- OLMA Dashboard
- Financials
- Filings
-
Holdings
-
Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
Olema Pharmaceuticals (OLMA) S-1IPO registration
Filed: 30 Oct 20, 2:29pm
| Delaware | | | 2834 | | | 81-2154263 | |
| (State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification Number) | |
| Dave Peinsipp Kristin VanderPas Jodie Bourdet Denny Won Cooley LLP 101 California Street, 5th Floor San Francisco, California 94111 (415) 693-2000 | | | Shane Kovacs Chief Operating and Financial Officer 512 2nd Street, 4th Floor San Francisco, California 94107 (415) 651-3316 | | | Alan F. Denenberg Stephen Salmon Davis Polk & Wardwell LLP 1600 El Camino Real Menlo Park, CA 94025 (650) 752-2000 | |
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
| Title of each class of securities to be registered | | | | Proposed maximum aggregate offering price(1)(2) | | | | Amount of registration fee(2) | |
| Common stock, par value $0.0001 per share | | | | $100,000,000 | | | | $10,910.00 | |
| | | Per share | | | Total | | ||||||
Initial public offering price | | | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1) | | | | $ | | | | | $ | | | ||
Proceeds to Olema Pharmaceuticals, Inc., before expenses | | | | $ | | | | | $ | | | |
| J.P. Morgan | | | Jefferies | | | Cowen | | | Canaccord Genuity | |
| | | Page | | |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
CAPITALIZATION | | | | | 78 | | |
DILUTION | | | | | 80 | | |
| | | | 83 | | | |
| | | | 85 | | | |
BUSINESS | | | | | 101 | | |
MANAGEMENT | | | | | 144 | | |
| | | | 153 | | | |
| | | | 165 | | | |
| | | | 169 | | | |
| | | | 173 | | | |
| | | | 178 | | | |
| | | | 180 | | | |
UNDERWRITING | | | | | 184 | | |
| | | | 197 | | | |
EXPERTS | | | | | 197 | | |
| | | | 197 | | | |
| | | | F-1 | | |
| | | Year ended December 31, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | (in thousands, except share and per share data) | | |||||||||||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 1,693 | | | | | $ | 3,920 | | | | | $ | 3,010 | | | | | $ | 7,415 | | |
General and administrative | | | | | 386 | | | | | | 403 | | | | | | 296 | | | | | | 3,982 | | |
Total operating expenses | | | | | 2,079 | | | | | | 4,323 | | | | | | 3,306 | | | | | | 11,397 | | |
Loss from operations | | | | | (2,079) | | | | | | (4,323) | | | | | | (3,306) | | | | | | (11,397) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | | | 4 | | | | | | 7 | | | | | | 7 | | | | | | 59 | | |
Interest (expense) | | | | | (28) | | | | | | — | | | | | | − | | | | | | (653) | | |
Other income | | | | | − | | | | | | − | | | | | | − | | | | | | 1 | | |
Loss on extinguishment of convertible notes | | | | | (63) | | | | | | — | | | | | | — | | | | | | − | | |
Loss on remeasurement of convertible notes | | | | | (31) | | | | | | — | | | | | | − | | | | | | − | | |
Total other (expense) income, net | | | | | (118) | | | | | | 7 | | | | | | 7 | | | | | | (593) | | |
Net loss and comprehensive loss(1) | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (11,990) | | |
Repurchase and retirement of Series A and Series A-1 convertible preferred stock | | | | | − | | | | | | − | | | | | | − | | | | | | (1,869) | | |
Net loss attributable to common stockholders | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (13,859) | | |
Net loss per share attributable to common stockholders, basic and diluted(1) | | | | $ | (0.31) | | | | | $ | (0.60) | | | | | $ | (0.46) | | | | | $ | (1.90) | | |
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted(1) | | | | | 7,032,974 | | | | | | 7,230,200 | | | | | | 7,230,200 | | | | | | 7,297,745 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1) | | | | | | | | | | $ | (0.21) | | | | | | | | | | | $ | (0.35) | | |
Weighted-average shares used to compute pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1) | | | | | | | | | | | 20,133,714 | | | | | | | | | | | | 39,306,921 | | |
| | | As of September 30, 2020 | | |||||||||||||||
(in thousands) | | | Actual | | | Pro forma(1) | | | Pro forma as adjusted(2)(3) | | |||||||||
| | | (unaudited) | | |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 127,824 | | | | | $ | 127,824 | | | | | $ | | | |
Working capital(4) | | | | | 123,814 | | | | | | 123,814 | | | | | | | | |
Total assets | | | | | 130,683 | | | | | | 130,683 | | | | | | | | |
Total liabilities | | | | | 5,273 | | | | | | 5,273 | | | | | | | | |
Convertible preferred stock | | | | | 148,373 | | | | | | − | | | | | | | | |
Accumulated deficit | | | | | (22,964) | | | | | | (22,964) | | | | | | | | |
Total stockholders’ equity (deficit) | | | | | (22,963) | | | | | | 125,410 | | | | | | | | |
| | | As of September 30, 2020 | | |||||||||||||||
(in thousands, except share and per share amounts) | | | Actual | | | Pro forma | | | Pro forma as adjusted | | |||||||||
| | | (unaudited) | | |||||||||||||||
Cash and cash equivalents | | | | $ | 127,824 | | | | | $ | 127,824 | | | | | $ | | | |
Convertible preferred stock, $0.0001 par value per share; 66,897,006 shares authorized, 66,257,144 shares issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted | | | | $ | 148,373 | | | | | $ | — | | | | | | | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value per share; 88,000,000 shares authorized, 7,971,695 shares issued and outstanding, excluding 2,496,352 shares subject to repurchase, actual; shares authorized, 74,228,839 shares issued and outstanding, excluding 2,496,352 shares subject to repurchase, pro forma; shares authorized, shares issued and outstanding, excluding 2,496,352 shares subject to repurchase, pro forma as adjusted | | | | | 1 | | | | | | 7 | | | | | | | | |
Additional paid-in capital | | | | | — | | | | | | 148,367 | | | | | | | | |
Accumulated deficit | | | | | (22,964) | | | | | | (22,964) | | | | | | | | |
Total stockholders’ equity (deficit) | | | | | (22,963) | | | | | | 125,410 | | | | | | | | |
Total capitalization | | | | | 125,410 | | | | | | 125,410 | | | | | | | | |
| | | | | | | | | | | | | | |
| Assumed initial public offering price per share | | | | | | | | | | $ | | | |
