- GRI Dashboard
- Financials
- Filings
-
Holdings
-
Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
GRI Bio (GRI) S-1/AIPO registration (amended)
Filed: 28 Jan 21, 5:29pm
| Delaware (State or other jurisdiction of incorporation or organization) | | | 2834 (Primary Standard Industrial Classification Code Number) | | | 82-4369909 (I.R.S. Employer Identification Number) | |
| Faith L. Charles, Esq. Jennifer A. Val, Esq. Kaoru C. Suzuki, Esq. Thompson Hine LLP 335 Madison Avenue, 12th Floor New York, NY 10017-4611 (212) 344-5680 | | | Barry I. Grossman, Esq. Sarah Williams, Esq. Matthew Bernstein, Esq. Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, NY 10105 (212) 370-1300 | |
| Large Accelerated Filer ☐ | | | Accelerated Filer ☐ | |
| Non-Accelerated Filer ☒ | | | Smaller Reporting Company ☒ | |
| | | | Emerging Growth Company ☒ | |
| | ||||||||||||||||
Title of Each Class of Securities to be Registered | | | | Amount to be Registered | | | | Proposed Maximum Aggregate Offering Price Per Share | | | | Proposed Maximum Aggregate Price(1)(2) | | | | Amount of Registration Fee(1)(3) | |
Common Stock, par value $0.0001 per share(2) | | | | 1,920,500(2) | | | | $10.00 | | | | $19,205,000 | | | | $2,095.27 | |
| | | Per Share | | | Total | | ||||||
Initial public offering price | | | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1) | | | | $ | | | | | $ | | | ||
Proceeds to us, before expenses | | | | $ | | | | | $ | | |
| | | Page | | |||
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 50 | | | |
| | | | 52 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 59 | | | |
| | | | 61 | | | |
| | | | 78 | | | |
| | | | 99 | | | |
| | | | 105 | | | |
| | | | 111 | | | |
| | | | 114 | | | |
| | | | 116 | | | |
| | | | 121 | | | |
| | | | 123 | | | |
| | | | 127 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | F-1 | | |
| | | Period from January 11, 2018 (inception) through December 31 2018 and Year Ended December 31, 2019 | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2020 | | | 2019 | | ||||||||||||
| | | | | | | | | | | | | | | (Unaudited) | | |||||||||
| | | (in thousands, except share and per share data) | | |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
License revenue – from related party | | | | $ | — | | | | | $ | — | | | | | $ | 100 | | | | | $ | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 1,882 | | | | | | 3,513 | | | | | | 2,427 | | | | | | 1,382 | | |
General and administrative | | | | | 1,272 | | | | | | 801 | | | | | | 1,001 | | | | | | 899 | | |
Total operating expenses | | | | | 3,154 | | | | | | 4,314 | | | | | | 3,428 | | | | | | 2,281 | | |
Loss from operations | | | | | (3,154) | | | | | | (4,314) | | | | | | (3,328) | | | | | | (2,281) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability | | | | | (113) | | | | | | — | | | | | | — | | | | | | (113) | | |
Interest income (expense), net | | | | | (197) | | | | | | 1 | | | | | | (25) | | | | | | (199) | | |
Net loss | | | | $ | (3,464) | | | | | $ | (4,313) | | | | | $ | (3,353) | | | | | $ | (2,593) | | |
Net loss per share attributable to common stockholders, basic and diluted(1) | | | | $ | (0.02) | | | | | $ | (0.07) | | | | | $ | (0.02) | | | | | $ | (0.02) | | |
Weighted average shares of common stock outstanding, basic and diluted(1) | | | | | 142,012,302 | | | | | | 64,067,959 | | | | | | 180,248,366 | | | | | | 129,126,889 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted(2) | | | | $ | (0.98) | | | | | $ | (2.69) | | | | | $ | (0.74) | | | | | $ | (0.80) | | |
Pro forma weighted average shares of common stock outstanding, basic and diluted(2) | | | | | 3,550,313 | | | | | | 1,601,703 | | | | | | 4,506,216 | | | | | | 3,228,178 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited), giving effect to the offering(2) | | | | $ | (0.66) | | | | | | | | | | | $ | (0.54) | | | | | | | | |
Pro forma weighted average shares of common stock outstanding, basic and diluted (unaudited), giving effect to the offering(2) | | | | | 5,220,313 | | | | | | | | | | | | 6,176,216 | | | | | | | | |
| | | December 31, | | | September 30, 2020 | | ||||||||||||
| | | 2019 | | | 2018 | | ||||||||||||
| | | | | | | | | | | | | | | (Unaudited) | | |||
| | | (in thousands) | | |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and marketable securities | | | | $ | 3,821 | | | | | $ | 613 | | | | | $ | 924 | | |
Working capital (deficit)(1) | | | | $ | 3,114 | | | | | $ | 151 | | | | | $ | (107) | | |
Total assets | | | | $ | 4,276 | | | | | $ | 639 | | | | | $ | 1,607 | | |
Total stockholders’ (deficit) | | | | $ | 3,214 | | | | | $ | 153 | | | | | $ | (24) | | |
| | | Amount | | |||
Net proceeds to us, before expenses | | | | $ | 14,000,000 | | |
Use of proceeds: | | | | | | | |
Planned pivotal human abuse liability clinical trial and non-clinical studies for ADAIR | | | | | 5,000,000 | | |
Manufacturing of ADAIR, including stability studies | | | | | 2,000,000 | | |
Regulatory and additional development costs for ADAIR and ADMIR | | | | | 1,000,000 | | |
