Cover
Cover - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Mar. 29, 2023 | |
Document Type | 10-K | |
Document Annual Report | true | |
Document Period End Date | Dec. 31, 2022 | |
Document Transition Report | false | |
Entity File Number | 001-38302 | |
Entity Registrant Name | NRX Pharmaceuticals, Inc. | |
Entity Incorporation, State or Country Code | DE | |
Entity Tax Identification Number | 82-2844431 | |
Entity Address, Address Line One | 1201 Orange Street | |
Entity Address, Address Line Two | Suite 600 | |
Entity Address, City or Town | Wilmington | |
Entity Address, State or Province | DE | |
Entity Address, Postal Zip Code | 19801 | |
City Area Code | 484 | |
Local Phone Number | 254-6134 | |
Entity Well-known Seasoned Issuer | No | |
Entity Voluntary Filers | No | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
ICFR Auditor Attestation Flag | false | |
Entity Shell Company | false | |
Entity Public Float | $ 34,952,532 | |
Entity Common Stock, Shares Outstanding | 71,557,580 | |
Auditor Name | KPMG LLP | |
Auditor Firm ID | 185 | |
Auditor Location | Short Hills, NJ | |
Entity Central Index Key | 0001719406 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2022 | |
Document Fiscal Period Focus | FY | |
Amendment Flag | false | |
Common Stock | ||
Title of 12(b) Security | Common Stock, par value $0.001 per share | |
Trading Symbol | NRXP | |
Security Exchange Name | NASDAQ | |
Common stock warrant [Member] | ||
Title of 12(b) Security | Warrants to purchase one share of Common Stock | |
Trading Symbol | NRXPW | |
Security Exchange Name | NASDAQ |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Current assets: | ||
Cash and cash equivalents | $ 20,054 | $ 27,605 |
Prepaid expenses and other current assets | 5,741 | 5,109 |
Total current assets | 25,795 | 32,714 |
Other assets | 21 | 15 |
Total assets | 25,816 | 32,729 |
Current liabilities: | ||
Accounts payable | 2,076 | 3,687 |
Accrued and other current liabilities | 4,855 | 2,375 |
Accrued clinical site costs | 914 | 469 |
Earnout Cash liability | 4,582 | |
Convertible note payable and accrued interest - short term | 7,703 | |
Warrant liabilities | 37 | 292 |
Note payable and accrued interest | 518 | |
Total current liabilities | 15,585 | 11,923 |
Convertible note payable and accrued interest - long term | 2,822 | |
Total liabilities | 18,407 | 11,923 |
Preferred stock, $0.001 par value, 50,000,000 shares authorized; 0 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively | ||
Common stock, $0.001 par value, 500,000,000 shares authorized; 66,442,989 and 58,810,550 shares issued and outstanding at December 31, 2022 and 2021, respectively | 67 | 59 |
Additional paid-in capital | 230,339 | 203,990 |
Accumulated deficit | (222,997) | (183,243) |
Total stockholders' equity | 7,409 | 20,806 |
Total liabilities and stockholders' equity | $ 25,816 | $ 32,729 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Dec. 31, 2022 | Dec. 31, 2021 |
CONSOLIDATED BALANCE SHEETS | ||
Preferred stock, par value | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 50,000,000 | 50,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares issued | 66,442,989 | 58,810,550 |
Common stock, shares outstanding | 66,442,989 | 58,810,550 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Operating expenses: | ||
Research and development | $ 17,027 | $ 20,257 |
General and administrative | 27,308 | 74,944 |
Settlement expense | 21,366 | |
Reimbursement of expenses from Relief Therapeutics | (771) | |
Total operating expenses | 44,335 | 115,796 |
Loss from operations | (44,335) | (115,796) |
Other (income) expenses: | ||
Gain on extinguishment of debt | (121) | |
Interest income | (249) | |
Interest expense | 18 | |
Change in fair value of convertible note payable | 505 | |
Change in fair value of warrant liabilities | (255) | (1,692) |
Change in fair value of Earnout Cash liability | (4,582) | (20,938) |
Total other (income) expenses | (4,581) | (22,733) |
Loss before tax | (39,754) | (93,063) |
Net loss | (39,754) | (93,063) |
Deemed dividend | (255,822) | |
Net loss attributable to common stockholders | $ (39,754) | $ (348,885) |
Net loss per share: | ||
Basic | $ (0.60) | $ (1.98) |
Diluted | (0.60) | (1.98) |
Net loss per share attributable to common stockholders: | ||
Basic | (0.60) | (7.44) |
Diluted | $ (0.60) | $ (7.44) |
Weighted average common shares outstanding: | ||
Basic | 65,766,786 | 46,917,701 |
Diluted | 65,766,786 | 46,917,701 |
CONSOLIDATED STATEMENTS OF STOC
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($) $ in Thousands | Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total |
Beginning balance at Dec. 31, 2020 | $ 43 | $ 46,366 | $ (90,180) | $ (43,771) |
Beginning balance ,shares at Dec. 31, 2020 | 42,973,462 | |||
Common stock issued | $ 1 | 9,623 | 9,624 | |
Common stock issued (in shares) | 915,454 | |||
Reclassification of settlement liability upon issuance of warrant | 60,852 | 60,852 | ||
Effect of Merger and recapitalization, net of redemptions and issuance costs | $ 2 | (26,618) | (26,616) | |
Effect of Merger and recapitalization, net of redemptions and issuance costs (in shares) | 2,529,730 | |||
Common stock issued pursuant to PIPE financing, net of issuance costs (in shares) | 1,000,000 | |||
Common stock issued pursuant to PIPE financing, net of issuance costs | $ 1 | 8,099 | 8,100 | |
Common stock issued for advisor services | 4,850 | 4,850 | ||
Common stock issued for advisor services (in shares) | 200,000 | |||
Modification of option awards pursuant to Merger | 1,015 | 1,015 | ||
Modification of warrants pursuant to Merger | 2,330 | 2,330 | ||
Common stock and warrants issued in private placement, net of issuance costs | $ 3 | 27,356 | 27,359 | |
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 2,727,273 | |||
Issuance of common stock for exercise of warrants and Unit Purchase Options | $ 4 | 16,695 | $ 16,699 | |
Issuance of common stock for exercise of warrants and Unit Purchase Options (in shares) | 3,830,586 | 516,025 | ||
Common stock issued for consulting services | $ 5 | 48,982 | $ 48,987 | |
Common stock issued for consulting services (in shares) | 4,634,045 | 4,834,045 | ||
Stock-based compensation | 4,440 | $ 4,440 | ||
Net income (loss) | (93,063) | (93,063) | ||
Ending balance at Dec. 31, 2021 | $ 59 | 203,990 | (183,243) | 20,806 |
Ending balance ,shares at Dec. 31, 2021 | 58,810,550 | |||
Common stock and warrants issued in private placement, net of issuance costs | $ 8 | 22,694 | $ 22,702 | |
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 7,824,727 | 7,824,727 | ||
Issuance of common stock for exercise of warrants and Unit Purchase Options | 10 | $ 10 | ||
Issuance of common stock for exercise of warrants and Unit Purchase Options (in shares) | 49,605 | 49,605 | ||
Common stock issued for consulting services | 17 | $ 17 | ||
Common stock issued for consulting services (in shares) | 6,037 | |||
Restricted stock awards granted | $ 1 | (1) | ||
Restricted stock awards granted (in shares) | 1,000,000 | |||
Earnout Stock Retired During Period, Value | $ (1) | 1 | ||
Earnout Stock Retired During Period, Shares | 1,247,930 | |||
Stock-based compensation | 3,628 | 3,628 | ||
Net income (loss) | (39,754) | (39,754) | ||
Ending balance at Dec. 31, 2022 | $ 67 | $ 230,339 | $ (222,997) | $ 7,409 |
Ending balance ,shares at Dec. 31, 2022 | 66,442,989 |
CONSOLIDATED STATEMENTS OF ST_2
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY | ||
Merger and recapitalization, redemptions and issuance costs | $ 1,413 | |
PIPE financing, issuance costs | 1,900 | |
Common stock and warrants issued in private placement, issuance costs | $ 2,283 | $ 3,669 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net loss | $ (39,754) | $ (93,063) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation expense | 4 | 2 |
Stock-based compensation | 3,628 | 7,785 |
Gain on extinguishment of debt | (121) | |
Change in fair value of warrant liabilities | (255) | (1,692) |
Change in fair value of Earnout Cash liability | (4,582) | (20,938) |
Change in fair value of convertible promissory note | 505 | |
Non-cash interest expense | 19 | |
Non-cash settlement expense | 21,366 | |
Non-cash consulting expense | 53,837 | |
Changes in operating assets and liabilities: | ||
Account receivable | 831 | |
Prepaid expenses and other assets | (632) | (4,809) |
Accounts payable | (1,611) | (19) |
Accrued expenses and other liabilities | 2,942 | (901) |
Net cash used in operating activities | (39,755) | (37,703) |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Purchase of computer equipment | (10) | (7) |
Net cash used in investing activities | (10) | (7) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Proceeds from convertible notes payable, net of discount | 10,020 | |
Proceeds from stock option exercise | 10 | |
Proceeds from issuance of common stock for exercise of warrant | 16,699 | |
Effect of Merger, net of transaction costs | 11,050 | |
Proceeds from issuance of common stock and exercise of stock options, net of transaction costs | 9,624 | |
Repayment of note payable | (518) | |
Proceeds from issuance of common stock and warrants issued in private placement, net of issuance costs | 22,702 | 27,359 |
Repayment of notes payable assumed in Merger | (1,100) | |
Repayment of notes payable - related party | (176) | |
Net cash provided by financing activities | 32,214 | 63,456 |
Net (decrease) increase in cash and cash equivalents | (7,551) | 25,746 |
Cash and cash equivalents at beginning of period | 27,605 | 1,859 |
Cash and cash equivalents at end of period | 20,054 | 27,605 |
Non-cash investing and financing activities | ||
Reclassification of settlement liability upon issuance of warrant | 60,852 | |
Issuance of common stock warrants as offering costs | 726 | 1,027 |
Extinguishment of Paycheck Protection Program Loan | $ 121 | |
Issuance of common stock for consulting services | $ 17 |
Organization
Organization | 12 Months Ended |
Dec. 31, 2022 | |
Organization | |
Organization | 1. Organization The Business On May 24, 2021 (“Effective Time”), we consummated the business combination (“Merger”) contemplated by the Agreement and Plan of Merger (as amended, the “Merger Agreement”), dated December 13, 2020, by and among our company (formerly known as Big Rock Partners Acquisition Corp. (“BRPA”)), NeuroRx, Inc., a Delaware corporation (“NeuroRx”), Big Rock Merger Corp., a Delaware corporation and wholly-owned, direct subsidiary of BRPA (“Merger Sub”), pursuant to which Merger Sub was merged with and into NeuroRx, with NeuroRx surviving the Merger. As a result of the Merger, and upon consummation of the Merger and other transactions contemplated by the Merger Agreement, NeuroRx became a wholly-owned, direct subsidiary of BRPA. Upon the closing of the Merger, we changed our name to NRX Pharmaceuticals, Inc., with the stockholders of NeuroRx becoming stockholders of NRX Pharmaceuticals, Inc. Unless the context suggests otherwise, references to “NRx Pharmaceuticals,” “NeuroRx”, “NRXP,” “we,” or the “Company” refer to NRX Pharmaceuticals, Inc. and, where appropriate, its subsidiaries. |
Liquidity
Liquidity | 12 Months Ended |
Dec. 31, 2022 | |
Liquidity | |
Liquidity | 2. Liquidity As of December 31, 2022, the Company had $20.1 million in cash. Since inception, the Company has experienced net losses and negative cash flows from operations each fiscal year. The Company has no revenues and expects to continue to incur operating losses for the foreseeable future and may never become profitable. The Company is dependent on its ability to continue to raise equity and/or debt financing to continue operations. On February 2, 2022, the Company completed a private placement and issued 7,824,727 shares of common stock and preferred investment options to purchase up to an aggregate of 7,824,727 shares of common stock. The purchase price for one share of common stock and one preferred investment option was $3.195. The preferred investment options have an exercise price of $3.07 per share. The aggregate gross proceeds to the Company were approximately $25.0 million, before deducting placement agent fees and other offering expenses. On November 4, 2022, the Company entered into a Securities Purchase Agreement (“SPA”) with Streeterville Capital, LLC, a Utah limited liability company (“Lender”), and, pursuant to the SPA, issued to the Lender an unsecured promissory note with a face amount of approximately $11.0 million (the “Note”) before an original issue discount of $1.0 million, which was deducted from the proceeds of the Note. The Note carries a 9% interest rate, has a term of 18 months from the issuance date (the “Maturity Date”) and is redeemable as described below. Any time after the issuance date, the Company has the right to prepay all or any portion of the outstanding balance of the Note. If the Company exercises its right to prepay the Note, the Company will make payment to the Lender of an amount in cash equal to 110% multiplied by the portion of the outstanding balance the Company elects to pay. Beginning on the date that is six (6) months after the issuance date of the applicable Note, the Lender has the right to redeem up to $1.0 million (“Maximum Monthly Redemption Amount”) of the outstanding balance of such Note per month. Payments may be made by the Company, at the Company’s option, (a) in cash with a 10% premium for the amount redeemed, (b) by paying the redemption amount in the form of shares of Common Stock with the number of redemption shares being equal to the portion of the applicable redemption amount divided by the Redemption Conversion Price or (c) a combination of cash and shares of Common Stock. The “Redemption Conversion Price” shall equal 85% multiplied by the average of the two lowest daily volume weighted average prices per share of the Common Stock during the 15 trading days immediately preceding the date that the Lender delivers notice electing to redeem a portion of the Note. The Company’s right to satisfy the redemption amount in shares of Common Stock is subject to certain limitations, including (i) there not being any Equity Conditions Failure (as defined in the Note) and (ii) the Lender not owning more than 9.99% of the outstanding shares of Common Stock. If the Company elects to prepay the Note prior to the Maturity Date or elects to pay a portion or all of the Maximum Monthly Redemption Amount in cash, it must pay a premium of 10%, subject to certain exceptions. As of the date hereof, the Company did not meet the conditions to repay the Note by the delivery of shares of common stock. The Company has the right to make the required payments for the above Note in common stock subject to certain conditions including ownership and trading volume limitations. If the Company is not able to make the required payments for the above Note in common stock and must use cash for these payments, management believes that the Company does not have sufficient liquidity to support operations, which are subject to change. On March 8, 2023, NRx Pharmaceuticals entered into a securities purchase agreement (the “Securities Purchase Agreement”) with accredited investors (the “Investors”), providing for the issuance and sale of 3,866,666 shares of the Company’s common stock (“Common Stock”) and warrants to purchase up to 3,866,666 shares of Common Stock (the “Investor Warrants”) in a registered direct offering priced at-the-market under Nasdaq rules for a purchase price of $0.75 per share (the “Offering”). The Investors have agreed not to transfer the Common Stock for six months following the date hereof. The Investor Warrants will have an exercise price of $0.75 per share, will be initially exercisable beginning six months following the date of issuance (the “Initial Exercise Date”) and will expire 5 years from the Initial Exercise Date. The aggregate gross proceeds to the Company from the Offering are expected to be approximately $2.9 million. The Company intends to use the net proceeds from such offering for working capital and general corporate purposes. The closing of the sale of these securities occurred on March 9, 2023. The Company plans to pursue additional financing opportunities in 2023 to strengthen its balance sheet similar to the transaction completed in March 2023. In addition, as we execute our business plan over the next 12 months, we will continue to carefully monitor the impact of our continuing operations on our working capital needs and cash balances relative to the availability of cost-effective debt and equity financing. The Company’s ongoing clinical activities continue to generate losses and net cash outflows from operations. The Company may raise substantial additional funds, and if it does so, it may do so through one or more of the following: issuance of additional debt or equity and/or the completion of a licensing or other commercial transaction for one of the Company’s product candidates. The Company cannot make any assurances that additional financing will be available to it and, if available, on acceptable terms or at all which could negatively impact the Company’s business and operations and could also lead to a reduction in the Company’s operations. As such, t he Company has concluded that substantial doubt exists about the Company’s ability to continue as a going concern for a period of at least twelve months from the date of issuance of these consolidated financial statements. The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the ordinary course of business. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that may be necessary if the Company is unable to continue as a going concern. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2022 | |
Summary of Significant Accounting Policies | |
Summary of Significant Accounting Policies | 3. Summary of Significant Accounting Policies Basis of Presentation The Company’s financial statements have been prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”) as determined by Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”). The Merger was accounted for as a reverse recapitalization in accordance with GAAP (the “Reverse Recapitalization”). Under this method of accounting, BRPA is treated as the “acquired” company and NeuroRx is treated as the acquirer for financial reporting purposes. Accordingly, for accounting purposes, the Reverse Recapitalization was treated as the equivalent of NeuroRx issuing stock for the net assets of BRPA, accompanied by a recapitalization. The net assets of BRPA are stated at historical cost, with no goodwill or other intangible assets recorded. NeuroRx was determined to be the accounting acquirer based on the following predominant factors: ● NeuroRx’s shareholders have the largest portion of voting rights in the Company; ● the Board and Management are primarily composed of individuals associated with NeuroRx; and ● NeuroRx was the larger entity based on historical operating activity and NeuroRx had the larger employee base at the time of the Merger. The consolidated results of operations prior to the Reverse Recapitalization are those of NeuroRx. The shares and corresponding capital amounts and losses per share, prior to the Merger, have been retroactively restated based on shares reflecting the exchange ratio established in the Merger. Use of Estimates The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and expenses and the disclosure of contingent assets and liabilities in its financial statements and the reported amounts of expenses during the reporting period. The most significant estimates in the Company’s financial statements relate to the convertible note payable, Earnout Cash liability, valuation of common and preferred stock, stock options, warrants, and the valuation allowance of deferred tax assets resulting from net operating losses. These estimates and assumptions are based on current facts, historical experience and various other factors believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the recording of expenses that are not readily apparent from other sources. Actual results may differ materially and adversely from these estimates. To the extent there are material differences between the estimates and actual results, the Company’s future results of operations will be affected. Certain Risks and Uncertainties The Company’s activities are subject to significant risks and uncertainties including the risk of failure to secure additional funding to properly execute the Company’s business plan. The Company is subject to risks that are common to companies in the pharmaceutical industry, including, but not limited to, development by the Company or its competitors of new technological innovations, dependence on key personnel, reliance on third party manufacturers, protection of proprietary technology, and compliance with regulatory requirements. Fair Value of Financial Instruments ASC 820, Fair Value Measurements The accounting guidance classifies fair value measurements in one of the following three categories for disclosure purposes: Level 1: Quoted prices in active markets for identical assets or liabilities. Level 2: Inputs other than Level 1 prices for similar assets or liabilities that are directly or indirectly observable in the marketplace. Level 3: Unobservable inputs which are supported by little