| Historical net tangible book value per share as of September 30, 2020 | | | | $ | (3.07) | | | | | ||||
| Pro forma increase in historical net tangible book value per share attributable to the pro forma transactions described in the preceding paragraphs | | | | | 4.74 | | | | | ||||
| Pro forma net tangible book value per share as of September 30, 2020 | | | | | 1.67 | | | | | ||||
| Increase in pro forma as adjusted net tangible book value per share attributable to investors purchasing shares in this offering | | | | | | | | | |||||
| Pro forma as adjusted net tangible book value per share after this offering | | | | | | | | | | | | | |
| Dilution in pro forma as adjusted net tangible book value per share to investors purchasing shares in this offering | | | | | | | | | | $ | | |
| | | Shares Purchased | | | Total Consideration(1) | | | Weighted-Average Price Per Share | | |||||||||||||||||||||
| | | Number | | | Percent | | | Amount | | | Percent | | ||||||||||||||||||
Existing stockholders(2) | | | | | 76,725,191 | | | | | | % | | | | | $ | 153,123,673(1) | | | | | | % | | | | | $ | 1.99 | | |
New public investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Total | | | | | | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | Nine months ended September 30, | | ||||||||||||||||||
(in thousands, except share and per share data) | | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 1,693 | | | | | $ | 3,920 | | | | | $ | 3,010 | | | | | $ | 7,415 | | |
General and administrative | | | | | 386 | | | | | | 403 | | | | | | 296 | | | | | | 3,982 | | |
Total operating expenses | | | | | 2,079 | | | | | | 4,323 | | | | | | 3,306 | | | | | | 11,397 | | |
Loss from operations | | | | | (2,079) | | | | | | (4,323) | | | | | | (3,306) | | | | | | (11,397) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | |||||
Interest income | | | | | 4 | | | | | | 7 | | | | | | 7 | | | | | | 59 | | |
Interest (expense) | | | | | (28) | | | | | | — | | | | | | | | | | | | (653) | | |
Other income | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Loss on extinguishment of convertible notes | | | | | (63) | | | | | | — | | | | | | — | | | | | | — | | |
Loss on remeasurement of convertible notes | | | | | (31) | | | | | | — | | | | | | — | | | | | | — | | |
Total other (expense) income, net | | | | | (118) | | | | | | 7 | | | | | | 7 | | | | | | (593) | | |
Net loss and comprehensive loss(1) | | | | | (2,197) | | | | | | (4,316) | | | | | | (3,299) | | | | | | (11,990) | | |
Repurchase and retirement of Series A and Series A-1 convertible preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | (1,869) | | |
Net loss attributable to common stockholders | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (13,859) | | |
Net loss per share attributable to common stockholders, basic and diluted(1) | | | | $ | (0.31) | | | | | $ | (0.60) | | | | | $ | (0.46) | | | | | $ | (1.90) | | |
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted(1) | | | | | 7,032,974 | | | | | | 7,230,200 | | | | | | 7,230,200 | | | | | | 7,297,745 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1) | | | | | | | | | | $ | (0.21) | | | | | | | | | | | $ | (0.35) | | |
Weighted-average shares used to compute pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1) | | | | | | | | | | | 20,133,714 | | | | | | | | | | | | 39,306,921 | | |
| | | As of December 31, | | | As of September 30, | | ||||||||||||
(in thousands) | | | 2018 | | | 2019 | | | 2020 | | |||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 3,149 | | | | | $ | 68 | | | | | $ | 127,824 | | |
Working capital(1) | | | | | 3,041 | | | | | | (1,275) | | | | | | 123,814 | | |
Total assets | | | | | 3,271 | | | | | | 132 | | | | | | 130,683 | | |
Total liabilities | | | | | 201 | | | | | | 1,378 | | | | | | 5,273 | | |
Convertible preferred stock | | | | | 9,348 | | | | | | 9,348 | | | | | | 148,373 | | |
Accumulated deficit | | | | | (6,446) | | | | | | (10,762) | | | | | | (22,964) | | |
Total stockholders’ deficit | | | | | (6,278) | | | | | | (10,594) | | | | | | (22,963) | | |
| | | Nine Months Ended September 30, | | | | | | | | | | | |||||||||
| | | 2019 | | | 2020 | | | Change | | | |||||||||||
| | | (unaudited) (in thousands) | | | |||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | ||
Research and development | | | | $ | 3,010 | | | | | $ | 7,415 | | | | | $ | 4,405 | | | | ||
General and administrative | | | | | 296 | | | | | | 3,982 | | | | | | 3,686 | | | | ||
Total operating expenses | | | | | 3,306 | | | | | | 11,397 | | | | | | 8,091 | | | | ||
Loss from operations | | | | | (3,306) | | | | | | (11,397) | | | | | | (8,091) | | | | ||
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | ||
Interest income | | | | | 7 | | | | | | 59 | | | | | | 52 | | | | ||
Interest expense | | | | | — | | | | | | (653) | | | | | | (653) | | | | ||
Other income | | | | | — | | | | | | 1 | | | | | | 1 | | | | ||
Total other (expense) income, net | | | | | 7 | | | | | | (593) | | | | | | (600) | | | | ||
Net loss and comprehensive loss | | | | $ | (3,299) | | | | | $ | (11,990) | | | | | $ | (8,691) | | | | ||
|
| | | Years ended December 31, | | | | | | | | |||||||||
| | | 2018 | | | 2019 | | | Change | | |||||||||
| | | (in thousands) | | |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 1,693 | | | | | $ | 3,920 | | | | | $ | 2,227 | | |
General and administrative | | | | | 386 | | | | | | 403 | | | | | | 17 | | |
Total operating expenses | | | | | 2,079 | | | | | | 4,323 | | | | | | 2,244 | | |
Loss from operations | | | | | (2,079) | | | | | | (4,323) | | | | | | (2,244) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | |
Interest income | | | | | 4 | | | | | | 7 | | | | | | 3 | | |
Interest expense | | | | | (28) | | | | | | — | | | | | | 28 | | |
Loss on extinguishment of convertible notes | | | | | (63) | | | | | | — | | | | | | 63 | | |
Loss on remeasurement of convertible notes | | | | | (31) | | | | | | — | | | | | | 31 | | |
Total other (expense) income, net | | | | | (118) | | | | | | 7 | | | | | | 125 | | |