General working capital and general corporate purposes | | | | | 6,000,000 | | |
Total | | | | $ | 14,000,000 | | |
| | | September 30, 2020 | | |||||||||||||||
(In thousands, except share and per share data) | | | Actual | | | Pro Forma | | | Pro Forma As Adjusted(1) | | |||||||||
Cash, cash equivalents and short-term investments | | | | $ | 924 | | | | | $ | 1,274 | | | | | $ | 14,252 | | |
Notes payable | | | | $ | 61 | | | | | $ | 411 | | | | | $ | 411 | | |
Finance lease liability | | | | | 282 | | | | | | 282 | | | | | | 282 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 250,000,000 shares authorized, 180,248,366 shares issued and outstanding, actual without giving effect to the one-for-40 reverse stock split; 250,000,000 shares authorized, 4,506,216 shares issued and outstanding, pro forma; shares authorized, 6,176,216 shares issued and outstanding, pro forma as adjusted | | | | | 18 | | | | | | * | | | | | | * | | |
Additional paid-in capital | | | | | 11,088 | | | | | | 11,106 | | | | | | 24,084 | | |
Accumulated deficit | | | | | (11,130) | | | | | | (11,130) | | | | | | (11,130) | | |
Total stockholders’ equity | | | | | (24) | | | | | | (24) | | | | | | 12,954 | | |
Total capitalization | | | | $ | 319 | | | | | $ | 669 | | | | | $ | 13,647 | | |
| Assumed initial public offering price per share | | | | | | | | | | $ | 9.00 | | |
| Historical net negative tangible book value per share at September 30, 2020, before giving effect to this offering | | | | $ | (0.001) | | | | | | | | |
| Pro forma net tangible book value per share as of September 30, 2020, before giving effect to this offering | | | | | (0.005) | | | | | | | | |
| Increase in pro forma as adjusted net tangible book value per share attributable to new investors purchasing common stock in this offering | | | | | 2.10 | | | | | | | | |
| Pro forma as adjusted net tangible book value per share after this offering | | | | | | | | | | | 2.10 | | |
| Dilution per share to new investors purchasing common stock in this offering | | | | | | | | | | $ | 6.90 | | |
| | | Shares Purchased | | | Total Consideration | | | Weighted Average Price Per Share | | |||||||||||||||||||||
| | | Number | | | Percent | | | Amount | | | Percent | | ||||||||||||||||||
Existing stockholders | | | | | 4,506,216 | | | | | | 73.0% | | | | | $ | 10,544,431 | | | | | | 41.2% | | | | | $ | 2.34 | | |
New investors participating in this offering | | | | | 1,670,000 | | | | | | 27.0 | | | | | | 15,030,000 | | | | | | 58.8 | | | | | | 9.00 | | |
Total | | | | | 6,176,216 | | | | | | 100.0% | | | | | $ | 25,574,431 | | | | | | 100.0% | | | | | $ | 4.14 | | |
| | | Period from January 11, 2018 (inception) through December 31 2018 and Year Ended December 31, 2019 | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2020 | | | 2019 | | ||||||||||||
| | | | | | | | | | | | | | | (Unaudited) | | |||||||||
| | | (in thousands, except share and per share data) | | |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
License revenue – from related party | | | | $ | — | | | | | $ | — | | | | | $ | 100 | | | | | $ | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 1,882 | | | | | | 3,513 | | | | | | 2,427 | | | | | | 1,382 | | |
General and administrative | | | | | 1,272 | | | | | | 801 | | | | | | 1,001 | | | | | | 899 | | |
Total operating expenses | | | | | 3,154 | | | | | | 4,314 | | | | | | 3,428 | | | | | | 2,281 | | |
Loss from operations | | | | | (3,154) | | | | | | (4,314) | | | | | | (3,328) | | | | | | (2,281) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability | | | | | (113) | | | | | | — | | | | | | — | | | | | | (113) | | |
Interest income (expense), net | | | | | (197) | | | | | | 1 | | | | | | (25) | | | | | | (199) | | |
Net loss | | | | $ | (3,464) | | | | | $ | (4,313) | | | | | $ | (3,353) | | | | | $ | (2,593) | | |
Net loss per share attributable to common stockholders, basic and diluted(1) | | | | $ | (0.02) | | | | | $ | (0.07) | | | | | $ | (0.02) | | | | | $ | (0.02) | | |
Weighted average shares of common stock outstanding, basic and diluted(1) | | | | | 142,012,302 | | | | | | 64,067,959 | | | | | | 180,248,366 | | | | | | 129,126,889 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted(2) | | | | $ | (0.98) | | | | | $ | (2.69) | | | | | $ | (0.74) | | | | | $ | (0.80) | | |
Pro forma weighted average shares of common stock outstanding, basic and diluted(2) | | | | | 3,550,313 | | | | | | 1,601,703 | | | | | | 4,506,216 | | | | | | 3,228,178 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited), giving effect to the offering(2) | | | | $ | (0.66) | | | | | | | | | | | $ | (0.54) | | | | | | | | |
Pro forma weighted average shares of common stock outstanding, basic and diluted (unaudited), giving effect to the offering(2) | | | | | 5,220,313 | | | | | | | | | | | | 6,176,216 | | | | | | | | |
| | | December 31, | | | September 30, 2020 | | ||||||||||||
| | | 2019 | | | 2018 | | ||||||||||||
| | | | | | | | | | | | | | | (Unaudited) | | |||
