Pro Forma Condensed Consolidated Balance Sheet $ in Thousands | Jun. 30, 2024 USD ($) |
Current assets | |
Cash and cash equivalents | $ 22,862 |
Prepaid expenses and other current assets | 2,306 |
Total current assets | 25,168 |
Operating lease right-of-use asset | 76 |
Equipment, net | 67 |
Other assets, non-current | 1,986 |
Total assets | 27,297 |
Current liabilities | |
Accounts payable | 724 |
Accrued expenses and other current liabilities | 2,985 |
Total current liabilities | 3,709 |
Total liabilities | 3,709 |
Mezzanine equity | |
Preferred stock, par value of $0.00001 per share; 10,000,000 shares authorized at June 30, 2024; no shares issued or outstanding as of June 30, 2024, actual; 161 shares issued and outstanding as of June 30, 2024, pro forma | |
Stockholders’ equity | |
Common stock, par value of $0.00001 per share; 300,000,000 shares authorized at June 30, 2024; 1,084,841 issued and outstanding at June 30, 2024; actual, 1,147,435 issued and outstanding at June 30, 2024, pro forma | |
Additional paid-in capital | 290,291 |
Accumulated deficit | (266,900) |
Accumulated other comprehensive gain | 197 |
Total stockholders’ equity | 23,588 |
Total liabilities and stockholders' equity | 27,297 |
Pro Forma | |
Current assets | |
Cash and cash equivalents | 20,182 |
Prepaid expenses and other current assets | 2,306 |
Total current assets | 22,488 |
Operating lease right-of-use asset | 76 |
Equipment, net | 67 |
Other assets, non-current | 1,986 |
Total assets | 24,617 |
Current liabilities | |
Accounts payable | 724 |
Accrued expenses and other current liabilities | 2,985 |
Total current liabilities | 3,709 |
Total liabilities | 3,709 |
Mezzanine equity | |
Preferred stock, par value of $0.00001 per share; 10,000,000 shares authorized at June 30, 2024; no shares issued or outstanding as of June 30, 2024, actual; 161 shares issued and outstanding as of June 30, 2024, pro forma | 1,876 |
Stockholders’ equity | |
Common stock, par value of $0.00001 per share; 300,000,000 shares authorized at June 30, 2024; 1,084,841 issued and outstanding at June 30, 2024; actual, 1,147,435 issued and outstanding at June 30, 2024, pro forma | |
Additional paid-in capital | 291,023 |
Accumulated deficit | (272,188) |
Accumulated other comprehensive gain | 197 |
Total stockholders’ equity | 20,908 |
Total liabilities and stockholders' equity | 24,617 |
Asset Acquisition Adjustments | |
Current assets | |
Cash and cash equivalents | (2,680) |
Total current assets | (2,680) |
Total assets | (2,680) |
Mezzanine equity | |
Preferred stock, par value of $0.00001 per share; 10,000,000 shares authorized at June 30, 2024; no shares issued or outstanding as of June 30, 2024, actual; 161 shares issued and outstanding as of June 30, 2024, pro forma | 1,876 |
Stockholders’ equity | |
Common stock, par value of $0.00001 per share; 300,000,000 shares authorized at June 30, 2024; 1,084,841 issued and outstanding at June 30, 2024; actual, 1,147,435 issued and outstanding at June 30, 2024, pro forma | |
Additional paid-in capital | 732 |
Accumulated deficit | (5,288) |
Total stockholders’ equity | (2,680) |
Total liabilities and stockholders' equity | $ (2,680) |