- TLSI Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
TriSalus Life Sciences (TLSI) 424B3Prospectus supplement
Filed: 26 Dec 23, 5:28pm
| | | Page | | |||
| | | | ii | | | |
| | | | iii | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 64 | | | |
| | | | 67 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 88 | | | |
| | | | 132 | | | |
| | | | 144 | | | |
| | | | 160 | | | |
| | | | 169 | | | |
| | | | 172 | | | |
| | | | 174 | | | |
| | | | 184 | | | |
| | | | 190 | | | |
| | | | 194 | | | |
| | | | 194 | | | |
| | | | 194 | | | |
| | | | 195 | | | |
| | | | 196 | | | |
| | | | F-1 | | |
| Assumed Average Purchase Price Per Share | | | Number of Shares to be Issued if Full Purchase Price(1) | | | Percentage of Outstanding Shares of Class After Giving Effect to the Issuance to the Selling Securityholder(2) | | | Gross Proceeds from the Sale of Shares to the Selling Stockholder Under the SEPA | | |||||||||
| $4.94(3) | | | | | 6,072,847 | | | | | | 18.71% | | | | | $ | 29,999,997.56 | | |
| $5.12(4) | | | | | 5,859,375 | | | | | | 18.17% | | | | | $ | 30,000,000.00 | | |
| $5.50 | | | | | 5,454,545 | | | | | | 17.13% | | | | | $ | 29,999,997.50 | | |
| $6.00 | | | | | 5,000,000 | | | | | | 15.93% | | | | | $ | 30,000,000.00 | | |
| $6.50 | | | | | 4,615,384 | | | | | | 14.89% | | | | | $ | 29,999,996.00 | | |
| $7.00 | | | | | 4,285,714 | | | | | | 13.97% | | | | | $ | 29,999,998.00 | | |
| $7.50 | | | | | 4,000,000 | | | | | | 13.16% | | | | | $ | 30,000,000.00 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2023 | | | 2022 | | | 2023 | | | 2022 | | ||||||||||||
Revenue | | | | $ | 5,193 | | | | | $ | 3,923 | | | | | $ | 12,790 | | | | | $ | 9,172 | | |
Cost of goods sold | | | | | 589 | | | | | | 701 | | | | | | 2,023 | | | | | | 1,442 | | |
Gross profit | | | | | 4,604 | | | | | | 3,222 | | | | | | 10,767 | | | | | | 7,730 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 9,367 | | | | | | 4,808 | | | | | | 21,871 | | | | | | 15,091 | | |
Sales and marketing | | | | | 4,689 | | | | | | 3,030 | | | | | | 11,430 | | | | | | 8,881 | | |
General and administrative | | | | | 9,025 | | | | | | 3,495 | | | | | | 17,498 | | | | | | 8,425 | | |
Loss from operations | | | | | (18,477) | | | | | | (8,111) | | | | | | (40,032) | | | | | | (24,667) | | |
Interest income | | | | | 116 | | | | | | 49 | | | | | | 187 | | | | | | 75 | | |
Interest expense | | | | | (4) | | | | | | — | | | | | | (13) | | | | | | — | | |
Loss on equity issuance | | | | | — | | | | | | — | | | | | | (4,171) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities | | | | | (2,812) | | | | | | — | | | | | | 660 | | | | | | 21 | | |
Change in fair value of contingent earnout liability | | | | | 19,904 | | | | | | — | | | | | | 19,904 | | | | | | — | | |
Other expense, net | | | | | (13) | | | | | | (31) | | | | | | (56) | | | | | | (71) | | |
Loss before income taxes | | | | | (1,286) | | | | | | (8,093) | | | | | | (23,521) | | | | | | (24,642) | | |
Income tax expense | | | | | — | | | | | | — | | | | | | 8 | | | | | | 3 | | |
Net loss available to common stockholders | | | | $ | (1,286) | | | | | $ | (8,093) | | | | | $ | (23,529) | | | | | $ | (24,645) | | |
Deemed dividend related to Series B-2 preferred stock down round provision | | | | $ | — | | | | | $ | — | | | | | $ | (2,981) | | | | | $ | — | | |
Undeclared dividends on Series A preferred stock | | | | $ | (458) | | | | | $ | — | | | | | $ | (458) | | | | | $ | — | | |
Net loss attributable to common stockholders | | | | $ | (1,744) | | | | | $ | (8,093) | | | | | $ | (26,968) | | | | | $ | (24,645) | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2023 | | | 2022 | | | 2023 | | | 2022 | | ||||||||||||
Revenue | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Cost of goods sold | | | | | 11.3 | | | | | | 17.9 | | | | | | 15.8 | | | | | | 15.7 | | |
Gross profit | | | | | 88.7 | | | | | | 82.1 | | | | | | 84.2 | | | | | | 84.3 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 180.4 | | | | | | 122.6 | | | | | | 171.0 | | | | | | 164.5 | | |
Sales and marketing | | | | | 90.3 | | | | | | 77.2 | | | | | | 89.4 | | | | | | 96.8 | | |
General and administrative | | | | | 173.8 | | | | | | 89.1 | | | | | | 136.8 | | | | | | 91.9 | | |
Loss from operations | | | | | (355.8) | | | | | | (206.8) | | | | | | (313.0) | | | | | | (268.9) | | |
Interest income | | | | | 2.2 | | | | | | 1.2 | | | | | | 1.5 | | | | | | 0.8 | | |
Interest expense | | | | | (0.1) | | | | | | — | | | | | | (0.1) | | | | | | — | | |
Loss on equity issuance | | | | | — | | | | | | — | | | | | | (32.6) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities | | | | | (54.1) | | | | | | — | | | | | | 5.2 | | | | | | 0.2 | | |
Change in fair value of earnout liabilities | | | | | 383.3 | | | | | | — | | | | | | 155.6 | | | | | | — | | |
Other expense, net | | | | | (0.3) | | | | | | (0.8) | | | | | | (0.4) | | | | | | (0.8) | | |
Loss before income taxes | | | | | (24.8) | | | | | | (206.3) | | | | | | (183.9) | | | | | | (268.7) | | |
Income tax benefit (expense) | | | | | — | | | | | | 0.0 | | | | | | 0.1 | | | | | | 0.0 | | |
Net loss available to common stockholders | | | | | (24.8)% | | | | | | (206.3)% | | | | | | (184.0)% | | | | | | (268.7)% | | |
Deemed dividend related to Series B-2 preferred stock down round provision | | | | | —% | | | | | | —% | | | | | | (23.3)% | | | | | | 0.0% | | |
Undeclared dividends on Series A preferred stock | | | | | (8.8)% | | | | | | —% | | | | | | (3.6)% | | | | | | —% | | |
Net loss attributable to common stockholders | | | | | (33.6)% | | | | | | (206.3)% | | | | | | (210.8)% | | | | | | (268.7)% | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2023 | | | 2022 | | ||||||
Net cash used in operating activities | | | | $ | (41,196) | | | | | $ | (24,003) | | |
Net cash used in investing activities | | | | | (1,421) | | | | | | (1,514) | | |
Net cash provided by financing activities | | | | | 54,586 | | | | | | 7,554 | | |
Net increase / (decrease) in cash, cash equivalents and restricted cash | | | | $ | 11,969 | | | | | $ | (17,963) | | |
| Dimensional Specifications | | |||
| Parameter | | | Specification (nominal) | |
| Usable Length | | | 120 cm, 150 cm | |
| Outer Diameter (max) | | | 0.038 in (0.97 mm) | |
| Inner Diameter (Infusion Lumen) | | | 0.021 in (0.53 mm) | |
| Expandable Tip Outer Diameter | | | 3.7 mm | |
Title/Subject Matter | | | Country | | | Application No. | | | Expected Expiration (if granted) | |
Immunostimulatory Sequence Oligonucleotides and Methods of Using the Same | | | US | | | 17/713,718 | | | 2023 | |
Cancer Therapy Using Toll-Like Receptor Agonists | | | WO | | | PCT/US2021/051378 | | | N/A | |
| | | US | | | 18/027,883 | | | 2041 | |
| | | AU | | | 2021347154 | | | 2041 | |
| | | CA | | | 3196273 | | | 2041 | |
| | | CN | | | 2021800749390 | | | 2041 | |
| | | DE | | | 112021004999.2 | | | 2041 | |
| | | EP | | | 21873296.4 | | | 2041 | |
| | | JP | | | 2023-518828 | | | 2041 | |
| | | KR | | | 10-2023-0121995 | | | 2041 | |
| | | SG | | | 11202302204S | | | 2041 | |
Cancer Therapy Using Toll-Like Receptor Agonists | | | WO | | | PCT/US2021/051384 | | | N/A | |
| | | US | | | 18/027,895 | | | 2041 | |
| | | AU | | | 2021347690 | | | 2041 | |
| | | CA | | | 3196274 | | | 2041 | |
| | | CN | | | 2021800730445 | | | 2041 | |
| | | DE | | | 112021004970.4 | | | 2041 | |
