- AVTE Dashboard
- Financials
- Filings
-
Holdings
-
Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
Aerovate Therapeutics (AVTE) S-1IPO registration
Filed: 9 Jun 21, 5:21pm
| Delaware (State or other jurisdiction of incorporation or organization) | | | 2834 (Primary Standard Industrial Classification Code Number) | | | 83-1377888 (I.R.S. Employer Identification Number) | |
| Edwin M. O’Connor, Esq. Alicia M. Tschirhart, Esq. Goodwin Procter LLP 100 Northern Avenue Boston, MA 02210 (617) 570-1000 | | | Peter N. Handrinos. Esq. Wesley C. Holmes, Esq. Latham & Watkins LLP 200 Clarendon Street Boston, MA 02116 (617) 948-6000 | |
| 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 | | |||
Common Stock, par value $0.0001 per share | | | | $100,000,000 | | | | | $ | 10,910 | | |
| | | PER SHARE | | | TOTAL | | ||||||
Public offering price | | | | $ | | | | | $ | | | ||
Underwriting discount(1) | | | | $ | | | | | $ | | | ||
Proceeds, before expenses, to us | | | | $ | | | | | $ | | |
| Jefferies | | | Cowen | | | Evercore ISI | |
| TABLE OF CONTENTS | | | |||||
| | | | �� | | Page | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 64 | | | |
| | | | | 67 | | | |
| | | | | 79 | | | |
| | | | | 115 | | | |
| | | | | 124 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 136 | | | |
| | | | | 138 | | | |
| | | | | 143 | | | |
| | | | | 145 | | | |
| | | | | 149 | | | |
| | | | | 157 | | | |
| | | | | 157 | | | |
| | | | | 157 | | | |
| | | | | F-1 | | |
| | | YEAR ENDED DECEMEBER 31, | | | Three Months ENDED MARCH 31, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2020 | | | 2021 | | ||||||||||||
| | | (in thousands, except share and per share amounts) | | |||||||||||||||||||||
| | | | | | | | | | | | | | | (unaudited) | | |||||||||
Statements of Operations and Comprehensive Loss Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 3,112 | | | | | $ | 7,940 | | | | | $ | 1,206 | | | | | $ | 2,196 | | |
General and administrative | | | | | 218 | | | | | | 949 | | | | | | 152 | | | | | | 584 | | |
Total operating expensess | | | | | 3,330 | | | | | | 8,889 | | | | | | 1,358 | | | | | | 2,780 | | |
Provision for income taxes | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Loss from operations | | | | | (3,331) | | | | | | (8,889) | | | | | | (1,358) | | | | | | (2,780) | | |
Other income (expense), net | | | | | 1 | | | | | | (722) | | | | | | (78) | | | | | | (1) | | |
Net loss and comprehensive loss | | | | $ | (3,330) | | | | | $ | (9,611) | | | | | $ | (1,436) | | | | | $ | (2,781) | | |
Net loss per share, basic and diluted(1) | | | | $ | (4.44) | | | | | $ | (12.98) | | | | | $ | (1.91) | | | | | $ | (3.70) | | |
Weighted-average shares of common stock outstanding, basic and diluted(1) | | | | | 750,000 | | | | | | 752,377 | | | | | | 750,000 | | | | | | 755,000 | | |
Pro forma net loss per share, basic and diluted(2) | | | | | | | | | | $ | (1.32) | | | | | | | | | | | $ | (0.20) | | |
Pro forma weighted-average shares of common stock outstanding, basic and diluted(2) | | | | | | | | | | | 7,376,560 | | | | | | | | | | | | 13,966,844 | | |
|
| | | As of March 31, 2021 | | |||||||||||||||
| | | Actual | | | Pro Forma(1) | | | Pro Forma as Adjusted(2) | | |||||||||
| | | (in thousands) | | |||||||||||||||
| | | (unaudited) | | |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 8,641 | | | | | $ | 64,178 | | | | | $ | | | |
Working capital(3) | | | | | 7,822 | | | | | | 63,359 | | | | | | | | |
Total assets | | | | | 9,948 | | | | | | 65,485 | | | | | | | | |
Total liabilities | | | | | 1,782 | | | | | | 1,782 | | | | | | | | |
Convertible preferred stock | | | | | 24,281 | | | | | | — | | | | | | | | |
Total accumulated deficit | | | | | (16,201) | | | | | | (16,201) | | | | | | | | |
Total shareholders’ (deficit) equity | | | | | (16,115) | | | | | | 63,703 | | | | | | | | |
| | | As of March 31, 2021 | | |||||||||||||||
| | | Actual | | | Pro Forma | | | Pro Forma as Adjusted(1) | | |||||||||
| | | (in thousands, except share and per share amounts) | | |||||||||||||||
Cash | | | | $ | 8,641 | | | | | $ | 64,178 | | | | | $ | | | |
Series A redeemable convertible preferred shares, $0.0001 par value: 40,052,154 shares authorized; 10,713,808 issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted | | | | | 20,281 | | | | | | — | | | | | | | | |
Series seed redeemable convertible preferred shares, $0.0001 par value: 4,000,000 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted | | | | | 4,000 | | | | | | — | | | | | | | | |
Shareholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value: 50,000,000 shares authorized, 755,000 issued and outstanding, actual; 50,000,000 shares authorized, 44,807,154 issued and outstanding, pro forma; shares authorized, shares issued and outstanding, pro forma as adjusted | | | | | — | | | | | | 4 | | | | | | | | |
Additional paid-in capital | | | | | 86 | | | | | | 79,900 | | | | | | | | |
Accumulated deficit | | | | | (16,201) | | | | | | (16,201) | | | | | | | | |
Total shareholders’ (deficit) equity | | | | | (16,115) | | | | | | 63,703 | | | | | | | | |
Total capitalization | | | | $ | 8,166 | | | | | $ | 63,703 | | | | | $ | | | |
|
| Assumed initial public offering price per share | | | | | | | | | | $ | | | |
| Historical net tangible book value per share as of March 31, 2021 | | | | $ | (21.34) | | | | | | | | |
| Increase in net tangible book value per share attributable to the pro forma adjustments described above | | | | $ | 22.76 | | | | | | | | |