Net loss and comprehensive loss | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (2,119) | | |
| | | Year Ended December 31, | | | Nine Months Ended September 30, | | ||||||||||||||||||
(in thousands) | | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Net cash used in operating activities | | | | $ | (2,176) | | | | | $ | (3,081) | | | | | $ | (2,233) | | | | | $ | (10,853) | | |
Net cash used in investing activities | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
Net cash provided by financing activities | | | | | 5,254 | | | | | | — | | | | | | — | | | | | | 138,614 | | |
Net increase (decrease) in cash and cash equivalents | | | | $ | 3,078 | | | | | $ | (3,081) | | | | | $ | (2,233) | | | | | $ | 127,756 | | |
| | | Payments due by period | | |||||||||||||||||||||||||||
(in thousands) | | | Less than 1 year | | | 1 to 3 years | | | 3 to 5 years | | | More than 5 years | | | Total | | |||||||||||||||
Operating leases | | | | $ | 2,699 | | | | | $ | 264 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,963 | | |
Grant Date | | | Number of Shares Subject to options Granted | | | Per Share Exercise Price of options | | | Estimated Fair Value of Common Stock Per Share on Grant Date (utilized for ASC 718 calculation) | | | Per Share Estimated Fair Value of Options | | ||||||||||||
June 10, 2020 | | | | | 217,828 | | | | | $ | 0.74 | | | | | $ | 0.86 | | | | | $ | 0.57 | | |
June 10, 2020 | | | | | 960,572 | | | | | $ | 0.74 | | | | | $ | 0.86 | | | | | $ | 0.58 | | |
August 12, 2020 | | | | | 854,840 | | | | | $ | 1.58 | | | | | $ | 1.58 | | | | | $ | 1.03 | | |
August 12, 2020 | | | | | 294,000 | | | | | $ | 1.58 | | | | | $ | 1.58 | | | | | $ | 1.05 | | |
August 14, 2020 | | | | | 44,000 | | | | | $ | 1.58 | | | | | $ | 1.58 | | | | | $ | 1.06 | | |
September 12, 2020 | | | | | 635,272 | | | | | $ | 1.73 | | | | | $ | 1.73 | | | | | $ | 1.14 | | |
September 18, 2020 | | | | | 317,636 | | | | | $ | 1.73 | | | | | $ | 1.73 | | | | | $ | 1.07 | | |
September 19, 2020 | | | | | 231,212 | | | | | $ | 1.73 | | | | | $ | 1.73 | | | | | $ | 1.14 | | |
September 19, 2020 | | | | | 3,568,714 | | | | | $ | 1.73 | | | | | $ | 1.73 | | | | | $ | 1.15 | | |
Ligand | | | | Residual response to estrogen due to incomplete antagonism | | |||
Endoxifen | | | | | | 32% | | |
ARN-810 | | | | | | 13% | | |
RAD1901 | | | | | | 14% | | |
AZD9496 | | | | | | 7% | | |
OP-1250 | | | | | | 2% | | |
Fulvestrant | | | | | | -2% | | |
Treatment | | | Dose (mg/kg) | | | Plasma (ng/mL) | | | Tumor (ng/g) (assuming density of 1g/mL) | | | Tumor to Plasma Ratio | | ||||||||||||
OP-1250 | | | | | 0.3 | | | | | | 1 | | | | | | 11.5 | | | | | | 12.84 | | |
OP-1250 | | | | | 1 | | | | | | 10 | | | | | | 106 | | | | | | 10.8 | | |
OP-1250 | | | | | 3 | | | | | | 54 | | | | | | 1,463 | | | | | | 27.0 | | |
OP-1250 | | | | | 10 | | | | | | 344 | | | | | | 13,610 | | | | | | 39.5 | | |
OP-1250 | | | | | 30 | | | | | | 1,226 | | | | | | 55,184 | | | | | | 45.0 | | |
Fulvestrant | | | | | 50/25 | | | | | | 69 | | | | | | 175 | | | | | | 2.6 | | |
Treatment | | | Dose (mg/kg) | | | Brain Concentration (ng/g) | | | Plasma Concentration (ng/mL) | | | Brain to Plasma Ratio | | ||||||||||||
OP-1250 | | | | | 1 | | | | | | 5 | | | | | | 10 | | | | | | 0.4 | | |
OP-1250 | | | | | 3 | | | | | | 45 | | | | | | 54 | | | | | | 0.8 | | |
OP-1250 | | | | | 10 | | | | | | 499 | | | | | | 344 | | | | | | 1.4 | | |
OP-1250 | | | | | 30 | | | | | | 1920 | | | | | | 1,226 | | | | | | 1.6 | | |
Fulvestrant | | | | | 50/25 | | | | | | 60 | | | | | | 69 | | | | | | 0.9 | | |
| ![]() | | | ![]() | | | ![]() | |
Name | | | Age | | | Position | | |||
Executive Officers: | | | | | | | | | | |
Sean Bohen, M.D., Ph.D. | | | | | 54 | | | | President, Chief Executive Officer and Director | |
Cyrus L. Harmon, Ph.D. | | | | | 50 | | | | Chief Technology Officer and Director | |
Peter J. Kushner, Ph.D. | | | | | 82 | | | | Chief Scientific Officer | |
David C. Myles, Ph.D. | | | | | 58 | | | | Chief Development Officer | |
Shane Kovacs | | | | | 47 | | | | Chief Operating and Financial Officer | |
Kinney Horn | | | | | 46 | | | | Chief Business Officer | |
John B. Moriarty, Jr., J.D. | | | | | 53 | | | | Executive Vice President, Chief Legal Officer and Corporate Secretary | |
Non-Employee Directors: | | | | | | | | | | |
Ian Clark(1) | | | | | 60 | | | | Chairperson of the Board of Directors | |
Cynthia Butitta(1)(3) | | | | | 66 | | | | Director | |
Gorjan Hrustanovic, Ph.D.(2) | | | | | 31 | | | | Director | |
Frank McCormick, Ph.D., F.R.S., D.Sc. (Hon)(2) | | | | | 70 | | | | Director | |
Andrew Rappaport(1)(3) | | | | | 63 | | | | Director | |
Graham Walmsley, M.D., Ph.D.(2)(3) | | | | | 34 | | | | Director | |
Key Consultant: | | | | | | | | | | |
Pamela M. Klein, M.D. | | | | | 58 | | | | Chief Medical Officer | |
Name and principal position | | | Fiscal year | | | Salary ($) | | | Total ($) | | |||||||||
Cyrus L. Harmon, Ph.D. Chief Technology Officer and Former President and Chief Executive Officer(1) | | | | | 2019 | | | | | | 300,000 | | | | | | 300,000 | | |
Peter J. Kushner, Ph.D. Chief Scientific Officer | | | | | 2019 | | | | | | 200,000 | | | | | | 200,000 | | |
David C. Myles, Ph.D. Chief Development Officer | | | | | 2019 | | | | | | 200,000 | | | | | | 200,000 | | |
Participants(1) | | | Shares of Series C convertible preferred stock purchased for cash (#) | | | Aggregate purchase price | | ||||||
Entities affiliated with BVF Partners L.P.(2) | | | | | 3,780,413 | | | | | $ | 14,999,998 | | |
Entities affiliated with Cormorant Asset Management, LP(3) | | | | | 2,016,220 | | | | | $ | 7,999,998 | | |
Entities managed by Janus Capital Management LLC(4) | | | | | 2,066,626 | | | | | $ | 8,200,000 | | |
Entities affiliated with RA Capital Management, L.P.(5) | | | | | 1,260,137 | | | | | $ | 4,999,997 | | |
Logos Opportunities Fund II, L.P. | | | | | 3,298,523 | | | | | $ | 13,087,946 | | |
Wellington Biomedical Innovation Master Investors (Cayman) I L.P. | | | | | 1,260,137 | | | | | $ | 4,999,997 | | |