| | | EP | | | 21873298.0 | | | 2041 | |
| | | JP | | | 2023-518829 | | | 2041 | |
| | | KR | | | 10-2023-7013610 | | | 2041 | |
| | | SG | | | 11202302205V | | | 2041 | |
Cancer Therapy Using Toll-Like Receptor Agonists | | | WO | | | PCT/US2022/022801 | | | 2042 (if national phase application(s) are filed and granted) | |
| | | US | | | National Phase in US | | | 2042 | |
| | | AU | | | 2022249092 | | | 2042 | |
| | | CA | | | National Phase in CA | | | 2042 | |
| | | CN | | | National Phase in CN | | | 2042 | |
| | | EP | | | 22782201.2 | | | 2042 | |
| | | JP | | | National Phase in JP | | | 2042 | |
| | | KR | | | National Phase in KR | | | 2042 | |
| | | SG | | | National Phase in SG | | | 2042 | |
Cancer Therapy Using Toll-Like Receptor Agonists | | | US | | | Unpublished U.S. Provisional Patent Application filed on 11/6/2022 | | | N/A | |
Cancer Therapy Using Toll-Like Receptor Agonists | | | US | | | Unpublished U.S. Provisional Patent Application filed on 11/20/2022 | | | N/A | |
Title/Subject Matter | | | Country | | | Application No. | | | Expected Expiration (if granted) | |
Cancer Therapy Using Toll-Like Receptor Agonists | | | WO | | | PCT/US2023/061035 | | | 2043 (if national phase application(s) are filed and granted) | |
Methods of Treating Uveal Melanoma Liver Metastases with a Therapeutically Effective Combination of One or More Checkpoint Inhibitors and a Toll-Like Receptor 9 Agonist | | | US | | | Unpublished U.S. Provisional Patent Application filed on 6/2/2023 | | | N/A | |
Title/Subject Matter | | | Country | | | Application No. | | | Patent No. | | | Expiration | |
Combination of a PD-1 Antagonist and CPG-C Type Oligonucleotide for Treating Cancer | | | US | | | 15/577,369 | | | 10,751,412 | | | 11/8/2036 | |
| | | US | | | 17/000,149 | | | | | | | |
| | | CN | | | 201680043989.1 | | | 108025018 | | | 5/26/2036 | |
| | | EP | | | 16804054.1 | | | 3302501 | | | 5/26/2036 | |
| | | | | | Validated in: | | | DE | | | 5/26/2036 | |
| | | | | | | | | FR | | | 5/26/2036 | |
| | | | | | | | | GB | | | 5/26/2036 | |
| | | EP | | | 21159163.1 | | | | | | | |
| | | HK | | | 18111959.6 | | | 1252652 | | | 5/26/2036 | |
| | | HK | | | 42022051138.0 | | | | | | | |
| | | JP | | | 2017561621 | | | 6893608 | | | 5/26/2036 | |
| | | JP | | | 2021041014 | | | 7236483 | | | 5/26/2036 | |
Combination Including a CPG-C Type Oligonucleotide and a PD-1 Antagonist for Treating Breast Cancer | | | US | | | 17/229,856 | | | | | | | |
Title/Subject Matter | | | Country | | | Application No. | | | Patent No. (if granted) | | | Expiration | |
Dynamic Microvalve Protection Device | | | US | | | 15/804,839 | | | 10,813,739 | | | 3/26/2031 | |
| | | US | | | 17/356,270 | | | | | | | |
Closed Tip Dynamic Microvalve Protection Device | | | US | | | 14/259,293 | | | 9,770,319 | | | 10/7/2035 | |
| | | US | | | 14/330,456 | | | 9,968,740 | | | 10/7/2035 | |
| | | US | | | 15/970,797 | | | 11,135,361 | | | 2/17/2035 | |
| | | US | | | 16/874,144 | | | | | | | |
| | | US | | | 17/474,633 | | | | | | | |
| | | AU | | | 2015236464 | | | 2015236464 | | | 3/20/2035 | |
| | | CA | | | 2,941,706 | | | 2,941,706 | | | 3/20/2035 | |
| | | CN | | | 201580015967.X | | | 106456868 | | | 3/20/2035 | |
| | | EP | | | 15768764.1 | | | 3122399 | | | 3/20/2035 | |
| | | | | | Validated in: | | | CH | | | 3/20/2035 | |
| | | | | | | | | DE | | | 3/20/2035 | |
| | | | | | | | | FR | | | 3/20/2035 | |
| | | | | | | | | GB | | | 3/20/2035 | |
| | | | | | | | | IE | | | 3/20/2035 | |
| | | IN | | | 201647035398 | | | | | | | |
| | | JP | | | 2020-082002 | | | 6982811 | | | 3/20/2035 | |
| | | SG | | | 11201607272Q | | | 11201607272Q | | | 3/20/2035 | |
Method for Infusing an Immunotherapy Agent to a Solid Tumor for Treatment | | | US US | | | 16/219,738 17/376,115 | | | 11,090,460 | | | 7/4/2036 | |
System and Method for Selective Pressure-Controlled Therapeutic Delivery | | | US | | | 15/703,951 | | | 10,780,250 | | | 6/28/2038 | |
| | | US | | | 15/871,326 | | | 11,400,263 | | | 4/23/2038 | |
| | | US | | | 17/671,296 | | | | | | | |
| | | US | | | 17/886,350 | | | | | | | |
Dynamic Reconfigurable | | | US | | | 15/464,036 | | | 10,588,636 | | | 4/7/2038 | |
Title/Subject Matter | | | Country | | | Application No. | | | Patent No. (if granted) | | | Expiration | |
Microvalve Protection Device | | | | | | | | | | | | | |
| | | US | | | 17/116,790 | | | | | | | |
| | | CA | | | 3056079 | | | | | | | |
| | | CN | | | 202111184263.9 | | | | | | | |
| | | EP | | | 18770345.9 | | | | | | | |
| | | HK | | | 42022053999.3 | | | | | | | |
| | | JP | | | 2019-551584 | | | 7234131 | | | 3/13/2038 | |
Systems And Methods for Pressure-Facilitated Therapeutic Agent Delivery | | | US | | | 16/408,266 | | | | | | | |
Atraumatic Occlusive System With Compartment for Measurement of Vascular Pressure Change | | | US | | | 16/431,547 | | | | | | | |
| | | US | | | 17/236,446 | | | | | | | |
| | | CA | | | 3,139,118 | | | 3,139,118 | | | 5/27/2040 | |
| | | CN | | | 202080041227.4 | | | | | | | |
| | | EP | | | 20819412.6 | | | | | | | |
| | | HK | | | 62022053890.9 | | | | | | | |
| | | JP | | | 2021-572025 | | | | | | | |
Related to Pressure Directed Therapy | | | US | | | Unpublished U.S. non-provisional application filed 6/14/2021 | | | | | | | |
Related to Retrograde Venous Therapy | | | US | | | Unpublished U.S. non-provisional application filed 7/14/2021 | | | | | | | |
Name | | | Age | | | Position | |
Executive Officers and Directors | | | | | | | |
Mary Szela | | | 60 | | | Chief Executive Officer, President; Director | |
Sean Murphy | | | 71 | | | Chief Financial Officer; Director | |
Steven Katz | | | 49 | | | Chief Medical Officer | |
Bryan Cox | | | 62 | | | Chief Scientific and Manufacturing Officer | |
Jennifer Stevens | | | 63 | | | Chief Regulatory Officer | |
Richard Marshak | | | 64 | | | Senior Vice President, Corporate Development & Strategy | |
Jodi Devlin | | | 61 | | | President, Commercial Operations | |
Non-Employee Directors | | | | | | | |
Mats Wahlström | | | 68 | | | Chairman of the Board | |
Andrew von Eschenbach | | | 82 | | | Director | |
George Kelly Martin | | | 64 | | | Director | |
David J. Matlin | | | 62 | | | Director | |
Arjun Desai | | | 42 | | | Director | |
Kerry Hicks | | | 64 | | | Director | |
Anil Singhal | | | 71 | | | Director | |
Name, Principal Position | | | Fiscal Year | | | Salary(1) | | | Bonus | | | Stock Awards | | | Option Awards(2) | | | Non-Equity Incentive Plan Compensation(3) | | | All Other Compensation(4) | | | Total | | ||||||||||||||||||||||||
Mary Szela CEO and President | | | | | 2022 | | | | | | 463,630 | | | | | | — | | | | | | — | | | | | | 52,841 | | | | | | 340,819 | | | | | | 3,612 | | | | | | 860,902 | | |
Jennifer Stevens Chief Regulatory Officer | | | | | 2022 | | | | | | 398,670 | | | | | | — | | | | | | — | | | | | | 22,032 | | | | | | 190,405 | | | | | | 40,920 | | | | | | 652,027 | | |
Steven Katz Chief Medical Officer | | | | | 2022 | | | | | | 468,197 | | | | | | — | | | | | | — | | | | | | 85,720 | | | | | | 342,461 | | | | | | 39,700 | | | | | | 936,078 | | |
| | | Option Awards | | |||||||||||||||||||||||||||
Name | | | Grant Date | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Option Exercise Price | | | Option Expiration Date | | |||||||||||||||
Mary Szela | | | | | 01/30/18 | | | | | | 177,973 | | | | | | — | | | | | $ | 1.22 | | | | | | 01/29/28 | | |