| | | (in thousands) | | |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and marketable securities | | | | $ | 3,821 | | | | | $ | 613 | | | | | $ | 924 | | |
Working capital (deficit)(1) | | | | $ | 3,114 | | | | | $ | 151 | | | | | $ | (107) | | |
Total assets | | | | $ | 4,276 | | | | | $ | 639 | | | | | $ | 1,607 | | |
Total stockholders’ equity (deficit) | | | | $ | 3,214 | | | | | $ | 153 | | | | | $ | (24) | | |
Grant Date | | | Award type | | | Number of shares subject to awards granted | | | Per share exercise price of awards | | | Fair value per common share on grant date | | | Per share estimated fair value of awards(1) | | ||||||||||||
October 1, 2018 | | | Stock Options | | | | | 109,375 | | | | | $ | 1.840 | | | | | $ | 1.840 | | | | | $ | 1.280 | | |
February 5, 2019 | | | Stock Options | | | | | 61,250 | | | | | $ | 2.200 | | | | | $ | 2.200 | | | | | $ | 1,600 | | |
October 11, 2019 | | | Stock Options | | | | | 5,000 | | | | | $ | 3.800 | | | | | $ | 3.800 | | | | | $ | 2.520 | | |
January 2, 2020 | | | Stock Options | | | | | 15,625 | | | | | $ | 4.720 | | | | | $ | 4.720 | | | | | $ | 3.240 | | |
May 22, 2020 | | | Stock Options | | | | | 75,000 | | | | | $ | 4.720 | | | | | $ | 4.720 | | | | | $ | 3.280 | | |
| | | Three Months Ended September 30, | | | | | | | | |||||||||
| | | 2020 | | | 2019 | | | Change | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 733 | | | | | $ | 488 | | | | | $ | 245 | | |
General and administrative | | | | | 300 | | | | | | 304 | | | | | | (4) | | |
Total operating expenses | | | | | 1,033 | | | | | | 792 | | | | | | 241 | | |
Loss from operations | | | | | (1,033) | | | | | | (792) | | | | | | (241) | | |
Change in fair value of derivative liability | | | | | — | | | | | | (28) | | | | | | 28 | | |
Interest expense, net | | | | | (12) | | | | | | (129) | | | | | | 117 | | |
Net loss | | | | $ | (1,045) | | | | | $ | (949) | | | | | $ | (96) | | |
| | | Nine Months Ended September 30, | | | | | | | | |||||||||
| | | 2020 | | | 2019 | | | Change | | |||||||||
License revenue – from related party | | | | $ | 100 | | | | | $ | — | | | | | $ | 100 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 2,427 | | | | | | 1,382 | | | | | | 1,045 | | |
General and administrative | | | | | 1,001 | | | | | | 899 | | | | | | 102 | | |
Total operating expenses | | | | | 3,428 | | | | | | 2,281 | | | | | | 1,147 | | |
Loss from operations | | | | | (3,328) | | | | | | (2,281) | | | | | | (1,047) | | |
Change in fair value of derivative liability | | | | | — | | | | | | (113) | | | | | | 113 | | |
Interest expense, net | | | | | (25) | | | | | | (199) | | | | | | 174 | | |
Net loss | | | | $ | (3,353) | | | | | $ | (2,593) | | | | | $ | (760) | | |
| | | Year Ended December 31, 2019 | | | Period from January 11, 2018 (inception) through December 31, 2018 | | | Change | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 1,882 | | | | | $ | 3,513 | | | | | $ | (1,631) | | |
General and administrative | | | | | 1,272 | | | | | | 801 | | | | | | 471 | | |
Total operating expenses | | | | | 3,154 | | | | | | 4,314 | | | | | | (1,160) | | |
Loss from operations | | | | | (3,154) | | | | | | (4,314) | | | | | | 1,160 | | |
Change in fair value of derivative liability | | | | | (113) | | | | | | — | | | | | | (113) | | |
Interest income (expense), net | | | | | (197) | | | | | | 1 | | | | | | (198) | | |
Net loss | | | | $ | (3,464) | | | | | $ | (4,313) | | | | | $ | 849 | | |
| | | Nine Months Ended September 30, | | | Year / Period Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018(1) | | ||||||||||||
Net cash used in operating activities | | | | $ | (2,898) | | | | | $ | (2,189) | | | | | $ | (2,884) | | | | | $ | (2,371) | | |
Net cash used in investing activities | | | | | (2) | | | | | | — | | | | | | — | | | | | | (2) | | |
Net cash provided by financing activities | | | | | 3 | | | | | | 6,120 | | | | | | 6,092 | | | | | | 2,986 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash | | | | $ | (2,897) | | | | | $ | 3,931 | | | | | $ | 3,208 | | | | | $ | 613 | | |
| | | Payments due by period | | |||||||||||||||||||||||||||
| | | Total | | | Less than 1 year | | | 1 to 3 years | | | 3 to 5 years | | | More than 5 years | | |||||||||||||||
Financing lease | | | | $ | 437 | | | | | $ | 133 | | | | | $ | 304 | | | | | | — | | | | | | — | | |
| Children | | | Adolescents | | | Adults | |
| Hyperactive Aggressive Low frustration tolerance Impulsive | | | Easily distracted Inattentive | | | Shifts activities Easily bored Impatient | |
| Healthcare System | | | Patient | | | Family | |
| ER visits car accidents | | | criminal activity incarceration | | | divorce/separation more sibling fights | |
| School and Occupation | | | Society | | | Employer | |
| High rates of expulsion High drop-out rates Lower occupational status | | | Substance use disorders: Higher risk and earlier onset Less likely to quit in adulthood | | | Increased parental absenteeism and lower productivity | |
| | | Methylphenidate (Approx. 30%) | | | Amphetamine (Approx. 60%) | |