or no market activity and values determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation. (Refer to Note 11) Concentration of Credit Risk and Off-Balance Sheet Risk Financial instruments that potentially expose the Company to concentrations of credit risk consist primarily of cash and cash equivalents. Cash equivalents are occasionally invested in certificates of deposit. The Company maintains each of its cash balances with high-quality and accredited financial institutions and accordingly, such funds are not exposed to unusual credit risk beyond the normal credit risk associated with commercial banking relationships. The Company maintains a portion of its cash and cash equivalent balances in the form of a money market account with a financial institution that management believes to be creditworthy. Cash and Cash Equivalents The Company considers all highly liquid investments with an original maturity of three months or less at the time of initial purchase to be cash equivalents, including balances held in the Company’s money market accounts. The Company maintains its cash and cash equivalents with financial institutions, in which balances from time to time may exceed the U.S. federally insured limits. The objectives of the Company’s cash management policy are to safeguard and preserve funds to maintain liquidity sufficient to meet the Company’s cash flow requirements, and to attain a market rate of return. Research and Development Costs The Company’s research and development expenses consist primarily of costs associated with the Company’s clinical trials, salaries, payroll taxes, employee benefits, and stock-based compensation charges for those individuals involved in ongoing research and development efforts. Research and development costs are expensed as incurred. Advance payments for goods and services that will be used in future research and development activities are expensed when the activity has been performed or when the goods have been received. Convertible Note Payable As permitted under Financial Accounting Standards Board ("FASB”) Accounting Standards Codification ("ASC”) Topic 825, Financial Instruments ("ASC 825”), the Company elects to account for its convertible promissory note, which meets the required criteria, at fair value at inception and at each subsequent reporting date. Subsequent changes in fair value are recorded as a component of non-operating loss in the consolidated statements of operations. As a result of electing the fair value option, direct costs and fees related to the convertible promissory notes are expensed as incurred. The Company estimates the fair value of the convertible note payable using a Monte Carlo simulation model, which uses as inputs the fair value of our common stock and estimates for the equity volatility and volume volatility of our common stock, the time to expiration of the convertible note, the risk-free interest rate for a period that approximates the time to expiration, and probability of default. Therefore, we estimate our expected future volatility based on the actual volatility of our common stock and historical volatility of our common stock utilizing a lookback period consistent with the time to expiration. The time to expiration is based on the contractual maturity date, giving consideration to the mandatory and potential accelerated redemptions beginning six months from the issuance date. The risk-free interest rate is determined by reference to the U.S. Treasury yield curve in effect at the time of measurement for time periods approximately equal to the time to expiration. Probability of default is estimated using Bloomberg's Default Risk function which uses our financial information to calculate a default risk specific to the Company. Stock-Based Compensation The Company expenses stock-based compensation to employees and non-employees over the requisite service period based on the estimated grant-date fair value of the awards. The Company accounts for forfeitures as they occur. Stock-based awards with graded-vesting schedules are recognized on a straight-line basis over the requisite service period for each separately vesting portion of the award. The Company estimates the fair value of stock option grants using the Black- Scholes option pricing model, and the assumptions used in calculating the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties and the application of management’s judgment. All stock-based compensation costs are recorded in general and administrative or research and development costs in the consolidated statements of operations based upon the underlying individual’s role at the Company. Modification of stock options and warrants A change in any of the terms or conditions of stock options and warrants is accounted for as a modification. For a Type 1 (probable-to-probable) modification, incremental stock-based compensation cost is measured as the excess, if any, of the fair value of the modified option/warrant over the fair value of the original option/warrant immediately before its terms are modified, measured based on the fair value of the shares and other pertinent factors at the modification date. For vested stock options and warrants to board members, we recognize incremental compensation cost in the period the modification occurs. For unvested stock options, we recognize over the remaining requisite service period, the sum of the incremental compensation cost and the remaining unrecognized compensation cost for the original award on the modification date. If the fair value of the modified option is lower than the fair value of the original option immediately before modification, the minimum compensation cost we recognize is the cost of the original award. The accounting for incremental fair value of warrants is based on the specific facts and circumstances related to the modification which may result in a reduction of additional paid-in capital, recognition of costs for services rendered, or recognized as a deemed dividend. Warrants The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in ASC 480, Distinguishing Liabilities from Equity Derivatives and Hedging For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be liability classified and recorded at their initial fair value on the date of issuance and remeasured at fair value and each balance sheet date thereafter. Changes in the estimated fair value of the warrants are recognized as a non-cash gain or loss on the statements of operations. The fair value of the Placement Warrants was estimated using a Black Scholes valuation approach and the fair value of the Substitute Warrants was estimated using a modified Black Scholes valuation approach which applies a probability factor based on the probabilities of achieving Earnout Cash Milestone and/or Earnout Shares Milestone at each reporting period (see Notes 9 and 11). Income Taxes Income taxes are recorded in accordance with ASC 740, Income Taxes as consideration of the available facts and circumstances. The Company recognizes any interest and penalties accrued related to unrecognized tax benefits as income tax expense. Loss Per Share Basic loss per share of common stock is computed by dividing net loss attributable to common stockholders by the weighted average number of shares of common stock outstanding for the period. Diluted earnings per share excludes, when applicable, the potential impact of stock options, common stock warrant shares, convertible notes, and other dilutive instruments because their effect would be anti-dilutive in the periods in which the Company incurs a net loss. The following outstanding shares of common stock equivalents were excluded from the computation of the diluted net loss per share attributable to common stock for the periods in which a net loss is presented because their effect would have been anti-dilutive. December 31, 2022 2021 Stock options 2,548,849 2,400,315 Restricted stock awards 1,000,000 — Common stock warrants 16,484,923 9,305,790 Earnout Shares — 22,209,280 Earnout Shares from exercised Substitute Options and Substitute Warrants — 1,247,930 Recent Accounting Pronouncements From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies and are adopted by the Company as of the specified effective date. For the year ended December 31, 2022, there were no new accounting pronouncements that management believes materially affect the Company’s present or future results of operations, overall financial condition, liquidity or disclosures. |
Reverse Recapitalization
Reverse Recapitalization | 12 Months Ended |
Dec. 31, 2022 | |
Reverse Recapitalization | |
Reverse Recapitalization | 4. Reverse Recapitalization As discussed in Note 1, on May 24, 2021 (the “Closing Date”), BRPA closed the Merger with NeuroRx, as a result of which NeuroRx became a wholly-owned subsidiary of BRPA. While BRPA was the legal acquirer of NeuroRx in the Merger, for accounting purposes, the Merger is treated as a Reverse Recapitalization, whereby NeuroRx is deemed to be the accounting acquirer, and the historical financial statements of NeuroRx became the historical financial statements of BRPA (renamed NRX Pharmaceuticals, Inc.) upon the closing of the Merger. Under this method of accounting, BRPA is treated as the “acquired” company and NeuroRx is treated as the acquirer for financial reporting purposes. Accordingly, for accounting purposes, the Merger was treated as the equivalent of NeuroRx issuing stock for the net assets of BRPA, accompanied by a recapitalization. The net assets of BRPA were stated at historical cost, with no goodwill or other intangible assets recorded. Pursuant to the Merger Agreement, the aggregate consideration payable to stockholders of NeuroRx at the Closing Date consists of 50,000,000 shares (“Closing Consideration”) of BRPA common stock, par value $0.001 per share (“Common Stock”). At the effective time of the Merger (the “Effective Time”), and subject to the terms and conditions of the Merger Agreement, each share of NeuroRx common stock, par value $0.001 per share, and each share of the NeuroRx convertible preferred stock that was convertible into a share of NeuroRx common stock at a one-to-one ratio pursuant to the NeuroRx certificate of incorporation, was converted into Common Stock equal to 3.16 (the “Exchange Ratio”). In addition, the stockholders of NeuroRx who owned NeuroRx securities immediately prior to the Effective Time received the contingent right to receive the Earnout Shares and Earnout Cash (each as defined below). At the Effective Time, each outstanding share of NeuroRx common stock, including shares of NeuroRx common stock resulting from the conversion of outstanding shares of NeuroRx preferred stock was converted into the right to receive a pro rata portion of the contingent right to receive a pro rata portion of the Earnout Shares and Earnout Cash after consideration of the Substitute Options and Substitute Warrants (as further discussed below). Pursuant to the terms of the Merger Agreement, NeuroRx’s stockholders who owned NeuroRx securities immediately prior to the Effective Time had the contingent right to receive their pro rata portion of (i) an aggregate of 25,000,000 shares of Common Stock (“Earnout Shares”), less 935,608 and 1,920,492, respectively, which are subject to the terms and conditions of the Substitute Options and Substitute Warrants, (each defined below) if, prior to December 31, 2022, the NRX COVID-19 Drug (as defined in the Merger Agreement) receives emergency use authorization by the FDA and NeuroRx submits and the FDA files for review a new drug application for the NRX COVID-19 Drug (the occurrence of the foregoing, the “Earnout Shares Milestone”), and (ii) an aggregate of $100.0 million in cash (“Earnout Cash”) upon the earlier to occur of (x) FDA approval of the NRX COVID-19 Drug and the listing of the NRX COVID-19 Drug in the FDA’s “Orange Book” and (y) FDA approval of the NeuroRx Antidepressant Drug Regimen (i.e., NRX-100/101) and the listing of the NeuroRx Antidepressant Drug Regimen (i.e., NRX-100/101) in the FDA’s “Orange Book,” in each case prior to December 31, 2022 (the occurrence of either of clauses (x) or (y), the “Earnout Cash Milestone”). The Earnout Cash Milestone was recognized as a deemed dividend at the Closing Date and a contingent liability measured at its estimated fair value at the Closing Date and was remeasured at fair value each period end thereafter until December 31, 2022 (see Note 11). The Earnout Shares Milestone was recognized as a deemed dividend at the Closing Date and was classified within equity (see Note 11). The benefit of the contingent right to receive Earnout Shares and Earnout Cash for option and warrant holders occurs through the Option Exchange Ratio (as defined below) and therefore the amount of Earnout Shares and Earnout Cash for common stockholders is approximately 22,209,280 shares and $88.8 million, respectively. As of December 31, 2022, the Earnout Shares Milestone and Earnout Cash Milestone were not achieved, and the Earnout Cash liability was relieved and the Earnout Shares issued under stock options, warrants, and restricted common stock for stock option exercises were cancelled. Each option and warrant of NeuroRx that was outstanding and unexercised immediately prior to the Effective Time (whether vested or unvested) was assumed by BRPA and converted into an option or warrant to acquire an adjusted number of shares of Common Stock at an adjusted exercise price per share, in each case, pursuant to the terms of the Merger Agreement (the “Substitute Options” and the “Substitute Warrants,” respectively), based on an exchange ratio of 4.96:1 (the “Option Exchange Ratio”), and would continue to be governed by substantially the same terms and conditions, including vesting, as were applicable to the original instruments. As neither the Earnout Shares Milestone nor the Earnout Cash Milestone occurred, each Substitute Option and Substitute Warrant was adjusted based on the Exchange Ratio. For the Substitute Options and Substitute Warrants that were exercised prior to December 31, 2022, NRx Pharmaceuticals retained any shares forfeited by the option or warrant holders in connection with the adjustment. In connection with the Merger, a number of subscribers (each, a “Subscriber”) purchased from the Company an aggregate of 1,000,000 shares of Common Stock (the “PIPE”), for a purchase price of $10.00 per share and an aggregate purchase price of $10.0 million (the “PIPE Shares”), pursuant to separate subscription agreements (each, a “Subscription Agreement”) entered into prior to the Closing Date. The following table reconciles the elements of the Merger to the Consolidated Statement of Cash Flows for the year ended December 31, 2021 (in thousands): Recapitalization Cash - BRPA trust and cash, net of redemptions $ 4,363 Cash - PIPE financing, net of transaction costs 8,100 Less: transaction costs and advisory fees allocated to NRXP equity (1,413) Effect of Merger, net of redemptions and transaction costs $ 11,050 The following table reconciles the elements of the Merger to the Consolidated Statements of Changes in Stockholders' Equity (Deficit) for the year ended December 31, 2021 (in thousands): Recapitalization Cash - BRPA trust and cash, net of redemptions $ 4,363 Non-cash net working capital assumed from BRPA (962) Less: notes payable assumed from BRPA (1,100) Less: fair value of assumed Placement Warrants (1,984) Less: fair value of Earnout Cash (25,520) Less: transaction costs and advisory fees allocated to NRXP equity (1,413) Effect of Merger, net of redemptions and transaction costs $ (26,616) The following table details the number of shares of common stock issued immediately following the consummation of the Merger: Number of Shares Common stock, outstanding prior to Merger 552,412 Less: redemption of BRPA shares (216) Common stock of BRPA 552,196 BRPA Founder and private shares, net of forfeited shares of 875,216 1,260,284 Shares issued in PIPE Financing 1,000,000 Shares issued for services 200,000 Shares issued pursuant to conversion of Public and Private Rights 717,250 Merger and PIPE financing shares - common stock 3,729,730 NeuroRx shares - common stock (1) 44,873,855 Total shares of common stock immediately after Merger 48,603,585 (1) The number of NeuroRx common stock was determined from the 14,200,586 shares of NeuroRx common stock outstanding immediately prior to the closing of the Merger converted at the Exchange Ratio. All fractional shares were rounded down . |
Prepaid Expenses and Other Curr
Prepaid Expenses and Other Current Assets | 12 Months Ended |
Dec. 31, 2022 | |
Prepaid Expenses and Other Current Assets | |
Prepaid Expenses and Other Current Assets | 5. Prepaid Expenses and Other Current Assets Prepaid expenses and other current assets consisted of the following at the dates indicated (in thousands): December 31, 2022 2021 Prepaid expenses and other current assets: Prepaid insurance $ 3,167 $ 3,224 Prepaid clinical development expenses 1,966 512 Other prepaid expenses 331 345 Prepaid legal expenses 270 — Other current receivables 7 — Prepaid manufacturing expenses — 1,028 Total prepaid expenses and other current assets $ 5,741 $ 5,109 |
Accrued and Other Current Liabi
Accrued and Other Current Liabilities | 12 Months Ended |
Dec. 31, 2022 | |
Accrued and Other Current Liabilities | |
Accrued and Other Current Liabilities | 6. Accrued and Other Current Liabilities Accrued and other current liabilities consisted of the following at the dates indicated (in thousands): December 31, 2022 2021 Accrued and other current liabilities: Other accrued expenses $ 2,616 $ 121 Accrued research and development expenses 974 1,055 Accrued employee expenses 923 $ 456 Professional services 342 743 Total accrued and other current liabilities $ 4,855 $ 2,375 |
Debt
Debt | 12 Months Ended |
Dec. 31, 2022 | |
Debt. | |
Debt | 7. Debt Relief Therapeutics Loan On April 6, 2020, the Company entered into a loan agreement (the “Relief Therapeutics Loan”) with Relief Therapeutics Holding S.A. (“Relief Therapeutics”) in the amount of $0.5 million. The Relief Therapeutics Loan matured on April 6, 2022 and was bearing interest at 2% per annum payable in arrears. The Relief Therapeutics Loan principal and accrued interest were paid in full on April 6, 2022 in the amount of $0.5 million and less than $0.1 million, respectively. Convertible Note On November 4, 2022, the Company entered into a Securities Purchase Agreement (“SPA”) with Streeterville Capital, LLC, a Utah limited liability company (“Lender”), and, pursuant to the SPA, issued to the Lender an unsecured promissory note with a face amount of approximately $11.0 million (the “Note”) before an original issue discount of $1.0 million, which was deducted from the proceeds of the Note. The Note carries a 9% interest rate, has a term of 18 months from the issuance date (the “Maturity Date”) and is redeemable as described below. Any time after the issuance date, the Company has the right to prepay all or any portion of the outstanding balance of the Note. If the Company exercises its right to prepay the Note, the Company will make payment to the Lender of an amount in cash equal to 110% multiplied by the portion of the outstanding balance the Company elects to pay. Beginning on the date that is six (6) months after the issuance date of the applicable Note, the Lender has the right to redeem up to $1.0 million (“Maximum Monthly Redemption Amount”) of the outstanding balance of such Note per month. Payments may be made by the Company, at the Company’s option, (a) in cash with a 10% premium for the amount redeemed, (b) by paying the redemption amount in the form of shares of Common Stock with the number of redemption shares being equal to the portion of the applicable redemption amount divided by the Redemption Conversion Price or (c) a combination of cash and shares of Common Stock. The “Redemption Conversion Price” shall equal 85% multiplied by the average of the two lowest daily volume weighted average prices per share of the Common Stock during the 15 trading days immediately preceding the date that the Lender delivers notice electing to redeem a portion of the Note. The Company’s right to satisfy the redemption amount in shares of Common Stock is subject to certain limitations, including (i) there not being any Equity Conditions Failure (as defined in the Note) and (ii) the Lender not owning more than 4.99% of the outstanding shares of Common Stock. At any time, if market capitalization is less than $25.0 million, the 4.99% ownership limitation shall be increased to 9.99%. On March 30, 2023, the Company amended the Note to increase the ownership limitation to 9.99%. If the Company elects to prepay the Note prior to the Maturity Date or elects to pay a portion or all of the Maximum Monthly Redemption Amount in cash, it must pay a premium of 10%, subject to certain exceptions. The Company has the right to make the required payments for the above Note in common stock subject to certain conditions including ownership and trading volume limitations. If the Company is not able to make the required payments for the above Note in common stock and must use cash for these payments, management believes that the Company does not have sufficient liquidity to support operations, which