| | | 10/06/20 | | | | | | 17,302 | | | | | | 7,930(1) | | | | | $ | 0.41 | | | | | | 10/05/30 | | | ||
| | | 04/21/21 | | | | | | 101,345 | | | | | | — | | | | | $ | 0.41 | | | | | | 04/20/31 | | | ||
| | | 11/03/21 | | | | | | 58,577 | | | | | | 157,709(2) | | | | | $ | 2.43 | | | | | | 11/02/31 | | | ||
| | | 04/20/22 | | | | | | — | | | | | | 55,616(3) | | | | | $ | 2.43 | | | | | | 04/19/32 | | | ||
Steven Katz | | | | | 07/14/14 | | | | | | 593 | | | | | | — | | | | | $ | 1.62 | | | | | | 07/13/24 | | |
| | | 05/17/16 | | | | | | 593 | | | | | | — | | | | | $ | 3.65 | | | | | | 05/16/26 | | | ||
| | | 01/18/17 | | | | | | 2,471 | | | | | | — | | | | | $ | 3.65 | | | | | | 01/17/27 | | | ||
| | | 04/18/18 | | | | | | 2,471 | | | | | | — | | | | | $ | 1.22 | | | | | | 04/17/28 | | | ||
| | | 01/22/19 | | | | | | 2,317 | | | | | | 154(4) | | | | | $ | 1.22 | | | | | | 01/21/29 | | | ||
| | | 10/06/20 | | | | | | 65,071 | | | | | | 550,611(5) | | | | | $ | 0.41 | | | | | | 10/05/30 | | | ||
| | | 11/03/21 | | | | | | 8,850 | | | | | | 23,827(6) | | | | | $ | 2.43 | | | | | | 11/02/31 | | | ||
| | | 04/20/22 | | | | | | — | | | | | | 90,222(7) | | | | | $ | 2.43 | | | | | | 04/19/32 | | |
| | | Option Awards | | |||||||||||||||||||||||||||
Name | | | Grant Date | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Option Exercise Price | | | Option Expiration Date | | |||||||||||||||
Jennifer Stevens | | | | | 04/21/21 | | | | | | 2,317 | | | | | | 20,856(8) | | | | | $ | 0.41 | | | | | | 04/20/31 | | |
| | | 04/20/22 | | | | | | — | | | | | | 24,718(9) | | | | | $ | 2.43 | | | | | | 04/19/32 | | |
Name | | | Cash | | | Option Awards ($)(1) | | | All Other Compensation | | | Total ($) | | ||||||||||||
Simone Song | | | | $ | 40,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 50,172 | | |
John L. Tullis | | | | $ | 50,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 60,172 | | |
Gene McGrevin | | | | $ | 40,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 50,172 | | |
Kerry Hicks | | | | $ | 42,500 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 57,132 | | |
Diane Parks | | | | $ | 40,000 | | | | | $ | 8,137 | | | | | $ | — | | | | | $ | 48,137 | | |
Anil Singhal | | | | $ | 30,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 40,172 | | |
Mats Wahlström | | | | $ | 150,000 | | | | | $ | 78,056 | | | | | $ | — | | | | | $ | 228,056 | | |
Sean Murphy | | | | $ | 47,500 | | | | | $ | 122,067(2) | | | | | $ | 207,462(3) | | | | | $ | 377,029(3) | | |
Name | | | Shares Underlying Options Outstanding (Vested) at Fiscal Year End | | | Shares Underlying Options Outstanding (Unvested) at Fiscal Year End | | ||||||
Simone Song | | | | | 6,406 | | | | | | 12,874 | | |
John L. Tullis | | | | | 6,406 | | | | | | 12,874 | | |
Gene McGrevin | | | | | 6,406 | | | | | | 12,874 | | |
Kerry Hicks | | | | | 6,148 | | | | | | 18,075 | | |
Diane Parks | | | | | 8,986 | | | | | | 8,317 | | |
Anil Singhal | | | | | 8,518 | | | | | | 10,763 | | |
Mats Wahlström | | | | | 34,801 | | | | | | 101,151 | | |
Sean Murphy | | | | | 4,274 | | | | | | 136,621(1) | | |
Name of Beneficial Owner(1) | | | Number of Shares of Common Stock Beneficially Owned | | | Percentage of Outstanding Common Stock | | ||||||
Directors and Named Executive Officers | | | | | | | | | | | | | |
Mary Szela(2) | | | | | 652,639 | | | | | | 2.4% | | |
Sean Murphy(3) | | | | | 580,305 | | | | | | 2.2% | | |
Steven Katz, MD, FACS(4) | | | | | 132,386 | | | | | | * | | |
Jennifer Stevens(5) | | | | | 32,958 | | | | | | * | | |
Mats Wahlström(6) | | | | | 2,744,542 | | | | | | 10.4% | | |
Andrew von Eschenbach | | | | | — | | | | | | — | | |
George Kelly Martin(7) | | | | | 247,185 | | | | | | * | | |
David J. Matlin(8) | | | | | 2,272,421 | | | | | | 8.2% | | |
Arjun “JJ” Desai(9) | | | | | 449,794 | | | | | | 1.7% | | |
Anil Singhal | | | | | 19,278 | | | | | | * | | |
Kerry Hicks(10) | | | | | 2,310,022 | | | | | | 8.8% | | |
All executive officers and directors as a group (14 individuals) | | | | | 9,405,646 | | | | | | 35.2% | | |
Five Percent Holders | | | | | | | | | | | | | |
Frankenius Equity AB(11) | | | | | 6,397,776 | | | | | | 24.1% | | |
Unique Diamond Investments Limited | | | | | 1,546,569 | | | | | | 5.9% | | |
Christopher Dewey(12) | | | | | 1,522,789 | | | | | | 5.6% | | |
Michael Stansky(13) | | | | | 1,449,129 | | | | | | 5.3% | | |
Gene R. McGrevin(14) | | | | | 1,403,130 | | | | | | 5.3% | | |
HW Investment Partners, LLC(15) | | | | | 1,370,028 | | | | | | 5.2% | | |
Lombard International(16) | | | | | 1,358,013 | | | | | | 5.1% | | |
| | | Number of Shares of Common Stock Beneficially Owned | | | Maximum Number of Shares of Common Stock Being Offered(2) | | | Shares of Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | |||||||||||||||||||||
Name of Selling Securityholder | | | Number(1) | | | Percent | | | Number | | | Percent | | ||||||||||||||||||
YA II PN, LTD.(3) | | | | | — | | | | | | * | | | | | | 5,859,375 | | | | | | — | | | | | | — | | |
Total Capitalization | | | Shares | | | % | | ||||||
TriSalus Stockholders | | | | | 21,999,886 | | | | | | 72.6 | | |
MTAC Public Stockholders | | | | | 254,295 | | | | | | 0.8 | | |
Preferred Stock PIPE Investors(1) | | | | | 4,015,002 | | | | | | 13.2 | | |
Holders of founder shares(2) | | | | | 4,062,500 | | | | | | 13.4 | | |
Total Shares | | | | | 30,331,683 | | | | | | 100.0 | | |
| | | TriSalus Historical | | | MTAC Historical(1) | | | Transaction Adjustments | | | | | | Pro Forma Combined | | ||||||||||||
Revenue | | | | $ | 12,790 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 12,790 | | |
Cost of goods sold | | | | | 2,023 | | | | | | — | | | | | | — | | | | | | | | | 2,023 | | |
Gross profit | | | | | 10,767 | | | | | | — | | | | | | — | | | | | | | | | 10,767 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 21,871 | | | | | | — | | | | | | — | | | | | | | | | 21,871 | | |
Sales and marketing | | | | | 11,430 | | | | | | — | | | | | | — | | | | | | | | | 11,430 | | |
General and administrative | | | | | 17,498 | | | | | | 4,102 | | | | | | — | | | | | | | | | 21,600 | | |
Loss from operations | | | | | (40,032) | | | | | | (4,102) | | | | | | — | | | | | | | | | (44,134) | | |
Interest income | | | | | 187 | | | | | | 444 | | | | | | (444) | | | | (A) | | | | | 187 | | |
Interest expense | | | | | (13) | | | | | | — | | | | | | — | | | | | | | | | (13) | | |
Loss on equity issuance | | | | | (4,171) | | | | | | — | | | | | | — | | | | | | | | | (4,171) | | |
Change in fair value of warrant and tranche liabilities | | | | | 660 | | | | | | (1,326) | | | | | | (3,511) | | | | (B) | | | | | (4,177) | | |
Change in fair value of contingent earnout liability | | | | | 19,904 | | | | | | — | | | | | | | | | | | | | | | 19,904 | | |
Gain on conversion of convertible notes | | | | | — | | | | | | 1,320 | | | | | | | | | | | | | | | 1,320 | | |
Other income and expense, net | | | | | (56) | | | | | | — | | | | | | — | | | | | | | | | (56) | | |
(Loss) income before income taxes | | | | | (23,521) | | | | | | (3,664) | | | | | | (3,955) | | | | | | | | | (31,141) | | |
Income tax expense | | | | | 8 | | | | | | 70 | | | | | | — | | | | | | | | | 78 | | |
Net (loss) income | | | | $ | (23,529) | | | | | $ | (3,734) | | | | | $ | (3,955) | | | | | | | | $ | (31,219) | | |
Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A common stock, basic and diluted | | | | | | | | | | | 3,025,907 | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share, Class A common stock | | | | | | | | | | $ | (0.47) | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class B common stock, basic and diluted | | | | | | | | | | | 4,954,955 | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share, Class B common stock | | | | | | | | | | $ | (0.47) | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of common stock, basic and diluted | | | | | 4,749,849 | | | | | | | | | | | | | | | | | | | | | 23,191,681 | | |
Basic and diluted net loss per share, common stock | | | | $ | (5.68) | | | | | | | | | | | | | | | | | | | | $ | (1.45) | | |
| | | TriSalus Historical | | | MTAC Historical | | | Transaction Adjustments | | | | | | Pro Forma Combined | | ||||||||||||
Revenue | | | | $ | 12,398 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 12,398 | | |
Cost of goods sold | | | | | 2,258 | | | | | | — | | | | | | — | | | | | | | | | 2,258 | | |
Gross profit | | | | | 10,140 | | | | | | — | | | | | | — | | | | | | | | | 10,140 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 21,358 | | | | | | — | | | | | | — | | | | | | | | | 21,358 | | |
Sales and marketing | | | | | 12,738 | | | | | | — | | | | | | — | | | | | | | | | 12,738 | | |
General and administrative | | | | | 12,483 | | | | | | 2,746 | | | | | | — | | | | | | | | | 15,229 | | |
Loss from operations | | | | | (36,439) | | | | | | (2,746) | | | | | | — | | | | | | | | | (39,185) | | |
Interest income | | | | | 180 | | | | | | 3,019 | | | | | | (3,019) | | | | (C) | | | | | 180 | | |
Interest expense | | | | | (1) | | | | | | — | | | | | | — | | | | | | | | | (1) | | |
Change in fair value of warrant and tranche liabilities | | | | | (2,186) | | | | | | 5,837 | | | | | | 2,186 | | | | (D) | | | | | 5,837 | | |
Loss on equity issuance | | | | | (8,312) | | | | | | — | | | | | | — | | | | | | | | | (8,312) | | |
Other income and expense, net | | | | | (420) | | | | | | — | | | | | | | | | | | | | | | (420) | | |
(Loss) income before income taxes | | | | | (47,178) | | | | | | 6,110 | | | | | | (833) | | | | | | | | | (41,901) | | |
Income tax expense | | | | | 9 | | | | | | 571 | | | | | | — | | | | | | | | | 580 | | |
Net (loss) income | | | | $ | (47,187) | | | | | $ | 5,539 | | | | | $ | (833) | | | | | | | | $ | (42,481) | | |
Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A common stock, basic and diluted | | | | | | | | | | | 23,358,326 | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share, Class A common stock | | | | | | | | | | $ | 0.19 | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class B common stock, basic and diluted | | | | | | | | | | | 6,250,000 | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share, Class B common stock | | | | | | | | | | $ | 0.19 | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of common stock, basic and diluted | | | | | 309,609 | | | | | | | | | | | | | | | | | | | | | 23,191,681 | | |
Basic and diluted net loss per share, common stock | | | | $ | (161.55) | | | | | | | | | | | | | | | | | | | | $ | (1.97) | | |
| | | Number of Shares | | |||
Sponsor Earnout Shares | | | | | 3,125,000 | | |
Stock Options (formerly TriSalus Options) | | | | | 1,759,366 | | |
Restricted Stock Units (“RSU’s”) (formerly TriSalus RSU’s) | | | | | 184,018 | | |
Public Warrants | | | | | 8,333,272 | | |
Private Placement Warrants | | | | | 5,933,333 | | |
Series A Convertible Preferred Stock | | | | | 4,015,002 | | |
| | | For the Nine Months Ended September 30, 2023 | | | For the Year Ended December 31, 2022 | | ||||||
| | | Combined Pro Forma | | | Combined Pro Forma | | ||||||
Numerator | | | | | | | | | | | | | |
Pro forma net loss – basic and diluted | | | | $ | (31,219) | | | | | $ | (42,481) | | |
Less: Annual 8% cumulative dividend for Convertible Preferred Shareholders | | | | | (2,409) | | | | | | (3,212) | | |
Net loss attributable to common Stockholder | | | | | (33,628) | | | | | | (45,693) | | |
Denominator | | | | | | | | | | | | | |
Pro forma weighted average shares of common stock outstanding – basic and diluted(1) | | | | | 23,191,681 | | | | | | 23,191,681 | | |
Pro forma basic and diluted net loss per share(1) | | | | $ | (1.45) | | | | | $ | (1.97) | | |
| | | Page | | |||
AUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | | Page | | |||
UNAUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-30 | | | |
| | | | F-31 | | |
| | | Page | | |||
AUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-54 | | | |
| | | | F-55 | | | |
| | | | F-56 | | | |
| | | | F-57 | | | |
| | | | F-58 | | | |
| | | | F-59 | | |
| | | December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 153,563 | | | | | $ | 200,884 | | |
Prepaid expenses | | | | | 206,329 | | | | | | 325,000 | | |
Total current assets | | | | | 359,892 | | | | | | 525,884 | | |
Cash and investments held in Trust Account | | | | | 19,827,884 | | | | | | 250,007,295 | | |
TOTAL ASSETS | | | | $ | 20,187,776 | | | | | $ | 250,533,179 | | |
LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 1,442,941 | | | | | $ | 1,057,616 | | |
Due to stockholders | | | | | 48,135 | | | | | | — | | |
Income taxes payable | | | | | 27,854 | | | | | | — | | |
Extension Note | | | | | 39,068 | | | | | | — | | |
Promissory note – related party | | | | | 944,000 | | | | | | 544,000 | | |
Total current liabilities | | | | | 2,501,998 | | | | | | 1,601,616 | | |
Warrant liabilities | | | | | 1,061,334 | | | | | | 6,898,666 | | |
Convertible Promissory Note – related party | | | | | 1,341,000 | | | | | | — | | |
Deferred underwriting fee payable | | | | | 8,750,000 | | | | | | 8,750,000 | | |
TOTAL LIABILITIES | | | | | 13,654,332 | | | | | | 17,250,282 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 1,953,422 and 25,000,000 shares at $10.14 and $10.00 per share redemption value as of December 31, 2022 and 2021, respectively | | | | | 19,800,030 | | | | | | 250,000,000 | | |
STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Preferred stock, par value $0.0001 per share; 1,000,000 shares authorized, none issued and outstanding as of December 31, 2022 and 2021 | | | | | — | | | | | | — | | |
Class A common stock, par value $0.0001 per share; 100,000,000 shares authorized, none issued and outstanding as of December 31, 2022 and 2021 | | | | | — | | | | | | — | | |
Class B common stock, par value $0.0001 per share; 10,000,000 shares authorized; 6,250,000 shares issued and outstanding as of December 31, 2022 and 2021 | | | | | 625 | | | | | | 625 | | |
Additional paid-in capital | | | | | — | | | | | | — | | |
Accumulated deficit | | | | | (13,267,211) | | | | | | (16,717,728) | | |
TOTAL STOCKHOLDERS’ DEFICIT | | | | | (13,266,586) | | | | | | (16,717,103) | | |
TOTAL LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT | | | | $ | 20,187,776 | | | | | $ | 250,533,179 | | |
| | | For the Year Ended December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
General and administrative expenses | | | | $ | 2,746,125 | | | | | $ | 3,040,714 | | |
Loss from operations | | | | | (2,746,125) | | | | | | (3,040,714) | | |
Other income: | | | | | | | | | | | | | |
Change in fair value of warrant liabilities | | | | | 5,837,332 | | | | | | 7,744,000 | | |
Interest earned on cash and investments held in Trust Account | | | | | 3,018,726 | | | | | | 63,997 | | |