| Pro forma net tangible book value per share as of March 31, 2021, before giving effect to this offering | | | | $ | 1.42 | | | | | | | | |
| Increase in pro forma net tangible book value per share attributable to investors purchasing shares in this offering | | | | $ | | | | | | | | | |
| Pro forma as adjusted net tangible book value per share immediately after this offering | | | | | | | | | | | | | |
| Dilution in pro forma as adjusted net tangible book value per share to new investors purchasing shares in this offering | | | | | | | | | | | | | |
|
| | | Shares Purchased | | | Total Consideration | | | Average Price Per Share | | |||||||||||||||||||||
| | | Number | | | Percent | | | Amount | | | Percent | | ||||||||||||||||||
Existing stockholders | | | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |||
Total | | | | | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | | ||
|
| | | THREE MONTHS ENDED MARCH 31, | | | ||||||||||||||
| | | 2020 | | | 2021 | | | CHANGE | | |||||||||
| | | (Unaudited) | | | ||||||||||||||
Operating expenses: | | | | | |||||||||||||||
Research and development | | | | $ | 1,206 | | | | | $ | 2,196 | | | | | $ | 990 | | |
General and administrative | | | | | 152 | | | | | | 584 | | | | | | 432 | | |
Total operating expenses | | | | | 1,358 | | | | | | 2,780 | | | | | | 1,422 | | |
Loss from operations | | | | | (1,358) | | | | | | (2,780) | | | | | | (1,422) | | |
Other expense: | | | | | |||||||||||||||
Interest expense | | | | | (38) | | | | | | — | | | | | | 38 | | |
Change in fair value of convertible promissory notes | | | | | (40) | | | | | | — | | | | | | 40 | | |
Other expense | | | | | — | | | | | | (1) | | | | | | (1) | | |
Total other expense | | | | | (78) | | | | | | (1) | | | | | | 77 | | |
Net loss and comprehensive loss | | | | $ | (1,436) | | | | | $ | (2,781) | | | | | $ | (1,345) | | |
|
| | | Years Ended December 31, | | | | | | | | |||||||||
| | | 2019 | | | 2020 | | | Change | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 3,112 | | | | | $ | 7,940 | | | | | $ | 4,828 | | |
General and administrative | | | | | 218 | | | | | | 949 | | | | | | 731 | | |
Total operating expenses | | | | | 3,330 | | | | | | 8,889 | | | | | | 5,559 | | |
Provision for income taxes | | | | | 1 | | | | | | — | | | | | | (1) | | |
Loss from operations | | | | | (3,331) | | | | | | (8,889) | | | | | | (5,558) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | — | | | | | | (75) | | | | | | (75) | | |
Change in fair value of convertible promissory notes | | | | | — | | | | | | (644) | | | | | | (644) | | |
Other income (expense) | | | | | 1 | | | | | | (3) | | | | | | (4) | | |
Total other income (expense) | | | | | 1 | | | | | | (722) | | | | | | (723) | | |
Net loss and comprehensive loss | | | | $ | (3,330) | | | | | $ | (9,611) | | | | | $ | (6,281) | | |
|
| | | THREE MONTHS ENDED MARCH 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
| | | (unaudited) | | |||||||||
Net cash used in operating activities | | | | $ | (1,183) | | | | | $ | (3,775) | | |
Net cash used by investing activities | | | | | — | | | | | | (40) | | |
Net cash provided by financing activities | | | | | — | | | | | | 7,883 | | |
Net (decrease) increase in cash | | | | $ | (1,183) | | | | | $ | 4,068 | | |
|
| | | Years Ended December 31, | | |||||||||
| | | 2019 | | | 2020 | | ||||||
Net cash used in operating activities | | | | $ | (2,781) | | | | | $ | (7,859) | | |
Net cash provided by financing activities | | | | | 2,500 | | | | | | 8,918 | | |
Net (decrease) increase in cash | | | | $ | (281) | | | | | $ | 1,059 | | |
|
Grant Date | | | Number of Shares Subject to Options Granted | | | Per Share Exercise Price of Options(1) | | | Fair Value per Common Share on Grant Date(1) | | | Per Share Estimated Fair Value of Options(2) | | ||||||||||||
February 14, 2020(3) | | | | | 150,000 | | | | | $ | 0.56 | | | | | $ | 0.56 | | | | | | (3) | | |
May 1, 2020(3) | | | | | 50,000 | | | | | $ | 0.56 | | | | | $ | 0.56 | | | | | | (3) | | |
May 19, 2020(3) | | | | | 50,000 | | | | | $ | 0.56 | | | | | $ | 0.56 | | | | | | (3) | | |
September 4, 2020 | | | | | 441,645 | | | | | $ | 0.56 | | | | | $ | 0.56 | | | | | $ | 0.35 | | |
November 24, 2020 | | | | | 24,976 | | | | | $ | 0.56 | | | | | $ | 0.56 | | | | | $ | 0.35 | | |
April 2, 2021 | | | | | 5,285,039 | | | | | $ | 0.69 | | | | | $ | 0.69 | | | | | | (4) | | |
June 2, 2021 | | | | | 25,800 | | | | | $ | 2.47 | | | | | $ | 2.47 | | | | | | (4) | | |
Functional Class | | | Description | |
I | | | No limitation of physical activity, and ordinary physical activity does not cause undue dyspnea or fatigue, chest pain or near syncope. | |
II | | | Slight limitation of physical activity, but patients are comfortable at rest. Ordinary physical activity causes undue dyspnea or fatigue, chest pain or near syncope. | |
III | | | Marked limitation of physical activity, but patients are still comfortable at rest. Less than ordinary activity causes undue dyspnea or fatigue, chest pain or near syncope. | |
IV | | | Patients are unable to carry out any physical activity without symptoms, and discomfort is increased by any physical activity. Signs of right heart failure manifest, and dyspnea and/or fatigue may even be present at rest. | |
Application No. | | | Related Product | | | Protection Sought | | | Projected Expiration* | | | Jurisdiction | |
62/849,054 | | | AV-101 | | | Composition of Matter; Use | | | N/A | | | US | |
16/874,111 | | | AV-101 | | | Composition of Matter; Use | | | 5/14/2040 | | | US | |
PCT/US20/32872 | | | AV-101 | | | Composition of Matter; Use; Process | | | N/A | | | International PCT | |
