CAPITAL STRUCTURE | Note 8. Capital Structure CAPITAL STRUCTURE Common Stock As of December 31, 2022 and 2021, the Company was authorized to issue 45,100,000 27,169,197 0.001 no Common shares reserved for future issuance, on an as-if converted basis, as of December 31, 2022 and December 31, 2021, consists of the following: SCHEDULE OF COMMON SHARES RESERVED FOR FUTURE ISSUANCE December 31, 2022 2021 Series A redeemable convertible preferred stock 2,315,579 8,863,394 Series B redeemable convertible preferred stock 3,556,173 6,674,734 Series C redeemable convertible preferred stock 1,510,138 — Series C warrants to purchase redeemable convertible preferred stock 1,510,138 — Stock options, issued and outstanding 2,847,484 4,748,713 Stock options, authorized for future issuance 2,876,298 541,351 Total 14,615,810 20,828,192 Common shares reserved for future issuance 14,615,810 20,828,192 Simple Agreements for Future Equity Between January and May 2022, the Company entered into simple agreements for future equity (the “2022 SAFEs”) with certain investors, receiving $ 4.0 If there was a liquidity event or dissolution event, the holders of the 2022 SAFEs would automatically be entitled to revive a portion of the Purchase Amount. The 2022 SAFEs were recorded as a liability at issuance and subject to remeasurement at each reporting date, with changes in fair value recorded in other income (expense), net in the consolidated statements of operations and comprehensive loss. In connection with the Company’s issuance of shares of Series C-1 redeemable convertible preferred stock beginning in June 2022 at an issuance price of $ 7.1319 6.062115 661,282 0.5 Redeemable Convertible Preferred Stock As of December 31, 2022 the Company was authorized to issue 33,686,678 0.001 16,237,511 From June 2022 to July 2022, the Company issued a total of 848,856 7.1319 6.1 For each Series C redeemable convertible preferred share issued, the Company also issued a warrant to purchase Series C redeemable convertible preferred shares (“Series C Warrants”). Approximately $ 2.1 In June 2022, the Company amended the Certificate of Incorporation to include a Special Mandatory Conversion clause requiring all existing redeemable convertible preferred stockholders to participate in the Series C Preferred Stock issuance. Failure to participate in the Series C Preferred Stock issuance would result in the automatic conversion of the holder’s preferred shares into common shares. In July 2022, 6,547,815 3,118,561 As of December 31, 2022 and December 31, 2021, redeemable convertible preferred stock consisted of the following (in thousands, except share amounts): SCHEDULE OF REDEEMABLE CONVERTIBLE PREFERRED STOCK As of December 31, 2022 Series Shares Authorized Shares Issued and Outstanding Original Issue Price Aggregate Liquidation Amount Carrying amount Series A A-1 3,583,743 1,815,484 $ 2.9163 $ 5,294 $ 5,289 A-2 1,194,403 308,602 2.6247 810 858 A-3 1,234,382 191,493 2.3238 445 506 A-4 956,297 — 1.0457 — — A-5 114,573 — 0.8728 — — A-6 1,779,996 — 0.3485 — — Series A subtotal 8,863,394 2,315,579 - 6,549 6,653 Series B B-1 775,744 58,220 5.15279 300 235 B-2 5,898,990 3,497,953 6.0621 21,205 21,205 Series B subtotal 6,674,734 3,556,173 - 21,505 21,440 Series C C-1 17,487,180 848,856 7.1319 6,054 4,692 C-2 661,370 661,282 6.062115 4,009 2,567 Series C subtotal 18,148,550 1,510,138 - 10,063 7,259 Total 33,686,678 7,381,890 - $ 38,117 $ 35,352 As of December 31, 2021 Series Shares Authorized Shares Issued and Outstanding Original Issue Price Aggregate Liquidation Amount Carrying amount Series A A-1 3,583,743 3,583,743 $ 2.9163 $ 10,451 $ 10,434 A-2 1,194,403 1,194,403 2.6247 3,135 3,320 A-3 1,234,382 1,234,382 2.3238 2,868 3,259 A-4 956,297 956,297 1.0457 1,000 2,047 A-5 114,573 114,573 0.8728 100 238 A-6 1,779,996 1,779,996 0.3485 620 620 Series A subtotal 8,863,394 8,863,394 - 18,174 19,918 Series B B-1 775,744 775,744 5.15279 3,997 3,137 B-2 6,598,373 5,898,990 6.0621 35,760 35,760 Series B subtotal 7,374,117 6,674,734 - 39,757 38,897 Total 16,237,511 15,538,128 - $ 57,931 $ 58,815 The redeemable convertible preferred shares have the following rights and privileges: Optional Conversion Each share of redeemable convertible preferred stock shall be convertible, at the option of the holder at any time, into