Total other income | | | | | 8,856,058 | | | | | | 7,807,997 | | |
Income before provision for income taxes | | | | | 6,109,933 | | | | | | 4,767,283 | | |
Provision for income taxes | | | | | (570,854) | | | | | | — | | |
Net income | | | | $ | 5,539,079 | | | | | $ | 4,767,283 | | |
Weighted average shares outstanding of Class A common stock | | | | | 23,358,326 | | | | | | 25,000,000 | | |
Basic and diluted net income per share, Class A common stock | | | | $ | 0.19 | | | | | $ | 0.15 | | |
Weighted average shares outstanding of Class B common stock | | | | | 6,250,000 | | | | | | 6,250,000 | | |
Basic and diluted net income per share, Class B common stock | | | | $ | 0.19 | | | | | $ | 0.15 | | |
| | | Class B Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance – January 1, 2021 | | | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (21,485,011) | | | | | $ | (21,484,386) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 4,767,283 | | | | | | 4,767,283 | | |
Balance – December 31, 2021 | | | | | 6,250,000 | | | | | | 625 | | | | | | — | | | | | | (16,717,728) | | | | | | (16,717,103) | | |
Investment pursuant to business combination agreement | | | | | — | | | | | | — | | | | | | 82,741 | | | | | | — | | | | | | 82,741 | | |
Accretion for Class A common stock to redemption amount | | | | | — | | | | | | — | | | | | | (82,741) | | | | | | (2,088,562) | | | | | | (2,171,303) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 5,539,079 | | | | | | 5,539,079 | | |
Balance – December 31, 2022 | | | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (13,267,211) | | | | | $ | (13,266,586) | | |
| | | For the Year Ended December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income | | | | $ | 5,539,079 | | | | | $ | 4,767,283 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Change in fair value of warrant liabilities | | | | | (5,837,332) | | | | | | (7,744,000) | | |
Interest earned on cash and investments held in Trust Account | | | | | (3,018,726) | | | | | | (63,997) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses | | | | | 118,671 | | | | | | 348,200 | | |
Accounts payable and accrued expenses | | | | | 385,325 | | | | | | 954,400 | | |
Due to stockholders | | | | | 48,135 | | | | | | — | | |
Income taxes payable | | | | | 27,854 | | | | | | — | | |
Net cash used in operating activities | | | | | (2,736,994) | | | | | | (1,738,114) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash into Trust Account | | | | | (78,136) | | | | | | — | | |
Cash withdrawn from Trust Account to pay franchise and income taxes | | | | | 905,000 | | | | | | 60,000 | | |
Cash withdrawn from Trust Account in connection with redemptions | | | | | 232,371,273 | | | | | | — | | |
Net cash provided by investing activities | | | | | 233,198,137 | | | | | | 60,000 | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from promissory note | | | | | 39,068 | | | | | | — | | |
Proceeds from promissory note – related party | | | | | 400,000 | | | | | | 544,000 | | |
Proceeds from Convertible Promissory Note – related party | | | | | 1,341,000 | | | | | | — | | |
Extension capital contribution from TriSalus | | | | | 82,741 | | | | | | — | | |
Redemptions of Class A common stock | | | | | (232,371,273) | | | | | | — | | |
Net cash (used in) provided by financing activities | | | | | (230,508,464) | | | | | | 544,000 | | |
Net Change in Cash | | | | | (47,321) | | | | | | (1,134,114) | | |
Cash – Beginning of year | | | | | 200,884 | | | | | | 1,334,998 | | |
Cash – End of year | | | | $ | 153,563 | | | | | $ | 200,884 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes | | | | $ | 543,000 | | | | | $ | — | | |
| Class A common stock subject to possible redemption, January 1, 2021 | | | | $ | 250,000,000 | | |
| Plus: | | | | | | | |
| Accretion of carrying value to redemption value | | | | | | | |
| Class A common stock subject to possible redemption, December 31, 2021 | | | | | 250,000,000 | | |
| Less: | | | | | | | |
| Redemptions of Class A common stock | | | | | (232,371,273) | | |
| Plus: | | | | | | | |
| Accretion of carrying value to redemption value | | | | | 2,093,167 | | |
| Extension Deposit | | | | | 78,136 | | |
| Class A common stock subject to possible redemption, December 31, 2022 | | | | $ | 19,800,030 | | |
| | | For the Year Ended December 31, | | |||||||||||||||||||||
| | | 2022 | | | 2021 | | ||||||||||||||||||
| | | Class A | | | Class B | | | Class A | | | Class B | | ||||||||||||
Basic and diluted net income per share of common stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income | | | | $ | 4,369,839 | | | | | $ | 1,169,240 | | | | | $ | 3,813,826 | | | | | $ | 953,457 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding | | | | | 23,358,326 | | | | | | 6,250,000 | | | | | | 25,000,000 | | | | | | 6,250,000 | | |
Basic and diluted net income per share of common stock | | | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforward | | | | $ | — | | | | | $ | 40,819 | | |
Organizational costs/start-up expenses | | | | | 1,160,666 | | | | | | 606,383 | | |
Total deferred tax assets | | | | | 1,160,666 | | | | | | 647,202 | | |
Valuation allowance | | | | | (1,160,666) | | | | | | (647,202) | | |
Deferred tax assets, net of allowance | | | | $ | — | | | | | $ | — | | |
| | | For the Year Ended December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Federal | | | | | | | | | | | | | |
Current | | | | $ | 570,854 | | | | | $ | — | | |
Deferred | | | | | (513,464) | | | | | | (625,111) | | |
State and Local | | | | | | | | | | | | | |
Current | | | | | — | | | | | | — | | |
Deferred | | | | | — | | | | | | — | | |
Change in valuation allowance | | | | | 513,464 | | | | | | 625,111 | | |
Income tax provision | | | | $ | 570,854 | | | | | $ | — | | |
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Statutory federal income tax rate | | | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal tax benefit | | | | | 0.0% | | | | | | 0.0% | | |
Change in fair value of warrant liabilities | | | | | (20.1)% | | | | | | (34.1)% | | |
Change in valuation allowance | | | | | 8.4% | | | | | | 13.1% | | |
Income tax provision | | | | | 9.3% | | | | | | (0.0)% | | |
| | | Level | | | December 31, 2022 | | | December 31, 2021 | | |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and investments held in Trust Account | | | | | 1 | | | | | $ | 19,827,884 | | | | | $ | 250,007,295 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant Liabilities – Public Warrants | | | | | 1 | | | | | $ | 666,667 | | | | | $ | 4,333,333 | | |
Warrant Liabilities – Private Placement Warrants | | | | | 3 | | | | | $ | 394,667 | | | | | $ | 2,565,333 | | |
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Exercise price | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price | | | | $ | 10.03 | | | | | $ | 9.88 | | |
Volatility | | | | | 6.40% | | | | | | 9.60% | | |
Term | | | | | 5.25 | | | | | | 5.16 | | |
Risk-free rate | | | | | 3.91% | | | | | | 1.27% | | |
Dividend yield | | | | | 0.00% | | | | | | 0.00% | | |
| | | Private Placement | | | Public | | | Warrant Liabilities | | |||||||||
Fair value as of December 31, 2021 | | | | $ | 2,565,333 | | | | | $ | — | | | | | $ | 2,565,333 | | |
Change in fair value | | | | | (2,170,666) | | | | | | — | | | | | | (2,170,666) | | |
