| | | | | | | | |
| | June 30, 2021 | | | December 31, 2020 | |
| | (Unaudited) | | | | |
ASSETS | | | | | | | | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 68,812 | | | $ | 43,777 | |
Grant receivable | | | 109 | | | | 109 | |
Prepaid expenses and other current assets | | | 1,651 | | | | 543 | |
| | | | | | | | |
Total current assets | | | 70,572 | | | | 44,429 | |
| | |
Property and equipment, net | | | 6 | | | | — | |
Deferred offering costs | | | 2,352 | | | | — | |
Other assets | | | 13 | | | | — | |
| | | | | | | | |
Total assets | | $ | 72,943 | | | $ | 44,429 | |
| | | | | | | | |
| | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable | | $ | 2,907 | | | $ | 531 | |
Accrued expenses and other current liabilities | | | 1,611 | | | | 423 | |
Preferred stock tranche rights liability | | | — | | | | 5,033 | |
Preferred stock warrant liability | | | — | | | | 380 | |
| | | | | | | | |
Total liabilities | | | 4,518 | | | | 6,367 | |
| | |
Series A convertible preferred stock, $0.0001 par value; 711,203 shares authorized as of June 30, 2021 and December 31, 2020; 477,297 shares issued and outstanding as of June 30, 2021 and December 31, 2020; liquidation preference of $1,067 as of June 30, 2021 | | | 1,067 | | | | 1,067 | |
Series A-1 convertible preferred stock, $0.0001 par value; 11,898,177 shares authorized as of June 30, 2021 and December 31, 2020; 7,985,305 and 7,537,879 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively; liquidation preference of $18,097 as of June 30, 2021 | | | 22,963 | | | | 16,333 | |
Series B convertible preferred stock, $0.0001 par value; 29,457,450 shares authorized as of June 30, 2021 and December 31, 2020; 19,770,070 and 11,862,043 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively; liquidation preference of $75,116 as of June 30, 2021 | | | 150,474 | | | | 39,253 | |
| | |
Stockholders’ deficit | | | | | | | | |
Common stock, $0.0001 par value; 50,500,000 shares authorized as of June 30, 2021 and December 31, 2020, respectively; 556,570 and 419,124 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively | | | — | | | | — | |
Additional paid-in capital | | | 9,241 | | | | 8,374 | |
Accumulated deficit | | | (115,320 | ) | | | (26,965 | ) |
| | | | | | | | |
Total stockholders’ deficit | | | (106,079 | ) | | | (18,591 | ) |
| | | | | | | | |
Total liabilities, convertible preferred stock and stockholders’ deficit | | $ | 72,943 | | | $ | 44,429 | |
| | | | | | | | |