common stock as determined by dividing the original issue price by the conversion price in effect at the time of conversion. As of December 31, 2022, and 2021 the initial conversion price per share of redeemable convertible preferred stock is equivalent to the original issue price and as such convert on a one-for-one basis prior to any adjustments. The respective applicable conversion price is subject to adjustment upon any future stock splits or stock combinations, reclassifications or exchanges of similar stock, upon a reorganization, merger or consolidation of the Company, or upon the issuance or sale by the Company of common stock for consideration less than the applicable conversion price. Mandatory Conversion Each of the redeemable convertible preferred shares shall automatically convert into the number of shares of common stock determined in accordance with the conversion rate upon the earlier of (a) the closing of the sale of shares of Common Stock to the public in a firm-commitment underwritten public offering pursuant to an effective registration statement under the Securities Act of 1933, as amended, resulting in at least $ 50,000,000 Liquidation Preference In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company the holders of shares of outstanding redeemable convertible preferred stock shall be entitled, on a pro rata, as converted and pari passu basis, to be paid out of the assets of the Company available for distribution to its stockholders before any payment shall be made to the holders of common stock by reason of their ownership thereof, an amount per share equal to the greater of (i) the applicable original issue price for such series of preferred stock, plus any declared but unpaid dividends, or (ii) such amount per share as would have been payable had all shares of redeemable convertible preferred stock been converted into common stock immediately prior to such liquidation, dissolution, winding up or deemed liquidation event. If the assets of the Company to be distributed among the holders of redeemable convertible preferred stock are insufficient to permit the payment to such holders, then any assets of the Company legally available for distribution will be distributed ratably among the holders of redeemable convertible preferred stock in proportion to the preferential amount each such holder is otherwise entitled to receive. After the payment to the holders of redeemable convertible preferred stock of the full preferential amount specified above, any remaining assets of the Company available for distribution to its stockholders shall be distributed pro rata among the holders of common stock. Dividends The holders of redeemable convertible preferred stock are entitled to receive dividends out of any assets legally available only when, as, and if declared by the Company’s Board, prior to and in preference to any declaration or payment of any dividend on the common stock. Such dividends are noncumulative. As of December 31, 2022, and 2021, there were no cumulative dividends owed or in arrears. Voting Each holder of redeemable convertible preferred stock shall be entitled to the number of votes equal to the number of whole shares of common stock into which such shares of redeemable convertible preferred stock could then be converted as of the record date. Holders of redeemable convertible preferred stock shall vote together with the holders of common stock as a single class. The holders of Series A redeemable convertible preferred stock, exclusively and voting together as a separate class on a converted to common stock basis, are entitled to elect one director to the Company’s Board. The holders of Series B redeemable convertible preferred stock, exclusively and voting together as a separate class on a converted to common stock basis, are entitled to elect one director to the Company’s Board. Down-Round Antidilution Protection In the event the Company issues its common stock without consideration or for consideration per share that is less than the conversion price in effect for each series of the redeemable convertible preferred stock, then the conversion price for that series shall be reduced to increase the number of shares of common stock into which such series of redeemable convertible preferred shares is convertible. |