Fair value as of December 31, 2022 | | | | $ | 394,667 | | | | | $ | — | | | | | $ | 394,667 | | |
| | | Private Placement | | | Public | | | Warrant Liabilities | | |||||||||
Fair value as of December 31, 2020 | | | | $ | 5,476,000 | | | | | $ | 9,166,666 | | | | | $ | 14,642,666 | | |
Change in fair value | | | | | (2,910,667) | | | | | | (4,833,333) | | | | | | (7,744,000) | | |
Transfer to level 1 | | | | | — | | | | | | (4,333,333) | | | | | | (4,333,333) | | |
Fair value as of December 31, 2021 | | | | $ | 2,565,333 | | | | | $ | — | | | | | $ | 2,565,333 | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
| | | (unaudited) | | | | | | | | |||
Assets | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 21,383 | | | | | $ | 9,414 | | |
Accounts receivable | | | | | 3,052 | | | | | | 1,557 | | |
Inventory, net | | | | | 1,629 | | | | | | 1,471 | | |
Prepaid expenses | | | | | 2,977 | | | | | | 4,772 | | |
Total current assets | | | | | 29,041 | | | | | | 17,214 | | |
Property and equipment, net | | | | | 1,897 | | | | | | 2,231 | | |
Right-of-use assets | | | | | 1,252 | | | | | | 1,381 | | |
Intangible assets, net | | | | | 997 | | | | | | 802 | | |
Other assets | | | | | 367 | | | | | | 367 | | |
Total assets | | | | $ | 33,554 | | | | | $ | 21,995 | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Trade payables | | | | $ | 1,899 | | | | | $ | 4,947 | | |
Accrued liabilities | | | | | 6,600 | | | | | | 6,377 | | |
Series B-2 tranche liabilities | | | | | — | | | | | | 4,702 | | |
Series B-3 warrant liabilities | | | | | — | | | | | | 15,819 | | |
Short-term lease liabilities | | | | | 379 | | | | | | 370 | | |
Other current liabilities | | | | | 427 | | | | | | 142 | | |
Total current liabilities | | | | | 9,305 | | | | | | 32,357 | | |
Long-term lease liabilities | | | | | 1,318 | | | | | | 1,593 | | |
Contingent earnout liability | | | | | 9,023 | | | | | | — | | |
Warrant liabilities | | | | | 5,421 | | | | | | 369 | | |
Total liabilities | | | | | 25,067 | | | | | | 34,319 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Convertible preferred stock | | | | | — | | | | | | 164,006 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Preferred stock, Series A, $0.0001 par value per share, $10.00 liquidation value per share. Authorized 10,000,000 and 0 shares at September 30, 2023, and December 31, 2022, respectively; issued and outstanding, 4,015,002 and 0 shares at September 30, 2023, and December 31, 2022, respectively | | | | | 1 | | | | | | — | | |
Common stock, $0.0001 par value per share. Authorized 400,000,000 and 30,898,162 shares at September 30, 2023, and December 31, 2022, respectively; issued and outstanding, 26,316,681 and 347,926 shares at September 30, 2023, and December 31, 2022, respectively | | | | | 2 | | | | | | — | | |
Additional paid-in capital | | | | | 221,351 | | | | | | 10,028 | | |
Accumulated deficit | | | | | (212,867) | | | | | | (186,358) | | |
Total stockholders’ equity (deficit) | | | | | 8,487 | | | | | | (176,330) | | |
Total liabilities and stockholders’ equity (deficit) | | | | $ | 33,554 | | | | | $ | 21,995 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2023 | | | 2022 | | | 2023 | | | 2022 | | ||||||||||||
Revenue | | | | $ | 5,193 | | | | | $ | 3,923 | | | | | $ | 12,790 | | | | | $ | 9,172 | | |
Cost of goods sold | | | | | 589 | | | | | | 701 | | | | | | 2,023 | | | | | | 1,442 | | |
Gross profit | | | | | 4,604 | | | | | | 3,222 | | | | | | 10,767 | | | | | | 7,730 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 9,367 | | | | | | 4,808 | | | | | | 21,871 | | | | | | 15,091 | | |
Sales and marketing | | | | | 4,689 | | | | | | 3,030 | | | | | | 11,430 | | | | | | 8,881 | | |
General and administrative | | | | | 9,025 | | | | | | 3,495 | | | | | | 17,498 | | | | | | 8,425 | | |
Loss from operations | | | | | (18,477) | | | | | | (8,111) | | | | | | (40,032) | | | | | | (24,667) | | |
Interest income | | | | | 116 | | | | | | 49 | | | | | | 187 | | | | | | 75 | | |
Interest expense | | | | | (4) | | | | | | — | | | | | | (13) | | | | | | — | | |
Loss on equity issuance | | | | | — | | | | | | — | | | | | | (4,171) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities | | | | | (2,812) | | | | | | — | | | | | | 660 | | | | | | 21 | | |
Change in fair value of contingent earnout liability | | | | | 19,904 | | | | | | — | | | | | | 19,904 | | | | | | — | | |
Other expense, net | | | | | (13) | | | | | | (31) | | | | | | (56) | | | | | | (71) | | |
Loss before income taxes | | | | | (1,286) | | | | | | (8,093) | | | | | | (23,521) | | | | | | (24,642) | | |
Income tax expense | | | | | — | | | | | | — | | | | | | 8 | | | | | | 3 | | |
Net loss available to common stockholders | | | | $ | (1,286) | | | | | $ | (8,093) | | | | | $ | (23,529) | | | | | $ | (24,645) | | |
Deemed dividend related to Series B-2 preferred stock down round provision | | | | $ | — | | | | | $ | — | | | | | $ | (2,981) | | | | | $ | — | | |
Undeclared dividends on Series A preferred stock | | | | $ | (458) | | | | | $ | — | | | | | $ | (458) | | | | | $ | — | | |
Net loss attributable to common stockholders | | | | $ | (1,744) | | | | | $ | (8,093) | | | | | $ | (26,968) | | | | | $ | (24,645) | | |
Net loss per common share, basic and diluted | | | | $ | (0.13) | | | | | $ | (25.95) | | | | | $ | (5.68) | | | | | $ | (82.17) | | |
Weighted average common shares outstanding, basic and diluted | | | | | 13,173,422 | | | | | | 311,823 | | | | | | 4,749,849 | | | | | | 299,936 | | |
| | | Nine months ended September 30, 2023 | | |||||||||||||||||||||||||||||||||||||||
| | | Preferred stock | | | Common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Total | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
At December 31, 2022 | | | | | — | | | | | $ | — | | | | | | 347,926 | | | | | $ | — | | | | | $ | 10,028 | | | | | $ | (186,358) | | | | | $ | (176,330) | | |
Exercise of options | | | | | — | | | | | | — | | | | | | 95,842 | | | | | | — | | | | | | 50 | | | | | | — | | | | | | 50 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73 | | | | | | — | | | | | | 73 | | |
Deemed dividend | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 959 | | | | | | (959) | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,268) | | | | | | (8,268) | | |
At March 31, 2023 | | | | | — | | | | | | — | | | | | | 443,768 | | | | | | — | | | | | | 11,110 | | | | | | (195,585) | | | | | | (184,475) | | |
Exercise of options | | | | | — | | | | | | — | | | | | | 4,592 | | | | | | — | | | | | | 16 | | | | | | — | | | | | | 16 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69 | | | | | | — | | | | | | 69 | | |
Deemed dividend | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,022 | | | | | | (2,022) | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,974) | | | | | | (13,974) | | |
At June 30, 2023 | | | | | — | | | | | | — | | | | | | 448,360 | | | | | | — | | | | | | 13,217 | | | | | | (211,581) | | | | | | (198,364) | | |
Exercise of options | | | | | — | | | | | | — | | | | | | 50,646 | | | | | | — | | | | | | 29 | | | | | | — | | | | | | 29 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 259 | | | | | | — | | | | | | 259 | | |
Impact of Business Combination | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of redeemable convertible preferred stock into common stock in connection with the Business Combination | | | | | — | | | | | | — | | | | | | 21,500,867 | | | | | | 2 | | | | | | 204,234 | | | | | | — | | | | | | 204,236 | | |