Participants(1) | | | Shares of Series B convertible preferred stock purchased for cash (#) | | | Shares of Series B convertible preferred stock issued upon conversion of BVF Notes (#) | | | Aggregate purchase price | | |||||||||
Entities affiliated with BVF Partners L.P. | | | | | 2,954,226(2) | | | | | | 1,779,502(3) | | | | | $ | 8,000,000 | | |
Entities affiliated with Cormorant Asset Management, LP(4) | | | | | 5,917,160 | | | | | | — | | | | | $ | 10,000,000 | | |
Entities managed by Janus Capital Management LLC(5) | | | | | 6,065,089 | | | | | | — | | | | | $ | 10,250,000 | | |
Entities affiliated with RA Capital Management, L.P.(6) | | | | | 3,550,296 | | | | | | — | | | | | $ | 6,000,000 | | |
Logos Opportunities Fund I L.P. | | | | | 3,905,326 | | | | | | — | | | | | $ | 6,600,001 | | |
Wellington Biomedical Innovation Master Investors (Cayman) I L.P. | | | | | 3,550,296 | | | | | | — | | | | | $ | 6,000,000 | | |
Noteholder(1) | | | Aggregate principal amount | | |||
Peter J. Kushner, Ph.D. | | | | $ | 254,056 | | |
Frank McCormick, Ph.D., F.R.S., D.Sc. (Hon) | | | | $ | 300,000 | | |
SPW Investments LLC(2) | | | | $ | 252,625 | | |
Participants(1) | | | Shares of Series A-1 convertible preferred stock purchased for cash (#) | | | Shares of Series A-1 convertible preferred stock issued upon conversion of A-1 Notes (#) | | | Shares of common stock issued upon conversion of A-1 Notes (#) | | | Aggregate purchase price | | ||||||||||||
Entities affiliated with BVF Partners L.P.(2) | | | | | 6,824,075 | | | | | | | | | | | | — | | | | | $ | 5,000,000 | | |
Peter J. Kushner, Ph.D. | | | | | — | | | | | | 362,886 | | | | | | 90,835 | | | | | $ | 266,226 | | |
Frank McCormick, Ph.D., F.R.S., D.Sc. (Hon) | | | | | — | | | | | | 426,261 | | | | | | 106,564 | | | | | $ | 312,322 | | |
SPW Investments LLC(3) | | | | | — | | | | | | 361,976 | | | | | | 90,493 | | | | | $ | 265,221 | | |
Name of beneficial owner | | | Number of shares beneficially owned (#) | | | Percentage of shares beneficially owned | | |||||||||
| Before offering (%) | | | After offering (%) | | |||||||||||
Greater than 5% Holders: | | | | | | | | | | | | | | | | |
Entities affiliated with BVF Partners L.P.(1) | | | | | 15,338,216 | | | | | | 20.0 | | | | | |
Entities affiliated with Cormorant Asset Management, LP(2) | | | | | 7,933,380 | | | | | | 10.3 | | | | | |
Entities managed by Janus Capital Management LLC(3) | | | | | 8,131,715 | | | | | | 10.6 | | | | | |
Entities affiliated with Logos Opportunities Fund I L.P.(4) | | | | | 7,203,849 | | | | | | 9.4 | | | | | |
Entities affiliated with RA Capital Management, L.P.(5) | | | | | 4,810,433 | | | | | | 6.3 | | | | | |
Wellington Biomedical Innovation Master Investors (Cayman) I L.P.(6) | | | | | 4,810,433 | | | | | | 6.3 | | | | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | |
Cyrus L. Harmon, Ph.D.(7) | | | | | 3,465,677 | | | | | | 4.5 | | | | | |
Peter J. Kushner, Ph.D.(8) | | | | | 3,991,509 | | | | | | 5.2 | | | | | |
David C. Myles, Ph.D.(9) | | | | | 2,117,485 | | | | | | 2.8 | | | | | |
Andrew Rappaport(10) | | | | | 1,599,888 | | | | | | 2.1 | | | | | |
Cynthia Butitta(11) | | | | | 233,847 | | | | | | * | | | | | |
Ian Clark(12) | | | | | 584,618 | | | | | | * | | | | | |
Gorjan Hrustanovic, Ph.D. | | | | | — | | | | | | * | | | | | |
Frank McCormick, Ph.D., F.R.S., D.Sc. (Hon)(13) | | | | | 976,561 | | | | | | 1.3 | | | | | |
Graham Walmsley, M.D., Ph.D.(14) | | | | | 7,203,849 | | | | | | 9.4 | | | | | |
All directors and executive officers as a group (13 persons)(15) | | | | | 24,815,350 | | | | | | 30.5 | | | | | |
Name | | | Number of Shares | |
J.P. Morgan Securities LLC | | | | |
Jefferies LLC | | | | |
Cowen and Company, LLC | | | | |
Canaccord Genuity LLC | | | | |
Total | | | | |
| | | Without option to purchase additional shares exercise | | | With full option to purchase additional shares exercise | | ||||||
Per Share | | | | $ | | | | | $ | | | ||
Total | | | | $ | | | | | $ | | |
| Section 96(1) (a) | | | the offer, transfer, sale, renunciation or delivery is to: (i) persons whose ordinary business, or part of whose ordinary business, is to deal in securities, as principal or agent; (ii) the South African Public Investment Corporation; (iii) persons or entities regulated by the Reserve Bank of South Africa; (iv) authorised financial service providers under South African law; (v) financial institutions recognised as such under South African law; (vi) a wholly-owned subsidiary of any person or entity contemplated in (c), (d) or (e), acting as agent in the capacity of an authorised portfolio manager for a pension fund, or as manager for a collective investment scheme (in each case duly registered as such under South African law); or (vii) any combination of the person in (i) to (vi); or | |
| Section 96(1) (b) | | | the total contemplated acquisition cost of the securities, for any single addressee acting as principal is equal to or greater than ZAR1,000,000 or such higher amount as may be promulgated by notice in the Government Gazette of South Africa pursuant to section 96(2)(a) of the South African Companies Act. | |
| | | Page | | |||
| | | | F-2 | | | |
Financial Statements | | | |||||
| | | | F-3 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | | December 31, | | | September 30, 2020 | | | Pro Forma Stockholders' Equity as of September 30, 2020 | | |||||||||||||||
| | | 2018 | | | 2019 | | ||||||||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | | (unaudited) | | ||||||
Assets | | | | | | | | | | | | | | | | | | | | | |||||
Current assets: | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents | | | | $ | 3,149 | | | | | $ | 68 | | | | | $ | 127,824 | | | | | $ | | | |
Prepaid expenses and other current assets | | | | | 93 | | | | | | 35 | | | | | | 1,263 | | | | | | | | |
Total current assets | | | | | 3,242 | | | | | | 103 | | | | | | 129,087 | | | | | | | | |
Property and equipment, net | | | | | 26 | | | | | | 26 | | | | | | 24 | | | | | | | | |