are subject to change. Beginning May 1, 2023, in the event (a) the daily dollar trading volume of the Common Stock of the Company on any given trading day is at least fifty percent (50%) greater than the lower of (i) the median daily dollar trading volume over the previous ten (10) trading days or (ii) the daily dollar trading volume on the trading day immediately preceding the date of measurement or (b) if the closing trade price on any given trading day is at least thirty percent (30%) greater than the Nasdaq Minimum Price (as defined in the Note), then the Lender will be entitled to redeem over the following ten (10) trading days an amount of indebtedness then outstanding under the Note equal to twice (2x) the monthly redemption amount of $1.0 million solely by payment by Common Stock, subject to maximum percentage (4.99%) and other ownership limitations under the SPA and the Note. The Note contains certain Trigger Events (as defined in the Note) that generally, if uncured within five (5) trading days, may result in an event of default in accordance with the terms of the Notes (such event, an “Event of Default”). Upon an Event of a Default, the Lender may consider the Note immediately due and payable. Upon an Event of Default, the interest rate may also be increased to the lesser of 18% per annum or the maximum rate permitted under applicable law. Due to these embedded features within the Note, the Company elected to account for the Note at fair value at inception. Subsequent changes in fair value are recorded as a component of other income (loss) in the Consolidated Statements of Operations. The Company estimates the fair value of the convertible note payable using a Monte Carlo simulation model, which uses as inputs the fair value of our common stock and estimates for the equity volatility and volume volatility of our common stock, the time to expiration of the convertible note, the risk-free interest rate for a period that approximates the time to expiration, and probability of default. Therefore, we estimate our expected future volatility based on the actual volatility of our common stock and historical volatility of our common stock utilizing a lookback period consistent with the time to expiration. The time to expiration is based on the contractual maturity date, giving consideration to the mandatory and potential accelerated redemptions beginning six months from the issuance date. The risk-free interest rate is determined by reference to the U.S. Treasury yield curve in effect at the time of measurement for time periods approximately equal to the time to expiration. Probability of default is estimated using Bloomberg's Default Risk function which uses our financial information to calculate a default risk specific to the Company. The discount to the principal amount is included in the carrying value of the Note. During 2022, the Company recorded a debt discount of approximately $1.0 million upon issuance of the Note for the original issue discount of $1.0 million. As a result of electing the fair value option, any direct costs and fees related to the Note was expensed as incurred. For the year ended December 31, 2022, the Company recorded a change in fair value of approximately $0.5 million related to the change in fair value of the Note which was recognized in other income (expense) on the Consolidated Statement of Operations as a result of the Company’s election of the fair value option. The following table presents the Note as of December 31, 2022: December 31, 2022 Par value of the Note $ 11,020 Debt discount, net (1,000) Carrying value of the Note 10,020 Change in fair value of Note 505 Total carrying value of Note $ 10,525 Convertible note payable - current portion $ 7,703 Convertible note payable, net of current portion $ 2,822 |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 31, 2022 | |
Commitments and Contingencies | |
Commitments and Contingencies | 8. Commitments and Contingencies Operating Lease The Company leases office space on a month-to-month basis. The rent expense for the years December 31, 2022 and 2021 was $0.1 million and $0.1 million, respectively. Sponsored Research Agreement with National Jewish Health On February 8, 2021, the Company entered into a Sponsored Research Agreement (“Research Agreement”) with National Jewish Health (“NJ Health”), a Colorado not-for-profit institution. Under the terms of the Research Agreement, the Company agreed to sponsor a research study at NJ Health relating to the impact of the Company’s' Aviptadil on propagation of SARS-CoV-2 in alveolar type II cells in vitro (the “Study”). In return for performance of the Study under the Research Agreement, the Company has committed to pay NJ Health approximately $0.4 million upon finalization of the work. As of December 31, 2022, the Company has paid NJ Health the total committed amount. Relief Therapeutics Collaboration Agreement On September 18, 2020, the Company entered into a collaboration agreement (the “Collaboration Agreement”) with Relief Therapeutics for the clinical development and, if approved, the sale of Aviptadil. The Collaboration Agreement provides for funding by Relief Therapeutics of certain clinical trials, formulation and manufacturing of Aviptadil, as well as establishing specified sales territories for each party and share of the profits in those territories for “Product” as defined in the Collaboration Agreement. On October 6, 2021, Relief Therapeutics filed a lawsuit against the Company and its former CEO claiming that the Company failed to honor its obligations under the Collaboration Agreement, which was followed by a counter claim from the Company for breach and repudiation of the Collaboration Agreement by Relief Therapeutics. On November 12, 2022, NRx Pharmaceuticals, Inc. (“NRx” or the “Company”) entered into a Settlement Agreement and Asset Purchase Agreement (“APA”) with Relief Therapeutics Holding AG and Relief Therapeutics International (the “Relief Parties”) to settle the outstanding lawsuit with respect to the Collaboration Agreement. Under the APA, the Company transferred to the Relief Parties all of the Company’s interest in ZYESAMI (or the “Product” as such term is defined in the Collaboration Agreement), including intellectual property, FDA applications, clinical trial data, drug and API inventory and certain contractual rights. The Company has agreed to refrain from developing any product for any indication that uses or otherwise exploits the Product without the Relief Parties’ consent. The Relief Parties have agreed to use commercially reasonable efforts to develop, market, and commercialize the Product, but has sole discretion to select the indications for which it will seek to develop the Product. Although the Company intends to monitor the progress of the Relief Parties under the APA and enforce the Company’s rights thereunder, there can be no assurances that the Relief Parties will be successful at commercializing the Product. Upon commercial launch of the Product by the Relief Parties or any of their affiliates, licensees or sublicensees (or upon authorization of use for any indication of the Product other than COVID-19), the Company is entitled to receive milestone payments in stages up to an aggregate amount of $13.0 million. The Relief Parties have also agreed to pay royalties to NRx on aggregate net sales of all Products, subject to a cap on royalty payments of $30.0 million in the aggregate. In addition, Relief is obligated to use commercially reasonable efforts to continue NRx’s existing Right to Try Program for at least two (2) years after the closing of the APA. Mutual indemnity provisions in the APA will protect each party from any breaches of the settlement arrangements by the other party, provided, that the Company’s indemnity obligations will not start until the Relief Parties have begun making royalty or milestone payments to NRx, subject to certain exceptions. With respect to the Company, there is an indemnity threshold such that the Company will not be liable for any indemnity claims until such claims are in excess of $0.5 million (and then only for the amount above $0.5 million). The Company’s indemnity obligation is capped at $2.0 million with respect to breaches of representations and warranties and $3.0 million with respects to breaches of covenants or other agreements. Additionally, subject to certain exceptions, the Company’s indemnity obligations cannot exceed the amount that the Relief Parties actually pay to the Company for milestone and royalty payments. The parties have 30 days to implement the agreed actions and achieve closing under the APA, at which time all claims and counterclaims between the Company and the Relief Parties will be dismissed with prejudice. Legal Proceedings From time to time the Company is involved in litigation, claims, and other proceedings arising in the ordinary course of business. Litigation and other disputes are inherently unpredictable and subject to substantial uncertainties and unfavorable resolutions could occur. Share Subscription Facility Agreement - GEM NeuroRx entered into a share subscription facility agreement (“GEM Agreement”) with GEM Global Yield LLC SCS and GEM Yield Bahamas Limited (collectively, referred to as “GEM”) with a three-year term which expired in October 2022. Subject to the successful listing of the shares of NeuroRx on an Exchange (any nationally recognized stock exchange or exchange platform in the world on which the Company will list its shares), GEM grants NeuroRx an option to require GEM to subscribe for shares from the Company for up to an aggregate value of approximately $95.6 million. The agreement also included certain provisions which would not meet the U.S. requirements to issue registered shares thus preventing its usage. If NeuroRx was listed or completes a private transaction which results in a change of control of the Company, NeuroRx would issue GEM a warrant and pay a commitment fee of $1.9 million. Absent a listing of NeuroRx shares or a private transaction with a change of control during the three-year term, NeuroRx would have no obligations under the agreement. The reverse merger contemplated by the Merger Agreement would not have resulted in a listing of NeuroRx shares or a change in control. In November 2020, GEM introduced NeuroRx to BRPA. To resolve uncertainties around the application of the GEM Agreement post-Merger, NeuroRx and GEM agreed in March 2021 to issue a warrant to GEM and for the parties to use their good faith efforts to amend the GEM Agreement to meet U.S. requirements to issue registered shares. The warrant was not conditional upon any further events or completion of the merger. The warrant was issued March 28, 2021, for 3,329,812 shares of NeuroRx common stock at an exercise price of $3.19 per share (the “GEM Warrant”) and the parties agreed that GEM would immediately partially exercise the warrant for the purchase of 1,496,216 shares (“Initial Exercised Shares”) for $7.5 million. The GEM Warrant will be valid for a period of three years from the date NeuroRx’s stock is listed for trading on a national securities exchange or consummation of a reverse merger transaction of the type contemplated by the Merger Agreement. As of December 31, 2020, the Company recognized a contingent liability for its obligation to issue to GEM certain equity instruments at a discounted per share price. Specifically, as the amount was deemed probable and estimable at December 31, 2020, NeuroRx recorded a liability and settlement expense of $39.5 million to reflect the fair value of the expected GEM Warrant to be issued. On March 28, 2021, when the GEM Warrant was issued, the Company recorded an additional charge of $21.4 million to reflect the increased fair value of the GEM Warrant on its grant date. Upon issuance, the GEM Warrant was equity classified and was determined to be within the scope of ASC 718, Share-Based Payments (“ASC 718”). The GEM Warrants that were not exercised as of the Merger were modified and became Substitute Warrants 1,833,596 shares, adjusted for the Merger as discussed in Note 11). These Substitute Warrants were liability classified (see Note 9). The changes in fair value of these Substitute Warrants were recognized as a gain or loss in the statement of operations until these Substitute Warrants were exercised in July 2021, at which time they were reclassified to additional paid-in capital. On August 12, 2022, the Company received a demand for arbitration (the “Demand”) from GEM. The Demand claims that the Company’s subsidiary, NeuroRx, failed to satisfy its obligation to pay GEM a commitment fee in the amount of HK$15.0 million (approximately US$1.9 million at current exchange rates) pursuant to the GEM Agreement. NeuroRx |
Equity
Equity | 12 Months Ended |
Dec. 31, 2022 | |
Equity | |
Equity | 9. Equity Common Stock 500,000,000 shares of common stock with a par value $0.001. As discussed in Note 4, we have retroactively adjusted the shares issued and outstanding prior to May 24, 2021 to give effect to the Exchange Ratio established in the Merger Agreement to determine the number of shares of common stock into which they were converted. The Company sold 7,824,727 shares of common stock during the year ended December 31, 2022, generating gross proceeds of $22.7 million. The Company issued 49,605 shares of common stock resulting from options that were exercised which generated proceeds of less than $0.1 million. The Company issued 3,830,586 shares of common stock pursuant to warrants and Unit Purchase Options exercised during the year ended December 31, 2021, and received gross proceeds from the warrant exercise of $16.7 million. The Company issued 4,834,045 shares of common stock for consulting services during the year ended December 31, 2021, and recognized non-cash consulting expense in general and administrative expenses of $53.8 million. The Company sold 3,642,727 shares of common stock during the year ended December 30, 2021, generating gross proceeds of $37.0 million. Of the 565,630 shares of common stock issued for the exercise of stock options, 203,477 shares of common stock were contingently issuable Earnout Shares and are excluded from the weighted average shares outstanding for computing EPS until the contingent conditions are satisfied. There are 1,044,453 shares of common stock issued pursuant to the GEM warrants which were contingently issuable Earnout Shares and are excluded from the weighted average shares outstanding for computing EPS until the contingent conditions are satisfied. As of December 31, 2022, these shares were cancelled as the earnout milestones were not achieved. Pursuant to the Merger Agreement, BRPA and EarlyBirdCapital, Inc., the representative of the underwriters of BRPA’s initial public offering (“EBC”), entered into an amendment (“BCMA Amendment Agreement”) to the Business Combination Marketing Agreement, dated as of November 20, 2017 (“BCMA”), by and between BRPA and EBC. The BCMA Amendment Agreement provided that, in lieu of the cash fee payable to EBC pursuant to the BCMA, BRPA will issue to EBC at the Effective Time an aggregate of 200,000 shares of Common Stock and the BCMA (as amended by the BCMA Amendment Agreement) will terminate immediately following the Effective Time. The Company recognized the fair value of the 200,000 shares of Common Stock issued pursuant to the BCMA of $4.8 million within general and administrative in the Consolidated Statements of Operations for the year ended December 31, 2021. Refer to Note 12 for discussion of fair value measurement of the warrant liabilities. BriLife Vaccine, VaccineCo Agreement and Issuance of Shares On July 11, 2021, the Company entered into a Memorandum of Understanding (the “MOU”) with the Ministry of Defense of the State of Israel that granted NRx the right to negotiate an exclusive worldwide license to develop and market the BriLife TM vaccine, which has been developed by the Israel Institute for Biological Research (“IIBR”). However, after investigating the manufacturing requirements of the vaccine, the expected regulatory path for approval in Israel and the EU, the commercial opportunity, and the financial commitment required for development of the vaccine, the Company decided not to continue with the project. This decision was communicated to the IIBR in a letter dated March 20, 2022. As part of the Company’s consideration of the vaccine project, the Company entered into a Shareholder Agreement, dated October 15, 2021 (the “Agreement”), with Shimshon Hen and David Sepiashvili, each an Israeli citizen (the “Consultants”), under which the Consultants agreed to provide certain consulting services, and which set out a framework for establishing a potential joint venture between the Consultants and the Company that would have been responsible for the development and commercialization of the BriLife vaccine. Pursuant to the terms of the Agreement, the Company issued an aggregate of 4,000,000 shares of the Company’s Common Stock to the Consultants on October 20, 2021 under the Company’s 2021 Omnibus Incentive Plan. The Company is evaluating its options with respect to the Consultants. Preferred Stock Upon closing of the Merger, pursuant to the terms of the Second Amended and Restated Certificate of Incorporation, the Company authorized 50,000,000 shares of preferred stock with a par value $0.001. The Company has no shares of preferred stock outstanding. Series A, B-1, and B-1A Preferred Stock Prior to the Merger, the Company had authorized and issued 1,000,000 shares of Series A convertible preferred stock, 1,050,695 shares of Series B-1 convertible preferred stock, and 316,848 shares of Series B-1A convertible preferred stock, par value of $0.001 per share, which was convertible into one share of common stock for each preferred share (collectively, the “Preferred Stock”) at any time, at the option of the holder. The Preferred Stock were not redeemable and the related stockholders were entitled to a subordinated liquidation preference should NeuroRx liquidate or wind up operations. The preferences also included voting rights on an as-converted basis, ride-along rights, and an anti-dilution provision. The liquidation preference was $1.00 per share for the Series A convertible preferred stock, $7.58 per share for the Series B-1 convertible preferred stock, and $6.82 per share for the Series B-1A convertible preferred stock, plus any declared but unpaid dividends. Upon an initial public offering or merger under certain conditions the Preferred Stock automatically converted into common stock. On May 24, 2021, pursuant to the Merger (as described in Note 4), 2,367,543 outstanding shares of Preferred Stock were automatically converted into 7,480,836 shares of common stock pursuant to the Exchange Ratio. Series B-2 Preferred Stock In 2020, the Company authorized the issuance of 100,000 shares of Series B-2 Convertible Preferred Stock (the “B-2 Preferred Stock”), par value of $0.001 per share, convertible into one share of common stock for each share of B-2 Preferred Stock held. In March 2020, 4,167 shares of B-2 Preferred Stock were issued. The B-2 Preferred stock were not redeemable and the related stockholders were entitled to a subordinated liquidation preference should NeuroRx liquidate or wind-up operations. The preferences also included voting rights on an as-converted basis, ride-along rights, and an anti-dilution provision. The liquidation preference was $12.00 per share plus any declared but unpaid dividends. The B-2 Preferred Stock could be converted into one share of common stock (subject to adjustments for stock splits, recapitalization) at any time, at the option of the holder. Upon an initial public offering or merger under certain conditions the B-2 Preferred Stock automatically converted into common stock. On May 24, 2021, pursuant to the Merger (as described in Note 4), 4,167 outstanding shares of B-2 Preferred stock were automatically converted into 13,168 shares of common stock pursuant to the Exchange Ratio. Common Stock Warrants Substitute Warrants As discussed in Note 4, in connection with the Merger, each warrant of NeuroRx that was outstanding and unexercised immediately prior to the Effective Time (whether vested or unvested) was assumed by BRPA and converted into the Substitute Warrants, based on the Option Exchange Ratio (of 4.96), and will continue to be governed by substantially the same terms and conditions, including vesting, as were applicable to the former warrant. Each Substitute Warrant will be exercisable for a number of whole shares of Common Stock equal to the product of the number of shares of NeuroRx common stock underlying such NeuroRx warrant multiplied by the Option Exchange Ratio, and the per share exercise price of such Substitute Warrant will be equal to the quotient determined by dividing the exercise price per share of NeuroRx common stock by the Option Exchange Ratio. As discussed in Note 4, this ratio incorporates the achievement of the Earnout Shares Milestone and Earnout Cash Milestone. The incremental shares above the Exchange Ratio (of 3.16) upon exercise were held back pending the outcome of the contingencies and were not released as the contingencies were not achieved. The percentage of total shares of Common Stock subject