price per share | | |||||||||||||||
Existing stockholders | | | | | 17,598,300 | | | | | | 84.0% | | | | | $ | 94,813,000 | | | | | | 70.2% | | | | | $ | 5.39 | | |
Public stockholders | | | | | 3,350,000 | | | | | | 16.0% | | | | | $ | 40,200,000 | | | | | | 29.8% | | | | | $ | 12.00 | | |
Total | | | | | | | | | | | 100.0% | | | | | | | | | | | | 100.0% | | | | | | | | |
| | | Year Ended December 31, | | | Six Months Ended June 30, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2020 | | | 2021 | | ||||||||||||
(in thousands, except share and per share data) | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | 6,201 | | | | | $ | 9,324 | | |
General and administrative | | | | | 3,452 | | | | | | 4,520 | | | | | | 2,625 | | | | | | 2,243 | | |
Total operating expenses | | | | | 17,831 | | | | | | 17,407 | | | | | | 8,826 | | | | | | 11,567 | | |
Loss from operations | | | | | (17,831) | | | | | | (17,407) | | | | | | (8,826) | | | | | | (11,567) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant income | | | | | 13,164 | | | | | | 10,855 | | | | | | 4,954 | | | | | | 9,338 | | |
Change in the fair value of the derivative liability | | | | | (231) | | | | | | 18 | | | | | | 247 | | | | | | 2,209 | | |
Change in the fair value of the warrant liability | | | | | (7) | | | | | | 181 | | | | | | 32 | | | | | | — | | |
Change in the fair value of the Simple Agreements for Future Equity | | | | | — | | | | | | — | | | | | | — | | | | | | (1,044) | | |
Other income, net | | | | | 1,087 | | | | | | 394 | | | | | | 258 | | | | | | 248 | | |
(Loss) gain on debt extinguishment | | | | | — | | | | | | (129) | | | | | | (129) | | | | | | 443 | | |
Interest expense, net | | | | | (1,024) | | | | | | (1,751) | | | | | | (716) | | | | | | (894) | | |
Total other income (expense), net | | | | | 12,989 | | | | | | 9,568 | | | | | | 4,646 | | | | | | 10,300 | | |
Net loss | | | | | (4,842) | | | | | | (7,839) | | | | | | (4,180) | | | | | | (1,267) | | |
Cumulative preferred stock dividends | | | | | (3,920) | | | | | | (4,234) | | | | | | (2,106) | | | | | | (2,467) | | |
Net loss attributable to common stockholders | | | | $ | (8,762) | | | | | $ | (12,073) | | | | | $ | (6,286) | | | | | $ | (3,734) | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (18.66) | | | | | $ | (23.76) | | | | | $ | (13.13) | | | | | $ | (6.53) | | |
Weighted-average common shares outstanding, basic and diluted(1) | | | | | 469,706 | | | | | | 508,112 | | | | | | 478,751 | | | | | | 571,921 | | |
Pro forma loss per share attributable to common stockholders, basic and diluted(2) | | | | | | | | | | $ | (0.36) | | | | | | | | | | | $ | (0.09) | | |
Pro forma weighted-average common shares outstanding, basic and diluted(2) | | | | | | | | | | | 17,577,003 | | | | | | | | | | | | 17,560,144 | | |
| | | As of December 31, | | | As of June 30, | | ||||||||||||
(in thousands) | | | 2019 | | | 2020 | | | 2021 | | |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 2,890 | | | | | $ | 5,189 | | | | | $ | 11,300 | | |
Working capital(1) | | | | | 3,477 | | | | | | 3,658 | | | | | | 8,459 | | |
Total assets | | | | | 7,459 | | | | | | 7,119 | | | | | | 17,289 | | |
Simple Agreements for Future Equity | | | | | — | | | | | | — | | | | | | 9,986 | | |
Derivative liability | | | | | 1,493 | | | | | | 2,209 | | | | | | — | | |
Warrant liability | | | | | 181 | | | | | | — | | | | | | — | | |
Convertible notes, net | | | | | 6,897 | | | | | | 12,409 | | | | | | — | | |
Total liabilities | | | | | 12,954 | | | | | | 19,933 | | | | | | 16,210 | | |
Convertible preferred stock | | | | | 52,927 | | | | | | 55,370 | | | | | | 84,761 | | |
Accumulated deficit | | | | | (58,239) | | | | | | (68,220) | | | | | | (83,555) | | |
Total stockholders’ deficit | | | | | (58,422) | | | | | | (68,184) | | | | | | (83,682) | | |
| | | Year Ended December 31, | | | | | | | | |||||||||
| 2019 | | | 2020 | | | Change | | |||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | (1,492) | | |
General and administrative | | | | | 3,452 | | | | | | 4,520 | | | | | | 1,068 | | |
Total operating expenses | | | | | 17,831 | | | | | | 17,407 | | | | | | (424) | | |
Loss from operations | | | | | (17,831) | | | | | | (17,407) | | | | | | (424) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Grant income | | | | | 13,164 | | | | | | 10,855 | | | | | | (2,309) | | |
Change in the fair value of the derivative liability | | | | | (231) | | | | | | 18 | | | | | | 249 | | |
Change in the fair value of the warrant liability | | | | | (7) | | | | | | 181 | | | | | | 188 | | |
Other income, net | | | | | 1,087 | | | | | | 394 | | | | | | (693) | | |
Loss on debt extinguishment | | | | | — | | | | | | (129) | | | | | | (129) | | |
Interest expense, net | | | | | (1,024) | | | | | | (1,751) | | | | | | (727) | | |
Total other income (expense), net | | | | | 12,989 | | | | | | 9,568 | | | | | | (3,421) | | |
Net loss | | | | $ | (4,842) | | | | | $ | (7,839) | | | | | $ | (2,997) | | |
| | | Year Ended December 31, | | | | | | | | |||||||||
| 2019 | | | 2020 | | | Change | | |||||||||||
Clinical programs | | | | $ | 8,398 | | | | | $ | 5,263 | | | | | $ | (3,135) | | |
Personnel | | | | | 3,039 | | | | | | 4,026 | | | | | | 987 | | |
Manufacturing | | | | | 1,426 | | | | | | 1,798 | | | | | | 372 | | |
Preclinical programs | | | | | 1,400 | | | | | | 1,693 | | | | | | 293 | | |
Facilities and other costs | | | | | 116 | | | | | | 107 | | | | | | (9) | | |
| | | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | (1,492) | | |
| | | Six Months Ended June 30, | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2021 | | | Change | | |||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 6,201 | | | | | $ | 9,324 | | | | | $ | 3,123 | | |
General and administrative | | | | | 2,625 | | | | | | 2,243 | | | | | | (382) | | |
Total operating expenses | | | | | 8,826 | | | | | | 11,567 | | | | | | 2,741 | | |
Loss from operations | | | | | (8,826) | | | | | | (11,567) | | | | | | (2,741) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Grant income | | | | | 4,954 | | | | | | 9,338 | | | | | | 4,384 | | |
Change in the fair value of the derivative liability | | | | | 247 | | | | | | 2,209 | | | | | | 1,962 | | |
Change in the fair value of the warrant liability | | | | | 32 | | | | | | — | | | | | | (32) | | |
Change in the fair value of the Simple Agreements for Future Equity | | | | | — | | | | | | (1,044) | | | | | | (1,044) | | |
Other income, net | | | | | 258 | | | | | | 248 | | | | | | (10) | | |
(Loss) gain on debt extinguishment | | | | | (129) | | | | | | 443 | | | | | | 572 | | |
Interest expense, net | | | | | (716) | | | | | | (894) | | | | | | (178) | | |
Total other income (expense), net | | | | | 4,646 | | | | | | 10,300 | | | | | | 5,654 | | |
Net loss | | | | $ | (4,180) | | | | | $ | (1,267) | | | | | $ | 2,913 | | |
| | | Six Months Ended June 30, | | | | | | | | |||||||||
| | | 2020 | | | 2021 | | | Change | | |||||||||
Clinical programs | | | | $ | 2,960 | | | | | $ | 1,684 | | | | | $ | (1,276) | | |
Personnel | | | | | 1,976 | | | | | | 1,936 | | | | | | (40) | | |
Manufacturing | | | | | 262 | | | | | | 4,719 | | | | | | 4,457 | | |
Preclinical programs | | | | | 948 | | | | | | 926 | | | | | | (22) | | |
Facilities and other costs | | | | | 55 | | | | | | 59 | | | | | | 4 | | |
| | | | $ | 6,201 | | | | | $ | 9,324 | | | | | $ | 3,123 | | |
| | | Year Ended December 31, | | | Six Months Ended June 30, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2020 | | | 2021 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | | (unaudited) | | ||||||