Assumption of warrants to purchase common stock in connection with the Business Combination | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,568) | | | | | | — | | | | | | (2,568) | | |
Issuance of common stock upon closing the Business Combination, net of expenses | | | | | — | | | | | | — | | | | | | 4,316,808 | | | | | | — | | | | | | 957 | | | | | | — | | | | | | 957 | | |
Contingent earnout liability recognized upon closing of the Business Combination | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,927) | | | | | | — | | | | | | (28,927) | | |
Assumption of preferred stock in connection with the Business Combination | | | | | 4,015,002 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 34,150 | | | | | | — | | | | | | 34,151 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,286) | | | | | | (1,286) | | |
At September 30, 2023 | | | | | 4,015,002 | | | | | $ | 1 | | | | | | 26,316,681 | | | | | $ | 2 | | | | | $ | 221,351 | | | | | $ | (212,867) | | | | | $ | 8,487 | | |
| | | Nine months ended September 30, 2022 | | |||||||||||||||||||||||||||
| | | Common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Total | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
At December 31, 2021 | | | | | 264,978 | | | | | $ | — | | | | | $ | 6,738 | | | | | $ | (136,342) | | | | | $ | (129,604) | | |
Exercise of options | | | | | 33,747 | | | | | | — | | | | | | 61 | | | | | | — | | | | | | 61 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 62 | | | | | | — | | | | | | 62 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (7,873) | | | | | | (7,873) | | |
At March 31, 2022 | | | | | 298,725 | | | | | $ | — | | | | | $ | 6,861 | | | | | $ | (144,215) | | | | | $ | (137,354) | | |
Exercise of options | | | | | 9,393 | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 5 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 70 | | | | | | — | | | | | | 70 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (8,679) | | | | | | (8,679) | | |
At June 30, 2022 | | | | | 308,118 | | | | | $ | — | | | | | $ | 6,936 | | | | | $ | (152,894) | | | | | $ | (145,958) | | |
Exercise of options | | | | | 12,128 | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 7 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 119 | | | | | | — | | | | | | 119 | | |
Net loss | | | | | — | | ��� | | | | — | | | | | | — | | | | | | (8,093) | | | | | | (8,093) | | |
At September 30, 2022 | | | | | 320,245 | | | | | $ | — | | | | | $ | 7,062 | | | | | $ | (160,987) | | | | | $ | (153,925) | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2023 | | | 2022 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss available to common stockholders | | | | $ | (23,529) | | | | | $ | (24,645) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 500 | | | | | | 452 | | |
Change in fair value of warrant and tranche liabilities | | | | | (660) | | | | | | (21) | | |
Change in fair value of contingent earnout liability | | | | | (19,904) | | | | | | — | | |
Loss on equity issuance | | | | | 4,171 | | | | | | — | | |
Stock-based compensation expense | | | | | 402 | | | | | | 251 | | |
Loss on disposal of fixed assets | | | | | 60 | | | | | | 50 | | |
Milestone payments to Dynavax | | | | | 1,000 | | | | | | 1,000 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | (1,477) | | | | | | (936) | | |
Inventory | | | | | (158) | | | | | | 6 | | |
Prepaid expenses | | | | | 1,041 | | | | | | (1,306) | | |
ROU assets | | | | | 130 | | | | | | 38 | | |
Trade payables, accrued expenses and other liabilities | | | | | (2,772) | | | | | | 1,108 | | |
Net cash used in operating activities | | | | | (41,196) | | | | | | (24,003) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (216) | | | | | | (451) | | |
Milestone payments to Dynavax | | | | | (1,000) | | | | | | (1,000) | | |
Cash paid for intellectual property and licenses | | | | | (205) | | | | | | (63) | | |
Net cash used in investing activities | | | | | (1,421) | | | | | | (1,514) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from the issuance of preferred stock | | | | | 9,189 | | | | | | 3,499 | | |
Refundable prepayments for Series B-2 preferred stock | | | | | — | | | | | | 3,986 | | |
Proceeds from exercise of preferred stock warrants | | | | | 9,630 | | | | | | — | | |
Proceeds from Business Combination | | | | | 36,854 | | | | | | — | | |
Offering costs related to Business Combination | | | | | (1,116) | | | | | | — | | |
Payments on finance lease liabilities | | | | | (65) | | | | | | (4) | | |
Cash proceeds from the exercise of stock options | | | | | 94 | | | | | | 73 | | |
Net cash provided by financing activities | | | | | 54,586 | | | | | | 7,554 | | |
Increase (decrease) in cash, cash equivalents and restricted cash | | | | | 11,969 | | | | | | (17,963) | | |
Cash, cash equivalents and restricted cash, beginning of period | | | | | 9,664 | | | | | | 30,301 | | |
Cash, cash equivalents and restricted cash, end of period | | | | $ | 21,633 | | | | | $ | 12,338 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Supplemental disclosure of noncash items: | | | | | | | | | | | | | |
Transfer of warrant liability to preferred stock upon exercise of warrants | | | | $ | 25,409 | | | | | $ | — | | |
Level 3 Liabilities | | | Fair Value at December 31, 2022 | | | Change in Unrealized (Gains) Losses | | | Issuances (Settlements) | | | Net Transfer In (Out) of Level 3 | | | Fair Value at September 30, 2023 | | |||||||||||||||
Contingent earnout liability | | | | $ | — | | | | | $ | (19,904) | | | | | $ | 28,927 | | | | | $ | — | | | | | $ | 9,023 | | |
Level 3 Liabilities | | | Fair Value at December 31, 2021 | | | Change in Unrealized (Gains) Losses | | | Issuances (Settlements) | | | Net Transfer In (Out) of Level 3 | | | Fair Value at September 30, 2022 | | |||||||||||||||
Warrant liability | | | | $ | 391 | | | | | $ | (19) | | | | | $ | — | | | | | $ | — | | | | | $ | 372 | | |
Level 3 Liabilities | | | Fair Value at December 31, 2022 | | | Change in Unrealized (Gains) Losses | | | Issuances (Settlements) | | | Net Transfer In (Out) of Level 3 | | | Fair Value at September 30, 2023 | | |||||||||||||||
Warrant liability | | | | $ | 369 | | | | | $ | — | | | | | $ | (369) | | | | | $ | — | | | | | $ | — | | |
Series B-2 tranche liabilities | | | | $ | 4,702 | | | | | $ | (3,200) | | | | | $ | (1,502) | | | | | $ | — | | | | | $ | — | | |
Series B-3 Warrant liabilities | | | | $ | 15,819 | | | | | $ | (311) | | | | | $ | (15,508)(1) | | | | | $ | — | | | | | $ | �� | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
Cash and cash equivalents | | | | $ | 21,383 | | | | | $ | 9,414 | | |
Restricted cash (included in Other assets) | | | | | 250 | | | | | | 250 | | |
Total cash, cash equivalents and restricted cash shown in the Condensed Consolidated Statements of Cash Flows | | | | $ | 21,633 | | | | | $ | 9,664 | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
Raw materials | | | | $ | 289 | | | | | $ | 753 | | |
Finished goods | | | | | 1,340 | | | | | | 718 | | |
Inventory, net | | | | $ | 1,629 | | | | | $ | 1,471 | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
Accrued liabilities | | | | $ | 3,404 | | | | | $ | 2,905 | | |
Accrued bonus | | | | | 2,706 | | | | | | 2,896 | | |