to each Substitute Warrant that is vested immediately following the Effective Time will equal the percentage of total shares of NeuroRx common stock subject to each NeuroRx warrant that is vested immediately prior to the Effective Time. As neither the Earnout Shares Milestone nor the Earnout Cash Milestone occurred prior to December 31, 2022, each Substitute Warrant was adjusted based on the Exchange Ratio (3.16:1) and the portion of the Substitute Warrants related to the Earnout Shares were cancelled. For the Substitute Warrants that were exercised prior to December 31, 2022, NRx Pharmaceuticals retained and retired the outstanding shares forfeited by the warrant holders in connection with the adjustment. Upon the closing of the Merger, all outstanding and unexercised NeuroRx warrants became warrants to purchase an aggregate 4,909,066 shares of the Company’s common stock with an average exercise price of $2.45 per share. With respect to warrants held by certain members of our Board of Directors, the Substitute Warrants were determined to be within the scope of ASC 718. For the portion of the warrants subject to the base Exchange Ratio (3.16:1), the warrants were fully vested and therefore the incremental fair value of these Substitute Warrants at the date of the modification date was immediately recognized as compensation expense. For the incremental portion of the warrants with a performance-based vesting conditions (i.e., the achievement of the Earnout Cash Milestone and/or Earnout Shares Milestone), the Company determined it was not probable that the Earnout Cash Milestone or Earnout Shares Milestone would be met on the Effective Date and was not met on December 31, 2022. Therefore no expense has been recognized for this portion. Accordingly, the Company will only recognize incremental compensation cost related to the portion of the Substitute Warrants subject to service-based vesting conditions only. As of December 31, 2022, the earnout milestones were not achieved, therefore the Company will not recognize any unamortized incremental compensation cost during the period. The Company recognized incremental compensation on the modification date totaling $2.3 million which was recognized in general and administrative in the Consolidated Statements of Operations for the year ended December 31, 2021. For any remaining outstanding warrants, as the warrant holders were no longer providing services at the date of the modification, in accordance with ASC 815, the Company concluded that the provisions in the Merger Agreement related to the Earnout Shares Milestone and the Earnout Cash Milestone and the contingent right to receive additional shares for these provisions precluded these Substitute Warrants from being accounted for as components of equity. As these Substitute Warrants meet the definition of a derivative as contemplated in ASC 815, the Substitute Warrants were recorded as derivative liabilities on the balance sheet and measured at fair value at inception (on the date of the Merger) and at each reporting date in accordance with ASC 820, Fair Value Measurement, with changes in fair value recognized in the Statements of Operations in the period of change. On May 24, 2021, the Company recorded a warrant liability of $53.3 million for the Substitute Warrants, reclassified out of additional-paid in capital $38.2 million representing the fair value of these NeuroRx warrants immediately before the modification as a result of the Merger, and recognized a loss of $15.1 million for the incremental fair value of these Substitute Warrants which is recorded in the Change in fair value of warrant liabilities on the Condensed Consolidated Statement of Operations. The Company recognized a loss on the change in fair value of the Substitute Warrants for the years ended December 31, 2022 and 2021 of less than $0.1 million and $0.4 million, respectively. Refer to Note 11 for further discussion of fair value measurement of the warrant liabilities. As discussed above the GEM Substitute Warrants were exercised in July 2021, and changes in the fair value of the warrant liability through the date of exercise were recognized in the statement of operations and upon exercise any remaining instruments were reclassified to additional paid-in capital and includes associated escrow shares for the contingent earnouts. The fair value of the original NeuroRx warrants and Substitute Warrants as of the Merger Date was determined using the Black-Scholes option-pricing model with the following assumptions for each: Original Warrants Substitute Warrants Strike price $7.58-$15.84 $1.53-$3.19 Volatility rate 80.0% 80.0% Risk-free rate 0.03%-0.32% 0.03%-0.32% Expected term 0.57-3.69 0.57-3.69 Dividend yield — — Assumed Public Warrants Prior to the Merger, the Company had 3,450,000 Public Warrants outstanding. Each Public Warrant entitles the holder to purchase one share of Common Stock at an exercise price of $11.50 per share. The Public Warrants became exercisable at the Effective Time and expire five years after the Effective Time or earlier upon their redemption or liquidation of the Company. The Company may redeem the Public Warrants: ● in whole and not in part; ● at a price of $0.01 per warrant; ● at any time during the exercise period; ● upon a minimum of 30 days ’ prior written notice of redemption; ● if, and only if, the last sale price of the Company’s common stock equals or exceeds $21.00 per share for any 20 trading days within a 30 -trading day period ending on the third business day prior to the date on which the Company sends the notice of redemption to the warrant holders; and ● if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such warrants. Certain of the above conditions have not been met to redeem the Public Warrants. If the Company calls the Public Warrants for redemption, management will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless basis,” as described in the warrant agreement. The exercise price and number of shares of common stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend, or recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuance of common stock at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the warrants. During the year ended December 31, 2022 no Public Warrants were exercised. During the year ended December 31, 2021, 1,144 Public Warrants were exercised for gross proceeds of less than $0.1 million. Assumed Placement Warrants Prior to the Merger, the Company had outstanding 136,250 Placement Warrants. The Placement Warrants are identical to the Public Warrants except that the Placement Warrants (i) are not redeemable by the Company and (ii) may be exercised for cash or on a cashless basis, so long as they are held by the initial purchaser or any of its permitted transferees. If the Placement Warrants are held by someone other than the initial purchasers or their permitted transferees, the Placement Warrants will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants. The Placement Warrants are not indexed to the Company’s common shares in the manner contemplated by ASC 815-40-15 because the holder of the instrument is not an input into the pricing of a fixed-for-fixed option on equity shares. The Company classifies the Placement Warrants as derivative liabilities in its Consolidated Balance Sheet as of December 31, 2022. The Company measures the fair value of the warrants at the end of each reporting period and recognizes changes in the fair value from the prior period in the Company’s operating results for the current period. The Company recognized a gain on the change in fair value of the Placement Warrants for the years ended December 31, 2022 and 2021 of $0.3 million and $1.7 million, respectively. Refer to Note 11 for discussion of fair value measurement of the warrant liabilities. The following table provides the activity for all warrants for the respective periods. Weighted Average Weighted Aggregate Remaining Average Intrinsic Value Total Warrants Term Exercise Price (in thousands) Outstanding as of December 31, 2020 (as previously reported) 620,055 11.08 $ 14.61 $ 22,128 Retroactive application of reverse recapitalization (Note 4) 2,455,415 — (13.53) — Outstanding as of December 31, 2020, effect of Merger (Note 4) 3,075,470 4.34 1.09 150,956 Issued 6,193,449 1.90 4.62 115,941 Assumed 3,586,250 5.00 11.50 45,725 Exercised (3,330,956) — (3.19) (67,412) Forfeited (218,423) — (1.53) (1,501) Outstanding as of December 31, 2021 9,305,790 3.62 9.09 4,942 Issued 8,215,963 5.50 3.11 — Expired (1,036,830) (2.62) (3.05) — Outstanding as of December 31, 2022 16,484,923 3.59 $ 6.49 $ — Preferred Investment Options (included in above warrants table) On February 2, 2022, the Company completed a private placement and issued 7,824,727 shares of common stock and Preferred Investment Options to purchase up to an aggregate of 7,824,727 shares of common stock. The Preferred Investment Options have an exercise price of $3.07 per share and may be exercised any time on or after August 2, 2022. The form of the Preferred Investment Option is a warrant. The measurement of fair value was determined utilizing a Black-Scholes model considering all relevant assumptions current at February 2, 2022, the date of issuance (i.e., share price of $2.94, exercise price of $3.07, term of five years beginning August 2, 2022, volatility of 82.8%, risk-free rate of 1.60%, and expected dividend rate of 0%). The grant date fair value of these Preferred Investment Options was estimated to be $15.5 million on February 2, 2022 and is reflected within additional paid-in capital as of June 30, 2022. In addition, on February 2, 2022, the Company issued fully vested Preferred Investment Options to the placement agent with an exercise price of $3.99. As these Preferred Investment Options were issued for services provided in facilitating the private placement, the Company recorded the fair value of such Preferred Investment Options as a cost of capital on the issuance date. The measurement of fair value was determined utilizing a Black-Scholes model considering all relevant assumptions current at February 2, 2022, the date of issuance (i.e., share price of $2.94, exercise price of $3.99, term of five years beginning August 2, 2022, volatility of 82.8%, risk-free rate of 1.60%, and expected dividend rate of 0%). |
Stock-Based Compensation
Stock-Based Compensation | 12 Months Ended |
Dec. 31, 2022 | |
Stock-Based Compensation | |
Stock-Based Compensation | 10. Stock-Based Compensation 2016 Omnibus Incentive Plan Prior to the Merger, NeuroRx maintained its 2016 Omnibus Incentive Plan (the “2016 Plan”), under which NeuroRx granted incentive stock options, restricted stock awards, other stock-based awards, or other cash-based awards to employees, directors, and non-employee consultants. The maximum aggregate shares of common stock that were subject to awards and issuable under the 2016 Plan was 3,472,000. In connection with the Merger, each option of NeuroRx that was outstanding and unexercised immediately prior to the Effective Time (whether vested or unvested) was assumed by BRPA and converted into an option to acquire an adjusted number of shares of Common Stock at an adjusted exercise price per share (the “Substitute Options”), based on the Option Exchange Ratio (of 4.96), and will continue to be governed by substantially the same terms and conditions, including vesting, as were applicable to the former option. Each Substitute Option will be exercisable for a number of whole shares of Common Stock equal to the product of the number of shares of NeuroRx common stock underlying such NeuroRx option multiplied by the Option Exchange Ratio, and the per share exercise price of such Substitute Option will be equal to the quotient determined by dividing the exercise price per share of NeuroRx common stock by the Option Exchange Ratio. As discussed in Note 4, this ratio incorporates the achievement of the Earnout Shares Milestone and Earnout Cash Milestone. The incremental shares above the Exchange Ratio (of 3.16) upon exercise were held back pending the outcome of the contingencies and were not released as such contingencies were not achieved. The percentage of total shares of Common Stock subject to each Substitute Option that is vested immediately following the Effective Time will equal the percentage of total shares of NeuroRx common stock subject to each NeuroRx option that is vested immediately prior to the Effective Time. As neither the Earnout Shares Milestone nor the Earnout Cash Milestone were achieved prior to December 31, 2022, each Substitute Option was adjusted based on the Exchange Ratio and the portion of the Substitute Options related to Earnout Shares were cancelled. For the Substitute Options that were exercised prior to December 31, 2022, NRx Pharmaceuticals retained and retired the outstanding shares forfeited by the option holders in connection with the adjustment. As stated in the Merger Agreement, for the Substitute Options which were exercised prior to December 31, 2022, NRx Pharmaceuticals retained the shares forfeited by the option holders in connection with the adjustment. Upon the closing of the Merger, the outstanding and unexercised NeuroRx stock options became options to purchase an aggregate 2,895,423 shares of the Company’s Common Stock at an average exercise price of $5.10 per share. The Company accounted for the Substitute Options as a modification of the existing options. Incremental compensation costs, measured as the excess, if any, of the fair value of the modified options over the fair value of the original options immediately before its terms are modified, is measured based on the fair value of the underlying shares and other pertinent factors at the modification date. The fair value of the original NeuroRx options and Substitute Options was determined using the Black-Scholes option-pricing model with the following assumptions for each: Original Options Substitute Options Strike price $1.00-$72.30 $0.20-$14.58 Volatility rate 80.0% 80.0% Risk-free rate 0.07%-0.79% 0.07%-0.79% Expected term 0.18-5.99 0.18-5.99 Dividend yield — — The Substitute Options contain both service-based and performance-based vesting conditions (i.e., the achievement of the Earnout Cash Milestone and/or Earnout Shares Milestone). The Company determined it was not probable that the Earnout Cash Milestone or Earnout Shares Milestone would be met on the Effective Date and was not achieved at December 31, 2022. Accordingly, the Company only recognized incremental compensation cost related to the portion of the Substitute Options subject to service-based vesting conditions only. For vested Substitute Options, the Company recognized incremental compensation on the modification date totaling $1.0 million of which $1.0 million and less than $0.1 million was recognized in general and administrative and research and development, respectively, in the Consolidated Statements of Operations for the year ended December 31, 2021. 2021 Omnibus Incentive Plan At the Effective Time, the Company adopted the 2021 Omnibus Incentive Plan (the “2021 Plan”). As of December 31, 2022, 6,049,178 shares of Common Stock are authorized for issuance pursuant to awards under the 2021 Plan. As of January 1, 2022, 676,129 shares were added to the 2021 Plan under an evergreen feature that automatically increases the reserve with additional shares of Common Stock for future issuance under the Incentive Plan each calendar year, beginning January 1, 2022 and ending on and including January 1, 2031, equal to the lesser of (A) 1% of the shares of Common Stock outstanding on the final day of the immediately preceding calendar year or (B) a smaller number of shares determined by the Board. Option Awards The fair value of each employee and non-employee stock option grant is estimated on the date of grant using the Black-Scholes option-pricing model. The Company is a public company and has limited company-specific historical and implied volatility information. Therefore, it estimates its expected stock volatility based on the limited company-specific historical volatility and implied volatility as well as historical volatility of a publicly traded set of peer companies. The expected term of the Company’s stock options for employees has been determined utilizing the “simplified” method for awards. The risk-free interest rate is determined by reference to the U.S. Treasury yield curve. Expected dividend yield is zero based on the fact that the Company has never paid cash dividends and does not expect to pay any cash dividends in the foreseeable future. Additionally, certain options granted contain terms that require all unvested options to immediately vest a) upon the approval of a New Drug Application (NDA) by the FDA for NRX-101, or b) immediately preceding a change in control of the Company, whichever occurs first. The grant date fair value of employee and non-employee stock option awards is determined using the Black Scholes option-pricing model. The following assumptions were used during the following periods: December 31, 2022 2021 Exercise price $0.51-$3.10 $6.44-$23.41 Risk-free rate of interest 1.80%-4.36% 0.69%-1.45% Expected term (years) 5.3-6.5 5.25-6.5 Expected stock price volatility 94.9%-147.8% 80.0%-85.9% Dividend yield — — The following table summarizes the Company’s employee and non-employee stock option activity under the Plan for the following periods: Weighted Aggregate Weighted average intrinsic Number of average remaining value shares exercise price term (years) (in thousands) Outstanding as of December 31, 2020 (as previously reported) 486,755 $ 10.79 $ 8.8 $ 19,572 Retroactive application of reverse recapitalization (Note 4) 1,927,548 (8.62) — — Outstanding as of December 31, 2020, effect of Merger (Note 4) 2,414,303 $ 2.17 8.2 $ 53,660 Options granted 892,224 13.95 9.9 3,825 Forfeited (390,187) (3.73) — (7,562) Exercised (516,025) (2.23) — (3,645) Outstanding as of December 31, 2021 2,400,315 $ 6.28 7.8 $ 4,224 Options granted 1,844,640 1.45 9.4 — Forfeited (742,736) (5.66) (0.6) — Expired (903,765) (5.79) — — Exercised (49,605) (0.20) (3.2) — Outstanding as of December 31, 2022 2,548,849 $ (0.20) (3.2) $ 2,549 Options vested and exercisable as of December 31, 2022 863,746 $ 4.75 6.3 $ 148 The weighted average grant date fair value per share for employee stock and non-employee option grants during the years ended December 31, 2022 and 2021, were $1.12 and $16.57 respectively. At December 31, 2022, the total unrecognized compensation related to unvested employee and non-employee stock option awards granted, was $2.2 million, of which the Company expects to recognize over a weighted-average period of approximately 1.6 years. The following table summarizes the Company’s recognition of stock-based compensation for the following periods (in thousands): Years Ended December 31, 2022 2021 Stock-based compensation expense General and administrative $ 3,002 $ 6,500 Research and development 626 1,285 Total stock-based compensation expense $ 3,628 $ 7,785 Restricted Stock Awards The following table presents the Company’s Restricted Stock Activity: Awards Weighted Average Grant Date Fair Value Balance as of December 31, 2021 - - Granted 1,000,000 $ 0.57 Unvested Balance as of December 31, 2022 1,000,000 $ 0.57 On July 12, 2022, the Board granted an award of 1,000,000 restricted shares of the Company (“Restricted Stock”) as an inducement to the newly appointed CEO, pursuant to a separate Restricted Stock Award Agreement (the “RSA”). The Restricted Stock will vest in approximately equal installments over three As of December 31, 2022, total unrecognized compensation expense related to unvested RSAs granted was approximately $0.5 million, which is expected to be recognized over a weighted-average period of approximately 2.5 years. Stock-based compensation expense related to RSAs was less than $0.1 million during the year ended December 31, 2022. |
Fair Value Measurements
Fair Value Measurements | 12 Months Ended |
Dec. 31, 2022 | |
Fair Value Measurements | |
