Restatement (unaudited) | 15. Restatement (unaudited) We restated the unaudited quarterly financial information as of and for the three months ended March 31, 2022, as of and for the three and six months ended June 30, 2022, and as of and for the three and nine months ended September 30, 202, to correct misstatements associated with the valuation of the Company’s Notes Payable. Description of Restatement Tables See below for a reconciliation from the previously reported to the restated amounts for the periods as of and for the three months ended March 31, 2022, as of and for the three and six months ended June 30, 2022, and as of and for the three and nine months ended September 30, 2022. The previously reported amounts were derived from the Company’s Quarterly Reports on Form 10-Q filed with the SEC on May 16, 2022, August 16, 2022 and November 21, 2022, respectively (the “Form 10-Qs”). These amounts are labeled as “As Previously Reported” in the table below. The amounts labeled “ Adjusted Balance Effects of the Restatement - Quarterly Results (Unaudited) The tables below illustrate the impact of the restatement on the historical unaudited Condensed Consolidated Balance Sheets, the unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss and the unaudited Condensed Consolidated Statements of Cash Flows for the interim quarters impacted, each as compared with the amounts presented in the Form 10-Qs previously filed with the SEC. See all adjustments detailed in the table below. The following table sets forth the effects of the restatement on the affected line items within the Company’s previously reported Condensed Consolidated Balance Sheets as of September 30, 2022, June 30, 2022 and March 31, 2022 (dollars in thousands): Schedule of Effects of the Restatement As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated September 30, 2022 June 30, 2022 March 31, 2022 As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated Assets Current assets: Cash and cash equivalents $ 1,886 1,886 $ 6,317 6,317 $ 12,475 12,475 Restricted cash 747 747 1,136 1,136 1,267 1,267 Accounts receivable - 1,000 1,000 - - Other receivables 248 248 589 589 395 395 Contract costs 1,986 1,986 1,979 1,979 3,223 3,223 Prepaid asset 3,768 3,768 1,892 1,892 2,409 2,409 Total current assets 8,635 - 8,635 12,913 - 12,913 19,769 - 19,769 Property and equipment, net 974 974 1,097 1,097 1,249 1,249 Right-of-use assets, net 1,532 1,532 1,647 1,647 1,762 1,762 Intangible assets, net 18 18 19 19 21 21 Restricted cash, non-current 500 500 500 500 500 500 Contract costs, non-current 78 78 84 84 90 90 Other assets 383 383 426 426 426 426 Total assets $ 12,120 - 12,120 $ 16,686 - 16,686 $ 23,817 - 23,817 Liabilities and Stockholders’ Deficit Current liabilities: Accounts payable $ 4,230 4,230 $ 2,555 2,555 $ 3,030 3,030 Accrued liabilities 8,494 8,494 7,527 7,527 6,381 6,381 Lease liabilities 526 526 514 514 490 490 Deferred revenue 20,386 20,386 20,726 20,726 20,959 20,959 Note payable 831 831 - - 139 139 Note payable (at fair value) 7,795 (362 ) 7,433 - 7,288 7,288 - 5,030 5,030 Other liabilities 15 15 15 15 15 15 Total current liabilities 42,277 (362 ) 41,915 31,337 7,288 38,625 31,014 5,030 36,044 Deferred revenue, non-current 737 737 796 796 854 854 Lease liabilities, non-current - 1,565 1,565 1,710 1,710 Notes payable, non-current (at fair value) 1,430 (2,598 ) (1,168 ) 10,921 (9,909 ) 1,012 10,648 (5,798 ) 4,850 Other liabilities 3,499 3,499 - - - Total liabilities 47,943 (2,960 ) 44,983 44,619 (2,621 ) 41,998 44,226 (768 ) 43,458 Commitments and contingencies (Note 13) Stockholders’ deficit: Preferred stock (par value $ 0.0001 ; 60,000,000 shares authorized; zero shares issued and outstanding as of September 30, 2022 and December 31, 2021) - - - - - - Common stock (par value $ 0.0001 ; 100,000,000 shares authorized; 17,701,592 shares issued and outstanding as of September 30, 2022 and December 31, 2021) 2 2 2 2 