Deferred offering costs | | | | | — | | | | | | — | | | | | | 1,476 | | | | | | | | |
Other assets | | | | | 3 | | | | | | 3 | | | | | | 96 | | | | | | | | |
Total assets | | | | $ | 3,271 | | | | | $ | 132 | | | | | $ | 130,683 | | | | | $ | | | |
Liabilities, convertible preferred stock and stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | $ | 116 | | | | | $ | 935 | | | | | $ | 97 | | | | | $ | | | |
Other current liabilities | | | | | 85 | | | | | | 443 | | | | | | 5,176 | | | | | | | | |
Total current liabilities | | | | | 201 | | | | | | 1,378 | | | | | | 5,273 | | | | | | | | |
Total liabilities | | | | | 201 | | | | | | 1,378 | | | | | | 5,273 | | | | | | | | |
Commitments and Contingencies (Note 12) | | | | | | | | | | | | | | | | | | | | | |||||
Convertible preferred stock (Series A, A-1, B, and C), $0.0001 par value; 12,903,514, 12,903,514 and 66,897,006 shares authorized as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; 12,903,514, 12,903,514 and 66,257,144 shares issued and outstanding as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; aggregate liquidation preference of $9,432, $9,432 and $150,350 as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; no shares issued or outstanding, pro forma as of September 30, 2020 (unaudited) | | | | | 9,348 | | | | | | 9,348 | | | | | | 148,373 | | | | | | — | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | December 31, | | | September 30, 2020 | | | Pro Forma Stockholders' Equity as of September 30, 2020 | | |||||||||||||||
| | | 2018 | | | 2019 | | ||||||||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | | (unaudited) | | ||||||
Common stock, $0.0001 par value; 22,000,000, 22,000,000 and 88,000,000 shares authorized as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; 7,820,200, 7,820,000 and 10,468,047 shares issued as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively ; 7,230,200, 7,230,200 and 7,971,695 shares outstanding as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; 76,725,191 shares issued and 74,228,839 shares outstanding, pro forma as of September 30, 2020 (unaudited) | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 7 | | |
Additional paid-in capital | | | | | 167 | | | | | | 167 | | | | | | — | | | | | | 148,367 | | |
Accumulated deficit | | | | | (6,446) | | | | | | (10,762) | | | | | | (22,964) | | | | | | (22,964) | | |
Total stockholders’ equity (deficit) | | | | | (6,278) | | | | | | (10,594) | | | | | | (22,963) | | | | | | 125,410 | | |
Total liabilities, convertible preferred stock and stockholders’ equity (deficit) | | | | $ | 3,271 | | | | | $ | 132 | | | | | $ | 130,683 | | | | | $ | 130,683 | | |
|
| | | Years Ended December 31, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 1,693 | | | | | $ | 3,920 | | | | | $ | 3,010 | | | | | $ | 7,415 | | |
General and administrative | | | | | 386 | | | | | | 403 | | | | | | 296 | | | | | | 3,982 | | |
Total operating expenses | | | | | 2,079 | | | | | | 4,323 | | | | | | 3,306 | | | | | | 11,397 | | |
Loss from operations | | | | | (2,079) | | | | | | (4,323) | | | | | | (3,306) | | | | | | (11,397) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | | | 4 | | | | | | 7 | | | | | | 7 | | | | | | 59 | | |
Interest expense | | | | | (28) | | | | | | — | | | | | | — | | | | | | (653) | | |
Other income | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Loss on extinguishment of convertible notes | | | | | (63) | | | | | | — | | | | | | — | | | | | | — | | |
Loss on remeasurement of convertible notes | | | | | (31) | | | | | | — | | | | | | — | | | | | | — | | |
Total other (expense) income, net | | | | | (118) | | | | | | 7 | | | | | | 7 | | | | | | (593) | | |
Net loss and comprehensive loss | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | | (3,299) | | | | | | (11,990) | | |
Repurchase and retirement of Series A and Series A-1 convertible preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | (1,869) | | |
Net loss attributable to common stockholders | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (13,859) | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (0.31) | | | | | $ | (0.60) | | | | | $ | (0.46) | | | | | $ | (1.90) | | |
Weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted | | | | | 7,032,974 | | | | | | 7,230,200 | | | | | | 7,230,200 | | | | | | 7,297,745 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited) | | | | | | | | | | $ | (0.21) | | | | | | | | | | | $ | (0.35) | | |
Weighted average shares used to compute pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited) | | | | | | | | | | | 20,133,714 | | | | | | | | | | | | 39,306,921 | | |
|
| | | Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balances at December 31, 2017 | | | | | 4,640,126 | | | | | $ | 3,377 | | | | | | | 6,870,263 | | | | | $ | 1 | | | | | $ | 72 | | | | | $ | (4,249) | | | | | $ | (4,176) | | |
Issuance of Series A-1 convertible preferred stock, net of issuance costs of $68 | | | | | 6,824,075 | | | | | | 4,931 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A-1 convertible preferred stock in connection with convertible notes, net of issuance costs of $15 | | | | | 1,439,313 | | | | | | 1,040 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon conversion of convertible notes, net of issuance costs of $1 | | | | | — | | | | | | — | | | | | | | 359,937 | | | | | | — | | | | | | 94 | | | | | | — | | | | | | 94 | | |
Stock-based compensation expense | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Net loss and comprehensive loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,197) | | | | | | (2,197) | | |
Balances at December 31, 2018 | | | | | 12,903,514 | | | | | | 9,348 | | | | | | | 7,230,200 | | | | | | 1 | | | | | | 167 | | | | | | (6,446) | | | | | | (6,278) | | |
Net loss and comprehensive loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,316) | | | | | | (4,316) | | |
Balances at December 31, 2019 | | | | | 12,903,514 | | | | | | 9,348 | | | | | | | 7,230,200 | | | | | | 1 | | | | | | 167 | | | | | | (10,762) | | | | | | (10,594) | | |