Fair Value Measurements | 11. Fair Value Measurements Fair value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of and during the years ended December 31, 2022 and 2021. The carrying amount of accounts payable approximated fair value as they are short term in nature. The fair value of warrants issued for settlement and services are estimated based on the Black-Scholes model during the years ended December 31, 2022 and 2021. The estimated fair value of our long-term debt approximates its carrying value, as the interest rate is in line with the market interest rates for this type of debt (see Note 7 – Debt for additional information). The carrying value of notes payable approximated the estimated fair values due to their recent issuances. The fair value of the convertible note payable was estimated utilizing a Monte Carlo simulation during the year ended December 31, 2022. Fair Value on a Recurring Basis The Company follows the guidance in ASC 820 for its financial assets and liabilities that are re-measured and reported at fair value at each reporting period, and non-financial assets and liabilities that are re-measured and reported at fair value at least annually. The estimated fair value of the money market account represents a Level 1 measurement. The estimated fair value of the warrant liabilities and Earnout Cash contingent consideration represent Level 3 measurements. The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at December 31, 2022 and 2021, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value (in thousands): December 31 December 31 Description Level 2022 2021 Assets: Money Market Account 1 $ 15,249 $ — Liabilities: Warrant liabilities (Note 10) 3 $ 37 $ 292 Earnout Cash liability (Note 4) 3 $ — $ 4,582 Convertible note payable (Note 7) 3 $ 10,525 $ — Convertible Note Payable The following table sets forth a summary of the changes in the fair value of the Company’s convertible note payable categorized within Level 3 of the fair value hierarchy: December 31, 2022 Par value of the Note $ 11,020 Debt discount, net (1,000) Carrying value of the Note 10,020 Change in fair value of Note 505 Total carrying value of Note $ 10,525 Convertible note payable - current portion $ 7,703 Convertible note payable, net of current portion $ 2,822 Warrant liabilities The Company utilizes a Black-Scholes model approach to value the Placement Warrants at each reporting period, with changes in fair value recognized in the statement of operations. The Company uses a modified Black-Scholes model approach for the Substitute Warrants which applies a probability factor based on the probabilities of achievement of the Earnout Cash Milestone and/or Earnout Shares Milestone at each reporting period, with changes in fair value recognized in the statement of operations. The estimated fair value of the warrant liabilities is determined using Level 3 inputs. Inherent in a Black Scholes options pricing model are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its common stock based on historical and peer company volatility that matches the expected remaining life of the warrants. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates to remain at zero. The significant inputs used in the Black-Scholes model to measure the warrant liabilities that are categorized within Level 3 of the fair value hierarchy are as follows: December 31, 2022 December 31, 2021 Stock price on valuation date $ 1.11 $ 4.78 Exercise price per share $ 11.50 $ 11.50 Expected life 3.40 4.40 Volatility 100.0% 82.8% Risk-free rate 4.17% 1.17% Dividend yield 0.00% 0.00% Fair value of warrants $ 0.26 $ 2.14 A reconciliation of warrant liabilities is included below (in thousands): December 31, 2022 Balance as of December 31, 2020 $ — Additions pursuant to Merger 1,984 Gain upon re-measurement (1,692) Balance as of December 31, 2021 $ 292 Gain upon re-measurement (255) Balance as of December 31, 2022 $ 37 Earnout Cash liability The fair value of the Earnout Cash liability has been estimated using probability-weighted discounted cash flow models (DCFs) with significant inputs that are not observable in the market and thus represents a Level 3 fair value measurement as defined in ASC 820. The most significant inputs include whether (a) if the Company files an NDA, that the FDA approves the Company’s NDA for ZYESAMI and/or NRX-101, (b) if such approval is granted, whether such approval will be received on or before December 31, 2022, and (c) if such approval is granted, whether ZYESAMI and/or NRX-101 will be listed in the FDA’s Orange Book on or before December 31, 2022. The DCFs incorporate Level 3 inputs including estimated discount rates that the Company believes market participants would consider relevant in pricing and the projected timing and amount of cash flows, which are estimated and developed, considering the uncertainties associated with the obligations. As of December 31, 2022, (i) the ZYESAMI NIH Phase III trial was stopped due to futility, and (ii) NRX-101 Phase III trial has not yet started, the earnout milestones were not achieved and the Earnout Cash liability was reduced to zero. A reconciliation of the Earnout Cash liability is included below (in thousands): December 31, 2022 Balance as of December 31, 2020 $ — Additions pursuant to Merger 25,520 Gain upon re-measurement (20,938) Balance as of December 31, 2021 $ 4,582 Gain upon re-measurement (4,582) Balance as of December 31, 2022 $ — |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2022 | |
Income Taxes | |
Income Taxes | 12. Income Taxes The Company maintains a full valuation allowance on its net deferred tax asset due to the uncertainty of future taxable income. The Company did not recognize an income tax benefit in the years ended December 31, 2022 and 2021 due to the uncertainty of future taxable income. In the years ended December 31, 2022 and 2021, the difference between the statutory tax rate and the Company’s effective tax rate was due primarily to the valuation allowance recorded to offset any potential tax benefit. A reconciliation of the statutory U.S. federal income tax rate to the Company’s effective tax rate consist of the following: For the Years Ended December 31, 2022 2021 Federal statutory rate (21.00) % (21.00) % Permanent items 0.08 % (0.05) % Fair market value earnout (2.42) % (4.72) % Settlement warrants 0.00 % 13.35 % Stock compensation (0.01) % (0.02) % Foreign rate differential 0.33 % (0.00) % State taxes (1.62) % (0.05) % Increase in valuation allowance 24.64 % 12.62 % R&D credit — % (0.13) % Other — % — % Effective tax rate 0.00 % 0.00 % The components of income tax provision (benefit) are as follows (in thousands): As of December 31, 2022 2021 Federal $ $ Current — — Deferred (9,295) (11,709) Foreign Current — — Deferred 133 (5) State and Local Current — — Deferred (647) (42) Change in Valuation Allowance 9,809 11,756 Total $ — $ — Deferred income taxes reflect the net tax effects of temporary differences between the carrying value of assets and liabilities for financial reporting purposes and amounts used for income tax purposes. The temporary differences that give rise to deferred tax assets and liabilities are as follows: As of December 31, 2022 2021 Deferred tax assets (liabilities): Net operating loss carryforwards $ 33,640 $ 28,053 Common stock warrants 1,894 1,876 Foreign net operating loss carryforwards — 134 174 capitalization 3,410 — Stock-based compensation 2,411 1,584 Bonus accrual 202 100 Settlement liability — — Other — — R&D credit 500 500 Depreciation (3) (2) 42,054 32,245 Valuation allowance (42,054) (32,245) Deferred tax assets, net of allowance $ — $ — As of December 31, 2022 and 2021, the Company had federal net operating losses of approximately $152.4 million and $127.4 million and state net operating loss carryforwards of approximately $30.2 million and $23.0 million, respectively. As of December 31, 2022 and 2021, the Company had approximately $0.0 million and $0.6 million of foreign net operating loss carryforwards, respectively. The federal, state and foreign net operating loss carryforwards generated in the tax years from 2015 to 2018 will begin to expire, if not utilized, by 2035. Certain Net Operating Losses in these jurisdictions are not subject to expiration. Utilization of the net operating loss carryforwards may be subject to an annual limitation according to Section 382 of the Internal Revenue Code of 1986 as amended, and similar provisions. ASC 740 requires a valuation allowance to reduce the deferred tax assets reported if, based on the weight of the evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. After consideration of all of the evidence, the Company has recorded a valuation allowance against its deferred tax assets at December 31, 2022 and 2021 because management has determined that it is more likely than not that the Company will not recognize the benefits of its federal and state deferred tax assets, primarily due to its history of cumulative net losses incurred since inception and its lack of commercialization of products or generation of revenue from product sales since inception. The Company recorded approximately $0.5 million as a reduction of the deferred tax asset due to uncertain tax positions that if recognized would reduce Federal and state net operating loss carryforwards and R&D credit carryforwards. In the next twelve months, the Company plans to file amended returns to reduce a portion of its uncertain tax position recorded in the current year. The Company recognizes interest accrued to unrecognized tax benefits and penalties as income tax expense. The Company accrued total penalties and interest of $0.0 million during the years ended December 31, 2022 and 2021 and in total, as of December 31, 2022 and 2021 has recognized penalties and interest of $0.0 million. The Company files tax returns as prescribed by the tax laws of the jurisdictions in which they operate. In the normal course of business, the Company is subject to examination by federal and foreign jurisdictions where applicable based on the statute of limitations that apply in each jurisdiction. As of December 31, 2022, open years related to all jurisdictions are 2021, 2020, 2019, & 2018. The Company has no open tax audits with any taxing authority as of December 31, 2022. |
Related Party Transactions
Related Party Transactions | 12 Months Ended |
Dec. 31, 2022 | |
Related Party Transactions | |
Related Party Transactions | 13. Related Party Transactions The Company licenses patents that are owned by Glytech, LLC (“Glytech”), pursuant to a license agreement (the “Glytech Agreement”). Glytech is owned by a co-founder and former director of the Company. The Glytech Agreement requires that the Company pay Glytech for ongoing scientific support and also reimburse Glytech for expenses of obtaining and maintaining patents that are licensed to NRx Pharmaceuticals. During the years ended December 31, 2022 and 2021, the Company paid Glytech $0.3 million and $0.3 million, respectively, for continuing technology support services and reimbursed expenses. These support services are ongoing. The Fourth Amendment to the Glytech Agreement, effective as of December 31, 2020, includes an equity value-triggered transfer of Excluded Technology from Glytech to NRx Pharmaceuticals. The Excluded Technology is defined in the Glytech Agreement as any technology, and any know-how related thereto, covered in the licensed patents that do not recite either D-cycloserine or lurasidone individually or jointly. This definition would cover pharmaceutical formulations, including some that NRx Pharmaceuticals considers “pipeline” or “future product” opportunities, that contain a combination of pharmaceutical components different from those contained in NRX-100 and NRX-101. On November 6, 2022 the Glytech Agreement was amended whereby Glytech agreed to transfer and assign the remainder of the Licensed Technology and the Excluded Technology to NRx Pharmaceuticals for no additional consideration at any time upon receipt of written notice from the Company if, on or prior to January 31, 2023, (i) the value of the Glytech equity holdings in NRx Pharmaceuticals (the “Glytech Equity”) has an aggregate liquidity value of at least $50 million for twenty (20) consecutive trading days immediately preceding any given date and (ii) there are no legal or contractual restrictions on selling all of the securities represented by the Glytech Equity then applicable to Glytech (or reasonably foreseeable to be applicable to Glytech within the following twenty trading days). On January 31, 2023, the Glytech Agreement was further amended to extend the period to meet these conditions until March 31, 2023. The Company is working with Glytech to futher extend this period. The Chief Scientist of the Company, Dr. Jonathan Javitt, is a major shareholder in the Company and a member of the Board of Directors. Therefore, his services are deemed to be a related party transaction. He served the Company on a full-time basis as CEO under an employment agreement with the Company until March 8, 2022 and currently serves under a Consulting Agreement with the Company as Chief Scientist thereafter and received compensation of $0.9 million and $0.4 million during the years ended December 31, 2022 and 2021, respectively. These services are ongoing (See Section 14 - Subsequent Events Zachary Javitt is the son of Dr. Jonathan Javitt. Zachary Javitt provides services related to website, IT, and marketing support under the supervision of the Company’s CEO and the Company’s Senior Director of Global Communications, who are responsible for assuring that the services are provided on financial terms that are at market. The Company paid this family member a total of $0.1 million and $0.1 million during the years ended December 31, 2022 and 2021, respectively. These services are ongoing. In addition, the Company paid PillTracker for digital health product development required to track the use of Aviptadil in clinical trials. Zachary Javitt and Jonathan Javitt are the chief executive officer and board chairman, respectively, of PillTracker. PillTracker agreements and transactions are submitted to the General Counsel of the Company and the Chair of the Audit Committee for approval in accordance with the terms of the Company’s Related Person Transactions Policy. The Master Service Agreement dated April 1, 2020 (“MSA”), and all work orders thereunder, have been suspended by mutual agreement pending the Company’s re-evaluation of its respiratory franchise. NRx Pharmaceuticals paid PillTracker $0.2 million and $1.0 million, during the years ended December 31, 2022 and 2021, respectively. Included in accounts payable were less than $0.1 million and $0.1 million due to the above related parties as of December 31, 2022 and 2021, respectively. |
Subsequent Events
Subsequent Events | 12 Months Ended |
Dec. 31, 2022 | |
Subsequent Events | |
Subsequent Events | 14. Subsequent Events Financing On March 8, 2023, NRx Pharmaceuticals entered into a securities purchase agreement with accredited investors (the “Investors”), providing for the issuance and sale of 3,866,666 shares of the Company’s common stock (“Common Stock”) and warrants to purchase up to 3,866,666 shares of Common Stock (the “Investor Warrants”) in a registered direct offering priced at-the-market under Nasdaq rules for a purchase price of $0.75 per share (the “Offering”). The Investors have agreed not to transfer the Common Stock for six months following the date hereof. The Investor Warrants will have an exercise price of $0.75 per share, will be initially exercisable beginning six months following the date of issuance (the “Initial Exercise Date”) and will expire 5 years from the Initial Exercise Date. The aggregate gross proceeds to the Company from the Offering are expected to be approximately $2.9 million. The Company intends to use the net proceeds from such offering for working capital and general corporate purposes. The closing of the sale of these securities occurred on March 9, 2023. Amendment to Convertible Note Payable On March 30, 2023, the Company amended the Note to increase the ownership limitation to 9.99%. Material Contract Amendment On March 29, 2023, the Consulting Agreement dated March 8, 2022 (the “Javitt Consulting Agreement”) between the Company and Dr. Jonathan Javitt was amended to extend the term of the Agreement until March 8, 2024 with automatic annual renewals thereafter unless one party or the other provides notice of non-renewal. The amendment also provided for payment at the rate of $575,000 per year, payable monthly (i.e., $47,916.67 per month), and a performance-based annual bonus with a minimum target of $250,000, at the discretion of the Board and upon satisfactory performance of the services. The annual bonus for 2023, if any, is payable in March 2024, will be pro-rated from the start of the extension period and is subject to Dr. Javitt’s continued engagement by the Company. The amendment also provides, subject to the approval of the Board of Directors, for a grant of 500,000 shares of restricted stock of the Company under the Company’s 2021 Omnibus Incentive Plan. The restrictions are performance based, and half of the restricted shares (250,000) shall have the restrictions removed on the New Drug Application Date (as defined below) and the remaining half (250,000) will have the restrictions removed on the New Drug Approval Date (as defined below). The term “New Drug Application Date” means the date upon which the Food and Drug Administration (“FDA”) files the Company’s new drug application for the Antidepressant Drug Regimen (as defined below) for review. The term “New Drug Approval Date” means date upon which the FDA has both approved the Company’s Antidepressant Drug Regimen and listed the Company’s Antidepressant Drug Regimen in the FDA’s “Orange Book”.The term “Antidepressant Drug Regimen” means NRX-101, a proprietary fixed-dose combination capsule of d-cycloserine and Lurasidone, administered for sequential weeks of daily oral treatment following patient stabilization using a single infusion of NRX-100 (ketamine) or another standard of care therapy. The foregoing description of the amendment does not purport to be complete and is qualified in its entirety by the full text of the amendment attached hereto as Exhibit 10.53. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2022 | |
Summary of Significant Accounting Policies | |
Basis of Presentation | Basis of Presentation The Company’s financial statements have been prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”) as determined by Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”). The Merger was accounted for as a reverse recapitalization in accordance with GAAP (the “Reverse Recapitalization”). Under this method of accounting, BRPA is treated as the “acquired” company and NeuroRx is treated as the acquirer for financial reporting purposes. Accordingly, for accounting purposes, the Reverse Recapitalization was treated as the equivalent of NeuroRx issuing stock for the net assets of BRPA, accompanied by a recapitalization. The net assets of BRPA are stated at historical cost, with no goodwill or other intangible assets recorded. NeuroRx was determined to be the accounting acquirer based on the following predominant factors: ● NeuroRx’s shareholders have the largest portion of voting rights in the Company; ● the Board and Management are primarily composed of individuals associated with NeuroRx; and ● NeuroRx was the larger entity based on historical operating activity and NeuroRx had the larger employee base at the time of the Merger. The consolidated results of operations prior to the Reverse Recapitalization are those of NeuroRx. The shares and corresponding capital amounts and losses per share, prior to the Merger, have been retroactively restated based on shares reflecting the exchange ratio established in the Merger. |
Use of Estimates | Use of Estimates The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and expenses and the disclosure of contingent assets and liabilities in its financial statements and the reported amounts of expenses during the reporting period. The most significant estimates in the Company’s financial statements relate to the convertible note payable, Earnout Cash liability, valuation of common and preferred stock, stock options, warrants, and the valuation allowance of deferred tax assets resulting from net operating losses. These estimates and assumptions are based on current facts, historical experience and various other factors believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the recording of expenses that are not readily apparent from other sources. Actual results may differ materially and adversely from these estimates. To the extent there are material differences between the estimates and actual results, the Company’s future results of operations will be affected. |
Certain Risks and Uncertainties | Certain Risks and Uncertainties The Company’s activities are subject to significant risks and uncertainties including the risk of failure to secure additional funding to properly execute the Company’s business plan. The Company is subject to risks that are common to companies in the pharmaceutical industry, including, but not limited to, development by the Company or its competitors of new technological innovations, dependence on key personnel, reliance on third party manufacturers, protection of proprietary technology, and compliance with regulatory requirements. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments ASC 820, Fair Value Measurements The accounting guidance classifies fair value measurements in one of the following three categories for disclosure purposes: Level 1: Quoted prices in active markets for identical assets or liabilities. Level 2: Inputs other than Level 1 prices for similar assets or liabilities that are directly or indirectly observable in the marketplace. Level 3: Unobservable inputs which are supported by little or no market activity and values determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation. (Refer to Note 11) |
Concentration of Credit Risk and Off-Balance Sheet Risk | Concentration of Credit Risk and Off-Balance Sheet Risk Financial instruments that potentially expose the Company to concentrations of credit risk consist primarily of cash and cash equivalents. Cash equivalents are occasionally invested in certificates of deposit. The Company maintains each of its cash balances with high-quality and accredited financial institutions and accordingly, such funds are not exposed to unusual credit risk beyond the normal credit risk associated with commercial banking relationships. The Company maintains a portion of its cash and cash equivalent balances in the form of a money market account with a financial institution that management believes to be creditworthy. |