62/849,056 | | | AV-101 | | | Composition of Matter; Use | | | N/A | | | US | |
16/874,118 | | | AV-101 | | | Composition of Matter; Use | | | 5/14/2040 | | | US | |
62/849,058 | | | AV-101 | | | Process | | | N/A | | | US | |
16/874,122 | | | AV-101 | | | Process | | | 5/14/2040 | | | US | |
62/849,059 | | | AV-101 | | | Composition of Matter; Use | | | N/A | | | US | |
16/874,128 | | | AV-101 | | | Composition of Matter; Use | | | 5/14/2040 | | | US | |
62/877,575 | | | AV-101 | | | Composition of Matter; Process | | | N/A | | | US | |
16/874,143 | | | AV-101 | | | Composition of Matter; Process | | | 5/14/2040 | | | US | |
62/942,408 | | | AV-101 | | | Composition of Matter; Use | | | N/A | | | US | |
16/874,153 | | | AV-101 | | | Composition of Matter; Use | | | 5/14/2040 | | | US | |
62/984,037 | | | AV-101 | | | Use; Kit | | | N/A | | | US | |
16/874,168 | | | AV-101 | | | Use; Kit | | | 5/14/2040 | | | US | |
62/958,481 | | | AV-101 | | | Use | | | N/A | | | US | |
16/874,190 | | | AV-101 | | | Use | | | 5/14/2040 | | | US | |
PCT/US20/32874 | | | AV-101 | | | Use | | | N/A | | | International PCT | |
63/117,258 | | | AV-101 | | | Composition of Matter; Combination Products; Use | | | N/A | | | US | |
63/150,731 | | | AV-101 | | | Composition of Matter; Combination Products; Use | | | N/A | | | US | |
63/149,446 | | | AV-101 | | | Process; Composition of Matter | | | N/A | | | US | |
Name | | | Age | | | Position | |
Executive Officers: | | | | | | | |
Timothy P. Noyes | | | 59 | | | Chief Executive Officer and Director | |
Benjamin T. Dake, Ph.D. | | | 45 | | | President, Chief Operating Officer and Secretary | |
George A. Eldridge | | | 58 | | | Chief Financial Officer and Treasurer | |
Hunter Gillies, M.B.Ch.B. | | | 55 | | | Chief Medical Officer | |
Ralph Niven, Ph.D. | | | 61 | | | Chief Development Officer | |
Non-Employee Directors: | | | | | | | |
Mark Iwicki | | | 54 | | | Chairperson and Director | |
David Grayzel, M.D. | | | 53 | | | Director | |
Maha Katabi, Ph.D. | | | 47 | | | Director | |
Joshua Resnick, M.D. | | | 46 | | | Director | |
Name and principal position | | | Year | | | Salary ($) | | | Bonus ($)(1) | | | Stock awards ($) | | | Option awards (2) ($) | | | Non-equity incentive plan compensation ($) | | | All other compensation ($)(6) | | | Total ($) | | ||||||||||||||||||||||||
Benjamin T. Dake, Ph.D. | | | | | 2020 | | | | | | 240,556 | | | | | | 86,656 | | | | | | — | | | | | | 174,907 | | | | | | — | | | | | | — | | | | | | 502,119 | | |
President, Chief Operating Officer and Secretary | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hunter Gillies, M.B.Ch.B. (3) | | | | | 2020 | | | | | | 240,000 | | | | | | 55,680 | | | | | | — | | | | | | 61,093 | | | | | | — | | | | | | 66,668 | | | | | | 423,441 | | |
Chief Medical Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ralph Niven, Ph.D. (4) | | | | | 2020 | | | | | | 175,000 | | | | | | 86,333(5) | | | | | | — | | | | | | 60,863 | | | | | | — | | �� | | | | 111,000 | | | | | | 433,196 | | |
Chief Development Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Options awards | | ||||||||||||||||||||||||||||||
Name | | | Vesting Commencement Date | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) | | | Option Exercise Price ($) | | | Option Expiration Date | | |||||||||||||||
Benjamin T. Dake, Ph.D. | | | | | 1/1/2020(1) | | | | | | 15,000 | | | | | | 135,000 | | | | | | | | | 0.56 | | | | | | 9/3/2030 | | |
| | | | | 8/1/2020(2) | | | | | | — | | | | | | 224,645 | | | | | | | | | 0.56 | | | | | | 9/3/2030 | | |
Hunter Gillies, M.B.Ch.B. | | | | | 5/1/2020(1) | | | | | | 5,000 | | | | | | 45,000 | | | | | | | | | 0.56 | | | | | | 9/3/2030 | | |
| | | | | 8/1/2020(2) | | | | | | — | | | | | | 74,882 | | | | | | | | | 0.56 | | | | | | 9/3/2030 | | |
Ralph Niven, Ph.D. | | | | | 6/1/2020(1) | | | | | | — | | | | | | 45,000 | | | | | | | | | 0.56 | | | | | | 9/3/2030 | | |
| | | | | 8/1/2020(2) | | | | | | — | | | | | | 74,882 | | | | | | | | | 0.56 | | | | | | 9/3/2030 | | |
| | | Fees Earned or Paid in Cash ($) | | | Option Awards ($)(1) | | | All Other Compensation ($) | | | Total ($) | | ||||||||||||
David Grayzel, M.D. | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark Iwicki | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maha Katabi, Ph.D. | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan Leff, M.D.(2) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joshua Resnick, M.D. | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Levin, M.D., Ph.D.(3) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Annual Retainer | | |||
Board of Directors: | | | | | | | |
Members | | | | $ | | | |
Additional retainer for non-executive chair | | | | $ | | | |
Audit Committee: | | | | | | | |
Members (other than chair) | | | | $ | | | |
Retainer for chair | | | | $ | | | |
Compensation Committee: | | | | | | | |
Members (other than chair) | | | | $ | | | |
Retainer for chair | | | | $ | | | |
Nominating and Corporate Governance Committee: | | | | | | | |
Members (other than chair) | | | | $ | | | |
Retainer for chair | | | | $ | | |
STOCKHOLDER | | | PRINCIPAL AMOUNT OF 2019 NOTES | | |||
Entities affiliated with RA Capital Management, L.P.(1) | | | | $ | 2,500,000 | | |
STOCKHOLDER | | | PRINCIPAL AMOUNT OF 2020 NOTES | | |||
Entities affiliated with RA Capital Management, L.P.(1) | | | | $ | 2,500,000 | | |
|
STOCKHOLDER | | | SHARES OF SERIES A PREFERRED STOCK | | | TOTAL PURCHASE PRICE | | ||||||