Beneficial conversion option recognized upon issuance of 2020 convertible notes | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,054 | | | | | | — | | | | | | 1,054 | | |
Beneficial conversion option recognized upon repurchase of 2020 convertible notes on settlement date | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (2,568) | | | | | | — | | | | | | (2,568) | | |
Extinguishment of 2020 convertible notes | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,148 | | | | | | — | | | | | | 2,148 | | |
Issuance of Series B convertible preferred stock, net of issuance costs of $256 | | | | | 30,113,990 | | | | | | 50,637 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series B convertible preferred stock in connection with the conversion of convertible notes | | | | | 1,779,502 | | | | | | 3,007 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase and retirement of Series A and Series A-1 convertible preferred stock | | | | | (576,626) | | | | | | (420) | | | | | | | — | | | | | | — | | | | | | (1,657) | | | | | | (212) | | | | | | (1,869) | | |
Issuance of Series C convertible preferred stock, net of issuance costs of $1,637 | | | | | 22,036,764 | | | | | | 85,801 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | | 666,495 | | | | | | — | | | | | | 120 | | | | | | — | | | | | | 120 | | |
Vesting of restricted stock awards | | | | | — | | | | | | — | | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Stock-based compensation expense | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 736 | | | | | | — | | | | | | 736 | | |
Net loss and comprehensive loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,990) | | | | | | (11,990) | | |
Balances at September 30, 2020 (unaudited) | | | | | 66,257,144 | | | | | $ | 148,373 | | | | | | | 7,971,695 | | | | | $ | 1 | | | | | $ | — | | | | | $ | (22,964) | | | | | $ | (22,963) | | |
Balances at December 31, 2018 | | | | | 12,903,514 | | | | | $ | 9,348 | | | | | | | 7,230,200 | | | | | $ | 1 | | | | | $ | 167 | | | | | $ | (6,446) | | | | | $ | (6,278) | | |
Net loss and comprehensive loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,299) | | | | | | (3,299) | | |
Balances at September 30, 2019 (unaudited) | | | | | 12,903,514 | | | | | $ | 9,348 | | | | | | | 7,230,200 | | | | | $ | 1 | | | | | $ | 167 | | | | | $ | (9,745) | | | | | $ | (9,577) | | |
|
| | | Year Ended December 31, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | ||||||||||
Net loss | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (11,990) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | ||||||||||
Depreciation and amortization expense | | | | | 8 | | | | | | 9 | | | | | | 6 | | | | | | 7 | | |
Non-cash interest expense | | | | | 28 | | | | | | — | | | | | | — | | | | | | 641 | | |
Stock-based compensation expense | | | | | 1 | | | | | | — | | | | | | — | | | | | | 736 | | |
Loss on extinguishment of convertible notes | | | | | 63 | | | | | | — | | | | | | — | | | | | | — | | |
Loss on remeasurement of convertible notes | | | | | 31 | | | | | | — | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | ||||||||||
Prepaid expenses, other current assets and other assets | | | | | (78) | | | | | | 58 | | | | | | 15 | | | | | | (1,321) | | |
Accounts payable and other current liabilities | | | | | (32) | | | | | | 1,168 | | | | | | 1,045 | | | | | | 1,074 | | |
Net cash used in operating activities | | | | | (2,176) | | | | | | (3,081) | | | | | | (2,233) | | | | | | (10,853) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of equipment | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
Net cash used in investing activities | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | ||||||||||
Proceeds from the issuance of convertible notes | | | | | 323 | | | | | | — | | | | | | — | | | | | | 3,000 | | |
Proceeds from issuance of Series A-1 convertible preferred stock, net of issuance costs | | | | | 4,931 | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from issuance of Series B convertible preferred stock, net of issuance costs | | | | | — | | | | | | — | | | | | | — | | | | | | 50,637 | | |
Proceeds from issuance of Series C convertible preferred stock, net of issuance costs | | | | | — | | | | | | — | | | | | | — | | | | | | 87,427 | | |
Repurchase of shares of Series A and Series A-1 convertible preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | (2,289) | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | 640 | | |
Proceeds from the settlement of non-recourse notes | ��� | | | | — | | | | | | — | | | | | | — | | | | | | 88 | | |
Payments of costs related to initial public offering | | | | | — | | | | | | — | | | | | | — | | | | | | (889) | | |
Net cash provided by financing activities | | | | | 5,254 | | | | | | — | | | | | | — | | | | | | 138,614 | | |
Net increase (decrease) in cash and cash equivalents | | | | | 3,078 | | | | | | (3,081) | | | | | | (2,233) | | | | | | 127,756 | | |
Cash and cash equivalents at beginning of period | | | | | 71 | | | | | | 3,149 | | | | | | 3,149 | | | | | | 68 | | |
Cash and cash equivalents at end of period | | | | $ | 3,149 | | | | | $ | 68 | | | | | $ | 916 | | | | | $ | 127,824 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | | | | ||||||||||
Conversion of convertible notes and accrued interest into Series A-1 convertible preferred stock | | | | $ | 1,040 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Purchases of property and equipment included in accounts payable | | | | $ | — | | | | | $ | 9 | | | | | $ | — | | | | | $ | — | | |
Conversion of convertible notes into Series B convertible preferred stock | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,007 | | |
Deferred offering costs included in other current liabilities | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 587 | | |
Series C convertible preferred stock issuance costs included in other current liabilities | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,626 | | |
|
| | | Estimated Useful Life | |
Lab equipment | | | 5 – 7 years | |