Cash and Cash Equivalents | Cash and Cash Equivalents The Company considers all highly liquid investments with an original maturity of three months or less at the time of initial purchase to be cash equivalents, including balances held in the Company’s money market accounts. The Company maintains its cash and cash equivalents with financial institutions, in which balances from time to time may exceed the U.S. federally insured limits. The objectives of the Company’s cash management policy are to safeguard and preserve funds to maintain liquidity sufficient to meet the Company’s cash flow requirements, and to attain a market rate of return. |
Research and Development Costs | Research and Development Costs The Company’s research and development expenses consist primarily of costs associated with the Company’s clinical trials, salaries, payroll taxes, employee benefits, and stock-based compensation charges for those individuals involved in ongoing research and development efforts. Research and development costs are expensed as incurred. Advance payments for goods and services that will be used in future research and development activities are expensed when the activity has been performed or when the goods have been received. |
Convertible Note Payable | Convertible Note Payable As permitted under Financial Accounting Standards Board ("FASB”) Accounting Standards Codification ("ASC”) Topic 825, Financial Instruments ("ASC 825”), the Company elects to account for its convertible promissory note, which meets the required criteria, at fair value at inception and at each subsequent reporting date. Subsequent changes in fair value are recorded as a component of non-operating loss in the consolidated statements of operations. As a result of electing the fair value option, direct costs and fees related to the convertible promissory notes are expensed as incurred. The Company estimates the fair value of the convertible note payable using a Monte Carlo simulation model, which uses as inputs the fair value of our common stock and estimates for the equity volatility and volume volatility of our common stock, the time to expiration of the convertible note, the risk-free interest rate for a period that approximates the time to expiration, and probability of default. Therefore, we estimate our expected future volatility based on the actual volatility of our common stock and historical volatility of our common stock utilizing a lookback period consistent with the time to expiration. The time to expiration is based on the contractual maturity date, giving consideration to the mandatory and potential accelerated redemptions beginning six months from the issuance date. The risk-free interest rate is determined by reference to the U.S. Treasury yield curve in effect at the time of measurement for time periods approximately equal to the time to expiration. Probability of default is estimated using Bloomberg's Default Risk function which uses our financial information to calculate a default risk specific to the Company. |
Stock-Based Compensation | Stock-Based Compensation The Company expenses stock-based compensation to employees and non-employees over the requisite service period based on the estimated grant-date fair value of the awards. The Company accounts for forfeitures as they occur. Stock-based awards with graded-vesting schedules are recognized on a straight-line basis over the requisite service period for each separately vesting portion of the award. The Company estimates the fair value of stock option grants using the Black- Scholes option pricing model, and the assumptions used in calculating the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties and the application of management’s judgment. All stock-based compensation costs are recorded in general and administrative or research and development costs in the consolidated statements of operations based upon the underlying individual’s role at the Company. Modification of stock options and warrants A change in any of the terms or conditions of stock options and warrants is accounted for as a modification. For a Type 1 (probable-to-probable) modification, incremental stock-based compensation cost is measured as the excess, if any, of the fair value of the modified option/warrant over the fair value of the original option/warrant immediately before its terms are modified, measured based on the fair value of the shares and other pertinent factors at the modification date. For vested stock options and warrants to board members, we recognize incremental compensation cost in the period the modification occurs. For unvested stock options, we recognize over the remaining requisite service period, the sum of the incremental compensation cost and the remaining unrecognized compensation cost for the original award on the modification date. If the fair value of the modified option is lower than the fair value of the original option immediately before modification, the minimum compensation cost we recognize is the cost of the original award. The accounting for incremental fair value of warrants is based on the specific facts and circumstances related to the modification which may result in a reduction of additional paid-in capital, recognition of costs for services rendered, or recognized as a deemed dividend. |
Warrants | Warrants The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in ASC 480, Distinguishing Liabilities from Equity Derivatives and Hedging For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be liability classified and recorded at their initial fair value on the date of issuance and remeasured at fair value and each balance sheet date thereafter. Changes in the estimated fair value of the warrants are recognized as a non-cash gain or loss on the statements of operations. The fair value of the Placement Warrants was estimated using a Black Scholes valuation approach and the fair value of the Substitute Warrants was estimated using a modified Black Scholes valuation approach which applies a probability factor based on the probabilities of achieving Earnout Cash Milestone and/or Earnout Shares Milestone at each reporting period (see Notes 9 and 11). |
Income Taxes | Income Taxes Income taxes are recorded in accordance with ASC 740, Income Taxes as consideration of the available facts and circumstances. The Company recognizes any interest and penalties accrued related to unrecognized tax benefits as income tax expense. |
Loss Per Share | Loss Per Share Basic loss per share of common stock is computed by dividing net loss attributable to common stockholders by the weighted average number of shares of common stock outstanding for the period. Diluted earnings per share excludes, when applicable, the potential impact of stock options, common stock warrant shares, convertible notes, and other dilutive instruments because their effect would be anti-dilutive in the periods in which the Company incurs a net loss. The following outstanding shares of common stock equivalents were excluded from the computation of the diluted net loss per share attributable to common stock for the periods in which a net loss is presented because their effect would have been anti-dilutive. December 31, 2022 2021 Stock options 2,548,849 2,400,315 Restricted stock awards 1,000,000 — Common stock warrants 16,484,923 9,305,790 Earnout Shares — 22,209,280 Earnout Shares from exercised Substitute Options and Substitute Warrants — 1,247,930 |
Recent Accounting Pronouncements | Recent Accounting Pronouncements From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies and are adopted by the Company as of the specified effective date. For the year ended December 31, 2022, there were no new accounting pronouncements that management believes materially affect the Company’s present or future results of operations, overall financial condition, liquidity or disclosures. |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Summary of Significant Accounting Policies | |
Schedule of Outstanding Shares of Common Stock Equivalents Excluded From Diluted Net Loss Per Share | December 31, 2022 2021 Stock options 2,548,849 2,400,315 Restricted stock awards 1,000,000 — Common stock warrants 16,484,923 9,305,790 Earnout Shares — 22,209,280 Earnout Shares from exercised Substitute Options and Substitute Warrants — 1,247,930 |
Reverse Recapitalization (Table
Reverse Recapitalization (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Reverse Recapitalization | |
Schedule of Reconciliation of Merger, Reverse Recapitalization | The following table reconciles the elements of the Merger to the Consolidated Statement of Cash Flows for the year ended December 31, 2021 (in thousands): Recapitalization Cash - BRPA trust and cash, net of redemptions $ 4,363 Cash - PIPE financing, net of transaction costs 8,100 Less: transaction costs and advisory fees allocated to NRXP equity (1,413) Effect of Merger, net of redemptions and transaction costs $ 11,050 The following table reconciles the elements of the Merger to the Consolidated Statements of Changes in Stockholders' Equity (Deficit) for the year ended December 31, 2021 (in thousands): Recapitalization Cash - BRPA trust and cash, net of redemptions $ 4,363 Non-cash net working capital assumed from BRPA (962) Less: notes payable assumed from BRPA (1,100) Less: fair value of assumed Placement Warrants (1,984) Less: fair value of Earnout Cash (25,520) Less: transaction costs and advisory fees allocated to NRXP equity (1,413) Effect of Merger, net of redemptions and transaction costs $ (26,616) |
Schedule of Number of Shares of Common Stock Issued Immediately Following Consummation of the Merger | The following table details the number of shares of common stock issued immediately following the consummation of the Merger: Number of Shares Common stock, outstanding prior to Merger 552,412 Less: redemption of BRPA shares (216) Common stock of BRPA 552,196 BRPA Founder and private shares, net of forfeited shares of 875,216 1,260,284 Shares issued in PIPE Financing 1,000,000 Shares issued for services 200,000 Shares issued pursuant to conversion of Public and Private Rights 717,250 Merger and PIPE financing shares - common stock 3,729,730 NeuroRx shares - common stock (1) 44,873,855 Total shares of common stock immediately after Merger 48,603,585 (1) The number of NeuroRx common stock was determined from the 14,200,586 shares of NeuroRx common stock outstanding immediately prior to the closing of the Merger converted at the Exchange Ratio. All fractional shares were rounded down . |
Prepaid Expenses and Other Cu_2
Prepaid Expenses and Other Current Assets (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Prepaid Expenses and Other Current Assets | |
Schedule of prepaid expenses and other current assets | December 31, 2022 2021 Prepaid expenses and other current assets: Prepaid insurance $ 3,167 $ 3,224 Prepaid clinical development expenses 1,966 512 Other prepaid expenses 331 345 Prepaid legal expenses 270 — Other current receivables 7 — Prepaid manufacturing expenses — 1,028 Total prepaid expenses and other current assets $ 5,741 $ 5,109 |
Accrued and Other Current Lia_2
Accrued and Other Current Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Accrued and Other Current Liabilities | |
Schedule of accrued and other current liabilities | December 31, 2022 2021 Accrued and other current liabilities: Other accrued expenses $ 2,616 $ 121 Accrued research and development expenses 974 1,055 Accrued employee expenses 923 $ 456 Professional services 342 743 Total accrued and other current liabilities $ 4,855 $ 2,375 |
Debt (Tables)
Debt (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Debt. | |
Summary of Convertible note payable | December 31, 2022 Par value of the Note $ 11,020 Debt discount, net (1,000) Carrying value of the Note 10,020 Change in fair value of Note 505 Total carrying value of Note $ 10,525 Convertible note payable - current portion $ 7,703 Convertible note payable, net of current portion $ 2,822 |
Equity (Tables)
Equity (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Class of Stock [Line Items] | |
Summary of activity for warrants | Weighted Average Weighted Aggregate Remaining Average Intrinsic Value Total Warrants Term Exercise Price (in thousands) Outstanding as of December 31, 2020 (as previously reported) 620,055 11.08 $ 14.61 $ 22,128 Retroactive application of reverse recapitalization (Note 4) 2,455,415 — (13.53) — Outstanding as of December 31, 2020, effect of Merger (Note 4) 3,075,470 4.34 1.09 150,956 Issued 6,193,449 1.90 4.62 115,941 Assumed 3,586,250 5.00 11.50 45,725 Exercised (3,330,956) — (3.19) (67,412) Forfeited (218,423) — (1.53) (1,501) Outstanding as of December 31, 2021 9,305,790 3.62 9.09 4,942 Issued 8,215,963 5.50 3.11 — Expired (1,036,830) (2.62) (3.05) — Outstanding as of December 31, 2022 16,484,923 3.59 $ 6.49 $ — |
Substitute Warrants | |
Class of Stock [Line Items] | |
Schedule of Assumptions | Original Warrants Substitute Warrants Strike price $7.58-$15.84 $1.53-$3.19 Volatility rate 80.0% 80.0% Risk-free rate 0.03%-0.32% 0.03%-0.32% Expected term 0.57-3.69 0.57-3.69 Dividend yield — — |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Schedule of stock option activity | Weighted Aggregate Weighted average intrinsic Number of average remaining value shares exercise price term (years) (in thousands) Outstanding as of December 31, 2020 (as previously reported) 486,755 $ 10.79 $ 8.8 $ 19,572 Retroactive application of reverse recapitalization (Note 4) 1,927,548 (8.62) — — Outstanding as of December 31, 2020, effect of Merger (Note 4) 2,414,303 $ 2.17 8.2 $ 53,660 Options granted 892,224 13.95 9.9 3,825 Forfeited (390,187) (3.73) — (7,562) Exercised (516,025) (2.23) — (3,645) Outstanding as of December 31, 2021 2,400,315 $ 6.28 7.8 $ 4,224 Options granted 1,844,640 1.45 9.4 — Forfeited (742,736) (5.66) (0.6) — Expired (903,765) (5.79) — — Exercised (49,605) (0.20) (3.2) — Outstanding as of December 31, 2022 2,548,849 $ (0.20) (3.2) $ 2,549 Options vested and exercisable as of December 31, 2022 863,746 $ 4.75 6.3 $ 148 |
Summary of recognition of stock-based compensation | The following table summarizes the Company’s recognition of stock-based compensation for the following periods (in thousands): Years Ended December 31, 2022 2021 Stock-based compensation expense General and administrative $ 3,002 $ 6,500 Research and development 626 1,285 Total stock-based compensation expense $ 3,628 $ 7,785 |
Schedule of restricted stock activity | Awards Weighted Average Grant Date Fair Value Balance as of December 31, 2021 - - Granted 1,000,000 $ 0.57 Unvested Balance as of December 31, 2022 1,000,000 $ 0.57 |
Substitute Options | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Summary of fair value determined using the Black-Scholes option-pricing model | Original Options Substitute Options Strike price $1.00-$72.30 $0.20-$14.58 Volatility rate 80.0% 80.0% Risk-free rate 0.07%-0.79% 0.07%-0.79% Expected term 0.18-5.99 0.18-5.99 Dividend yield — — |
Stock Options | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Summary of fair value determined using the Black-Scholes option-pricing model | December 31, 2022 2021 Exercise price $0.51-$3.10 $6.44-$23.41 Risk-free rate of interest 1.80%-4.36% 0.69%-1.45% Expected term (years) 5.3-6.5 5.25-6.5 Expected stock price volatility 94.9%-147.8% 80.0%-85.9% Dividend yield — — |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Summary of fair value hierarchy | The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at December 31, 2022 and 2021, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value (in thousands): December 31 December 31 Description Level 2022 2021 Assets: Money Market Account 1 $ 15,249 $ — Liabilities: Warrant liabilities (Note 10) 3 $ 37 $ 292 Earnout Cash liability (Note 4) 3 $ — $ 4,582 Convertible note payable (Note 7) 3 $ 10,525 $ — |
Summary of Convertible note payable | December 31, 2022 Par value of the Note $ 11,020 Debt discount, net (1,000) Carrying value of the Note 10,020 Change in fair value of Note 505 Total carrying value of Note $ 10,525 Convertible note payable - current portion $ 7,703 Convertible note payable, net of current portion $ 2,822 |
Schedule of significant unobservable inputs | The significant inputs used in the Black-Scholes model to measure the warrant liabilities that are categorized within Level 3 of the fair value hierarchy are as follows: December 31, 2022 December 31, 2021 Stock price on valuation date $ 1.11 $ 4.78 Exercise price per share $ 11.50 $ 11.50 Expected life 3.40 4.40 Volatility 100.0% 82.8% Risk-free rate 4.17% 1.17% Dividend yield 0.00% 0.00% Fair value of warrants $ 0.26 $ 2.14 |
Common stock warrant [Member] | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Schedule of reconciliation of liabilities | A reconciliation of warrant liabilities is included below (in thousands): December 31, 2022 Balance as of December 31, 2020 $ — Additions pursuant to Merger 1,984 Gain upon re-measurement (1,692) Balance as of December 31, 2021 $ 292 Gain upon re-measurement (255) Balance as of December 31, 2022 $ 37 |
Earnout Cash liability | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Schedule of reconciliation of liabilities | A reconciliation of the Earnout Cash liability is included below (in thousands): December 31, 2022 Balance as of December 31, 2020 $ — Additions pursuant to Merger 25,520 Gain upon re-measurement (20,938) Balance as of December 31, 2021 $ 4,582 Gain upon re-measurement (4,582) Balance as of December 31, 2022 $ — |
Convertible notes payable | Level 3 | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Summary of Convertible note payable | December 31, 2022 Par value of the Note $ 11,020 Debt discount, net (1,000) Carrying value of the Note 10,020 Change in fair value of Note 505 Total carrying value of Note $ 10,525 Convertible note payable - current portion $ 7,703 Convertible note payable, net of current portion $ 2,822 |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Income Taxes | |
Schedule of Reconciliation of Effective Tax Rate to Statutory Federal Rate | For the Years Ended December 31, 2022 2021 Federal statutory rate (21.00) % (21.00) % Permanent items 0.08 % (0.05) % Fair market value earnout (2.42) % (4.72) % Settlement warrants 0.00 % 13.35 % Stock compensation (0.01) % (0.02) % Foreign rate differential 0.33 % (0.00) % State taxes (1.62) % (0.05) % Increase in valuation allowance 24.64 % 12.62 % R&D credit — % (0.13) % Other — % — % Effective tax rate 0.00 % 0.00 % |
Schedule of Components of Income Tax Provision (Benefit) | The components of income tax provision (benefit) are as follows (in thousands): As of December 31, 2022 2021 Federal $ $ Current — — Deferred (9,295) (11,709) Foreign Current — — Deferred 133 (5) State and Local Current — — Deferred (647) (42) Change in Valuation Allowance 9,809 11,756 Total $ — $ — |
Schedule of Deferred Tax Assets and Liabilities | As of December 31, 2022 2021 Deferred tax assets (liabilities): Net operating loss carryforwards $ 33,640 $ 28,053 Common stock warrants 1,894 1,876 Foreign net operating loss carryforwards — 134 174 capitalization 3,410 — Stock-based compensation 2,411 1,584 Bonus accrual 202 100 Settlement liability — — Other — — R&D credit 500 500 Depreciation (3) (2) 42,054 32,245 Valuation allowance (42,054) (32,245) Deferred tax assets, net of allowance $ — $ — |
Liquidity (Details)
Liquidity (Details) - USD ($) | 12 Months Ended | |||||
Mar. 08, 2023 | Nov. 04, 2022 | Feb. 02, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Debt Instrument [Line Items] | ||||||
Cash | $ 20,100,000 | |||||
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 7,824,727 | |||||
Proceeds from issuance of common stock and warrants issued in private placement, net of issuance costs | $ 22,702,000 | $ 27,359,000 | ||||
Warrants, exercise price per share | $ 6.49 | $ 9.09 | $ 1.09 | |||
Proceeds from offering | $ 2,900,000 | |||||
Common Stock | ||||||
Debt Instrument [Line Items] | ||||||
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 7,824,727 | 2,727,273 | ||||
Common stock issued (in shares) | 915,454 | |||||
Subsequent Event [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Stock transfer lock in period | 6 months | |||||
Warrants, exercise price per share | $ 0.75 | |||||
Warrants exercisable beginning term | 6 months | |||||
Warrants expiration term | 5 years | |||||
Subsequent Event [Member] | Investor Warrants [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Common stock issued (in shares) | 3,866,666 | |||||
Subsequent Event [Member] | Common Stock | ||||||
Debt Instrument [Line Items] | ||||||
Warrants exercised | 3,866,666 | |||||
Issue price (in dollars per share) | $ 0.75 | |||||
Promissory Note 9% Redeemable [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Debt Instrument, Interest Rate, Stated Percentage | 9% | |||||
Debt Instrument, Face Amount | $ 11,000,000 | |||||
Debt Instrument, Term | 18 months | |||||