Immediate-Release (Approx. 40%) | | | Ritalin® | | | Dexedrine® Adderall® | |
Extended-Release (Approx. 50%) | | | Concerta® Ritalin LA® | | | Adderall XR® Vyvanse® | |
Brand | | | 2019 Global Sales (in millions) | | |||
Vyvanse® | | | | $ | 2,514 | | |
Concerta® | | | | $ | 696 | | |
Strattera® | | | | $ | 243 | | |
Adderall XR® | | | | $ | 223 | | |
Name | | | Age | | | Position | |
Executive Officers | | | | | | | |
David Baker | | | 57 | | | President, Chief Executive Officer and Director Nominee | |
| | | | | | (Principal Executive, Financial, and Accounting Officer) | |
Penny S. Toren | | | 54 | | | Senior Vice President, Regulatory Affairs & Program Management | |
Non-Employee Directors and Director Nominee | | | | | | | |
Ofir Levi(1)(3) | | | 46 | | | Director, Chairman of the Board | |
Joseph Payne(1)(2)(3) | | | 49 | | | Director | |
Richard Ammer | | | 50 | | | Director | |
Marella Thorell(1)(2) | | | 53 | | | Director Nominee | |
Key Consultant | | | | | | | |
Timothy Whitaker, M.D. | | | 62 | | | Acting Chief Medical Officer | |
Name and Principal Position | | | Year | | | Salary ($) | | | Option Awards ($)(1) | | | All Other Compensation ($)(2) | | | Total ($) | |
David Baker, President and | | | 2020 | | | 330,000 | | | 123,000 | | | 9,900 | | | 462,900 | |
Chief Executive Officer | | | 2019 | | | 246,000 | | | 98,000 | | | 7,843 | | | 351,843 | |
Penny S. Toren, Senior Vice President, | | | 2020 | | | 235,000 | | | 57,000 | | | 7,050 | | | 299,050 | |
Regulatory Affairs & Program Management | | | 2019 | | | 235,244 | | | 12,600 | | | 6,840 | | | 254,684 | |
Name | | | Fees Earned or Paid in Cash ($) | | | Total | | ||||||
Richard Ammer | | | | | — | | | | | | — | | |
Ofir Levi | | | | | 24,000 | | | | | | 24,000 | | |
Joseph Payne | | | | | — | | | | | | — | | |
Marella Thorell | | | | | — | | | | | | — | | |
Participants | | | Common Stock | | | Aggregate Purchase Price | | ||||||
Greater than 5% Stockholders(1) | | | | | | | | | | | | | |
Tomer Feingold | | | | | 442,969 | | | | | $ | 750,000 | | |
Dov Malnik | | | | | 442,969 | | | | | $ | 750,000 | | |
Adamas Health Care Fund(2) | | | | | 280,547 | | | | | $ | 475,000 | | |
Participants | | | Principal Amount under 2019 Convertible Notes | | | Number of Shares of Common Stock upon Conversion in July 2019 | | ||||||
Greater than 5% Stockholders(1) | | | | | | | | | | | | | |
Tomer Feingold | | | | $ | 200,000 | | | | | | 66,812 | | |
Dov Malnik | | | | $ | 200,000 | | | | | | 66,812 | | |
SALMON Pharma GmbH(2) | | | | $ | 500,000 | | | | | | 166,873 | | |
Participants | | | Principal Amount under 2021 Convertible Notes | | | Approximate Number of Shares of Common Stock upon Conversion | | ||||||
Greater than 5% Stockholders(1) | | | | | | | | | | | | | |
SALMON Pharma GmbH(2) | | | | $ | 300,000 | | | | | | 41,834 | | |
David Baker | | | | $ | 50,000 | | | | | | 6,972 | | |
| | | Common Stock Beneficially Owned | | |||||||||||||||
| | | Number of Shares and Nature of Beneficial Ownership | | | Percentage of Total Common Stock | | ||||||||||||
Name and Address of Beneficial Owner | | | Before Offering | | | After Offering | | ||||||||||||
Greater than 5% Stockholders | | | | | | | | | | | | | | | | | | | |
SALMON Pharma GmbH(1) | | | | | 1,476,734 | | | | | | 32.8% | | | | | | 23.91% | | |
Arcturus Therapeutics Ltd. (fka Alcobra Ltd.)(2) | | | | | 843,750 | | | | | | 18.7 | | | | | | 13.66 | | |
Tomer Feingold(5)(12) | | | | | 509,781 | | | | | | 17.5 | | | | | | 8.25 | | |
Dov Malnik(3)(5)(12) | | | | | 509,781 | | | | | | 17.5 | | | | | | 8.25 | | |
Adamas Health Care Fund(4)(5) | | | | | 280,547 | | | | | | 6.2 | | | | | | 4.54 | | |
Directors, Director Nominees and Named Executive Officers(6) | | | | | | | | | | | | | | | | | | | |
David Baker(7) | | | | | 108,125 | | | | | | 2.3 | | | | | | 1.75 | | |
Penny Toren(8) | | | | | 9,480 | | | | | | * | | | | | | * | | |
Ofir Levi | | | | | 196,875 | | | | | | 4.4 | | | | | | 3.19 | | |
Richard Ammer(9) | | | | | 1,476,734 | | | | | | 32.8 | | | | | | 23.91 | | |
Joseph Payne(10) | | | | | 843,750 | | | | | | 18.7 | | | | | | 13.66 | | |
Marella Thorell(11) | | | | | — | | | | | | * | | | | | | * | | |
All directors, director nominees, and executive officers as a group (6 persons) | | | | | 2,633,297 | | | | | | 58.4% | | | | | | 42.66% | | |
|
Underwriters | | | Number of Shares | | |||
ThinkEquity, a division of Fordham Financial Management, Inc. | | | | | | | |
Total | | | | | | | |
| | | Per Share | | | Total Without Over-Allotment Option | | | Total With Over- Allotment Option | | |||||||||
Public offering price | | | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount (7%) | | | | $ | | | | | $ | | | | | $ | | | |||
Net proceeds, before expense, to us | | | | $ | | | | | $ | | | | | $ | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | | Page | | |||
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 3,820,894 | | | | | $ | 612,652 | | |
Prepaid expenses and other current assets | | | | | 100,860 | | | | | | 24,987 | | |