Entities affiliated with RA Capital Management, L.P.(1)(2) | | | | | 9,244,584 | | | | | $ | 17,499,997.55 | | |
Sofinnova Venture Partners X, L.P.(3) | | | | | 10,565,238 | | | | | $ | 19,999,995.55 | | |
Atlas Venture Fund XII, L.P.(4) | | | | | 7,976,754 | | | | | $ | 15,099,995.34 | | |
Entities affiliated with Cormorant Asset Management(5) | | | | | 4,754,357 | | | | | $ | 8,999,997.83 | | |
Citadel Multi-Strategy Equities Master Fund Ltd.(6) | | | | | 3,169,570 | | | | | $ | 5,999,996.02 | | |
|
Name of Beneficial Owner | | | Number of Shares Beneficially Owned | | | Percentage of Shares Outstanding Beneficially Owned | | ||||||||||||
| | | | | | | | | Before Offering | | | After Offering | | ||||||
Entities affiliated with RA Capital Management, L.P.(1) | | | | | 17,015,582 | | | | | | 38.0% | | | | | | % | | |
Sofinnova Venture Partners X, L.P.(2) | | | | | 10,565,238 | | | | | | 23.6% | | | | | | % | | |
Atlas Venture Fund XII, L.P.(3) | | | | | 7,976,754 | | | | | | 17.8% | | | | | | % | | |
Entities affiliated with Cormorant Global(4) | | | | | 4,754,357 | | | | | | 10.6% | | | | | | % | | |
Citadel Multi-Strategy Equities Master Fund Ltd.(5) | | | | | 3,169,570 | | | | | | 7.1% | | | | | | % | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Timothy P. Noyes(6) | | | | | — | | | | | | — | | | | | | % | | |
Mark Iwicki(7) | | | | | 22,728 | | | | | | * | | | | | | % | | |
David Grayzel, M.D. | | | | | — | | | | | | — | | | | | | % | | |
Maha Katabi, Ph.D. | | | | | — | | | | | | — | | | | | | % | | |
Joshua Resnick, M.D. | | | | | — | | | | | | — | | | | | | % | | |
Benjamin T. Dake, Ph.D.(8) | | | | | 179,818 | | | | | | * | | | | | | % | | |
George A. Eldridge(9) | | | | | — | | | | | | — | | | | | | % | | |
Hunter Gillies, M.B.Ch.B.(10) | | | | | 56,188 | | | | | | * | | | | | | % | | |
Ralph Niven, Ph.D.(11) | | | | | 50,251 | | | | | | * | | | | | | % | | |
All executive officers and directors as a group (9 persons)(12) | | | | | 308,985 | | | | | | * | | | | | | % | | |
Underwriter | | | Number of Shares | |
Jefferies LLC | | | | |
Cowen and Company, LLC | | | | |
Evercore Group L.L.C. | | | | |
Wedbush Securities Inc. | | | | |
Total | | | | |
|
| | | Per Share | | | Total | | ||||||||||||||||||
| | | Without Option to Purchase Additional Shares | | | With Option to Purchase Additional Shares | | | Without Option to Purchase Additional Shares | | | With Option to Purchase Additional Shares | | ||||||||||||
Public offering price | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Underwriting discounts and commissions paid by us | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Proceeds to us, before expenses | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
Audited Financial Statements: | | | Page | | |||
| | | | F-2 | | | |
Financial Statements as of and for the Years Ended December 31, 2019 and 2020: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
Unaudited Interim Condensed Financial Statements: | | | Page | | |||
Financial Statements as of December 31, 2020 and March 31, 2021 and the Three Months Ended March 31, 2020 and 2021: | | | | | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 3,514 | | | | | $ | 4,573 | | |
Prepaid expenses and other current assets | | | | | — | | | | | | 103 | | |
Total current assets | | | | | 3,514 | | | | | | 4,676 | | |
Property and equipment, net (Note 2) | | | | | — | | | | | | 39 | | |
Total assets | | | | $ | 3,514 | | | | | $ | 4,715 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable (including related party amounts of $3 and $6, respectively) | | | | $ | 542 | | | | | $ | 618 | | |
Accrued and other current liabilities (Note 3) | | | | | 115 | | | | | | 1,156 | | |
Total current liabilities | | | | | 657 | | | | | | 1,774 | | |
Convertible promissory notes to related party (Note 4) | | | | | 2,500 | | | | | | — | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Series A redeemable convertible preferred stock, $0.0001 par value; 0 and 40,052,154 shares authorized at December 31, 2019 and 2020, respectively; 0 and 6,489,534 shares issued and outstanding at December 31, 2019 and 2020, respectively; aggregate liquidation preference of $12,285 at December 31, 2020 | | | | | — | | | | | | 12,285 | | |
Series Seed redeemable convertible preferred stock, $0.0001 par value; 4,000,000 shares authorized, issued and outstanding at December 31, 2019 and 2020; aggregate liquidation preference of $4,000 at December 31, 2020 | | | | | 4,000 | | | | | | 4,000 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 5,000,000 and 50,000,000 shares authorized at December 31, 2019 and 2020, respectively; 750,000 and 755,000 shares issuedand outstanding at December 31, 2019 and 2020, respectively | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | — | | | | | | 63 | | |
Accumulated deficit | | | | | (3,643) | | | | | | (13,407) | | |
Total stockholders’ deficit | | | | | (3,643) | | | | | | (13,344) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit | | | | $ | 3,514 | | | | | $ | 4,715 | | |
|
| | | Years Ended December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development (includes related party amounts of $20 and $72, respectively) | | | | $ | 3,112 | | | | | $ | 7,940 | | |
General and administrative (includes related party amounts of $0 and $31, respectively) | | | | | 218 | | | | | | 949 | | |
Total operating expenses | | | | | 3,330 | | | | | | 8,889 | | |
Provision for income taxes | | | | | 1 | | | | | | — | | |
Loss from operations | | | | | (3,331) | | | | | | (8,889) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense | | | | | — | | | | | | (75) | | |
Change in fair value of convertible promissory notes | | | | | — | | | | | | (644) | | |
Other income (expense) | | | | | 1 | | | | | | (3) | | |
Total other income (expense) | | | | | 1 | | | | | | (722) | | |
Net loss and comprehensive loss | | | | $ | (3,330) | | | | | $ | (9,611) | | |
Net loss per share, basic and diluted | | | | $ | (4.44) | | | | | $ | (12.98) | | |
Weighted-average shares of common stock outstanding, basic and diluted | | | | | 750,000 | | | | | | 752,377 | | |
|
| | | Series A Redeemable Convertible Preferred Stock | | | Series Seed Redeemable Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||||||||
| Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018 | | | | | — | | | | | $ | — | | | | | | 4,000,000 | | | | | $ | 4,000 | | | | | | | 750,000 | | | | | $ | — | | | | | $ | — | | | | | $ | (313) | | | | | | (313) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,330) | | | | | | (3,330) | | |
Balance at December 31, 2019 | | | | | — | | | | | | — | | | | | | 4,000,000 | | | | | | 4,000 | | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | (3,643) | | | | | | (3,643) | | |
Issuance of Series A redeemable convertible preferred stock upon conversion of December 2019 convertible promissory notes to related party | | | | | 1,700,343 | | | | | | 3,219 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A redeemable convertible preferred stock upon conversion of July 2020 convertible promissory notes to related party | | | | | 1,320,655 | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A redeemable convertible preferred stock at $1.893 per share, net of issuance costs of $153 | | | | | 3,468,536 | | | | | | 6,413 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Series A redeemable convertible preferred stock to redemption value | | | | | — | | | | | | 153 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (153) | | | | | | (153) | | |
Issuance of common stock upon exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,000 | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 5 | | |
Stock based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 58 | | | | | | — | | | | | | 58 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,611) | | | | | | (9,611) | | |
Balance at December 31, 2020 | | | | | 6,489,534 | | | | | $ | 12,285 | | | | | | 4,000,000 | | | | | $ | 4,000 | | | | | | | 755,000 | | | | | $ | — | | | | | $ | 63 | | | | | $ | (13,407) | | | | | $ | (13,344) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Years Ended December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Cash flow from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (3,330) | | | | | $ | (9,611) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation expense | | | | | — | | | | | | 1 | | |
Stock based compensation expense | | | | | — | | | | | | 58 | | |
Non-cash interest expense | | | | | — | | | | | | 75 | | |
Change in fair value of convertible promissory notes to related party | | | | | — | | | | | | 644 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | 2 | | | | | | (103) | | |
Accounts payable | | | | | 436 | | | | | | 37 | | |
Accrued and other current liabilities | | | | | 111 | | | | | | 1,040 | | |
Net cash used in operating activities | | | | | (2,781) | | | | | | (7,859) | | |
Cash flow from financing activities: | | | | | | | | | | | | | |
Proceeds from sale of Series A redeemable convertible preferred stock, net of issuance costs | | | | | — | | | | | | 6,413 | | |
Proceeds from issuance of convertible promissory notes to related party | | | | | — | | | | | | 2,500 | | |
Proceeds from exercise of stock options | | | | | — | | | | | | 5 | | |
Proceeds from issuance of convertible promissory notes to related party | | | | | 2,500 | | | | | | — | | |
Net cash provided by financing activities | | | | | 2,500 | | | | | | 8,918 | | |
Net (decrease) increase in cash | | | | | (281) | | | | | | 1,059 | | |
Cash at the beginning of the year | | | | | 3,795 | | | | | | 3,514 | | |
Cash at the end of the year | | | | $ | 3,514 | | | | | $ | 4,573 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Conversion of convertible promissory notes to related party to Series A redeemable convertible preferred stock | | | | $ | — | | | | | $ | (3,219) | | |
Conversion of convertible promissory notes to related party to Series A redeemable convertible preferred stock | | | | $ | — | | | | | $ | (2,500) | | |
Accrued but unpaid property and equipment purchases | | | | $ | — | | | | | $ | 40 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2019 | | | 2020 | | ||||||
Numerator: | | | | | | | | | | | | | |
Net loss and comprehensive loss | | | | $ | (3,330) | | | | | $ | (9,611) | | |
Accretion of Series A redeemable convertible preferred stock to redemption value | | | | | — | | | | | | (153) | | |
Net loss and comprehensive loss available to common stockholders | | | | $ | (3,330) | | | | | $ | (9,764) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common stock outstanding, basic and diluted | | | | | 750,000 | | | | | | 752,377 | | |
Net loss per share, basic and diluted | | | | $ | (4.44) | | | | | $ | (12.98) | | |
|
| | | December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Series Seed redeemable convertible preferred stock | | | | | 4,000,000 | | | | | | 4,000,000 | | |
Series A redeemable convertible preferred stock | | | | | — | | | | | | 6,489,534 | | |
Common stock options granted and outstanding | | | | | — | | | | | | 711,621 | | |
Total | | | | | 4,000,000 | | | | | | 11,201,155 | | |