2 2 Additional paid-in capital 153,454 153,454 153,105 153,105 152,650 152,650 Other comprehensive income (104 ) (104 ) 1,760 1,760 - 84 84 Accumulated deficit (189,279 ) 3,064 (186,215 ) (181,040 ) 861 (180,179 ) (173,061 ) 684 (172,377 ) Total stockholders’ deficit (35,823 ) 2,960 (32,863 ) (27,933 ) 2,621 (25,312 ) (20,409 ) 768 (19,641 ) Total liabilities and stockholder’s deficit $ 12,120 - 12,120 $ 16,686 - 16,686 $ 23,817 - 23,817 The following tables set forth the effects of the restatement on the affected line items within the Company’s previously reported Condensed Consolidated Statements of Operations and Comprehensive Loss for the quarterly periods ended September 30, 2022, June 30, 2022, and March 31, 2022 (dollars in thousands): As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated Three Months Ended Three Months Ended Three Months Ended As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated Revenue: Grant Revenue $ 399 - 399 $ 292 - 292 $ 1,187 - 1,187 Operating expenses: - Research and Development 6,118 - 6,118 6,348 - 6,348 6,450 - 6,450 General and administrative 1,693 - 1,693 1,681 - 1,681 2,161 - 2,161 Total operating expenses 7,811 - 7,811 8,029 - 8,029 8,611 - 8,611 Loss from operations (7,412 ) - (7,412 ) (7,737 ) - (7,737 ) (7,424 ) - (7,424 ) Other income (expense): Interest income (expense), net (27 ) 868 841 8 273 281 (248 ) (134 ) (382 ) Other income, net 23 - 23 23 - 23 22 - 22 Gain on valuation of note payable - - - - - - - 250 250 Change in fair value of note payable (823 ) 2,195 1,372 (273 ) 588 315 (116 ) 68 (48 ) Net loss $ (8,239 ) 3,063 (5,176 ) $ (7,979 ) 861 (7,118 ) $ (7,766 ) 184 (7,582 ) Other comprehensive (loss) income - (104 ) (104 ) - 1,760 1,760 - 84 84 Total comprehensive loss (8,239 ) 2,959 (5,280 ) (7,979 ) 2,621 (5,358 ) (7,766 ) 268 (7,498 ) Weighted-average common shares outstanding used in computing net loss per share available to common stockholders, basic and diluted 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 Net loss per share to common stockholders, basic and diluted $ (0.47 ) 0.17 (0.30 ) $ (0.45 ) 0.15 (0.30 ) $ (0.44 ) 0.02 (0.42 ) The following tables set forth the effects of the Restatement on the affected line items within the Company’s previously reported unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss for the year-to-date periods ended September 30, 2022, June 30, 2022, and March 31, 2022 (dollars in thousands): As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated Nine Months Ended Six Months Ended Three Months Ended As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated As Previously Reported Adjusted Balance As Restated Revenue: Grant Revenue $ 1,878 - 1,878 $ 1,479 - 1,479 $ 1,187 - 1,187 Operating expenses: - - - Research and Development 18,916 - 18,916 12,798 - 12,798 6,450 - 6,450 General and administrative 5,535 - 5,535 3,842 - 3,842 2,161 - 2,161 Total operating expenses 24,451 - 24,451 16,640 - 16,640 8,611 - 8,611 Loss from operations (22,573 ) - (22,573 ) (15,161 ) - (15,161 ) (7,424 ) - (7,424 ) Other income (expense): Interest income (expense), net (267 ) 1,007 740 (240 ) 139 (101 ) (248 ) (134 ) (382 ) Other income, net 68 - 68 45 - 45 22 - 22 Gain on valuation of notes payable - 250 250 250 250 - 250 250 Change in fair value of notes payable (1,212 ) 2,851 1,639 (389 ) 656 267 (116 ) 68 (48 ) Net loss $ (23,984 ) 4,108 (19,876 ) $ (15,745 ) 1,045 (14,700 ) $ (7,766 ) 184 (7,582 ) Other comprehensive income - 1,740 1,740 - 1,844 1,844 - 84 84 Total comprehensive loss (23,984 ) 5,848 (18,136 ) (15,745 ) 2,889 (12,856 ) (7,766 ) 268 (7,498 ) Weighted-average common shares outstanding used in computing net loss per share available to common stockholders, basic and diluted 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 17,701,592 Net loss per share to common stockholders, basic and diluted $ (1.35 ) 0.33 (1.02 ) $ (0.89 ) 0.16 (0.73 ) $ (0.44 ) 0.02 (0.42 ) |