Total current assets | | | | | 3,921,754 | | | | | | 637,639 | | |
Finance lease right-of-use asset, net | | | | | 353,045 | | | | | | — | | |
Property and equipment, net | | | | | 857 | | | | | | 1,592 | | |
Total assets | | | | $ | 4,275,656 | | | | | $ | 639,231 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 246,329 | | | | | $ | 286,613 | | |
Accrued expenses | | | | | 475,504 | | | | | | 199,679 | | |
Finance lease liability, current | | | | | 85,665 | | | | | | — | | |
Total current liability | | | | | 807,498 | | | | | | 486,292 | | |
Finance lease liability, non-current | | | | | 254,356 | | | | | | — | | |
Total liabilities | | | | | 1,061,854 | | | | | | 486,292 | | |
Commitments and contingencies (Note E) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 250,000,000 shares authorized; 180,248,366 and 112,500,001 shares issued and outstanding as of December 31, 2019 and December 31, 2018, respectively | | | | | 18,025 | | | | | | 11,250 | | |
Additional paid-in-capital | | | | | 10,972,915 | | | | | | 4,454,335 | | |
Accumulated deficit | | | | | (7,777,138) | | | | | | (4,312,646) | | |
Total stockholders’ equity | | | | | 3,213,802 | | | | | | 152,939 | | |
Total liabilities and stockholders’ equity | | | | $ | 4,275,656 | | | | | $ | 639,231 | | |
| | | Year Ended December 31, 2019 | | | Period from January 11, 2018 (inception) through December 31, 2018 | | ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development | | | | $ | 1,882,434 | | | | | $ | 3,513,019 | | |
General and administrative | | | | | 1,271,987 | | | | | | 800,688 | | |
Total operating expenses | | | | | 3,154,421 | | | | | | 4,313,707 | | |
Loss from operations | | | | | (3,154,421) | | | | | | (4,313,707) | | |
Change in fair value of derivative liability | | | | | (113,045) | | | | | | — | | |
Interest income (expense), net | | | | | (197,026) | | | | | | 1,061 | | |
Net loss | | | | $ | (3,464,492) | | | | | $ | (4,312,646) | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (0.02) | | | | | $ | (0.07) | | |
Weighted-average common shares outstanding, basic and diluted | | | | | 142,012,302 | | | | | | 64,067,959 | | |
| | | Common Stock | | | Additional Paid in Capital | | | Accumulated Deficit | | | Stockholders’ Equity | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance, January 11, 2018 (inception) | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock | | | | | 78,750,001 | | | | | | 7,875 | | | | | | 2,977,985 | | | | | | — | | | | | | 2,985,860 | | |
Issuance of common stock for asset acquisition | | | | | 33,750,000 | | | | | | 3,375 | | | | | | 1,425,195 | | | | | | — | | | | | | 1,428,570 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 51,155 | | | | | | — | | | | | | 51,155 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (4,312,646) | | | | | | (4,312,646) | | |
Balance, December 31, 2018 | | | | | 112,500,001 | | | | | $ | 11,250 | | | | | $ | 4,454,335 | | | | | $ | (4,312,646) | | | | | $ | 152,939 | | |
Issuance of common stock for convertible notes | | | | | 15,353,940 | | | | | | 1,535 | | | | | | 1,463,691 | | | | | | — | | | | | | 1,465,226 | | |
Issuance of common stock for July 2019 financing | | | | | 52,394,425 | | | | | | 5,240 | | | | | | 4,974,761 | | | | | | — | | | | | | 4,980,001 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 80,128 | | | | | | — | | | | | | 80,128 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (3,464,492) | | | | | | (3,464,492) | | |
Balance, December 31, 2019 | | | | | 180,248,366 | | | | | $ | 18,025 | | | | | $ | 10,972,915 | | | | | $ | (7,777,138) | | | | | $ | 3,213,802 | | |
| | | Year Ended December 31, 2019 | | | Period From January 11, 2018 (inception) through December 31, 2018 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (3,464,492) | | | | | $ | (4,312,646) | | |
Adjustments to reconcile net loss to cash used in operating activities: | | | | | | | | | | | | | |
Noncash research and development expense related to issuance of common stock for asset acquisition (see Note A[2]) | | | | | — | | | | | | 1,428,570 | | |
Amortization of debt discount and deferred financing fees | | | | | 190,000 | | | | | | — | | |
Amortization of finance lease right-of-use asset | | | | | 15,000 | | | | | | — | | |
Change in fair value of derivative liability | | | | | 113,045 | | | | | | — | | |
Non-cash interest expense | | | | | 22,181 | | | | | | — | | |
Stock-based compensation expense | | | | | 80,128 | | | | | | 51,155 | | |
Depreciation expense | | | | | 735 | | | | | | 612 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | (75,873) | | | | | | (24,987) | | |
Accounts payable | | | | | (40,284) | | | | | | 286,613 | | |
Accrued expenses | | | | | 275,825 | | | | | | 199,679 | | |
Net cash used in operating activities | | | | | (2,883,735) | | | | | | (2,371,004) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | — | | | | | | (2,204) | | |
Net cash used in investing activities | | | | | — | | | | | | (2,204) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from common stock issuance, net of offering expenses | | | | | 4,980,001 | | | | | | 2,985,860 | | |