|
| | | December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Research and development equipment | | | | $ | — | | | | | $ | 40 | | |
Less accumulated depreciation | | | | | — | | | | | | (1) | | |
Total property and equipment, net | | | | $ | — | | | | | $ | 39 | | |
|
| | | December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Accrued research and development | | | | $ | 111 | | | | | $ | 946 | | |
Accrued payroll and other employee benefits | | | | | — | | | | | | 192 | | |
Other | | | | | 4 | | | | | | 18 | | |
Total accrued and other current liabilities | | | | $ | 115 | | | | | $ | 1,156 | | |
|
| | | Convertible Promissory Notes (in thousands) | | |||
Balance at December 31, 2018 | | | | $ | — | | |
Issuance of convertible promissory notes, related party | | | | | 2,500 | | |
Balance at December 31, 2019 | | | | | 2,500 | | |
Issuance of convertible promissory notes, related party | | | | | 2,500 | | |
Change in fair value of convertible promissory notes, related party | | | | | 644 | | |
Exchange of convertible promissory notes (Note 4) | | | | | (5,644) | | |
Balance at December 31, 2020 | | | | $ | — | | |
|
| | | December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Series Seed redeemable convertible preferred stock | | | | | 4,000,000 | | | | | | 4,000,000 | | |
Series A redeemable convertible preferred stock | | | | | — | | | | | | 6,489,534 | | |
Common stock options granted and outstanding | | | | | — | | | | | | 711,621 | | |
Common stock reserved for future option grants | | | | | 50,000 | | | | | | 532,015 | | |
Total | | | | | 4,250,000 | | | | | | 11,733,170 | | |
|
| | | Options | | | Weighted- Average Exercise Price | | | Weighted-Average Remaining Contractual Term (in years) | | | Aggregate Intrinsic Value (in thousands) | | ||||||||||||
Outstanding at December 31, 2019 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted | | | | | 716,621 | | | | | | 0.56 | | | | | | | | | | | | | | |
Exercised | | | | | (5,000) | | | | | | 0.95 | | | | | | | | | | | | | | |
Cancelled/Forfeited | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at December 31, 2020 | | | | | 711,621 | | | | | $ | 0.56 | | | | | | 9.69 | | | | | $ | — | | |
Vested and exercisable at December 31, 2020 | | | | | 27,043 | | | | | $ | 0.56 | | | | | | 9.68 | | | | | $ | — | | |
Vested and expected to vest at December 31, 2020 | | | | | 711,621 | | | | | $ | 0.56 | | | | | | 9.69 | | | | | $ | — | | |
|
| | | Years Ended December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Expected term (in years) | | | | | — | | | | | | 5.5 – 6.1 | | |
Expected volatility | | | | | — | | | | | | 68.0 – 79.4% | | |
Risk-free interest rate | | | | | — | | | | | | 0.4 – 1.5% | | |
Expected dividend | | | | | — | | | | | | — | | |
| | | Years Ended December 31, | | |||||||||
| | | 2019 | | | 2020 | | ||||||
Research and development | | | | $ | — | | | | | $ | 30 | | |
General and administrative | | | | | — | | | | | | 28 | | |
Total | | | | $ | — | | | | | $ | 58 | | |
|
| | | December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Deferred income tax assets: | | | | | | | | | | | | | |
NOL and credit carryforwards | | | | $ | 990 | | | | | $ | 2,836 | | |
Compensation accruals | | | | | — | | | | | | 38 | | |
Intangible assets | | | | | 1 | | | | | | 9 | | |
Other | | | | | — | | | | | | 2 | | |
Gross deferred tax assets | | | | | 991 | | | | | | 2,885 | | |
Less: valuation allowance | | | | | (991) | | | | | | (2,885) | | |
Total deferred tax assets | | | | | — | | | | | | — | | |
Net deferred tax assets | | | | $ | — | | | | | $ | — | | |
|
| | | Years Ended December 31, | | |||||||||
| 2019 | | | 2020 | | ||||||||
Income taxes computed at the statutory rate | | | | $ | (699) | | | | | $ | (2,018) | | |
State taxes | | | | | (210) | | | | | | (89) | | |
Permanent differences | | | | | 11 | | | | | | 41 | | |
Convertible promissory notes | | | | | — | | | | | | 151 | | |
Stock-based compensation | | | | | — | | | | | | 10 | | |
Other | | | | | — | | | | | | 11 | | |
Change in valuation allowance | | | | | 899 | | | | | | 1,894 | | |
Total tax provision | | | | $ | 1 | | | | | $ | — | | |
|
| | | December 31, 2020 | | | March 31, 2021 | | ||||||
| | | (Note 1) | | | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 4,573 | | | | | $ | 8,641 | | |
Prepaid expenses and other current assets | | | | | 103 | | | | | | 963 | | |
Total current assets | | | | | 4,676 | | | | | | 9,604 | | |
Property and equipment, net (Note 2) | | | | | 39 | | | | | | 37 | | |
Other long-term assets | | | | | — | | | | | | 307 | | |
Total assets | | | | $ | 4,715 | | | | | $ | 9,948 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable (including related party amounts of $18 and $9, respectively) | | | | $ | 618 | | | | | $ | 1,550 | | |
Accrued and other current liabilities (Note 3) | | | | | 1,156 | | | | | | 232 | | |
Total current liabilities | | | | | 1,774 | | | | | | 1,782 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Series A redeemable convertible preferred stock, $0.0001 par value; 40,052,154 shares authorized at December 31, 2020 and March 31, 2021; 6,489,534 and 10,713,808 shares issued and outstanding at December 31, 2020 and March 31, 2021, respectively; aggregate liquidation preference of $20,281 at March 31, 2021 | | | | | 12,285 | | | | | | 20,281 | | |