Computer equipment | | | 5 years | |
| | | December 31, | | | September 30, 2020 | | ||||||||||||
| | | 2018 | | | 2019 | | ||||||||||||
| | | | | | | | | | | | | | | | | (unaudited) | | |
Prepaid clinical trial costs | | | | $ | — | | | | | $ | — | | | | | $ | 935 | | |
Other | | | | | 93 | | | | | | 35 | | | | | | 328 | | |
| | | | $ | 93 | | | | | $ | 35 | | | | | $ | 1,263 | | |
| | | December 31, | | | September 30, 2020 | | ||||||||||||
| | | 2018 | | | 2019 | | ||||||||||||
| | | | | | | | | | | | | | | | | (unaudited) | | |
Lab equipment | | | | $ | 80 | | | | | $ | 89 | | | | | $ | 88 | | |
Computer equipment | | | | | 17 | | | | | | 17 | | | | | | 23 | | |
Property and equipment, gross | | | | | 97 | | | | | | 106 | | | | | | 111 | | |
Less: Accumulated depreciation | | | | | (71) | | | | | | (80) | | | | | | (87) | | |
Property and equipment, net | | | | $ | 26 | | | | | $ | 26 | | | | | $ | 24 | | |
|
| | | December 31, | | | September 30, 2020 | | ||||||||||||
| | | 2018 | | | 2019 | | ||||||||||||
| | | | | | | | | | | | | | | | | (unaudited) | | |
Accrued professional fees | | | | $ | — | | | | | $ | — | | | | | $ | 2,919 | | |
Accrued employee bonuses | | | | | — | | | | | | — | | | | | | 495 | | |
Accrued R&D related costs | | | | | — | | | | | | — | | | | | | 915 | | |
Early exercise of unvested options | | | | | — | | | | | | — | | | | | | 608 | | |
Other | | | | | 85 | | | | | | 443 | | | | | | 239 | | |
| | | | $ | 85 | | | | | $ | 443 | | | | | $ | 5,176 | | |
| | | As of December 31, 2018 and 2019 | | |||||||||||||||||||||||||||
| | | Convertible preferred stock Authorized | | | Convertible preferred stock Issued and Outstanding | | | Carrying Value | | | Liquidation Preference | | | Common Stock Issuable Upon Conversion | | |||||||||||||||
Series A convertible preferred stock | | | | | 4,640,126 | | | | | | 4,640,126 | | | | | $ | 3,377 | | | | | $ | 3,377 | | | | | | 4,640,126 | | |
Series A-1 convertible preferred stock | | | | | 8,263,388 | | | | | | 8,263,388 | | | | | | 5,971 | | | | | | 6,055 | | | | | | 8,263,388 | | |
| | | | | 12,903,514 | | | | | | 12,903,514 | | | | | $ | 9,348 | | | | | $ | 9,432 | | | | | | 12,903,514 | | |
|
| | | As of September 30, 2020 (unaudited) | | |||||||||||||||||||||||||||
| | | Convertible Preferred Stock Authorized | | | Convertible Preferred Stock Issued and Outstanding | | | Carrying Value | | | Liquidation Preference | | | Common Stock Issuable Upon Conversion | | |||||||||||||||
Series A convertible preferred stock | | | | | 4,640,126 | | | | | | 4,134,089 | | | | | $ | 3,009 | | | | | $ | 3,009 | | | | | | 4,134,089 | | |
Series A-1 convertible preferred stock | | | | | 8,263,388 | | | | | | 8,192,799 | | | | | | 5,919 | | | | | | 6,003 | | | | | | 8,192,799 | | |
Series B convertible preferred stock | | | | | 31,893,492 | | | | | | 31,893,492 | | | | | | 53,644 | | | | | | 53,900 | | | | | | 31,893,492 | | |
Series C convertible preferred stock | | | | | 22,100,000 | | | | | | 22,036,764 | | | | | | 85,801 | | | | | | 87,438 | | | | | | 22,036,764 | | |
| | | | | 66,897,006 | | | | | | 66,257,144 | | | | | $ | 148,373 | | | | | $ | 150,350 | | | | | | 66,257,144 | | |
|
| | | December 31, | | | September 30, | | ||||||||||||
| | | 2018 | | | 2019 | | | 2020 | | |||||||||
| | | | | | | | | | | | | | | | | (unaudited) | | |
Conversion of outstanding shares of convertible preferred stock | | | | | 12,903,514 | | | | | | 12,903,514 | | | | | | 66,257,144 | | |
Options outstanding under the 2014 Stock Plan(1)(2) | | | | | 310,000 | | | | | | 310,000 | | | | | | 7,357,579 | | |
Shares available for future grant under the 2014 Stock Plan | | | | | 1,100,000 | | | | | | 1,100,000 | | | | | | 3,275,926 | | |
Unvested restricted stock awards outstanding under the 2014 Stock Plan | | | | | — | | | | | | — | | | | | | 2,125,000 | | |
| | | | | 14,313,514 | | | | | | 14,313,514 | | | | | | 79,015,649 | | |
|
| | | Years Ended December 31, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Weighted average risk-free interest rate | | | | | * | | | | | | * | | | | | | * | | | | | | 0.39% | | |
Expected term (in years) | | | | | * | | | | | | * | | | | | | * | | | | | | 5.90 | | |
Expected volatility | | | | | * | | | | | | * | | | | | | * | | | | | | 77.50% | | |
Expected dividend yield | | | | | * | | | | | | * | | | | | | * | | | | | | 0% | | |
| | | Number of Shares | | | Weighted Average Exercise Price | | | Weighted Average Remaining Contractual Term | | | Aggregate Intrinsic Value | | ||||||||||||
| | | | | | | | | | | | | | | (in years) | | | (in thousands) | | ||||||
Outstanding as of December 31, 2018(1) | | | | | 900,000 | | | | | $ | 0.14 | | | | | | 7.04 | | | | | $ | — | | |
Granted | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding as of December 31, 2019(1) | | | | | 900,000 | | | | | $ | 0.14 | | | | | | 6.04 | | | | | $ | — | | |
Granted | | | | | 7,124,074 | | | | | | 1.54 | | | | | | | | | | | | | | |
Exercised | | | | | (666,495) | | | | | | 0.17 | | | | | | | | | | | | | | |
Forfeited | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding as of September 30, 2020 (unaudited)(2) | | | | | 7,357,579 | | | | | $ | 1.49 | | | | | | 9.75 | | | | | $ | 5,564 | | |
Options vested and exercisable as of December 31, 2019 | | | | | 889,583 | | | | | $ | 0.14 | | | | | | 6.02 | | | | | $ | — | | |
Options vested and exercisable as of September 30, 2020 (unaudited) | | | | | 1,010,017 | | | | | $ | 0.95 | | | | | | 8.71 | | | | | $ | 1,314 | | |
Options expected to vest as of December 31, 2019 | | | | | 10,417 | | | | | $ | 0.14 | | | | | | 7.59 | | | | | $ | — | | |
Options expected to vest as of September 30, 2020 (unaudited) | | | | | 6,347,562 | | | | | $ | 1.58 | | | | | | 9.92 | | | | | $ | 4,250 | | |
| | | Number of Shares | | | Grant Date Fair Value | | ||||||
Unvested restricted stock as of December 31, 2019 | | | | | — | | | | | $ | — | | |
Granted | | | | | 2,200,000 | | | | | | 0.86 | | |
Vested | | | | | (75,000) | | | | | | 0.86 | | |
Forfeited | | | | | — | | | | | | — | | |