Proceeds from notes payable | | | | | — | | | | | | 190,000 | | |
Proceeds from convertible notes | | | | | 1,150,000 | | | | | | — | | |
Deferred financing fees related to convertible notes | | | | | (10,000) | | | | | | — | | |
Payment of finance lease liability | | | | | (28,024) | | | | | | — | | |
Repayment of notes payable | | | | | — | | | | | | (190,000) | | |
Net cash provided by financing activities | | | | | 6,091,977 | | | | | | 2,985,860 | | |
Net increase in cash and cash equivalents | | | | | 3,208,242 | | | | | | 612,652 | | |
Cash and cash equivalents, at beginning of period | | | | | 612,652 | | | | | | — | | |
Cash and cash equivalents, at end of period | | | | $ | 3,820,894 | | | | | $ | 612,652 | | |
Supplemental Disclosure of Cash Flows Information: | | | | | | | | | | | | | |
Interest paid | | | | $ | 3,994 | | | | | $ | 1,878 | | |
Noncash financing activities: | | | | | | | | | | | | | |
Finance lease ROU asset obtained in exchange for lease obligation | | | | $ | 368,045 | | | | | $ | — | | |
Debt discount for derivative liability | | | | $ | 180,000 | | | | | $ | — | | |
| Beginning balance at January 1, 2019 | | | | $ | — | | |
| Additions during the year | | | | | 180,000 | | |
| Change in fair value | | | | | 113,045 | | |
| Transfer in and/or out of Level 3 | | | | | (293,045) | | |
| Balance at December 31, 2019 | | | | $ | — | | |
| | | Period from January 11, 2018 (inception) through December 31, 2019 | | |||||||||||||||||||||
| | | Number of options | | | Weighted average exercise price | | | Weighted average remaining contractual terms (years) | | | Aggregate intrinsic value | | ||||||||||||
Outstanding at Inception | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Granted | | | | | 4,375,000 | | | | | $ | 0.046 | | | | | | | | | | | $ | — | | |
Outstanding at December 31, 2018 | | | | | 4,375,000 | | | | | | 0.046 | | | | | | 4.875 | | | | | | — | | |
Granted during the year ended December 31, 2019 | | | | | 2,650,000 | | | | | | 0.058 | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2019 | | | | | 7,025,000 | | | | | | 0.051 | | | | | | 4.450 | | | | | | 473,870 | | |
Exercisable at December 31, 2019 | | | | | 2,500,000 | | | | | $ | 0.049 | | | | | | 4.375 | | | | | $ | 180,000 | | |
| | | Year Ended December 31, 2019 | | |||
Initial lease right-of-use asset | | | | $ | 368,045 | | |
Accumulated amortization | | | | $ | 15,000 | | |
| | | Year Ended December 31, 2019 | | |||
Other information: | | | | | | | |
Operating cash flows from finance lease amortization | | | | $ | 15,000 | | |
Financing cash flows from finance lease payments | | | | $ | 28,024 | | |
| | | December 31, 2019 | | |||
Weighted-average remaining lease term – finance lease | | | | | 3.75 years | | |
Weighted-average discount rate – finance lease | | | 13.5% | |
| 2020 | | | | $ | 133,129 | | |
| 2021 | | | | | 114,110 | | |
| 2022 | | | | | 114,110 | | |
| 2023 | | | | | 76,074 | | |
| Total lease payments | | | | | 437,423 | | |
| Less: Imputed interest | | | | | 97,402 | | |
| Present value of lease liability | | | | $ | 340,021 | | |
| | | December 31, 2019 | | | December 31, 2018 | | ||||||
Payroll and related | | | | $ | 219,697 | | | | | $ | 48,849 | | |
Clinical trial related | | | | | 166,500 | | | | | | 86,034 | | |
Consultants | | | | | 9,400 | | | | | | 36,000 | | |
Other | | | | | 79,907 | | | | | | 28,796 | | |
Total accrued | | | | $ | 475,504 | | | | | $ | 199,679 | | |
| | | Year Ended December 31, 2019 | | | Period from January 11, 2018 (inception) through December 31, 2018 | | ||||||
Income tax computed at federal statutory tax rate | | | | | 21.0% | | | | | | 21.0% | | |
Permanent differences | | | | | (0.7)% | | | | | | —% | | |
Change in valuation allowance | | | | | (20.2)% | | | | | | (21.0)% | | |
Other adjustments | | | | | (0.1)% | | | | | | —% | | |
Effective tax rate | | | | | 0.0% | | | | | | 0.0% | | |
| | | September 30, 2020 (unaudited) | | | December 31, 2019 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 924 | | | | | $ | 3,821 | | |
Prepaid expenses and other current assets | | | | | 383 | | | | | | 101 | | |
Total current assets | | | | | 1,307 | | | | | | 3,922 | | |
Finance lease right of use asset, net | | | | | 298 | | | | | | 353 | | |
Property and equipment, net | | | | | 2 | | | | | | 1 | | |
Total assets | | | | $ | 1,607 | | | | | $ | 4,276 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 519 | | | | | $ | 246 | | |
Accrued expenses | | | | | 769 | | | | | | 476 | | |
Note payable, current | | | | | 37 | | | | | | — | | |
Finance lease liability, current | | | | | 89 | | | | | | 86 | | |
Total current liabilities | | | | | 1,414 | | | | | | 808 | | |
Note payable, non-current | | | | | 24 | | | | | | — | | |
Finance lease liability, non-current | | | | | 193 | | | | | | 254 | | |
Total liabilities | | | | | 1,631 | | | | | | 1,062 | | |