Cash flows used in operating activities | | | | $ | (3,098) | | | | | $ | (3,433) | | | | | $ | (1,992) | | | | | $ | (1,682) | | |
Cash flows used in investing activities | | | | | (144) | | | | | | (10) | | | | | | (10) | | | | | | — | | |
Cash flows provided by financing activities | | | | | 2,794 | | | | | | 5,765 | | | | | | 5,182 | | | | | | 7,801 | | |
Effect of exchange rate changes on cash and cash equivalents | | | | | (60) | | | | | | (23) | | | | | | (56) | | | | | | (8) | | |
Net (decrease) increase in cash and cash equivalents | | | | $ | (508) | | | | | $ | 2,299 | | | | | $ | 3,124 | | | | | $ | 6,111 | | |
| | | Less than 1 Year | | | 1 to 3 Years | | | 3 to 5 Years | | | More than 5 years | | | Total | | |||||||||||||||
Operating lease obligations: | | | | $ | 59 | | | | | $ | 177 | | | | | $ | — | | | | | $ | — | | | | | $ | 236 | | |
Total: | | | | $ | 59 | | | | | $ | 177 | | | | | $ | — | | | | | $ | — | | | | | $ | 236 | | |
| | | Kd (nM) | | | B maxa | |
wt Aβ (1 – 42) oligomers | | | Site 1:442 ± 70 | | | 7.98 × 105 ± 0.29 × 105 | |
A673T mutant Aβ (1 – 42) oligomers | | | Site 1:1,955 ± 502 | | | 5.98 × 105 ± 0.50 × 105 | |
| Funding Org | | | Year | | | Project | | | Amount | |
| National Institute on Aging (NIH) | | | 2016 | | | COG0101 Ph1b first-in-patient trial for CT1812 | | | $2,410,669 | |
| National Institute on Aging (NIH) | | | 2016 | | | COG0102 Ph1b/2a Clinical Trial for CT1812 | | | $2,410,669 | |
| National Institute on Aging (NIH) | | | 2017 | | | COG0104 Ph1 SNAP Study: CSF Catheter | | | $2,527,271 | |
| National Institute on Aging (NIH) | | | 2017 | | | COG0105 Ph1 SPARC Study: SV2a PET | | | $4,795,774 | |
| National Institute on Aging (NIH) | | | 2018 | | | COG0201 Ph2 SHINE Study | | | $16,848,329 | |
| National Institute on Aging (NIH) | | | 2019 | | | COG0202 Ph2 SEQUEL Study: qEEG | | | $3,300,642 | |
| National Institute on Aging (NIH) | | | 2020 | | | COG0203 Ph2 Study with ACTC | | | $80,974,766 | |
| National Institute on Aging (NIH) | | | 2021 | | | COG0108 Study: hAME | | | $1,642,783 | |
| National Institute on Aging (NIH) | | | 2021 | | | COG0201 Ph2 SHINE Amendment | | | $13,634,548 | |
| National Institute on Aging (NIH) | | | 2021 | | | COG1201: Study: DLB | | | $29,498,048 | |
| NIH and others | | | 2010-2018 | | | Ten Preclinical Programs | | | $10,359,971 | |
| | | | | | | | | | $168,403,470 | |
Name | | | Age | | | Position(s) | |
Executive Officers | | | | | | | |
Lisa Ricciardi | | | 61 | | | Chief Executive Officer, President and Director | |
James M. O’Brien | | | 54 | | | Chief Financial Officer | |
Employee Director | | | | | | | |
Susan Catalano, Ph.D.(4) | | | 57 | | | Director and Chief Science Officer | |
Non-Employee Directors | | | | | | | |
Jack A. Khattar(2)(3) | | | 59 | | | Director, Chairman of the Board | |
Brett P. Monia, Ph.D.(1)(2) | | | 59 | | | Director | |
Aaron Fletcher, Ph.D.(1)(2) | | | 41 | | | Director | |
Stephen Sands(5) | | | 64 | | | Director | |
Peggy Wallace(3) | | | 64 | | | Director | |
Mark H. Breedlove(1) | | | 64 | | | Director | |
Name | | | Fees earned or paid in cash ($) | | | Option awards ($)(1) | | | All other compensation ($) | | | Total ($) | | ||||||||||||
Jack A. Khattar | | | | | 19,000 | | | | | | 40,711 | | | | | | — | | | | | | 59,711 | | |
Brett P. Monia, Ph.D. | | | | | 9,625 | | | | | | 40,092 | | | | | | — | | | | | | 49,717 | | |
Aaron Fletcher, Ph.D. | | | | | — | | | | | | 11,543 | | | | | | — | | | | | | 11,543 | | |
Stephen Sands(2) | | | | | — | | | | | | 7,723 | | | | | | — | | | | | | 7,723 | | |
Peggy Wallace | | | | | — | | | | | | 11,543 | | | | | | — | | | | | | 11,543 | | |
Mark H. Breedlove | | | | | — | | | | | | 11,543 | | | | | | — | | | | | | 11,543 | | |
Compensation Elements: Non-Employee Director Compensation Policy | | | | | | | |
Cash | | | | | | | |
Annual Cash Retainer | | | | $ | 35,000 | | |
Independent Chair Retainer | | | | $ | 65,000 | | |
Annual Committee Chair Retainer | | | | | | | |
Audit | | | | $ | 15,000 | | |
Compensation | | | | $ | 10,000 | | |
Nominating and Corporate Governance | | | | $ | 8,000 | | |
Annual Committee Member Retainer | | | | | | | |
Audit | | | | $ | 7,500 | | |
Compensation | | | | $ | 5,000 | | |
Nominating and Corporate Governance | | | | $ | 4,000 | | |
Equity | | | | | | | |
Initial Option Grant | | | shares(1) | | |||
Annual Option Grant | | | shares(2) | |
Name and principal position | | | Year | | | Salary ($) | | | Bonus ($) | | | Option awards ($)(1) | | | Non-equity incentive plan compensation ($)(2) | | | All other compensation ($) | | | Total ($) | | |||||||||||||||||||||
Lisa Ricciardi(3) | | | | | 2020 | | | | | | 287,385 | | | | | | — | | | | | | 901,904 | | | | | | 79,893 | | | | | | 3,415(4) | | | | | | 1,272,597 | | |
Chief Executive Officer and President | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kenneth I. Moch(5) | | | | | 2020 | | | | | | 93,591 | | | | | | — | | | | | | — | | | | | | — | | | | | | 609,293(6) | | | | | | 702,884 | | |
Former Chief Executive Officer and President | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
James M. O’Brien | | | | | 2020 | | | | | | 340,000 | | | | | | — | | | | | | — | | | | | | 70,890 | | | | | | 7,323(4) | | | | | | 418,213 | | |
Chief Financial Officer | | | | | | | | |
Name | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Equity incentive awards: number of securities underlying unexercised unearned options (#) | | | Option Exercise Price ($) | | | Option Expiration Date | | |||||||||||||||
Lisa Ricciardi | | | | | 10,434(1) | | | | | | 31,303(1) | | | | | | — | | | | | | 1.07 | | | | | | 9/29/2029 | | |
| | | | | — | | | | | | 7,729(2) | | | | | | — | | | | | | 1.07 | | | | | | 4/30/2030 | | |
| | | | | 20,095 | | | | | | | | | | | | — | | | | | | 1.20 | | | | | | 4/22/2030 | | |
| | | | | — | | | | | | 896,177(3) | | | | | | — | | | | | | 1.20 | | | | | | 5/31/2030 | | |
James M. O’Brien | | | | | 38,188(4) | | | | | | 92,743(4) | | | | | | — | | | | | | 1.07 | | | | | | 10/7/2029 | | |
Kenneth I. Moch | | | | | 723,235 | | | | | | — | | | | | | — | | | | | | 0.87 | | | | | | 6/17/2023 | | |
Name | | | Principal Amount of Convertible Notes | | | Shares of Series B-1 Convertible Preferred Stock | | ||||||
Entities affiliated with Breedlove Family Limited Partnership(1) | | | | $ | 475,730 | | | | | | 343,487 | | |
Entities affiliated with Golden Seeds Cognition Therapeutics, LLC(2) | | | | $ | 1,841,258 | | | | | | 1,329,428 | | |
Entities affiliated with BIOS Memory SPV I, LP(3) | | | | $ | 4,250,000 | | | | | | 3,068,592 | | |
Ogden CAP Associates, LLC(4) | | | | $ | 491,127 | | | | | | 354,604 | | |
Stephen Sands(5) | | | | $ | 25,000 | | | | | | 18,050 | | |
Name | | | Amount of SAFEs | | | Shares of Common Stock | | ||||||
Entities affiliated with Golden Seeds Cognition Therapeutics, LLC(1) | | | | $ | 3,092,383 | | | | | | 322,122 | | |
Entities affiliated with BIOS Memory SPV I, LP(2) | | | | $ | 2,000,000 | | | | | | 208,332 | | |
| | | Beneficial ownership prior to this offering | | | Beneficial ownership after this offering | | ||||||||||||||||||
Name of Beneficial Owner | | | Number of shares beneficially owned | | | Percentage of beneficial ownership | | | Number of shares beneficially owned | | | Percentage of beneficial ownership | | ||||||||||||
5% and Greater Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
BIOS Memory SPV I, LP(1) | | | | | 3,722,932 | | | | | | 21.2% | | | | | | 3,722,932 | | | | | | 17.8% | | |
Golden Seeds Cognition Therapeutics, LLC(2) | | | | | 2,489,716 | | | | | | 14.1% | | | | | | 2,489,716 | | | | | | 11.9% | | |