Series Seed redeemable convertible preferred stock, $0.0001 par value; 4,000,000 shares authorized, issued and outstanding at December 31, 2020 and March 31, 2021; aggregate liquidation preference of $4,000 at March 31, 2021 | | | | | 4,000 | | | | | | 4,000 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 50,000,000 shares authorized at December 31, 2020 and March 31, 2021; 755,000 shares issued and outstanding at December 31, 2020 and March 31, 2021 | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 63 | | | | | | 86 | | |
Accumulated deficit | | | | | (13,407) | | | | | | (16,201) | | |
Total stockholders’ deficit | | | | | (13,344) | | | | | | (16,115) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit | | | | $ | 4,715 | | | | | $ | 9,948 | | |
|
| | | Three Months Ended March 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development (includes related party amounts of $16 and $15, respectively) | | | | $ | 1,206 | | | | | $ | 2,196 | | |
General and administrative (includes related party amounts of $8 and $5, respectively) | | | | | 152 | | | | | | 584 | | |
Total operating expenses | | | | | 1,358 | | | | | | 2,780 | | |
Loss from operations | | | | | (1,358) | | | | | | (2,780) | | |
Other expense: | | | | | | | | | | | | | |
Interest expense | | | | | (38) | | | | | | — | | |
Change in fair value of convertible promissory notes | | | | | (40) | | | | | | — | | |
Other expense | | | | | — | | | | | | (1) | | |
Total other expense | | | | | (78) | | | | | | (1) | | |
Net loss and comprehensive loss | | | | $ | (1,436) | | | | | $ | (2,781) | | |
Net loss per share, basic and diluted | | | | $ | (1.91) | | | | | $ | (3.70) | | |
Weighted-average shares of common stock outstanding, basic and diluted | | | | | 750,000 | | | | | | 755,000 | | |
|
| | | Series A Redeemable Convertible Preferred Stock | | | Series Seed Redeemable Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | | | | | — | | | | | | — | | | | | | 4,000,000 | | | | | | 4,000 | | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | (3,643) | | | | | | (3,643) | | |
Stock based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 7 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,436) | | | | | | (1,436) | | |
Balance at March 31, 2020 | | | | | — | | | | | $ | — | | | | | | 4,000,000 | | | | | $ | 4,000 | | | | | | | 750,000 | | | | | $ | — | | | | | $ | 7 | | | | | $ | (5,079) | | | | | $ | (5,072) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Series A Redeemable Convertible Preferred Stock | | | Series Seed Redeemable Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 | | | | | 6,489,534 | | | | | | 12,285 | | | | | | 4,000,000 | | | | | | 4,000 | | | | | | | 755,000 | | | | | | — | | | | | | 63 | | | | | | (13,407) | | | | | | (13,344) | | |
Issuance of Series A redeemable convertible preferred stock at $1.893 per share, net of issuance costs of $13 | | | | | 4,224,274 | | | | | | 7,983 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Series A redeemable convertible preferred stock to redemption value | | | | | — | | | | | | 13 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (13) | | | | | | (13) | | |
Stock based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 23 | | | | | | — | | | | | | 23 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,781) | | | | | | (2,781) | | |
Balance at March 31, 2021 | | | | | 10,713,808 | | | | | $ | 20,281 | | | | | | 4,000,000 | | | | | $ | 4,000 | | | | | | | 755,000 | | | | | $ | — | | | | | $ | 86 | | | | | $ | (16,201) | | | | | $ | (16,115) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Cash flow from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (1,436) | | | | | $ | (2,781) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation expense | | | | | — | | | | | | 2 | | |
Stock based compensation expense | | | | | 7 | | | | | | 23 | | |
Non-cash interest expense | | | | | 38 | | | | | | — | | |
Change in fair value of convertible promissory notes to related party | | | | | 40 | | | | | | — | | |
Changes in operating assets and liabilities: | | | ��� | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | (74) | | | | | | (860) | | |
Accounts payable | | | | | 91 | | | | | | 765 | | |
Accrued and other current liabilities | | | | | 151 | | | | | | (924) | | |
Net cash used in operating activities | | | | | (1,183) | | | | | | (3,775) | | |
Cash flow from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | — | | | | | | (40) | | |
Net cash used in investing activities | | | | | — | | | | | | (40) | | |
Cash flow from financing activities: | | | | | | | | | | | | | |
Proceeds from sale of Series A redeemable convertible preferred stock, net of issuance costs | | | | | — | | | | | | 7,983 | | |
Payments for deferred offering costs | | | | | — | | | | | | (100) | | |
Net cash provided by financing activities | | | | | — | | | | | | 7,883 | | |
Net (decrease) increase in cash | | | | | (1,183) | | | | | | 4,068 | | |
Cash at the beginning of the year | | | | | 3,514 | | | | | | 4,573 | | |
Cash at the end of the period | | | | $ | 2,331 | | | | | $ | 8,641 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Deferred offering costs included in accounts payable | | | | $ | — | | | | | $ | 207 | | |
| | | Three Months Ended March 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Numerator: | | | | | | | | | | | | | |
Net loss and comprehensive loss | | | | $ | (1,436) | | | | | $ | (2,781) | | |
Accretion of Series A redeemable convertible preferred stock to redemption value | | | | | — | | | | | | (13) | | |
Net loss and comprehensive loss available to common stockholders | | | | $ | (1,436) | | | | | $ | (2,794) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common stock outstanding, basic and diluted | | | | | 750,000 | | | | | | 755,000 | | |