Commitments and contingencies (Note E) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 250,000,000 shares authorized; 180,248,366 shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively | | | | | 18 | | | | | | 18 | | |
Additional paid-in-capital | | | | | 11,088 | | | | | | 10,973 | | |
Accumulated deficit | | | | | (11,130) | | | | | | (7,777) | | |
Total stockholders’ equity (deficit) | | | | | (24) | | | | | | 3,214 | | |
Total liabilities and stockholders’ equity | | | | $ | 1,607 | | | | | $ | 4,276 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
License revenue- from related party | | | | $ | — | | | | | $ | — | | | | | $ | 100 | | | | | $ | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 733 | | | | | | 488 | | | | | | 2,427 | | | | | | 1,382 | | |
General and administrative | | | | | 300 | | | | | | 304 | | | | | | 1,001 | | | | | | 899 | | |
Total operating expenses | | | | | 1,033 | | | | | | 792 | | | | | | 3,428 | | | | | | 2,281 | | |
Loss from operations | | | | | (1,033) | | | | | | (792) | | | | | | (3,328) | | | | | | (2,281) | | |
Change in fair value of derivative liability | | | | | — | | | | | | (28) | | | | | | — | | | | | | (113) | | |
Interest expense, net | | | | | (12) | | | | | | (129) | | | | | | (25) | | | | | | (199) | | |
Net loss | | | | $ | (1,045) | | | | | $ | (949) | | | | | $ | (3,353) | | | | | $ | (2,593) | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.02) | | | | | $ | (0.02) | | |
Weighted-average common shares outstanding, basic and diluted | | | | | 180,248,366 | | | | | | 161,838,484 | | | | | | 180,248,366 | | | | | | 129,126,889 | | |
| | | Common Stock | | | Additional Paid in Capital | | | Accumulated Deficit | | | Stockholders’ Equity (Deficit) | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance, December 31, 2018 | | | | | 112,500,001 | | | | | $ | 11 | | | | | $ | 4,454 | | | | | $ | (4,313) | | | | | $ | 152 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | 61 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (677) | | | | | | (677) | | |
Balance, March 31, 2019 | | | | | 112,500,001 | | | | | | 11 | | | | | | 4,515 | | | | | | (4,990) | | | | | | (464) | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (967) | | | | | | (967) | | |
Balance, June 30, 2019 | | | | | 112,500,001 | | | | | | 11 | | | | | | 4,521 | | | | | | (5,957) | | | | | | (1,425) | | |
Issuance of common stock for convertible note | | | | | 15,353,940 | | | | | | 2 | | | | | | 1,464 | | | | | | — | | | | | | 1,466 | | |
Issuance of common stock for July 2019 financing | | | | | 52,394,425 | | | | | | 5 | | | | | | 4,975 | | | | | | — | | | | | | 4,980 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 7 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (949) | | | | | | (949) | | |
Balance, September 30, 2019 | | | | | 180,248,366 | | | | | $ | 18 | | | | | $ | 10,967 | | | | | $ | (6,906) | | | | | $ | (4,079) | | |
|
| | | Common Stock | | | Additional Paid in Capital | | | Accumulated Deficit | | | Stockholders’ Equity (Deficit) | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance, December 31, 2019 | | | | | 180,248,366 | | | | | $ | 18 | | | | | $ | 10,973 | | | | | $ | (7,777) | | | | | $ | 3,214 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 35 | | | | | | — | | | | | | 35 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (1,161) | | | | | | (1,161) | | |
Balance, March 31, 2020 | | | | | 180,248,366 | | | | | | 18 | | | | | | 11,008 | | | | | | (8,938) | | | | | | 2,088 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 28 | | | | | | — | | | | | | 28 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (1,147) | | | | | | (1,147) | | |
Balance, June 30, 2020 | | | | | 180,248,366 | | | | | | 18 | | | | | | 11,036 | | | | | | (10,085) | | | | | | 969 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 52 | | | | | | — | | | | | | 52 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (1,045) | | | | | | (1,045) | | |
Balance, September 30, 2020 | | | | | 180,248,366 | | | | | $ | 18 | | | | | $ | 11,088 | | | | | $ | (11,130) | | | | | $ | (24) | | |
| | | Nine Months Ended September 30, 2020 | | | Nine Months Ended September 30, 2019 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (3,353) | | | | | $ | (2,593) | | |
Adjustments to reconcile net loss to cash used in operating activities: | | | | | | | | | | | | | |
Amortization of debt discount and deferred financing fees | | | | | — | | | | | | 190 | | |
Change in fair value of derivative liability | | | | | — | | | | | | 113 | | |
Stock-based compensation expense | | | | | 115 | | | | | | 74 | | |
Non-cash interest expense | | | | | — | | | | | | 22 | | |
Amortization of right of use asset | | | | | 55 | | | | | | — | | |
Depreciation expense | | | | | 1 | | | | | | — | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | (282) | | | | | | (129) | | |
Accounts payable | | | | | 273 | | | | | | (58) | | |
Accrued expenses | | | | | 293 | | | | | | 192 | | |
Net cash used in operating activities | | | | | (2,898) | | | | | | (2,189) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (2) | | | | | | — | | |