Ogden CAP Associates, LLC(3) | | | | | 2,210,452 | | | | | | 12.6% | | | | | | 2,210,452 | | | | | | 10.6% | | |
Susan Catalano, Ph.D.(4) | | | | | 1,281,070 | | | | | | 6.9% | | | | | | 1,428,864 | | | | | | 6.4% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | |
Lisa Ricciardi(5) | | | | | 360,290 | | | | | | 2.0% | | | | | | 515,360 | | | | | | 2.4% | | |
| | | Beneficial ownership prior to this offering | | | Beneficial ownership after this offering | | ||||||||||||||||||
Name of Beneficial Owner | | | Number of shares beneficially owned | | | Percentage of beneficial ownership | | | Number of shares beneficially owned | | | Percentage of beneficial ownership | | ||||||||||||
James M. O’Brien(6) | | | | | 68,193 | | | | | | *% | | | | | | 68,193 | | | | | | *% | | |
Susan Catalano, Ph.D.(4) | | | | | 1,281,070 | | | | | | 6.9% | | | | | | — | | | | | | —% | | |
Mark H. Breedlove(7) | | | | | 448,824 | | | | | | 2.6% | | | | | | 448,824 | | | | | | 2.1% | | |
Aaron Fletcher, Ph.D.(8) | | | | | 10,627 | | | | | | *% | | | | | | 10,627 | | | | | | *% | | |
Jack A. Khattar(9) | | | | | 10,434 | | | | | | *% | | | | | | 10,434 | | | | | | *% | | |
Brett P. Monia, Ph.D.(10) | | | | | 10,434 | | | | | | *% | | | | | | 10,434 | | | | | | *% | | |
Stephen Sands(11) | | | | | 52,502 | | | | | | *% | | | | | | — | | | | | | —% | | |
Peggy Wallace(12) | | | | | 10,627 | | | | | | *% | | | | | | 10,627 | | | | | | *% | | |
All current directors and executive officers as a group (9 persons) | | | | | 2,253,001 | | | | | | 12.8% | | | | | | 1,074,499 | | | | | | 5.1% | | |
Approximate Number of Shares | | | First Date Available for Sale on the Public Markets | |
10,676,101 Shares | | | 181 days after the date of this prospectus, upon expiration of the lock-up agreements referred to below, subject in some cases to applicable volume, manner of sale and other limitations under Rule 144 and Rule 701. | |
Underwriters | | | Number of Shares | | |||
B. Riley Securities, Inc. | | | | | | | |
Oppenheimer & Co. Inc. | | | | | | | |
| | | | | | | |
Total | | | | | 3,350,000 | | |
| | | Per Share | | | Total Without Exercise of Over- Allotment | | | Total With Exercise of Over- Allotment | | |||||||||
Public offering price | | | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions | | | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses to us | | | | $ | | | | | $ | | | | | $ | | | |
| | | Page | | |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | | As of December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 2,890 | | | | | $ | 5,189 | | |
Grant receivables | | | | | 2,662 | | | | | | 564 | | |
Prepaid expenses | | | | | 117 | | | | | | 544 | | |
Other receivables | | | | | 1,462 | | | | | | 588 | | |
Other current assets | | | | | 29 | | | | | | 23 | | |
Total current assets | | | | | 7,160 | | | | | | 6,908 | | |
Property and equipment, net | | | | | 299 | | | | | | 211 | | |
Total assets | | | | $ | 7,459 | | | | | $ | 7,119 | | |
Liabilities, Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | | | | 2,357 | | | | | | 2,003 | | |
Current portion of capital lease obligation | | | | | 4 | | | | | | — | | |
Accrued expenses | | | | | 1,321 | | | | | | 994 | | |
Other current liabilities | | | | | 1 | | | | | | 253 | | |
Total current liabilities | | | | | 3,683 | | | | | | 3,250 | | |
Paycheck protection program loan | | | | | — | | | | | | 443 | | |
Derivative liability | | | | | 1,493 | | | | | | 2,209 | | |
Warrant liability | | | | | 181 | | | | | | — | | |
Convertible notes, net | | | | | 6,897 | | | | | | 12,409 | | |
Accrued interest | | | | | 700 | | | | | | 1,622 | | |
Total liabilities | | | | | 12,954 | | | | | | 19,933 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Convertible preferred stock: | | | | | | | | | | | | | |
Series A convertible preferred stock, par value $0.001 per share, 3,067,519 shares authorized at December 31, 2019 and 2020, 2,819,027 shares issued and outstanding as of December 31, 2019 and 2020; liquidation preference of $4,766 as of December 31, 2020 | | | | | 4,413 | | | | | | 4,616 | | |
Series A-1 convertible preferred stock, par value $0.001 per share, 3,970,776 shares authorized at December 31, 2019 and 2020, 3,730,366 shares issued and outstanding as of December 31, 2019 and 2020; liquidation preference of $5,572 as of December 31, 2020 | | | | | 5,160 | | | | | | 5,398 | | |
Series A-2 convertible preferred stock, par value $0.001 per share, 3,565,063 shares authorized at December 31, 2019 and 2020, 3,565,063 shares issued and outstanding as of December 31, 2019 and 2020; liquidation preference of $5,997 as of December 31, 2020 | | | | | 5,552 | | | | | | 5,809 | | |
Series B convertible preferred stock, par value $0.001 per share, 30,450,000 shares authorized at December 31, 2019 and 2020, 30,409,890 shares issued and outstanding as of December 31, 2019 and 2020; liquidation preference of $40,826 as of December 31, 2020 | | | | | 37,802 | | | | | | 39,547 | | |
Total convertible preferred stock | | | | | 52,927 | | | | | | 55,370 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value, 58,000,000 shares authorized at December 31, 2019 and 2020; 469,751 and 538,793 shares issued and outstanding at December 31, 2019 and 2020, respectively | | | | | 1 | | | | | | 1 | | |
Additional paid-in capital | | | | | 1 | | | | | | 222 | | |
Accumulated deficit | | | | | (58,239) | | | | | | (68,220) | | |
Accumulated other comprehensive loss | | | | | (185) | | | | | | (187) | | |
Total stockholders’ deficit | | | | | (58,422) | | | | | | (68,184) | | |
Total liabilities, convertible preferred stock, and stockholders’ deficit | | | | $ | 7,459 | | | | | $ | 7,119 | | |
| | | For the Year Ended December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development | | | | $ | 14,379 | | | | | $ | 12,887 | | |
General and administrative | | | | | 3,452 | | | | | | 4,520 | | |
Total operating expenses | | | | | 17,831 | | | | | | 17,407 | | |
Loss from operations | | | | | (17,831) | | | | | | (17,407) | | |
Other income (expense): | | | | | | | | | | | | | |
Grant income | | | | | 13,164 | | | | | | 10,855 | | |
Change in the fair value of the derivative liability | | | | | (231) | | | | | | 18 | | |
Change in the fair value of the warrant liability | | | | | (7) | | | | | | 181 | | |
Other income, net | | | | | 1,087 | | | | | | 394 | | |
Loss on debt extinguishment | | | | | — | | | | | | (129) | | |
Interest expense, net | | | | | (1,024) | | | | | | (1,751) | | |
Total other income (expense), net | | | | | 12,989 | | | | | | 9,568 | | |
Net loss | | | | | (4,842) | | | | | | (7,839) | | |
Cumulative preferred stock dividends | | | | | (3,920) | | | | | | (4,234) | | |
Net loss attributable to common stockholders | | | | $ | (8,762) | | | | | $ | (12,073) | | |
Unrealized loss on foreign currency translation | | | | | (20) | | | | | | (2) | | |
Total comprehensive loss | | | | $ | (4,862) | | | | | $ | (7,841) | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (18.66) | | | | | $ | (23.76) | | |
Weighted-average common shares outstanding, basic and diluted | | | | | 469,706 | | | | | | 508,112 | | |
| | | Series A Convertible Preferred Stock | | | Series A-1 Convertible Preferred Stock | | | Series A-2 Convertible Preferred Stock | | | Series B Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive Loss | | | Total Stockholders’ Deficit | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances as of December 31, 2018 | | | | | 2,819,027 | | | | | $ | 4,086 | | | | | | 3,730,366 | | | | | $ | 4,778 | | | | | | 3,565,063 | | | | | $ | 5,141 | | | | | | 30,409,890 | | | | | $ | 35,002 | | | | | | | 469,691 | | | | | $ | 1 | | | | | $ | 1 | | | | | $ | (49,838) | | | | | $ | (165) | | | | | $ | (50,001) | | | | ||