Debt discount | $ 1,000,000 | $ 1,000 | ||||
Debt Instrument, Redemption Price, Percentage | 110% | |||||
Private Placement | ||||||
Debt Instrument [Line Items] | ||||||
Proceeds from issuance of Common stock, net of transaction costs | $ 25,000,000 | |||||
Price per share | $ 3.195 | |||||
Common stock issued (in shares) | 7,824,727 | |||||
Preferred Investment Options | ||||||
Debt Instrument [Line Items] | ||||||
Price per share | $ 3.07 | |||||
Common stock issued (in shares) | 7,824,727 |
Summary of Significant Accoun_4
Summary of Significant Accounting Policies (Details) - shares | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Stock options | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 2,548,849 | 2,400,315 |
Restricted Stock [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 1,000,000 | |
Common stock warrant [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 16,484,923 | 9,305,790 |
Earnout Shares | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 22,209,280 | |
Earnout Shares from exercised Substitute Options and Substitute Warrants | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 1,247,930 |
Reverse Recapitalization (Detai
Reverse Recapitalization (Details) $ / shares in Units, $ in Thousands | 12 Months Ended | |||
May 24, 2021 USD ($) $ / shares shares | May 23, 2021 | Dec. 31, 2022 USD ($) $ / shares shares | Dec. 31, 2021 USD ($) shares | |
Business Acquisition [Line Items] | ||||
Earnout shares for common stockholders | 22,209,280 | |||
Earnout cash for common stockholders | $ | $ 88,800 | |||
Aggregate purchase price | $ | $ 9,624 | |||
Substitute Warrants | ||||
Business Acquisition [Line Items] | ||||
Closing Consideration (in shares) | 935,608 | |||
Substitute Options | ||||
Business Acquisition [Line Items] | ||||
Closing Consideration (in shares) | 1,920,492 | |||
Merger agreement | ||||
Business Acquisition [Line Items] | ||||
Closing Consideration (in shares) | 25,000,000 | |||
Contingent Consideration | $ | $ 100,000 | |||
Exchange Ratio | 3.16 | 4.96 | ||
Stock Issued During Period, Shares, New Issues | 3,729,730 | |||
Merger agreement | Subscription agreements | ||||
Business Acquisition [Line Items] | ||||
Issue price (in dollars per share) | $ / shares | $ 10 | |||
Stock Issued During Period, Shares, New Issues | 1,000,000 | |||
Aggregate purchase price | $ | $ 10,000 | |||
Merger agreement | Stockholders of NeuroRx | ||||
Business Acquisition [Line Items] | ||||
Exchange Ratio | 3.16 | 4.96 | 3.16 | |
Consideration (in shares) | 50,000,000 | |||
Issue price (in dollars per share) | $ / shares | $ 0.001 |
Reverse Recapitalization - Effe
Reverse Recapitalization - Effect on Cash Flows and Equity (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2021 USD ($) | |
Business Acquisition [Line Items] | |
Effect of merger on cash flows, net of redemption and transaction costs | $ 11,050 |
Less: transaction costs and advisory fees allocated to NRXP equity | (1,413) |
Effect of Merger and recapitalization, net of redemptions and issuance costs | (26,616) |
Merger agreement | |
Business Acquisition [Line Items] | |
Cash - BRPA trust and cash, net of redemptions | 4,363 |
Cash - PIPE financing, net of transaction costs | 8,100 |
Less: transaction costs and advisory fees allocated to NRXP equity | (1,413) |
Effect of merger on cash flows, net of redemption and transaction costs | 11,050 |
Effect on equity from Non-cash net working capital assumed from BRPA | 962 |
Less: notes payable assumed from BRPA | (1,100) |
Less: fair value of assumed Placement Warrants | (1,984) |
Less: fair value of Earnout Cash | (25,520) |
Less: transaction costs and advisory fees allocated to NRXP equity | (1,413) |
Effect of Merger and recapitalization, net of redemptions and issuance costs | $ (26,616) |
Reverse Recapitalization - Cons
Reverse Recapitalization - Consummation of the merger (Details) - shares | 12 Months Ended | ||
May 24, 2021 | Dec. 31, 2021 | Dec. 31, 2022 | |
Business Acquisition [Line Items] | |||
Total shares of common stock immediately after Merger | 58,810,550 | 66,442,989 | |
Merger agreement | |||
Business Acquisition [Line Items] | |||
Common stock, outstanding prior to Merger | 552,412 | ||
Less: redemption of BRPA shares | (216) | ||
Common stock of BRPA | 552,196 | ||
Shares issued in PIPE Financing | 1,000,000 | ||
Shares issued for services | 200,000 | ||
Shares issued pursuant to conversion of Public and Private Rights | 717,250 | ||
Merger and PIPE Financing shares - common stock | 3,729,730 | ||
Total shares of common stock immediately after Merger | 48,603,585 | ||
Merger agreement | Stockholders of NeuroRx | |||
Business Acquisition [Line Items] | |||
BRPA Founder and private shares, net of forfeited shares of 875,216 | 50,000,000 | ||
NeuroRx shares - common stock (1) | 44,873,855 | ||
Common stock outstanding upon conversion prior to Merger | 14,200,586 | ||
Merger agreement | BRPA Founder and private shares | |||
Business Acquisition [Line Items] | |||
BRPA Founder and private shares, net of forfeited shares of 875,216 | 1,260,284 | ||
Number of shares forfeited | 875,216 |
Prepaid Expenses and Other Cu_3
Prepaid Expenses and Other Current Assets (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Prepaid Expenses and Other Current Assets | ||
Prepaid insurance | $ 3,167 | $ 3,224 |
Prepaid clinical development expenses | 1,966 | 512 |
Other prepaid expenses | 331 | 345 |
Prepaid legal expenses | 270 | |
Other current receivables | 7 | |
Prepaid manufacturing expenses | 1,028 | |
Total prepaid expenses and other current assets | $ 5,741 | $ 5,109 |
Accrued and Other Current Lia_3
Accrued and Other Current Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Accrued and other current liabilities: | ||
Other accrued expenses | $ 2,616 | $ 121 |
Accrued research and development expenses | 974 | 1,055 |
Accrued employee expenses | 923 | 456 |
Professional services | 342 | 743 |
Total accrued and other current liabilities | $ 4,855 | $ 2,375 |
Debt (Details)
Debt (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Apr. 06, 2022 | Dec. 31, 2022 | Apr. 06, 2020 | |
Repayment of note payable | $ (518) | ||
Relief Therapeutics loan [Member] | |||
Related party loan | $ 500 | ||
Interest rate | 2% | ||
Repayment of note payable | $ 100 |
Debt - Convertible Note (Detail
Debt - Convertible Note (Details) - USD ($) | 12 Months Ended | |
Nov. 04, 2022 | Dec. 31, 2022 | |
Change in fair value of convertible note payable | $ 505,000 | |
Promissory Note 9% Redeemable [Member] | ||
Unsecured promissory note | $ 11,000,000 | |
Debt Instrument, Interest Rate, Stated Percentage | 9% | |
Debt Instrument, Term | 18 months | |
Debt Instrument, Redemption Price, Percentage | 110% | |
Debt discount | $ 1,000,000 | 1,000 |
Change in fair value of convertible note payable | $ (505) |
Debt - Convertible note payable
Debt - Convertible note payable (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2022 | Nov. 04, 2022 | |
Short-term Debt [Line Items] | ||
Increase (Decrease) In Fair Value Of Convertible Debt | $ (505,000) | |
Promissory Note 9% Redeemable [Member] | ||
Short-term Debt [Line Items] | ||
Par value of the Note | 11,020 | |
Debt discount | (1,000) | $ (1,000,000) |
Carrying value of the Note | 10,020 | |
Increase (Decrease) In Fair Value Of Convertible Debt | 505 | |
Total carrying value of Note | 10,525 | |
Convertible note payable - current portion | 7,703 | |
Convertible note payable, net of current portion | $ 2,822 |
Commitments and Contingencies (
Commitments and Contingencies (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Mar. 28, 2021 | Dec. 31, 2022 | Dec. 31, 2021 | |
Commitments and Contingencies [Line Items] | |||
Additional settlement liability | $ 21,366 | ||
Number of shares issued upon exercise of warrants | 49,605 | 516,025 | |
Proceeds from issuance of common stock for exercise of warrant | $ 16,699 | ||
Prepaid expenses and other current assets | $ 5,741 | 5,109 | |
GEM Warrant [Member] | |||
Commitments and Contingencies [Line Items] | |||
Number of shares issued upon exercise of warrants | 1,496,216 | ||
Maximum [Member] | |||
Commitments and Contingencies [Line Items] | |||
Operating Lease, Expense | 100 | $ 100 | |
Sponsored Research Agreement [Member] | |||
Commitments and Contingencies [Line Items] | |||
Research commitments | $ 400 |
Commitments and Contingencies -
Commitments and Contingencies - Sponsored Research Agreement with National Jewish Health (Details) $ in Millions | Dec. 31, 2022 USD ($) |
Sponsored Research Agreement [Member] | |
Related Party Transaction [Line Items] | |
Research commitments | $ 0.4 |
Commitments and Contingencies_2
Commitments and Contingencies - Relief Therapeutics Collaboration Agreement (Details) - Relief Therapeutics Collaboration Agreement [Member] - Relief Therapeutics Lawsuit - Relief Therapeutics Holdings, AG $ in Millions | Sep. 18, 2020 USD ($) |
Related Party Transaction [Line Items] | |
Milestone payments receivable | $ 13 |
Royalty payments receivable | 30 |
Indemnity claims | 0.5 |
Maximum [Member] | |
Related Party Transaction [Line Items] | |
Indemnity claims | 0.5 |
Representations and Warranties | 2 |
Covenants and Other Agreements | $ 3 |
Commitments and Contingencies_3
Commitments and Contingencies - GEM Share Subscription Facility Agreement (Details) $ / shares in Units, $ in Thousands, $ in Millions | 1 Months Ended | 12 Months Ended | |||||
Aug. 12, 2022 USD ($) | Aug. 12, 2022 HKD ($) | Mar. 28, 2021 USD ($) $ / shares shares | Jul. 31, 2021 shares | Dec. 31, 2022 USD ($) shares | Dec. 31, 2021 USD ($) shares | Dec. 31, 2020 USD ($) | |
Related Party Transaction [Line Items] | |||||||
Additional settlement liability | $ 21,366 | ||||||
Number of shares issued upon exercise of warrants | shares | 49,605 | 516,025 | |||||
Proceeds from issuance of common stock for exercise of warrant | $ 16,699 | ||||||
GEM Warrant [Member] | |||||||
Related Party Transaction [Line Items] | |||||||
Number of shares issued upon exercise of warrants | shares | 1,496,216 | ||||||
GEM Share Subscription Facility Agreement | |||||||
Related Party Transaction [Line Items] | |||||||
Share Subscription Agreement Term | 3 years | ||||||
Share subscription value | $ 95,600 | ||||||
Commitment fee | $ 1,900 | ||||||
Accrued Settlement Expense | $ 39,500 | ||||||
Additional settlement liability | $ 21,400 | ||||||
GEM Share Subscription Facility Agreement | Pending Litigation | |||||||
Related Party Transaction [Line Items] | |||||||
Damages sought | $ 1,900 | $ 15 | |||||
GEM Share Subscription Facility Agreement | GEM Warrant [Member] | |||||||
Related Party Transaction [Line Items] | |||||||
Warrant issued | shares | 3,329,812 | ||||||
Exercise price of warrant | $ / shares | $ 3.19 | ||||||
Expiration term of warrants | 3 years | ||||||
Proceeds from issuance of common stock for exercise of warrant | $ 7,500 | ||||||
GEM Share Subscription Facility Agreement | Substitute Warrants | |||||||
Related Party Transaction [Line Items] | |||||||
Number of shares issued upon exercise of warrants | shares | 1,833,596 |
Equity - Additional Information
Equity - Additional Information (Details) $ / shares in Units, $ in Thousands | 12 Months Ended | |||||||
Oct. 15, 2021 shares | May 24, 2021 shares | May 23, 2021 | Mar. 28, 2021 shares | Dec. 31, 2022 USD ($) D $ / shares shares | Dec. 31, 2021 USD ($) $ / shares shares | Dec. 31, 2020 $ / shares shares | Mar. 31, 2020 shares | |
Stockholders Equity [Line Items] | ||||||||
Common stock, shares authorized | 500,000,000 | 500,000,000 | ||||||
Common stock, par value | $ / shares | $ 0.001 | $ 0.001 | ||||||
Shares of common stock sold | 49,605 | |||||||
Number of shares issued upon exercise of warrants | 49,605 | 516,025 | ||||||
Issuance of common stock for exercise of warrants and Unit Purchase Options | $ | $ 16,700 | |||||||
Contingently issuable Earnout Shares Excluded from EPS computation | 1,044,453 | |||||||
Common stock issued for consulting services (in shares) | 4,834,045 | |||||||
Non-cash consulting expense | $ | $ 53,837 | |||||||
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 7,824,727 | |||||||
Common stock issued | $ | $ 9,624 | |||||||
Proceeds from sale of common stock | $ | $ 100 | |||||||
Awarded to employees as bonus for services provided | 1,844,640 | 892,224 | ||||||
Compensation expenses | $ | $ 3,628 | $ 7,785 | ||||||
Loss on settlement of accounts payable | $ | $ (121) | |||||||
Preferred stock, shares authorized | 50,000,000 | 50,000,000 | ||||||
Preferred stock, shares issued | 0 | 0 | ||||||
Preferred stock, par value | $ / shares | $ 0.001 | $ 0.001 | ||||||
Number of shares outstanding | 0 | 0 | ||||||
Warrant issued | 8,215,963 | 6,193,449 | ||||||
Warrants, exercise price per share | $ / shares | $ 6.49 | $ 9.09 | $ 1.09 | |||||
Gross proceeds from exercise of warrants | $ | $ 100 | |||||||
Proceeds from exercise of warrant | $ | 16,699 | |||||||
Number of shares issued upon exercise of warrants | $ | $ 10 | 16,699 | ||||||
Net impact to additional paid-in capital | $ | $ 60,852 | |||||||
Number of outstanding warrants | 16,484,923 | 9,305,790 | 3,075,470 | |||||
Change in fair value of the warrants | $ | $ (255) | $ (1,692) | ||||||
Unamortized compensation costs | $ | 2,200 | |||||||
Substitute Warrants | ||||||||
Stockholders Equity [Line Items] | ||||||||
Warrants, exercise price per share | $ / shares | $ 2.45 | |||||||
Warrants exercised | 4,909,066 | |||||||
Incremental compensation costs | $ | $ 2,300 | |||||||
Public Warrants | ||||||||
Stockholders Equity [Line Items] | ||||||||
Warrants, exercise price per share | $ / shares | $ 11.50 | |||||||
Number of outstanding warrants | 3,450,000 | |||||||
Number of shares per warrant | 1 | |||||||
Warrants expiration term | 5 years | |||||||
Redemption price per warrant (in dollars per share) | $ / shares | $ 0.01 | |||||||
Minimum threshold written notice period for redemption of warrants | 30 days | |||||||
Stock price trigger for redemption of warrants (in dollars per share) | $ / shares | $ 21 | |||||||
Threshold trading days for redemption of warrants | D | 20 | |||||||
Redemption period | D | 30 | |||||||
Placement Warrants | ||||||||
Stockholders Equity [Line Items] | ||||||||
Number of outstanding warrants | 136,250 | |||||||
GEM Warrant | ||||||||
Stockholders Equity [Line Items] | ||||||||
Number of shares issued upon exercise of warrants | 1,496,216 | |||||||
Merger agreement | ||||||||
Stockholders Equity [Line Items] | ||||||||
Merger and PIPE Financing shares - common stock | 3,729,730 | |||||||
Exchange Ratio | 3.16 | 4.96 | ||||||
Merger agreement | Stockholders of NeuroRx | ||||||||
Stockholders Equity [Line Items] | ||||||||
Exchange Ratio | 3.16 | 4.96 | 3.16 | |||||
VaccineCo | ||||||||
Stockholders Equity [Line Items] | ||||||||
Merger and PIPE Financing shares - common stock | 4,000,000 | |||||||
Convertible Series A Preferred Stock [Member] | ||||||||
Stockholders Equity [Line Items] | ||||||||
Convertible preferred stock, liquidation preference per share | $ / shares | $ 1 | |||||||
Convertible Series A Preferred Stock [Member] | Legacy NeuroRx Warrants | ||||||||
Stockholders Equity [Line Items] | ||||||||
Preferred stock, shares authorized | 1,000,000 | |||||||
Preferred stock, par value | $ / shares | $ 0.001 | |||||||
Convertible Series B-1 Preferred Stock [Member] | ||||||||
Stockholders Equity [Line Items] | ||||||||
Convertible preferred stock, liquidation preference per share | $ / shares | $ 7.58 | |||||||
Convertible Series B-1 Preferred Stock [Member] | Legacy NeuroRx Warrants | ||||||||
Stockholders Equity [Line Items] | ||||||||
Preferred stock, shares authorized | 1,050,695 | |||||||
Convertible Series B-1A Preferred Stock [Member] | ||||||||
Stockholders Equity [Line Items] | ||||||||
Convertible preferred stock, liquidation preference per share | $ / shares | $ 6.82 | |||||||
Convertible Series B-1A Preferred Stock [Member] | Legacy NeuroRx Warrants | ||||||||
Stockholders Equity [Line Items] | ||||||||
Preferred stock, shares authorized | 316,848 | |||||||
General and Administrative Expense [Member] | ||||||||
Stockholders Equity [Line Items] | ||||||||
Non-cash consulting expense | $ | $ 53,800 | |||||||
Compensation expenses | $ | $ 3,002 | $ 6,500 | ||||||
Common Stock | ||||||||
Stockholders Equity [Line Items] | ||||||||
Issuance of common stock for exercise of warrants and Unit Purchase Options (in shares) | 3,830,586 | |||||||
Number of shares issued upon exercise of warrants | 565,630 | |||||||
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 3,642,727 | |||||||
Proceeds from sale of common stock | $ | $ 37,000 | |||||||
Awarded to employees as bonus for services provided | 200,000 | |||||||
Common Stock | General and Administrative Expense [Member] | ||||||||
Stockholders Equity [Line Items] | ||||||||
Compensation expenses | $ | $ 4,800 | |||||||
Legacy NeuroRx Preferred Stock | Stockholders of NeuroRx | ||||||||
Stockholders Equity [Line Items] | ||||||||
Exchange Ratio | 3.16 | |||||||
Legacy NeuroRx Preferred Stock | Convertible Series A Preferred Stock [Member] | ||||||||
Stockholders Equity [Line Items] | ||||||||
Preferred stock, conversion basis | one share of common stock for each preferred share | |||||||
Number of shares outstanding | 2,367,543 | |||||||
Shares issued upon conversion | 7,480,836 | |||||||
Legacy NeuroRx Preferred Stock | Convertible Series B-2 Preferred Stock [Member] | ||||||||
Stockholders Equity [Line Items] | ||||||||
Preferred stock, shares authorized | 100,000 | |||||||
Preferred stock, shares issued | 0.001 | 4,167 | ||||||
Preferred stock, conversion basis | one share of common stock for each share of B-2 Preferred Stock | |||||||
Convertible preferred stock, liquidation preference per share | $ / shares | $ 12 | |||||||
Number of shares outstanding | 4,167 | |||||||
Shares issued upon conversion | 13,168 |
Equity - Substitute Warrants (D
Equity - Substitute Warrants (Details) $ / shares in Units, $ in Thousands | 12 Months Ended | ||||
May 24, 2021 USD ($) | May 23, 2021 | Dec. 31, 2022 USD ($) $ / shares | Dec. 31, 2021 USD ($) $ / shares shares | Dec. 31, 2020 $ / shares | |
Class of Stock [Line Items] | |||||
Warrants, exercise price per share | $ / shares | $ 6.49 | $ 9.09 | $ 1.09 | ||
Unamortized compensation costs | $ 2,200 | ||||
General and administrative | 27,308 | $ 74,944 | |||
Warrant liability | 37 | 292 | |||
Change in fair value of warrant liabilities | $ (255) | $ (1,692) | |||
Merger agreement | |||||
Class of Stock [Line Items] | |||||
Exchange Ratio | 3.16 | 4.96 | |||
Substitute Warrants | |||||
Class of Stock [Line Items] | |||||
Warrants exercised | shares | 4,909,066 | ||||
Warrants, exercise price per share | $ / shares | $ 2.45 | ||||
Change in fair value of warrant liabilities | $ 400 | ||||
Volatility rate | 80% | ||||
Risk-free rate, minimum | 0.03% | ||||
Risk-free rate, maximum | 0.32% | ||||
Substitute Warrants | Minimum | |||||
Class of Stock [Line Items] | |||||
Strike price | $ / shares | $ 1.53 | ||||
Expected term | 6 months 25 days | ||||
Substitute Warrants | Maximum | |||||
Class of Stock [Line Items] | |||||
Change in fair value of warrant liabilities | $ 100 | ||||
Strike price | $ / shares | $ 3.19 | ||||
Expected term | 3 years 8 months 8 days | ||||
Substitute Warrants | Merger agreement | |||||
Class of Stock [Line Items] | |||||
Warrant liability | $ 53,300 | ||||
Reclassification of legacy NeuroRx warrants to warrant liability | 38,200 | ||||
Change in fair value of warrant liabilities | $ 15,100 | ||||
Legacy NeuroRx Warrants | |||||
Class of Stock [Line Items] | |||||
Volatility rate | 80% | ||||
Risk-free rate, maximum | 0.32% | ||||
Legacy NeuroRx Warrants | Minimum | |||||
Class of Stock [Line Items] | |||||
Strike price | $ / shares | $ 7.58 | ||||
Risk-free rate, minimum | 0.03% | ||||
Expected term | 6 months 25 days | ||||
Legacy NeuroRx Warrants | Maximum | |||||
Class of Stock [Line Items] | |||||
Strike price | $ / shares | $ 15.84 | ||||
Expected term | 3 years 8 months 8 days |
Equity - Assumed Public Warrant
Equity - Assumed Public Warrants (Details) | 12 Months Ended | ||
Dec. 31, 2022 D $ / shares shares | Dec. 31, 2021 $ / shares shares | Dec. 31, 2020 $ / shares shares | |
Class of Stock [Line Items] | |||
Number of outstanding warrants | 16,484,923 | 9,305,790 | 3,075,470 |
Warrants, exercise price per share | $ / shares | $ 6.49 | $ 9.09 | $ 1.09 |
Warrants exercised during period | 3,330,956 | ||
Public Warrants | |||
Class of Stock [Line Items] | |||
Number of outstanding warrants | 3,450,000 | ||
Number of shares per warrant | 1 | ||
Warrants, exercise price per share | $ / shares | $ 11.50 | ||
Warrants expiration term | 5 years | ||
Redemption price per warrant (in dollars per share) | $ / shares | $ 0.01 | ||
Minimum threshold written notice period for redemption of warrants | 30 days | ||
Stock price trigger for redemption of warrants (in dollars per share) | $ / shares | $ 21 | ||
Threshold trading days for redemption of warrants | D | 20 | ||
Redemption Period | D | 30 | ||
Warrants exercised during period | 0 | 1,144 |
Equity - Assumed Placement Warr
Equity - Assumed Placement Warrants (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Class of Stock [Line Items] | |||
Number of outstanding warrants | 16,484,923 | 9,305,790 | 3,075,470 |