Net loss per share, basic and diluted | | | | $ | (1.91) | | | | | $ | (3.70) | | |
|
| | | December 31, 2020 | | | March 31, 2021 | | ||||||
Series Seed redeemable convertible preferred stock | | | | | 4,000,000 | | | | | | 4,000,000 | | |
Series A redeemable convertible preferred stock | | | | | 6,489,534 | | | | | | 10,713,808 | | |
Options to purchase common stock | | | | | 711,621 | | | | | | 711,621 | | |
Total | | | | | 11,201,155 | | | | | | 15,425,429 | | |
|
| | | December 31, 2020 | | | March 31, 2021 | | ||||||
Research and development equipment | | | | $ | 40 | | | | | $ | 40 | | |
Less accumulated depreciation | | | | | (1) | | | | | | (3) | | |
Total property and equipment, net | | | | $ | 39 | | | | | $ | 37 | | |
|
| | | December 31, 2020 | | | March 31, 2021 | | ||||||
Accrued research and development | | | | $ | 946 | | | | | $ | 104 | | |
Accrued payroll and other employee benefits | | | | | 192 | | | | | | 96 | | |
Other | | | | | 18 | | | | | | 32 | | |
Total accrued and other current liabilities | | | | $ | 1,156 | | | | | $ | 232 | | |
|
| | | Convertible Promissory Notes (in thousands) | | |||
Balance at December 31, 2019 | | | | $ | 2,500 | | |
Change in fair value of convertible promissory notes, related party | | | | | 40 | | |
Balance at March 31, 2020 | | | | $ | 2,540 | | |
|
| | | December 31, 2020 | | | March 31, 2021 | | ||||||
Series Seed redeemable convertible preferred stock | | | | | 4,000,000 | | | | | | 4,000,000 | | |
Series A redeemable convertible preferred stock | | | | | 6,489,534 | | | | | | 10,713,808 | | |
Common stock options granted and outstanding | | | | | 711,621 | | | | | | 711,621 | | |
Common stock reserved for future option grants | | | | | 532,015 | | | | | | 532,015 | | |
Total | | | | | 11,733,170 | | | | | | 15,957,444 | | |
|
| | | Options | | | Weighted-Average Exercise Price | | | Weighted- Average Remaining Contractual Term (in years) | | | Aggregate Intrinsic Value (in thousands) | | ||||||||||||
Outstanding at December 31, 2020 | | | | | 711,621 | | | | | $ | 0.56 | | | | | | 9.69 | | | | | $ | — | | |
Granted | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Cancelled/Forfeited | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at March 31, 2021 | | | | | 711,621 | | | | | $ | 0.56 | | | | | | 9.44 | | | | | $ | — | | |
Vested and exercisable at March 31, 2021 | | | | | 60,793 | | | | | $ | 0.56 | | | | | | 9.43 | | | | | $ | — | | |
Vested and expected to vest at March 31, 2021 | | | | | 711,621 | | | | | $ | 0.56 | | | | | | 9.44 | | | | | $ | — | | |
|
| | | Three Months Ended March 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Expected term (in years) | | | | | 6.0 | | | | | | — | | |
Expected volatility | | | | | 68.0% | | | | | | — | | |
Risk-free interest rate | | | | | 1.5% | | | | | | — | | |
Expected dividend | | | | | — | | | | | | — | | |
| | | Three Months Ended March 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Research and development | | | | $ | — | | | | | $ | 12 | | |
General and administrative | | | | | 7 | | | | | | 11 | | |
Total | | | | $ | 7 | | | | | $ | 23 | | |
|
| | | Amount to be Paid | | |||
SEC registration fee | | | | $ | 10,910 | | |
FINRA filing fee | | | | $ | 15,500 | | |
Nasdaq Global Market listing fee | | | | | * | | |
Printing and mailing expenses | | | | | * | | |
Legal fees and expenses | | | | | * | | |
Accounting fees and expenses | | | | | * | | |
Transfer agent and registrar fees and expenses | | | | | * | | |
Miscellaneous | | | | | * | | |
Total | | | | $ | * | | |
| Exhibit Number | | | Description | |
| 1.1* | | | Form of Underwriting Agreement | |
| 3.1 | | | | |
| 3.2* | | | Form of Second Amended and Restated Certificate of Incorporation of Registrant, to be in effect immediately prior to the completion of this offering. | |
| 3.3 | | | | |
| 3.4* | | | Form of Amended and Restated Bylaws of Registrant, to be in effect upon the effectiveness of this registration statement. | |
| 4.1* | | | Form of Specimen Common Stock Certificate. | |
| 4.2 | | | | |
| 5.1* | | | Opinion of Goodwin Procter LLP. | |
| 10.1# | | | | |
| 10.2#* | | | 2021 Stock Option and Incentive Plan, and form of award agreements thereunder. | |
| 10.3#* | | | 2021 Employee Stock Purchase Plan. | |
| 10.4#* | | | Non-Employee Director Compensation Policy. | |
| 10.5#* | | | Form of Indemnification Agreement between the Registrant and each of its directors and executive officers. | |
| 10.6#* | | | Form of Amended and Restated Employment Agreement. | |
| 10.7# | | | | |
| 10.8# | | | | |
| 10.9# | | | Offer Letter between the Registrant and Ralph Niven, dated April 26, 2020. | |
| Exhibit Number | | | Description | |
| 10.10#* | | | Senior Executive Cash Incentive Bonus Plan. | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2* | | | Consent of Goodwin Procter LLP (included in Exhibit 5.1). | |
| 24.1 | | | |
| Name | | | Title | | | Date | |
| /s/ Timothy P. Noyes Timothy P. Noyes | | | Chief Executive Officer and Director Principal Executive Officer | | | June 9, 2021 | |
| /s/ George A. Eldridge George A. Eldridge | | | Chief Financial Officer Principal Financial Officer and Principal Accounting Officer | | | June 9, 2021 | |
| /s/ David Grayzel David Grayzel, M.D. | | | Director | | | June 9, 2021 | |
| /s/ Mark Iwicki Mark Iwicki | | | Director | | | June 9, 2021 | |
| /s/ Maha Katabi Maha Katabi, Ph.D. | | | Director | | | June 9, 2021 | |
| /s/ Joshua Resnick Joshua Resnick, M.D. | | | Director | | | June 9, 2021 | |