Exercise of warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 60 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 361 | | | | | | — | | | | | | — | | | | | | 361 | | | | ||
Accretion of convertible preferred stock to redemption value | | | | | — | | | | | | 327 | | | | | | — | | | | | | 382 | | | | | | — | | | | | | 411 | | | | | | — | | | | | | 2,800 | | | | | | | — | | | | | | — | | | | | | (361) | | | | | | (3,559) | | | | | | — | | | | | | (3,920) | | | | ||
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20) | | | | | | (20) | | | | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,842) | | | | | | — | | | | | | (4,842) | | | | ||
Balances as of December 31, 2019 | | | | | 2,819,027 | | | | | | 4,413 | | | | | | 3,730,366 | | | | | | 5,160 | | | | | | 3,565,063 | | | | | | 5,552 | | | | | | 30,409,890 | | | | | | 37,802 | | | | | | | 469,751 | | | | | | 1 | | | | | | 1 | | | | | | (58,239) | | | | | | (185) | | | | | | (58,422) | | | | ||
Exercise of common stock warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 50,497 | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | | | ||
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 18,545 | | | | | | — | | | | | | 13 | | | | | | — | | | | | | — | | | | | | 13 | | | | ||
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 475 | | | | | | — | | | | | | — | | | | | | 475 | | | | ||
Accretion of convertible preferred stock to redemption value | | | | | — | | | | | | 203 | | | | | | — | | | | | | 238 | | | | | | — | | | | | | 257 | | | | | | — | | | | | | 1,745 | | | | | | | — | | | | | | — | | | | | | (301) | | | | | | (2,142) | | | | | | — | | | | | | (2,443) | | | | ||
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | (2) | | | | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,839) | | | | | | — | | | | | | (7,839) | | | | ||
Balances as of December 31, 2020 | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | | 3,730,366 | | | | | $ | 5,398 | | | | | | 3,565,063 | | | | | $ | 5,809 | | | | | | 30,409,890 | | | | | $ | 39,547 | | | | | | | 538,793 | | | | | $ | 1 | | | | | $ | 222 | | | | | $ | (68,220) | | | | | $ | (187) | | | | | $ | (68,184) | | | |
| | | For the Year Ended December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (4,842) | | | | | $ | (7,839) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 81 | | | | | | 98 | | |
Amortization of debt issuance costs | | | | | 30 | | | | | | 54 | | |
Amortization of debt discount | | | | | 464 | | | | | | 782 | | |
Change in the fair value of the derivative liability | | | | | 231 | | | | | | (18) | | |
Change in the fair value of the warrant liability | | | | | 7 | | | | | | (181) | | |
Loss on debt extinguishment | | | | | — | | | | | | 129 | | |
Equity-based compensation | | | | | 361 | | | | | | 475 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Grant receivables | | | | | (43) | | | | | | 2,097 | | |
Prepaid expenses and other current assets | | | | | (22) | | | | | | (417) | | |
Other receivables | | | | | (1,075) | | | | | | 904 | | |
Accounts payable | | | | | 862 | | | | | | (364) | | |
Accrued expenses and interest | | | | | 934 | | | | | | 595 | | |
Other current liabilities | | | | | (86) | | | | | | 252 | | |
Net cash used in operating activities | | | | | (3,098) | | | | | | (3,433) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Payments for property and equipment | | | | | (144) | | | | | | (10) | | |
Net cash used in investing activities | | | | | (144) | | | | | | (10) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payments on capital lease obligation | | | | | (50) | | | | | | (4) | | |
Proceeds from the exercise of common stock warrants | | | | | — | | | | | | 34 | | |
Proceeds from the exercise of stock options | | | | | — | | | | | | 13 | | |
Proceeds from the paycheck protection program loan | | | | | — | | | | | | 443 | | |
Proceeds from the issuance of convertible notes | | | | | 2,878 | | | | | | 5,372 | | |
Debt issuance costs related to convertible notes | | | | | (34) | | | | | | (93) | | |
Net cash provided by financing activities | | | | | 2,794 | | | | | | 5,765 | | |
Effect of exchange rate changes on cash and cash equivalents | | | | | (60) | | | | | | (23) | | |
Net (decrease) increase in cash and cash equivalents | | | | | (508) | | | | | | 2,299 | | |
Cash and cash equivalents – beginning of period | | | | | 3,398 | | | | | | 2,890 | | |
Cash and cash equivalents – end of period | | | | $ | 2,890 | | | | | $ | 5,189 | | |
Supplemental disclosures of non-cash investing and financing activities: | | | | | | | | | | | | | |
Purchase of property and equipment in accrued expenses | | | | $ | 55 | | | | | $ | — | | |
Non-cash accretion of convertible preferred stock to redemption value | | | | $ | (3,920) | | | | | $ | (2,443) | | |
| | | As of December 31, 2019 | | |||||||||||||||||||||
| Quoted Priced in Active Markets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Total | | ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 1,886 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,886 | | |
Total assets | | | | $ | 1,886 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,886 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability | | | | $ | — | | | | | $ | — | | | | | $ | 1,493 | | | | | $ | 1,493 | | |
Warrant liability | | | | | — | | | | | | — | | | | | | 181 | | | | | | 181 | | |
Total liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 1,674 | | | | | $ | 1,674 | | |
| | | As of December 31, 2020 | | |||||||||||||||||||||
| Quoted Priced in Active Markets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Total | | ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 2,853 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,853 | | |
Total assets | | | | $ | 2,853 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,853 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability | | | | $ | — | | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
Total liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
| | | Warrant Liability | | | Derivative Liability | | | Total | | |||||||||
Balance at December 31, 2018 | | | | $ | 174 | | | | | $ | 771 | | | | | $ | 945 | | |
Change in the fair value of the warrant liability | | | | | 7 | | | | | | — | | | | | | 7 | | |
Fair value recognized upon the issuance of Convertible Notes | | | | | — | | | | | | 491 | | | | | | 491 | | |
Change in the fair value of the derivative liability | | | | | — | | | | | | 231 | | | | | | 231 | | |
Balance at December 31, 2019 | | | | | 181 | | | | | | 1,493 | | | | | | 1,674 | | |
Change in the fair value of the warrant liability | | | | | (181) | | | | | | — | | | | | | (181) | | |
Fair value recognized upon the issuance of Convertible Notes | | | | | — | | | | | | 734 | | | | | | 734 | | |
Change in the fair value of the derivative liability | | | | | — | | | | | | (18) | | | | | | (18) | | |
Total liabilities | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
| | | As of December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Equipment | | | | $ | 977 | | | | | $ | 987 | | |
Furniture and fixtures | | | | | 1 | | | | | | 1 | | |
Property and equipment, gross | | | | | 978 | | | | | | 988 | | |
Less: Accumulated depreciation | | | | | (679) | | | | | | (777) | | |
Property and equipment, net | | | | $ | 299 | | | | | $ | 211 | | |