Change in fair value of warrant liability | $ 255 | $ 1,692 | |
Placement Warrants | |||
Class of Stock [Line Items] | |||
Number of outstanding warrants | 136,250 | ||
Change in fair value of warrant liability | $ 300 | $ 1,700 |
Equity - Schedule of Assumption
Equity - Schedule of Assumptions (Details) - $ / shares | 12 Months Ended | |
Feb. 02, 2022 | Dec. 31, 2022 | |
Legacy NeuroRx Warrants | ||
Class of Warrant or Right [Line Items] | ||
Volatility rate | 80% | |
Risk-free rate, maximum | 0.32% | |
Substitute Warrants | ||
Class of Warrant or Right [Line Items] | ||
Volatility rate | 80% | |
Risk-free rate, minimum | 0.03% | |
Risk-free rate, maximum | 0.32% | |
Preferred Investment Options | ||
Class of Warrant or Right [Line Items] | ||
Strike price | $ 3.07 | |
Volatility rate | 82.80% | |
Risk-free rate | 1.60% | |
Expected term | 5 years | |
Dividend yield | 0% | |
Private Placement | ||
Class of Warrant or Right [Line Items] | ||
Strike price | $ 3.99 | |
Volatility rate | 82.80% | |
Risk-free rate | 1.60% | |
Expected term | 5 years | |
Dividend yield | 0% | |
Minimum [Member] | Legacy NeuroRx Warrants | ||
Class of Warrant or Right [Line Items] | ||
Strike price | $ 7.58 | |
Risk-free rate, minimum | 0.03% | |
Expected term | 6 months 25 days | |
Minimum [Member] | Substitute Warrants | ||
Class of Warrant or Right [Line Items] | ||
Strike price | $ 1.53 | |
Expected term | 6 months 25 days | |
Maximum [Member] | Legacy NeuroRx Warrants | ||
Class of Warrant or Right [Line Items] | ||
Strike price | $ 15.84 | |
Expected term | 3 years 8 months 8 days | |
Maximum [Member] | Substitute Warrants | ||
Class of Warrant or Right [Line Items] | ||
Strike price | $ 3.19 | |
Expected term | 3 years 8 months 8 days |
Equity - Schedule of Warrant Ac
Equity - Schedule of Warrant Activity (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Total Warrants | |||
Outstanding at the beginning | 9,305,790 | 3,075,470 | |
Issued | 8,215,963 | 6,193,449 | |
Assumed | 3,586,250 | ||
Exercised | (3,330,956) | ||
Forfeited | (218,423) | ||
Expired | (1,036,830) | ||
Outstanding at the end | 16,484,923 | 9,305,790 | 3,075,470 |
Weighted Average Remaining Term | |||
Outstanding | 3 years 7 months 2 days | 3 years 7 months 13 days | 4 years 4 months 2 days |
Issued (in years) | 5 years 6 months | 1 year 10 months 24 days | |
Assumed (in years) | 5 years | ||
Expired (Years) | 2 years 7 months 13 days | ||
Weighted Average Exercise Price | |||
Outstanding at the beginning (in dollars per share) | $ 9.09 | $ 1.09 | |
Issued (in dollars per share) | 3.11 | 4.62 | |
Exercised (in dollars per share) | (3.19) | ||
Forfeited (in dollars per share) | (1.53) | ||
Expired (in dollars per share) | (3.05) | ||
Assumed (in dollars per share) | (11.50) | ||
Outstanding at the end (in dollars per share) | $ 6.49 | $ 9.09 | $ 1.09 |
Aggregate Intrinsic Value | |||
Outstanding at the beginning (in dollars) | $ 4,942 | $ 150,956 | |
Issued (in dollars) | 115,941 | ||
Assumed (in dollars) | 45,725 | ||
Exercised (in dollars) | (67,412) | ||
Forfeited (in dollars) | (1,501) | ||
Outstanding at the end (in dollars) | $ 4,942 | $ 150,956 | |
Substitute Warrants | |||
Weighted Average Exercise Price | |||
Outstanding at the beginning (in dollars per share) | $ 2.45 | ||
Outstanding at the end (in dollars per share) | $ 2.45 | ||
Public Warrants | |||
Total Warrants | |||
Exercised | 0 | (1,144) | |
Outstanding at the end | 3,450,000 | ||
Weighted Average Exercise Price | |||
Outstanding at the end (in dollars per share) | $ 11.50 | ||
Placement Warrants | |||
Total Warrants | |||
Outstanding at the end | 136,250 | ||
As previously reported | |||
Total Warrants | |||
Outstanding at the beginning | 620,055 | ||
Outstanding at the end | 620,055 | ||
Weighted Average Remaining Term | |||
Outstanding | 11 years 29 days | ||
Weighted Average Exercise Price | |||
Outstanding at the beginning (as previously reported) (in dollars per share) | $ 14.61 | ||
Aggregate Intrinsic Value | |||
Outstanding at the beginning (as previously reported) (in dollars) | $ 22,128 | ||
Retroactive application of reverse recapitalization | |||
Total Warrants | |||
Outstanding at the beginning | 2,455,415 | ||
Outstanding at the end | 2,455,415 | ||
Weighted Average Exercise Price | |||
Retroactive application of reverse recapitalization (in dollars per share) | $ (13.53) |
Equity - Preferred Investment O
Equity - Preferred Investment Options (Details) - USD ($) $ / shares in Units, $ in Millions | 12 Months Ended | ||
Feb. 02, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | |
Class of Warrant or Right [Line Items] | |||
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 7,824,727 | ||
Earnout Shares | |||
Class of Warrant or Right [Line Items] | |||
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 203,477 | ||
Preferred Investment Options | |||
Class of Warrant or Right [Line Items] | |||
Common stock and warrants issued in private placement, net of issuance costs (in shares) | 7,824,727 | ||
Price per unit | $ 2.94 | ||
Strike price | $ 3.07 | ||
Expected term | 5 years | ||
Volatility rate | 82.80% | ||
Risk-free rate | 1.60% | ||
Dividend yield | 0% | ||
Fair value on the date of issuance | $ 15.5 | ||
Private Placement | |||
Class of Warrant or Right [Line Items] | |||
Price per unit | $ 2.94 | ||
Strike price | $ 3.99 | ||
Expected term | 5 years | ||
Volatility rate | 82.80% | ||
Risk-free rate | 1.60% | ||
Dividend yield | 0% |
Stock-Based Compensation - 2016
Stock-Based Compensation - 2016 Omnibus Incentive Plan (Details) $ / shares in Units, $ in Millions | 12 Months Ended | ||||
May 24, 2021 $ / shares shares | May 23, 2021 | Dec. 31, 2021 USD ($) $ / shares shares | Dec. 31, 2022 $ / shares shares | Dec. 31, 2020 $ / shares shares | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Options to purchase shares of common Stock | shares | 2,400,315 | 2,548,849 | 2,414,303 | ||
Exercise price | $ / shares | $ 6.28 | $ 0.20 | $ 2.17 | ||
Vested substitute options | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Incremental compensation costs | $ | $ 1 | ||||
General and Administrative Expense [Member] | Vested substitute options | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Incremental compensation costs | $ | 1 | ||||
Research and Development Expense [Member] | Vested substitute options | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Incremental compensation costs | $ | $ 0.1 | ||||
Merger agreement | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Exchange Ratio | 3.16 | 4.96 | |||
Options to purchase shares of common Stock | shares | 2,895,423 | ||||
Exercise price | $ / shares | $ 5.10 | ||||
2016 Omnibus Incentive Plan | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Number of shares authorized for issuance | shares | 3,472,000 |
Stock-Based Compensation - 20_2
Stock-Based Compensation - 2016 Omnibus Incentive Plan, Fair Value Assumptions (Details) | 12 Months Ended |
Dec. 31, 2022 $ / shares | |
Original Options | |
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions and Methodology [Abstract] | |
Volatility rate | 80% |
Risk-free rate, minimum | 0.07% |
Risk-free rate, maximum | 0.79% |
Original Options | Minimum | |
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions and Methodology [Abstract] | |
Strike price | $ 1 |
Expected term | 2 months 4 days |
Original Options | Maximum | |
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions and Methodology [Abstract] | |
Strike price | $ 72.30 |
Expected term | 5 years 11 months 26 days |
Substitute Options | |
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions and Methodology [Abstract] | |
Volatility rate | 80% |
Risk-free rate, minimum | 0.07% |
Risk-free rate, maximum | 0.79% |
Substitute Options | Minimum | |
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions and Methodology [Abstract] | |
Strike price | $ 0.20 |
Expected term | 2 months 4 days |
Substitute Options | Maximum | |
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions and Methodology [Abstract] | |
Strike price | $ 14.58 |
Expected term | 5 years 11 months 26 days |
Stock-Based Compensation - 2021
Stock-Based Compensation - 2021 Omnibus Incentive Plan (Details) - shares | 12 Months Ended | ||
Jan. 01, 2022 | Dec. 31, 2022 | Mar. 29, 2023 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Number of shares available for issuance | 500,000 | ||
2021 Omnibus Incentive Plan | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Number of shares authorized for issuance | 6,049,178 | ||
Number of additional shares authorized | 676,129 | ||
Percentage of outstanding shares for determination of annual additional shares authorization | 1% | ||
Number of shares awarded | 5,749,394 | ||
Number of shares available for issuance | 299,784 |
Stock-Based Compensation - Opti
Stock-Based Compensation - Option Awards, assumptions (Details) - Stock Options - $ / shares | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Exercise price minimum | $ 0.51 | $ 6.44 |
Exercise price maximum | $ 3.10 | $ 23.41 |
Risk-free rate of interest, minimum | 1.80% | 0.69% |
Risk-free rate of interest, maximum | 4.36% | 1.45% |
Dividend yield | 0% | 0% |
Minimum | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Expected term (years) | 5 years 3 months 18 days | 5 years 3 months |
Expected stock price volatility | 94.90% | 80% |
Maximum | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Expected term (years) | 6 years 6 months | 6 years 6 months |
Expected stock price volatility | 147.80% | 85.90% |
Stock-Based Compensation - Summ
Stock-Based Compensation - Summary of stock option activity (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Number of shares | |||
Outstanding at the beginning (in shares) | 2,400,315 | 2,414,303 | |
Granted (in shares) | 1,844,640 | 892,224 | |
Forfeited (in shares) | (742,736) | (390,187) | |
Expired (in shares) | (903,765) | ||
Exercised (in shares) | (49,605) | (516,025) | |
Outstanding at the end (in shares) | 2,548,849 | 2,400,315 | 2,414,303 |
Options vested and exercisable (in shares) | 863,746 | ||
Weighted average exercise price | |||
Outstanding at the beginning (in dollars per share) | $ 6.28 | $ 2.17 | |
Granted (in dollars per share) | 1.45 | 13.95 | |
Forfeited (in dollars per share) | (5.66) | (3.73) | |
Expired (in dollars per share) | (5.79) | ||
Exercised (in dollars per share) | (0.20) | (2.23) | |
Outstanding at the end (in dollars per share) | 0.20 | $ 6.28 | $ 2.17 |
Options vested and exercisable (in dollars per share) | $ 4.75 | ||
Weighted average remaining remaining term (in years) | |||
Outstanding (in years) | 7 years 9 months 18 days | 8 years 2 months 12 days | |
Granted (in years) | 9 years 4 months 24 days | 9 years 10 months 24 days | |
Forfeited (in years) | 0 years | ||
Expired (in years) | 0 years | ||
Exercised (in years) | 0 years | ||
Options vested and exercisable (in years) | 6 years 3 months 18 days | ||
Aggregate intrinsic value | |||
Outstanding at the beginning (in dollars) | $ 4,224 | $ 53,660 | |
Granted (in dollars) | 3,825 | ||
Forfeited (in dollars) | (7,562) | ||
Exercised (in dollars) | (3,645) | ||
Outstanding at the end (in dollars) | 2,549 | $ 4,224 | $ 53,660 |
Options vested and exercisable | $ 148 | ||
As previously reported | |||
Number of shares | |||
Outstanding at the beginning (as previously reported) (in shares) | 486,755 | ||
Weighted average exercise price | |||
Outstanding at the beginning (as previously reported) | $ 10.79 | ||
Weighted average remaining remaining term (in years) | |||
Outstanding at the beginning (as previously reported) (in years) | 8 years 9 months 18 days | ||
Aggregate intrinsic value | |||
Outstanding at the beginning (as previously reported) (in dollars) | $ 19,572 | ||
Retroactive application of reverse recapitalization | |||
Number of shares | |||
Retroactive application of reverse recapitalization (in shares) | 1,927,548 | ||
Weighted average exercise price | |||
Retroactive application of reverse recapitalization (in dollars per share) | $ (8.62) |
Stock-Based Compensation - Stoc
Stock-Based Compensation - Stock Options (Details) - USD ($) $ / shares in Units, $ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Unrecognized compensation | $ 2.2 | |
Weighted-average period | 1 year 7 months 6 days | |
Stock Options | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Weighted average grant date fair value | $ 1.12 | $ 16.57 |
Stock-Based Compensation - Reco
Stock-Based Compensation - Recognition of stock-based compensation (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Stock-based compensation expense | $ 3,628 | $ 7,785 |
General and Administrative Expense [Member] | ||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Stock-based compensation expense | 3,002 | 6,500 |
Research and Development Expense [Member] | ||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Stock-based compensation expense | $ 626 | $ 1,285 |
Stock-Based Compensation - Rest
Stock-Based Compensation - Restricted stock (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Jul. 12, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | |
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Weighted Average Grant Date Fair Value [Abstract] | |||
Weighted-average period | 1 year 7 months 6 days | ||
Stock-based compensation expense | $ 3,628 | $ 7,785 | |
Restricted Stock [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Number of Shares [Roll Forward] | |||
Shares granted | 1,000,000 | 1,000,000 | |
Balance, end of period | 1,000,000 | ||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Weighted Average Grant Date Fair Value [Abstract] | |||
Grant date fair value, granted | $ 0.57 | ||
End of period | $ 0.57 | ||
Vesting period | 3 years | ||
Unrecognized compensation, restricted stock | $ 500 | ||
Weighted-average period | 2 years 6 months | ||
Maximum | Restricted Stock [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Weighted Average Grant Date Fair Value [Abstract] | |||
Stock-based compensation expense | $ 100 |
Fair Value Measurements - Fair
Fair Value Measurements - Fair Value on a Recurring Basis (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Liabilities: | ||
Warrant liabilities | $ 37 | $ 292 |
Recurring basis | Level 1 | ||
Assets: | ||
Money Market Account | 15,249 | 0 |
Recurring basis | Level 3 | ||
Liabilities: | ||
Warrant liabilities | 37 | 292 |
Earnout Cash liability (Note 4) | 4,582 | |
Convertible note payable (Note 7) | $ 10,525 | $ 0 |
Fair Value Measurements - Conve
Fair Value Measurements - Convertible Note Payable (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2022 USD ($) | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Change in fair value of convertible note payable | $ 505 |
Convertible notes payable | Level 3 | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Par value of the Note | 11,020 |
Debt discount | (1,000) |
Carrying value of the Note | 10,020 |
Change in fair value of convertible note payable | 505 |
Total carrying value of Note | 10,525 |
Convertible note payable - current portion | 7,703 |
Convertible note payable, net of current portion | $ 2,822 |
Fair Value Measurements - Warra
Fair Value Measurements - Warrant liabilities (Details) - Recurring basis - Level 3 - $ / shares | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Stock price on valuation date | $ 1.11 | $ 4.78 |
Exercise price per share | $ 11.50 | $ 11.50 |
Expected life | 3 years 4 months 24 days | 4 years 4 months 24 days |
Volatility | 100% | 82.80% |
Risk-free rate | 4.17% | 1.17% |
Dividend yield | 0% | 0% |
Fair value of warrants | $ 0.26 | $ 2.14 |
Fair Value Measurements - Recon
Fair Value Measurements - Reconciliation of warrant liabilities (Details) - Common stock warrant [Member] - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Balance at the beginning | $ 292 | |
Additions pursuant to Merger | $ 1,984 | |
Gain upon re-measurement | (255) | (1,692) |
Balance at the end | $ 37 | $ 292 |
Fair Value Measurements - Rec_2
Fair Value Measurements - Reconciliation of Earnout Cash liability (Details) - Earnout Cash liability - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Balance at the beginning | $ 4,582 | |
Additions pursuant to Merger | $ 25,520 | |
Gain upon re-measurement | $ (4,582) | (20,938) |
Balance at the end | $ 4,582 |
Income Taxes - Reconciliation o
Income Taxes - Reconciliation of the statutory U.S. federal income tax rate (Details) | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Income Taxes | ||
Federal statutory rate | (21.00%) | (21.00%) |
Permanent items | 0.08% | (0.05%) |
Fair market value earnout | (2.42%) | (4.72%) |
Settlement warrants | 0% | 13.35% |
Stock compensation | (0.01%) | (0.02%) |
Foreign rate differential | 0.33% | 0% |
State taxes | (1.62%) | (0.05%) |
Increase in valuation allowance | 24.64% | 12.62% |
R&D credit | (0.13%) | |
Effective tax rate | 0% | 0% |
Income Taxes - Components of in
Income Taxes - Components of income tax provision (benefit) (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Federal | ||
Deferred | $ (9,295) | $ (11,709) |
Foreign | ||
Deferred | 133 | (5) |
State and Local | ||
Deferred | (647) | (42) |
Change in Valuation Allowance | 9,809 | 11,756 |
Total | $ 0 | $ 0 |
Income Taxes - Deferred tax ass
Income Taxes - Deferred tax assets and liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Deferred tax assets (liabilities): | ||
Net operating loss carryforwards | $ 33,640 | $ 28,053 |
Common stock warrants | 1,894 | 1,876 |
Foreign net operating loss carryforwards | 134 | |
174 capitalization | 3,410 | |
Stock-based compensation | 2,411 | 1,584 |
Bonus accrual | 202 | 100 |
R&D credit | 500 | 500 |
Depreciation | (3) | (2) |
Deferred tax assets | 42,054 | 32,245 |
Valuation allowance | (42,054) | (32,245) |
Deferred tax assets, net of allowance | $ 0 | $ 0 |
Income Taxes - Net Operating Lo
Income Taxes - Net Operating Loss Carryforward (Details) - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Operating Loss Carryforwards [Line Items] | ||
Reduction of the deferred tax asset due to uncertain tax positions | $ 0.5 | |
Accrued total penalties and interest | 0 | $ 0 |
Recognized penalties and interest | 0 | 0 |
Federal | ||
Operating Loss Carryforwards [Line Items] | ||
Operating Loss Carryforwards | 152.4 | 127.4 |
State | ||
Operating Loss Carryforwards [Line Items] | ||
Operating Loss Carryforwards | 30.2 | 23 |
Foreign | ||
Operating Loss Carryforwards [Line Items] | ||
Operating Loss Carryforwards | $ 0 | $ 0.6 |
Related Party Transactions (Det
Related Party Transactions (Details) - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Related Party Transaction [Line Items] | ||
Accounts payable due to related parties | $ 0.1 | |
Maximum | ||
Related Party Transaction [Line Items] | ||
Accounts payable due to related parties | $ 0.1 | |
Former CEO | ||
Related Party Transaction [Line Items] | ||
Payment to related party | 0.9 | 0.4 |
Chief Executive Officer Son [Member] | ||
Related Party Transaction [Line Items] | ||
Payment to related party | 0.1 | |
Chief Executive Officer Son [Member] | Maximum | ||
Related Party Transaction [Line Items] | ||
Payment to related party | 0.1 | |
Glytech Agreement [Member] | ||
Related Party Transaction [Line Items] | ||
Payment to related party | 0.3 | 0.3 |
PillTracker SOW | ||
Related Party Transaction [Line Items] | ||
Payment to related party | $ 0.2 | $ 1 |
Subsequent Events (Details)
Subsequent Events (Details) - USD ($) | 12 Months Ended | |||||
Mar. 29, 2023 | Mar. 08, 2023 | Jul. 12, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Subsequent Event [Line Items] | ||||||
Warrants, exercise price per share | $ 6.49 | $ 9.09 | $ 1.09 | |||
Proceeds from offering | $ 2,900,000 | |||||
Related Party, Minimum Performance Based Annual Bonus | $ 250,000 | |||||
Number of shares available for issuance | 500,000 | |||||
Restricted Stock [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Shares granted | 1,000,000 | 1,000,000 | ||||
Restrictions Removed on New Drug Application Date [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Shares granted | 250,000 | |||||
Restrictions Removed on New Drug Approval Date [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Shares granted | 250,000 | |||||
2021 Omnibus Incentive Plan | ||||||
Subsequent Event [Line Items] | ||||||
Number of shares available for issuance | 299,784 | |||||
Dr. Jonathan Javitt [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Payment Rate to Related Party Per Year | $ 575,000 | |||||
Payment Rate to Related Party Per Month | $ 47,916.67 | |||||
Common Stock | ||||||
Subsequent Event [Line Items] | ||||||
Common stock issued (in shares) | 915,454 | |||||
Subsequent Event [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Stock transfer lock in period | 6 months | |||||
Warrants, exercise price per share | $ 0.75 | |||||
Warrants exercisable beginning term | 6 months | |||||
Warrants expiration term | 5 years | |||||
Subsequent Event [Member] | Investor Warrants [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Common stock issued (in shares) | 3,866,666 | |||||
Subsequent Event [Member] | Common Stock | ||||||
Subsequent Event [Line Items] | ||||||
Warrants exercised | 3,866,666 | |||||
Issue price (in dollars per share) | $ 0.75 |