Net cash used in investing activities | | | | | (2) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from common stock issuance, net of offering expenses | | | | | — | | | | | | 4,980,000 | | |
Proceeds from PPP note | | | | | 61 | | | | | | — | | |
Proceeds from convertible notes | | | | | — | | | | | | 1,150 | | |
Deferred financing fees related to convertible notes | | | | | — | | | | | | (10) | | |
Repayment of principal on finance lease | | | | | (58) | | | | | | — | | |
Net cash provided by financing activities | | | | | 3 | | | | | | 6,120 | | |
Net (decrease) increase in cash and cash equivalents | | | | | (2,897) | | | | | | 3,931 | | |
Cash and cash equivalents, at beginning of period | | | | | 3,821 | | | | | | 613 | | |
Cash and cash equivalents, at end of period | | | | $ | 924 | | | | | $ | 4,544 | | |
Noncash financing activities: | | | | | | | | | | | | | |
Debt discount for derivative liability | | | | $ | — | | | | | $ | 180 | | |
| | | Date of Grant | | ||||||||||||
| | | October 1, 2018 | | | February 5, 2019 | | | October 11, 2019 | | | January 2, 2020(1) | | | May 22, 2020(2) | |
Options granted | | | 4,375,000 | | | 2,450,000 | | | 200,000 | | | 625,000 | | | 3,000,000 | |
Weighted-average volatility | | | 77.5% | | | 89% | | | 75% | | | 85% | | | 85% | |
Expected term | | | 5.5 – 6.2 years | | | 5.6 years | | | 6.0 years | | | 6.0 years | | | 5.8 years | |
Risk-free interest rate | | | 3.0% | | | 2.6% | | | 1.6% | | | 2.2% | | | 0.425% | |
| | | December 31, 2018 through September 30, 2020 | | |||||||||||||||||||||
| | | Number of options | | | Weighted average exercise price | | | Weighted average remaining contractual terms (years) | | | Aggregate intrinsic value (in thousands) | | ||||||||||||
Outstanding at December 31, 2018 | | | | | 4,375,000 | | | | | $ | 0.046 | | | | | | 4.875 | | | | | | — | | |
Granted during 2019 | | | | | 2,650,000 | | | | | | 0.058 | | | | | | | | | | | | — | | |
Outstanding at December 31, 2019 | | | | | 7,025,000 | | | | | $ | 0.051 | | | | | | 4.450 | | | | | $ | 474 | | |
Granted during the nine months ended September 30, 2020 | | | | | 3,625,000 | | | | | | 0.118 | | | | | | | | | | | | — | | |
Outstanding at September 30, 2020 | | | | | 10,650,000 | | | | | $ | 0.074 | | | | | | 4.23 | | | | | $ | 474 | | |
Exercisable at September 30, 2020 | | | | | 2,815,200 | | | | | $ | 0.054 | | | | | | 3.96 | | | | | $ | 180 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
Research and development | | | | $ | 29 | | | | | $ | 7 | | | | | $ | 82 | | | | | $ | 20 | | |
General and administrative | | | | | 23 | | | | | | — | | | | | | 33 | | | | | | 54 | | |
| | | | $ | 52 | | | | | $ | 7 | | | | | $ | 115 | | | | | $ | 74 | | |
| | | September 30, 2020 | | | December 31, 2019 | | ||||||
Initial lease right-of-use asset | | | | $ | 368 | | | | | $ | 368 | | |
Accumulated amortization | | | | $ | 70 | | | | | $ | 15 | | |
Weighted-average remaining lease term – finance lease | | | 3 years | | | 3.75 years | | ||||||
Weighted-average discount rate – finance lease | | | | | 13.50% | | | | | | 13.50% | | |
| | | Nine Months Ended September 30, 2020 | | |||
Other information: | | | | | | | |
Operating cash flows from finance lease amortization | | | | $ | 55 | | |
Financing cash flows from finance lease payments | | | | $ | 54 | | |
| 2020 | | | | $ | 38 | | |
| 2021 | | | | | 114 | | |
| 2022 | | | | | 114 | | |
| 2023 | | | | | 76 | | |
| Total lease payments | | | | | 342 | | |
| Less: Imputed interest | | | | | 60 | | |
| Present value of lease liability | | | | $ | 282 | | |
(in thousands) | | | September 30, 2020 | | | December 31, 2019 | | ||||||
Payroll and related | | | | $ | 408 | | | | | $ | 221 | | |
License revenue related | | | | | 87 | | | | | | — | | |
Clinical trial and regulatory related | | | | | 61 | | | | | | 204 | | |
Accounting and legal related | | | | | 87 | | | | | | 22 | | |
Chemistry, manufacturing and control related | | | | | 86 | | | | | | 3 | | |
Other | | | | | 37 | | | | | | 26 | | |
Total accrued expenses | | | | $ | 766 | | | | | $ | 476 | | |
| | | Amount to be Paid | | |||
SEC registration fee | | | | $ | 2,095 | | |
FINRA filing fee | | | | | 3,380 | | |
Nasdaq initial listing fee | | | | | 50,000 | | |
Printing expenses | | | | | 80,000 | | |
Legal fees and expenses | | | | | 500,000 | | |
Accounting fees and expenses | | | | | 100,000 | | |
Transfer agent and registrar fees and expenses | | | | | 26,250 | | |
Miscellaneous | | | | | 238,275 | | |
Total | | | | $ | 1,000,000 | | |
| Name | | | Title | | | Date | | |||
| /s/ David Baker David Baker | | | President and Chief Executive Officer (Principal Executive, Financial and Accounting Officer) | | | January 28, 2021 | | |||
| * Ofir Levi | | | Director, Chairman of the Board | | | January 28, 2021 | | |||
| * Joseph Payne | | | Director | | | January 28, 2021 | | |||
| * Richard Ammer | | | Director | | | January 28, 2021 | | |||
| *By: | | | /s/ David Baker David Baker Attorney-in-fact | | | |