| | | As of December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Employee compensation, benefits, and related accruals | | | | $ | 532 | | | | | $ | 732 | | |
Research and development costs | | | | | 566 | | | | | | 143 | | |
Professional fees | | | | | 164 | | | | | | 114 | | |
Other accrued | | | | | 59 | | | | | | 5 | | |
Total | | | | $ | 1,321 | | | | | $ | 994 | | |
| | | As of December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Research and development incentive receivables | | | | $ | 1,364 | | | | | $ | 489 | | |
Other receivables | | | | | 98 | | | | | | 99 | | |
Total | | | | $ | 1,462 | | | | | $ | 588 | | |
| | | Year Ended December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Research and development incentive | | | | $ | 982 | | | | | $ | 474 | | |
Foreign currency loss | | | | | — | | | | | | (88) | | |
Other income, net | | | | | 105 | | | | | | 8 | | |
Total | | | | $ | 1,087 | | | | | $ | 394 | | |
| | | Operating Leases | | |||
2021 | | | | $ | 118 | | |
2022 | | | | | 118 | | |
2023 | | ��� | | | 59 | | |
Total lease commitments | | | | $ | 295 | | |
| | | 2019 | | | 2020 | | ||||||
Convertible notes principal | | | | $ | 7,626 | | | | | $ | 12,998 | | |
Less: unamortized note issuance costs | | | | | (44) | | | | | | (45) | | |
Less: debt discount | | | | | (685) | | | | | | (544) | | |
| | | | $ | 6,897 | | | | | $ | 12,409 | | |
| | | 2019 | | | 2020 | | ||||||
Coupon interest | | | | $ | 574 | | | | | $ | 922 | | |
Issuance costs amortization | | | | | 30 | | | | | | 54 | | |
Discount amortization | | | | | 464 | | | | | | 782 | | |
| | | | $ | 1,068 | | | | | $ | 1,758 | | |
Class of Preferred | | | Preferred Stock Authorized | | | Preferred Stock Issued and Outstanding | | | Carrying Value | | | Liquidation Preference | | | Common Stock Issuable Upon Conversion | | |||||||||||||||
Series A Preferred Stock | | | | | 3,067,519 | | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | $ | 4,766 | | | | | | 871,541 | | |
Series A-1 Preferred Stock | | | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,572 | | | | | | 1,153,290 | | |
Series A-2 Preferred Stock | | | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 5,997 | | | | | | 1,102,182 | | |
Series B Preferred Stock | | | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 40,826 | | | | | | 9,401,599 | | |
Total | | | | | 41,053,358 | | | | | | 40,524,346 | | | | | $ | 55,370 | | | | | $ | 57,161 | | | | | | 12,528,612 | | |
Number of Warrants | | | Exercise Price | ��� | | Expiration Date | | |||
50,497 | | | | $ | 0.68 | | | | May 2021 | |
116,144 | | | | $ | 0.03 | | | | March 2023 | |
24,171 | | | | $ | 0.03 | | | | May 2023 | |
10,319 | | | | $ | 0.03 | | | | August 2023 | |
| | | 2019 | | | 2020 | | ||||||
Convertible preferred stock outstanding | | | | | 12,528,612 | | | | | | 12,528,612 | | |
Options issued and outstanding | | | | | 4,094,945 | | | | | | 4,587,865 | | |
Warrants for series A-1 preferred stock | | | | | 55,873 | | | | | | — | | |
Warrants for common stock | | | | | 257,004 | | | | | | 201,131 | | |
Total | | | | | 16,936,434 | | | | | | 17,317,608 | | |
| | | Year Ended December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Research and development | | | | $ | 175 | | | | | $ | 216 | | |
General and administrative | | | | | 186 | | | | | | 259 | | |
Total equity-based compensation | | | | $ | 361 | | | | | $ | 475 | | |
| | | Year Ended December 31, | | |||
| 2019 | | | 2020 | | ||
Fair value of common stock | | | $1.07 | | | $1.20 | |
Expected volatility | | | 88.92% – 97.50% | | | 101.35% – 109.34% | |
Risk-free interest rate | | | 1.43% – 2.50% | | | 0.27% – 1.60% | |
Dividend yield | | | 0.00% | | | 0.00% | |
Expected term (years) | | | 6.00 – 7.00 | | | 5.00 – 6.25 | |
| | | Options Outstanding | | |||||||||||||||||||||
| Number of Options | | | Weighted Average Exercise Price | | | Aggregate Intrinsic Value (in 000’s) | | | Weighted Average Remaining Contractual Life (in Years) | | ||||||||||||||
Balance, December 31, 2019 | | | | | 4,094,945 | | | | | $ | 0.89 | | | | | | | | | | | | | | |
Options granted | | | | | 1,245,865 | | | | | $ | 1.19 | | | | | | | | | | | | | | |
Options exercised | | | | | (18,545) | | | | | $ | 0.70 | | | | | | | | | | | | | | |
Options forfeited | | | | | (677,108) | | | | | $ | 0.84 | | | | | | | | | | | | | | |
Options expired | | | | | (57,292) | | | | | $ | 0.75 | | | | | | | | | | | | | | |
Balance, December 31, 2020 | | | | | 4,587,865 | | | | | $ | 0.98 | | | | | $ | 3,511 | | | | | | 7.8 | | |
Exercisable as of December 31, 2020 | | | | | 2,810,305 | | | | | $ | 0.87 | | | | | $ | 2,423 | | | | | | 6.4 | | |
Vested and expected to vest as of December 31, 2020 | | | | | 4,238,715 | | | | | $ | 1.00 | | | | | $ | 3,274 | | | | | | 7.7 | | |
| | | December 31, 2019 | | | December 31, 2020 | | ||||||
Convertible preferred stock (as converted) | | | | | 12,528,612 | | | | | | 12,528,612 | | |
Options issued and outstanding | | | | | 4,094,945 | | | | | | 4,587,865 | | |
Warrants for series A-1 preferred stock | | | | | 55,873 | | | | | | — | | |
Warrants for common stock | | | | | 257,004 | | | | | | 201,131 | | |
Total | | | | | 16,936,434 | | | | | | 17,317,608 | | |
| | | December 31, 2019 | | | December 31, 2020 | | ||||||
Net loss | | | | $ | (4,842) | | | | | $ | (7,839) | | |
Cumulative preferred stock dividends | | | | | (3,920) | | | | | | (4,234) | | |
Net loss attributable to common stockholders | | | | $ | (8,762) | | | | | $ | (12,073) | | |
Weighted-average common shares outstanding-basic and diluted | | | | | 469,706 | | | | | | 508,112 | | |
Total | | | | $ | (18.66) | | | | | $ | (23.76) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2020 | | ||||||
Domestic | | | | $ | (3,489) | | | | | $ | (7,268) | | |
Foreign | | | | | (1,353) | | | | | | (571) | | |
Total | | | | $ | (4,842) | | | | | $ | (7,839) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2020 | | ||||||
Income tax computed at federal statutory rate | | | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal benefit | | | | | 6.5% | | | | | | 7.1% | | |
Change in valuation allowance | | | | | (34.5%) | | | | | | (35.8%) | | |
R&D Credit | | | | | 10.5% | | | | | | 10.7% | | |
Interest expense | | | | | (2.0%) | | | | | | (3.2%) | | |
Equity-based compensation | | | | | (1.4%) | | | | | | (1.0%) | | |
Other | | | | | (0.1%) | | | | | | 1.2% | | |
Effective income tax rate | | | | | 0.0% | | | | | | 0.0% | | |
| | | December 31, 2019 | | | December 31, 2020 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 9,902 | | | | | $ | 11,060 | | |
Tax credit carryforwards | | | | | 2,397 | | | | | | 3,713 | | |
Equity-based compensation | | | | | 74 | | | | | | 291 | | |
Other | | | | | — | | | | | | 137 | | |
Deferred tax assets | | | | | 12,373 | | | | | | 15,201 | | |
Less: valuation allowance | | | | | (12,365) | | | | | | (15,179) | | |
Deferred tax assets after valuation allowance | | | | | 8 | | | | | | 22 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Fixed assets | | | | | (8) | | | | | | (22) | | |
Deferred tax liabilities | | | | | (8) | | | | | | (22) | | |
Net deferred tax assets | | | | $ | — | | | | | $ | — | | |
| | | Page | | |||
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | |
| | | As of | | |||||||||
| | | December 31, 2020 | | | June 30, 2021 | | ||||||
| | | | | | | | | (unaudited) | | |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 5,189 | | | | | $ | 11,300 | | |
Grant receivables | | | | | 564 | | | | | | 2,264 | | |
Prepaid expenses | | | | | 544 | | | | | | 766 | | |
Other receivables | | | | | 588 | | | | | | 288 | | |
Other current assets | | | | | 23 | | | | | | 65 | | |