Unvested restricted stock as of September 30, 2020 (unaudited) | | | | | 2,125,000 | | | | | $ | 0.86 | | |
| | | Years Ended December 31, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Research and development expenses | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 495 | | |
General and administrative | | | | | — | | | | | | — | | | | | | — | | | | | | 241 | | |
| | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 736 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2018 | | | 2019 | | ||||||
Federal statutory income tax | | | | $ | 461 | | | | | $ | 906 | | |
State income taxes, net of federal tax benefit | | | | | 144 | | | | | | 300 | | |
Other permanent items | | | | | (28) | | | | | | (3) | | |
Valuation allowance | | | | | (577) | | | | | | (1,203) | | |
Provision for income taxes | | | | $ | — | | | | | $ | — | | |
|
| | | As of December 31, | | |||||||||
| | | 2018 | | | 2019 | �� | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 1,504 | | | | | $ | 2,706 | | |
Equity compensation | | | | | 6 | | | | | | 6 | | |
Total deferred tax assets | | | | $ | 1,510 | | | | | $ | 2,712 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets | | | | $ | (5) | | | | | $ | (4) | | |
Total deferred tax liabilities | | | | $ | (5) | | | | | $ | (4) | | |
Valuation allowance | | | | $ | (1,505) | | | | | $ | (2,708) | | |
Net deferred tax assets | | | | $ | — | | | | | $ | — | | |
|
| | | Years Ended December 31, | | |||||||||
| | | 2018 | | | 2019 | | ||||||
Valuation allowance at beginning of year | | | | $ | 928 | | | | | $ | 1,505 | | |
Increase recorded to provision for income taxes | | | | | 577 | | | | | | 1,203 | | |
Valuation allowance at end of year | | | | $ | 1,505 | | | | | $ | 2,708 | | |
|
| | | Years Ended December 31, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Numerator: | | | | | | | | | | | | | | | | ||||||||||
Net loss | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (11,990) | | |
Repurchase and retirement of Series A and Series A-1 convertible preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | (1,869) | | |
Net loss attributable to common stockholders | | | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (13,859) | | |
Denominator: | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted | | | | | 7,032,974 | | | ��� | | | 7,230,200 | | | | | | 7,230,200 | | | | | | 7,297,745 | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (0.31) | | | | | $ | (0.60) | | | | | $ | (0.46) | | | | | $ | (1.90) | | |
|
| | | Years Ended December 31, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2018 | | | 2019 | | | 2019 | | | 2020 | | ||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Unvested restricted common stock | | | | | — | | | | | | — | | | | | | — | | | | | | 2,125,000 | | |
Options to purchase common stock | | | | | 900,000 | | | | | | 900,000 | | | | | | 900,000 | | | | | | 7,357,579 | | |
Convertible preferred stock (as converted to common shares) | | | | | 12,903,514 | | | | | | 12,903,514 | | | | | | 12,903,514 | | | | | | 66,257,144 | | |
| | | | | 13,803,514 | | | | | | 13,803,514 | | | | | | 13,803,514 | | | | | | 75,739,723 | | |
|
| | | Year Ended December 31, 2019 | | | Nine Months Ended September 30, 2020 | | ||||||
| | | | | | | | | (unaudited) | | |||
Numerator: | | | | | | | | | |||||
Net loss attributable to common stockholders | | | | $ | (4,316) | | | | | $ | (13,859) | | |
Denominator: | | | | | | | | | |||||
Weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted | | | | | 7,230,200 | | | | | | 7,297,745 | | |
Weighted average pro forma adjustment to reflect assumed conversion of convertible preferred stock into common stock upon the closing of a qualified IPO | | | | | 12,903,514 | | | | | | 32,009,176 | | |
Weighted average shares used to compute pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited) | | | | | 20,133,714 | | | | | | 39,306,921 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited) | | | | $ | (0.21) | | | | | $ | (0.35) | | |
|
Year Ending December 31, | | | | | | | |
2020 (remaining) | | | | $ | 2,488 | | |
2021 | | | | | 283 | | |
2022 | | | | | 192 | | |
2023 | | | | | — | | |
2024 | | | | | — | | |
Thereafter | | | | | — | | |
| | | | $ | 2,963 | | |
| SEC registration fee | | | | $ | 10,910 | | |
| FINRA filing fee | | | | | 15,500 | | |
| Nasdaq listing fee | | | | | * | | |
| Printing and engraving expenses | | | | | * | | |
| Legal fees and expenses | | | | | * | | |
| Accounting fees and expenses | | | | | * | | |
| Custodian transfer agent and registrar fees | | | | | * | | |
| Miscellaneous expenses | | | | | * | | |
| Total | | | | $ | * | | |
Exhibit Number | | | Description | |
10.16* | | | Clinical Collaboration and Supply Agreement by and between the Registrant and Novartis Institutes for BioMedical Research, Inc., dated July 22, 2020. | |
23.1 | | | Consent of independent registered public accounting firm. | |
23.2+ | | | Consent of Cooley LLP (included in Exhibit 5.1). | |
24.1 | | | Power of Attorney (included on signature page). | |
| Signature | | | Title | | | Date | |
| /s/ Sean Bohen Sean Bohen, M.D., Ph.D. | | | President, Chief Executive Officer and Director (Principal Executive Officer) | | | October 30, 2020 | |
| /s/ Shane Kovacs Shane Kovacs | | | Chief Operating and Financial Officer (Principal Financial and Accounting Officer) | | | October 30, 2020 | |
| /s/ Ian Clark Ian Clark | | | Chairperson of the Board | | | October 30, 2020 | |
| /s/ Cynthia Butitta Cynthia Butitta | | | Director | | | October 30, 2020 | |
| /s/ Cyrus L. Harmon Cyrus L. Harmon, Ph.D. | | | Director | | | October 30, 2020 | |
| Signature | | | Title | | | Date | |
| /s/ Gorjan Hrustanovic Gorjan Hrustanovic, Ph.D. | | | Director | | | October 30, 2020 | |
| /s/ Frank McCormick Frank McCormick, Ph.D., F.R.S., D.Sc. (Hon) | | | Director | | | October 30, 2020 | |
| /s/ Andrew Rappaport Andrew Rappaport | | | Director | | | October 30, 2020 | |
| /s/ Graham Walmsley Graham Walmsley, M.D., Ph.D. | | | Director | | | October 30, 2020 | |