Total current assets | | | | | 6,908 | | | | | | 14,683 | | |
Deferred offering costs | | | | | — | | | | | | 2,441 | | |
Property and equipment, net | | | | | 211 | | | | | | 165 | | |
Total assets | | | | $ | 7,119 | | | | | $ | 17,289 | | |
Liabilities, Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | | | | 2,003 | | | | | | 3,657 | | |
Accrued expenses | | | | | 994 | | | | | | 1,802 | | |
Other current liabilities | | | | | 253 | | | | | | 765 | | |
Total current liabilities | | | | | 3,250 | | | | | | 6,224 | | |
Simple Agreements for Future Equity | | | | | — | | | | | | 9,986 | | |
Paycheck protection program loan | | | | | 443 | | | | | | — | | |
Derivative liability | | | | | 2,209 | | | | | | — | | |
Convertible notes, net | | | | | 12,409 | | | | | | — | | |
Accrued interest | | | | | 1,622 | | | | | | — | | |
Total liabilities | | | | | 19,933 | | | | | | 16,210 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Convertible preferred stock: | | | | | | | | | | | | | |
Series A convertible preferred stock, par value $0.001 per share, 3,067,519 shares authorized at December 31, 2020 and June 30, 2021, 2,819,027 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $4,955 as of June 30, 2021 | | | | | 4,616 | | | | | | 4,616 | | |
Series A-1 convertible preferred stock, par value $0.001 per share, 3,970,776 shares authorized at December 31, 2020 and June 30, 2021, 3,730,366 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $5,794 as of June 30, 2021 | | | | | 5,398 | | | | | | 5,398 | | |
Series A-2 convertible preferred stock, par value $0.001 per share, 3,565,063 shares authorized at December 31, 2020 and June 30, 2021, 3,565,063 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $6,235 as of June 30, 2021 | | | | | 5,809 | | | | | | 5,809 | | |
Series B convertible preferred stock, par value $0.001 per share, 30,450,000 shares authorized at December 31, 2020 and June 30, 2021, 30,409,890 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $42,446 as of June 30, 2021 | | | | | 39,547 | | | | | | 39,547 | | |
Series B-1 convertible preferred stock, par value $0.001 per share, 0 and 10,928,155 shares authorized at December 31, 2020 and June 30, 2021, respectively, 0 and 10,926,089 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $15,332 as of June 30, 2021 | | | | | — | | | | | | 29,391 | | |
Total convertible preferred stock | | | | | 55,370 | | | | | | 84,761 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value, 58,000,000 and 70,000,000 shares authorized at December 31, 2020 and June 30, 2021, respectively; 538,793 and 610,077 shares issued and outstanding at December 31, 2020 and June 30, 2021, respectively | | | | | 1 | | | | | | 1 | | |
Additional paid-in capital | | | | | 222 | | | | | | 65 | | |
Accumulated deficit | | | | | (68,220) | | | | | | (83,555) | | |
Accumulated other comprehensive loss | | | | | (187) | | | | | | (193) | | |
Total stockholders’ deficit | | | | | (68,184) | | | | | | (83,682) | | |
Total liabilities, convertible preferred stock, and stockholders’ deficit | | | | $ | 7,119 | | | | | $ | 17,289 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development | | | | $ | 6,201 | | | | | $ | 9,324 | | |
General and administrative | | | | | 2,625 | | | | | | 2,243 | | |
Total operating expenses | | | | | 8,826 | | | | | | 11,567 | | |
Loss from operations | | | | | (8,826) | | | | | | (11,567) | | |
Other income (expense): | | | | | | | | | | | | | |
Grant income | | | | | 4,954 | | | | | | 9,338 | | |
Change in the fair value of the derivative liability | | | | | 247 | | | | | | 2,209 | | |
Change in the fair value of the warrant liability | | | | | 32 | | | | | | — | | |
Change in the fair value of the Simple Agreements for Future Equity | | | | | — | | | | | | (1,044) | | |
Other income, net | | | | | 258 | | | | | | 248 | | |
(Loss) gain on debt extinguishment | | | | | (129) | | | | | | 443 | | |
Interest expense, net | | | | | (716) | | | | | | (894) | | |
Total other income (expense), net | | | | | 4,646 | | | | | | 10,300 | | |
Net loss | | | | | (4,180) | | | | | | (1,267) | | |
Cumulative preferred stock dividends | | | | | (2,106) | | | | | | (2,467) | | |
Net loss attributable to common stockholders | | | | $ | (6,286) | | | | | $ | (3,734) | | |
Unrealized loss on foreign currency translation | | | | | (58) | | | | | | (6) | | |
Total comprehensive loss | | | | $ | (4,238) | | | | | $ | (1,273) | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (13.13) | | | | | $ | (6.53) | | |
Weighted-average common shares outstanding, basic and diluted | | | | | 478,751 | | | | | | 571,921 | | |
| | | Series A Convertible Preferred Stock | | | Series A-1 Convertible Preferred Stock | | | Series A-2 Convertible Preferred Stock | | | Series B Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive Loss | | | Total Stockholders’ Deficit | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances as of December 31, 2019 | | | | | 2,819,027 | | | | | $ | 4,413 | | | | | | 3,730,366 | | | | | $ | 5,160 | | | | | | 3,565,063 | | | | | $ | 5,552 | | | | | | 30,409,890 | | | | | $ | 37,802 | | | | | | | 469,751 | | | | | $ | 1 | | | | | $ | 1 | | | | | $ | (58,239) | | | | | $ | (185) | | | | | $ | (58,422) | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 16,694 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
Exercise of common stock warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 50,497 | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 213 | | | | | | — | | | | | | — | | | | | | 213 | | |
Accretion of convertible preferred stock to redemption value | | | | | — | | | | | | 176 | | | | | | — | | | | | | 204 | | | | | | — | | | | | | 222 | | | | | | — | | | | | | 1,504 | | | | | | | — | | | | | | — | | | | | | (258) | | | | | | (1,848) | | | | | | — | | | | | | (2,106) | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (58) | | | | | | (58) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,180) | | | | | | — | | | | | | (4,180) | | |
Balances as of June 30, 2020 | | | | | 2,819,027 | | | | | $ | 4,589 | | | | | | 3,730,366 | | | | | $ | 5,364 | | | | | | 3,565,063 | | | | | $ | 5,774 | | | | | | 30,409,890 | | | | | $ | 39,306 | | | | | | | 536,942 | | | | | $ | 1 | | | | | $ | 1 | | | | | $ | (64,267) | | | | | $ | (243) | | | | | $ | (64,508) | | |
| | | Series A Convertible Preferred Stock | | | Series A-1 Convertible Preferred Stock | | | Series A-2 Convertible Preferred | | | Series B Convertible Preferred Stock | | | Series B-1 Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive Loss | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances as of December 31, 2020 | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | | 3,730,366 | | | | | $ | 5,398 | | | | | | 3,565,063 | | | | | $ | 5,809 | | | | | | 30,409,890 | | | | | $ | 39,547 | | | | | | — | | | | | $ | — | | | | | | | 538,793 | | | | | $ | 1 | | | | | $ | 222 | | | | | $ | (68,220) | | | | | $ | (187) | | | | | $ | (68,184) | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 20,787 | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Exercise of common stock warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 50,497 | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 192 | | | | | | — | | | | | | — | | | | | | 192 | | |
Issuance of Series B-1 Convertible Preferred Stock upon conversion of debt | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,926,089 | | | | | | 29,391 | | | | | | | — | | | | | | — | | | | | | (397) | | | | | | (14,068) | | | | | | — | | | | | | (14,465) | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6) | | | | | | (6) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,267) | | | | | | — | | | | | | (1,267) | | |
Balances as of June 30, 2021 | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | | 3,730,366 | | | | | $ | 5,398 | | | | | | 3,565,063 | | | | | $ | 5,809 | | | | | | 30,409,890 | | | | | $ | 39,547 | | | | | | 10,926,089 | | | | | $ | 29,391 | | | | | | | 610,077 | | | | | $ | 1 | | | | | $ | 65 | | | | | $ | (83,555) | | | | | $ | (193) | | | | | $ | (83,682) | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (4,180) | | | | | $ | (1,267) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 50 | | | | | | 47 | | |
Amortization of debt issuance costs | | | | | 16 | | | | | | 31 | | |
Amortization of debt discount | | | | | 308 | | | | | | 352 | | |
Change in the fair value of the derivative liability | | | | | (247) | | | | | | (2,209) | | |
Change in the fair value of the warrant liability | | | | | (32) | | | | | | — | | |
Change in the fair value of the Simple Agreements for Future Equity | | | | | — | | | | | | 1,044 | | |
Loss (gain) on debt extinguishment | | | | | 129 | | | | | | (443) | | |
Equity-based compensation | | | | | 213 | | | | | | 192 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Grant receivables | | | | | 1,604 | | | | | | (1,700) | | |
Prepaid expenses and other current assets | | | | | 12 | | | | | | (270) | | |
Other receivables | | | | | 107 | | | | | | 289 | | |
Accounts payable | | | | | (700) | | | | | | 420 | | |
Accrued expenses and interest | | | | | 285 | | | | | | 1,320 | | |
Other current liabilities | | | | | 443 | | | | | | 512 | | |
Net cash used in operating activities | | | | | (1,992) | | | | | | (1,682) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Payments for property and equipment | | | | | (10) | | | | | | — | | |
Net cash used in investing activities | | | | | (10) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payments on capital lease obligation | | | | | (4) | | | | | | — | | |
Proceeds from issuance of Simple Agreements for Future Equity | | | | | — | | | | | | 8,942 | | |
Proceeds from the exercise of stock warrants | | | | | 34 | | | | | | 34 | | |
Proceeds from the exercise of stock options | | | | | 11 | | | | | | 14 | | |
Proceeds from the issuance of convertible notes | | | | | 5,234 | | | | | | — | | |
Deferred offering costs | | | | | — | | | | | | (1,189) | | |
Debt issuance costs related to convertible notes | | | | | (93) | | | | | | — | | |
Net cash provided by financing activities | | | | | 5,182 | | | | | | 7,801 | | |
Effect of exchange rate changes on cash and cash equivalents | | | | | (56) | | | | | | (8) | | |
Net increase in cash and cash equivalents | | | | | 3,124 | | | | | | 6,111 | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Cash and cash equivalents – beginning of period | | | | | 2,890 | | | | | | 5,189 | | |
Cash and cash equivalents – end of period | | | | $ | 6,014 | | | | | $ | 11,300 | | |
Supplemental disclosures of non-cash financing activities: | | | | | | | | | | | | | |
Non-cash accretion of convertible preferred stock to redemption value | | | | $ | 2,106 | | | | | $ | — | | |
Deferred offering costs included in accounts payable | | | | $ | — | | | | | $ | 1,252 | | |
Issuance of Series B-1 Convertible Preferred Stock upon conversion of debt | | | | $ | — | | | | | $ | 29,391 | | |
| | | As of December 31, 2020 | | |||||||||||||||||||||
| Quoted Priced in Active Markets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Total | | ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 2,853 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,853 | | |
Total assets | | | | $ | 2,853 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,853 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability | | | | $ | — | | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
Total liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
| | | As of June 30, 2021 | | |||||||||||||||||||||
| | | Quoted Priced in Active Markets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Total | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 8,854 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,854 | | |
Total assets | | | | $ | 8,854 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,854 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Simple Agreements for Future Equity | | | | $ | — | | | | | $ | — | | | | | $ | 9,986 | | | | | $ | 9,986 | | |
Total liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 9,986 | | | | | $ | 9,986 | | |
| | | Six Months Ended June 30, 2020 | | |||||||||||||||
| | | Warrant Liabilities | | | Derivative Liability | | | Total | | |||||||||
Balance at December 31, 2019 | | | | $ | 181 | | | | | $ | 1,493 | | | | | $ | 1,674 | | |
Fair value recognized upon the issuance of Convertible Notes | | | | | — | | | | | | 718 | | | | | | 718 | | |
Change in the fair value of the liability | | | | | (32) | | | | | | (247) | | | | | | (279) | | |
Balance at June 30, 2020 | | | | $ | 149 | | | | | $ | 1,964 | | | | | $ | 2,113 | | |
| | | Six Months Ended June 30, 2021 | | |||||||||||||||
| | | SAFE | | | Derivative Liability | | | Total | | |||||||||
Balance at December 31, 2020 | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
Fair value recognized upon the issuance of SAFE | | | | | 8,942 | | | | | | — | | | | | | 8,942 | | |
Change in the fair value of the liability | | | | | 1,044 | | | | | | (2,209) | | | | | | (1,165) | | |
Balance at June 30, 2021 | | | | $ | 9,986 | | | | | $ | — | | | | | $ | 9,986 | | |
| | | March 25, 2021 (Issuance) | | | June 30, 2021 | | ||||||
Expected term (in years) | | | | | 0.35 | | | | | | 0.17 | | |
Discount upon conversion | | | | | 20% | | | | | | 20% | | |
Discount rate for implied return | | | | | 18.9% | | | | | | 18.9% | | |
Probability of initial public offering occurrence | | | | | 45% | | | | | | 70% | | |
Probability of dissolution event occurrence | | | | | 15% | | | | | | 8% | | |
Probability of equity financing occurrence | | | | | 37% | | | | | | 20% | | |
Probability of change of control occurrence | | | | | 3% | | | | | | 2% | | |
| | | Costs as of | | |||||||||
| | | December 31, 2020 | | | June 30, 2021 | | ||||||
Employee compensation, benefits, and related accruals | | | | $ | 732 | | | | | $ | 606 | | |
Research and development costs | | | | | 143 | | | | | | 1,196 | | |
Professional fees | | | | | 119 | | | | | | — | | |
Total | | | | $ | 994 | | | | | $ | 1,802 | | |
| | | Operating Leases | | |||
2021 | | | | $ | 59 | | |
2022 | | | | | 118 | | |
2023 | | | | | 59 | | |
Total lease commitments | | | | $ | 236 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Coupon interest | | | | $ | 398 | | | | | $ | 512 | | |
Issuance costs amortization | | | | | 16 | | | | | | 31 | | |
Discount amortization | | | | | 308 | | | | | | 352 | | |
| | | | $ | 722 | | | | | $ | 895 | | |
Class of Preferred | | | Preferred Stock Authorized | | | Preferred Stock Issued and Outstanding | | | Carrying Value | | | Liquidation Preference | | | Common Stock Issuable Upon Conversion | | |||||||||||||||
Series A Preferred Stock | | | | | 3,067,519 | | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | $ | 4,766 | | | | | | 871,541 | | |
Series A-1 Preferred Stock | | | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,572 | | | | | | 1,153,290 | | |
Series A-2 Preferred Stock | | | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 5,997 | | | | | | 1,102,182 | | |
Series B Preferred Stock | | | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 40,826 | | | | | | 9,401,599 | | |
Total | | | | | 41,053,358 | | | | | | 40,524,346 | | | | | $ | 55,370 | | | | | $ | 57,161 | | | | | | 12,528,612 | | |
Class of Preferred | | | Preferred Stock Authorized | | | Preferred Stock Issued and Outstanding | | | Carrying Value | | | Liquidation Preference | | | Common Stock Issuable Upon Conversion | | |||||||||||||||
Series A Preferred Stock | | | | | 3,067,519 | | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | $ | 4,955 | | | | | | 871,541 | | |
Series A-1 Preferred Stock | | | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,794 | | | | | | 1,153,290 | | |
Series A-2 Preferred Stock | | | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 6,235 | | | | | | 1,102,182 | | |
Series B Preferred Stock | | | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 42,446 | | | | | | 9,401,599 | | |
Series B-1 Preferred Stock | | | | | 10,928,155 | | | | | | 10,926,089 | | | | | | 29,391 | | | | | | 15,332 | | | | | | 3,377,925 | | |
Total | | | | | 51,981,513 | | | | | | 51,450,435 | | | | | $ | 84,761 | | | | | $ | 74,762 | | | | | | 15,906,537 | | |
Number of Warrants | | | Exercise Price | | | Expiration Date | | |||
50,497 | | | | $ | 0.68 | | | | May 2021 | |
116,144 | | | | $ | 0.03 | | | | March 2023 | |
24,171 | | | | $ | 0.03 | | | | May 2023 | |
10,319 | | | | $ | 0.03 | | | | August 2023 | |
Number of Warrants | | | Exercise Price | | | Expiration Date | | |||
116,144 | | | | $ | 0.03 | | | | March 2023 | |
24,171 | | | | $ | 0.03 | | | | May 2023 | |
10,319 | | | | $ | 0.03 | | | | August 2023 | |
| | | December 31, 2020 | | | June 30, 2021 | | ||||||
Convertible preferred stock (as converted) | | | | | 12,528,612 | | | | | | 15,906,537 | | |
Options issued and outstanding | | | | | 4,587,865 | | | | | | 4,359,575 | | |
Warrants for common stock | | | | | 201,131 | | | | | | 150,634 | | |
Total | | | | | 17,317,608 | | | | | | 20,416,746 | | |
| | | Six Months Ended June 30, | | |||||||||
| 2020 | | | 2021 | | ||||||||
Research and development | | | | $ | 105 | | | | | $ | 34 | | |
General and administrative | | | | | 108 | | | | | | 158 | | |
Total equity-based compensation | | | | $ | 213 | | | | | $ | 192 | | |
| | | Six Months Ended June 30, | | | |||||
| | | 2020 | | | 2021 | | | ||
Fair value of common stock | | | $1.20 | | | $1.75 – $6.15 | | | | |
Expected volatility | | | 104.60% – 109.34% | | | 100.82% – 101.83% | | | ||
Risk-free interest rate | | | 0.38% – 1.60% | | | 0.67% – 1.06% | | | ||
Dividend yield | | | 0.00% | | | 0.00% | | | ||
Expected term (years) | | | 5.00 – 6.25 | | | 5.00 – 6.22 | | |
| | | Options Outstanding | | |||||||||||||||||||||
| | | Number of Options | | | Weighted- Average Exercise Price | | | Aggregate Intrinsic Value (in 000’s) | | | Weighted Average Remaining Contractual Life (In Years) | | ||||||||||||
Balance, December 31, 2020 | | | | | 4,587,865 | | | | | $ | 0.98 | | | | | | | | | | | | | | |
Options granted | | | | | 67,232 | | | | | $ | 2.25 | | | | | | | | | | | | | | |
Options exercised | | | | | (20,787) | | | | | $ | 0.68 | | | | | | | | | | | | | | |
Options forfeited | | | | | (129,337) | | | | | $ | 1.06 | | | | | | | | | | | | | | |
Options expired | | | | | (145,398) | | | | | $ | 0.93 | | | | | | | | | | | | | | |
Balance, June 30, 2021 | | | | | 4,359,575 | | | | | $ | 1.00 | | | | | $ | 22,434 | | | | | | 7.4 | | |
Exercisable as of June 30, 2021 | | | | | 2,945,217 | | | | | $ | 0.91 | | | | | $ | 15,434 | | | | | | 6.4 | | |
Vested and expected to vest as of June 30, 2021 | | | | | 4,010,425 | | | | | $ | 0.99 | | | | | $ | 20,661 | | | | | | 7.3 | | |
| | | December 31, 2020 | | | June 30, 2021 | | ||||||
Convertible preferred stock (as converted) | | | | | 12,528,612 | | | | | | 15,906,537 | | |
Options issued and outstanding | | | | | 4,587,865 | | | | | | 4,359,575 | | |
Warrants for common stock | | | | | 201,131 | | | | | | 150,634 | | |
Total | | | | | 17,317,608 | | | | | | 20,416,746 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Net loss | | | | $ | (4,180) | | | | | $ | (1,267) | | |
Cumulative preferred stock dividends | | | | | (2,106) | | | | | | (2,467) | | |
Net loss attributable to common stockholders | | | | $ | (6,286) | | | | | $ | (3,734) | | |
Weighted-average common shares outstanding – basic and diluted | | | | | 478,751 | | | | | | 571,921 | | |
Total | | | | $ | (13.13) | | | | | $ | (6.53) | | |
Item | | | Amount | | |||
SEC registration fee | | | | $ | 4,643 | | |
FINRA filing fee | | | | | 8,013 | | |
Nasdaq Stock Market listing fee | | | | | 25,000 | | |
Printing expenses | | | | | 200,000 | | |
Legal fees and expenses | | | | | 1,700,000 | | |
Accounting fees and expenses | | | | | 1,000,000 | | |
Transfer agent fees and expenses | | | | | 11,400 | | |
Miscellaneous expenses | | | | | 50,944 | | |
Total | | | | $ | 3,000,000 | | |
| Exhibit number | | | Exhibit description | |
| 1.1* | | | | |
| 3.1* | | | | |
| 3.2* | | | | |
| 3.3* | | | Second Amendment to Second Amended and Restated Certificate of Incorporation, as filed with the Delaware Secretary of State on February 2, 2017. | |
| 3.4* | | | Third Amendment to Second Amended and Restated Certificate of Incorporation, as filed with the Delaware Secretary of State on July 29, 2020. | |
| 3.5* | | | Fourth Amendment to Second Amended and Restated Certificate of Incorporation, as filed with the Delaware Secretary of State on April 30, 2021. | |
| 3.6 | | | Fifth Amendment to the Second Amended and Restated Certificate of Incorporation, as filed with the Delaware Secretary of State on October 1, 2021. | |
| 3.7* | | | | |
| 3.8* | | | | |
| 3.9* | | | | |
| 4.1 | | | | |
| 5.1 | | | | |
| 10.1•* | | | | |
| 10.2* | | | | |
| 10.3* | | | First Amendment dated as of March 23, 2020, to the Third Amended and Restated Investor Rights Agreement dated as March 20, 2014, by and among the Registrant and the investors listed therein. | |
| 10.4* | | | | |
| 10.5* | | | | |
| 10.6* | | | | |
| 10.7•* | | | | |
| 10.8•* | | | | |
| 10.9•* | | | | |
| 10.10•* | | | | |
| 10.11• | | | |
| Exhibit number | | | Exhibit description | |
| 10.12• | | | | |
| 10.13•* | | | | |
| 10.14•* | | | | |
| 10.15•* | | | | |
| 10.16•* | | | | |
| 10.17•* | | | | |
| 10.18•* | | | | |
| 10.19•* | | | | |
| 10.20•* | | | | |
| 10.21•* | | | | |
| 10.22•* | | | | |
| 10.23•* | | | | |
| 10.24•* | | | | |
| 10.25* | | | | |
| 10.26* | | | | |
| 10.27* | | | | |
| 10.28* | | | | |
| 10.29* | | | | |
| 10.30* | | | | |
| 10.31* | | | | |
| 10.32* | | | | |
| 10.33* | | | | |
| 10.34* | | | | |
| 10.35* | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 24.1* | | | |
| | | | COGNITION THERAPEUTICS, INC. | | |||
| | | | By: | | | /s/ Lisa Ricciardi Lisa Ricciardi President and Chief Executive Officer (Principal Executive Officer) | |
| Signature | | | Title | | | Date | |
| /s/ Lisa Ricciardi Lisa Ricciardi | | | Chief Executive Officer, President and Director (Principal Executive Officer) | | | October 4, 2021 | |
| /s/ James M. O’Brien James M. O’Brien | | | Chief Financial Officer (Principal Financial and Accounting Officer) | | | October 4, 2021 | |
| * Jack A. Khattar | | | Director (Chairman of the Board) | | | October 4, 2021 | |
| * Mark H. Breedlove | | | Director | | | October 4, 2021 | |
| * Susan Catalano, Ph.D. | | | Director | | | October 4, 2021 | |
| * Aaron Fletcher, Ph.D. | | | Director | | | October 4, 2021 | |
| * Brett P. Monia, Ph.D. | | | Director | | | October 4, 2021 | |
| * Stephen Sands | | | Director | | | October 4, 2021 | |
| * Peggy Wallace | | | Director | | | October 4, 2021 | |
| *By: /s/ Lisa Ricciardi �� Lisa Ricciardi Attorney-in-fact | | | |