Accrued vacation | | | | | 475 | | | | | | 329 | | |
Accrued payroll | | | | | 15 | | | | | | 247 | | |
Total accrued liabilities | | | | $ | 6,600 | | | | | $ | 6,377 | | |
| | | September 30, 2023 | | | August 10, 2023 | | ||||||
Current stock price | | | | $ | 5.12 | | | | | $ | 11.34 | | |
Expected share price volatility | | | | | 65.0% | | | | | | 65.0% | | |
Risk-free interest rate | | | | | 4.6% | | | | | | 4.2% | | |
Expected term (years) | | | | | 4.9 | | | | | | 5 | | |
Estimated dividend yield | | | | | —% | | | | | | —% | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
Public Warrants | | | | | 8,333,272 | | | | | | — | | |
Private Placement Warrants | | | | | 5,933,333 | | | | | | — | | |
Series B-3 Warrants | | | | | — | | | | | | 15,819,000 | | |
Total warrants | | | | | 14,266,605 | | | | | | 15,819,000 | | |
Series | | | September 30, 2023 | | | August 10, 2023 | | | December 31, 2022 | | |||||||||
Series A-1 preferred stock, $0.001 par value per share. Issued, and outstanding 0 and 131,797 shares at September 30, 2023, and December 31, 2022, respectively | | | | $ | — | | | | | $ | 6,065 | | | | | $ | 6,065 | | |
Series A-2 preferred stock, $0.001 par value per share. Issued, and outstanding 0 and 576,126 shares at September 30, 2023, and December 31, 2022, respectively | | | | | — | | | | | | 8,976 | | | | | | 8,976 | | |
Series A-3 preferred stock, $0.001 par value per share. Issued, and outstanding 0 and 612,822 shares at September 30, 2023, and December 31, 2022, respectively | | | | | — | | | | | | 10,611 | | | | | | 10,611 | | |
Series A-4 preferred stock, $0.001 par value per share. Issued, and outstanding 0 and 127,787 shares at September 30, 2023, and December 31, 2022, respectively | | | | | — | | | | | | 1,993 | | | | | | 1,993 | | |
Series A-5 preferred stock, $0.001 par value per share. Issued and outstanding 0 shares at September 30, 2023;authorized 734,533, issued and outstanding 730,320 and December 31, 2022 | | | | | — | | | | | | 12,858 | | | | | | 12,858 | | |
Series A-6 preferred stock, $0.001 par value per share. Issued and outstanding 0 shares at September 30, 2023; authorized 805,848, issued and outstanding 800,657 at December 31, 2022 | | | | | — | | | | | | 15,476 | | | | | | 15,476 | | |
Series B preferred stock, $0.001 par value per share. Issued and outstanding 0 shares at September 30, 2023; authorized 7,021,678, issued and outstanding 6,984,971 at December 31, 2022, respectively | | | | | — | | | | | | 84,637 | | | | | | 84,528 | | |
Series B-1 preferred stock, $0.001 par value per share. Issued, and outstanding 0 shares at September 30, 2023, authorized, issued and outstanding 1,659,672 at and December 31, 2022 | | | | | — | | | | | | 23,500 | | | | | | 23,499 | | |
Series B-2 preferred stock, $0.001 par value per share. Issued and outstanding 0 and 706,243 shares at September 30, 2023, and December 31, 2022, respectively | | | | | — | | | | | | — | | | | | | — | | |
Series B-3 preferred stock, $0.001 par value per share. Issued and outstanding 0 and 0 shares at September 30, 2023, and December 31, 2022, respectively | | | | | — | | | | | | 39,858 | | | | | | — | | |
Total convertible preferred stock | | | | $ | — | | | | | $ | 203,974 | | | | | $ | 164,006 | | |
Series | | | Balance at December 31, 2022 | | | Issuances | | | Retirements / Conversions | | | Balance at September 30, 2023 | | ||||||||||||
Series A-1 | | | | $ | 6,065 | | | | | $ | — | | | | | $ | (6,065) | | | | | $ | — | | |
Series A-2 | | | | | 8,976 | | | | | | — | | | | | | (8,976) | | | | | | — | | |
Series A-3 | | | | | 10,611 | | | | | | — | | | | | | (10,611) | | | | | | — | | |
Series A-4 | | | | | 1,993 | | | | | | — | | | | | | (1,993) | | | | | | — | | |
Series A-5 | | | | | 12,858 | | | | | | — | | | | | | (12,858) | | | | | | — | | |
Series A-6 | | | | | 15,476 | | | | | | — | | | | | | (15,476) | | | | | | — | | |
Series B | | | | | 84,528 | | | | | | 109 | | | | | | (84,637) | | | | | | — | | |
Series B-1 | | | | | 23,499 | | | | | | 1 | | | | | | (23,500) | | | | | | — | | |
Series B-2 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Series B-3 | | | | | — | | | | | | 39,858 | | | | | | (39,858) | | | | | | — | | |
Total convertible preferred stock | | | | $ | 164,006 | | | | | $ | 39,968 | | | | | $ | (203,974) | | | | | $ | — | | |
Series | | | Balance at December 31, 2021 | | | Issuances | | | Balance at September 30, 2022 | | |||||||||
Series A-1 | | | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
Series A-2 | | | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
Series A-3 | | | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
Series A-4 | | | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
Series A-5 | | | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
Series A-6 | | | | | 15,476 | | | | | | — | | | | | | 15,476 | | |
Series B | | | | | 84,528 | | | | | | — | | | | | | 84,528 | | |
Series B-1 | | | | | 20,000 | | | | | | 3,499 | | | | | | 23,499 | | |
Total convertible preferred stock | | | | $ | 160,507 | | | | | $ | 3,499 | | | | | $ | 164,006 | | |
Series | | | September 30, 2023 | | | December 31, 2022 | | |||
Series A-5 preferred stock, $17.81 exercise price | | | — | | | | | 4,213 | | |
Series A-6 preferred stock, $20.23 exercise price | | | — | | | | | 5,190 | | |
Series B preferred stock, $0.41 exercise price | | | — | | | | | 36,707 | | |
Series B-3 preferred stock, $2.03 exercise price | | | — | | | | | 2,824,974 | | |
Total warrants | | | — | | | | | 2,871,084 | | |
Series | | | Balance at December 31, 2022 | | | Exercises | | | Issuances | | | Retirements / Conversions | | | Balance at September 30, 2023 | | |||||||||||||||
Series A-5 | | | | | 4,213 | | | | | | — | | | | | | — | | | | | | (4,213) | | | | | | — | | |
Series A-6 | | | | | 5,190 | | | | | ��� | — | | | | | | — | | | | | | (5,190) | | | | | | — | | |
Series B | | | | | 36,707 | | | | | | (11,123) | | | | | | — | | | | | | (25,584) | | | | | | — | | |
Series B-3 | | | | | 2,824,974 | | | | | | (4,771,642) | | | | | | 2,595,777 | | | | | | (649,109) | | | | | | — | | |
| | | December 31, 2022 | |
Series B-2 preferred stock fair value per share | | | $14.97 | |
Series B-2 preferred stock exercise price per share | | | $14.16 | |
Series B-3 preferred stock fair value per share | | | $3.24 | |
Series B-3 Warrants exercise price per share | | | $2.03 | |
Volatility | | | 50.0% – 65.0% | |
Risk free rate | | | 4.0% – 4.7% | |
| | | December 31, 2022 | |
Series B-2 Tranche Liability expected term | | | 0.2 – 0.4 years | |
Series B-3 Warrants expected term | | | 5.8 – 6.0 years | |
Expected dividends | | | — | |
| | | September 30, | | |||||||||
| | | 2023 | | | 2022 | | ||||||
Preferred stock | | | | | 4,015,002 | | | | | | 11,624,155 | | |
Preferred stock warrants | | | | | — | | | | | | 46,111 | | |
Common stock warrants | | | | | 14,266,605 | | | | | | — | | |
Restricted stock units | | | | | 184,018 | | | | | | — | | |
Options to purchase common stock | | | | | 2,632,206 | | | | | | 1,710,860 | | |
| | | | | 21,097,831 | | | | | | 13,381,126 | | |
| | | September 30, 2023 | | |||||||||||||||
| | | Authorized | | | Outstanding | | | Available for Issue | | |||||||||
2009 Plan | | | | | 1,915,724 | | | | | | 1,915,724 | | | | | | — | | |
2023 Plan | | | | | 5,585,008 | | | | | | 900,500 | | | | | | 4,684,508 | | |
Total | | | | | 7,500,732 | | | | | | 2,816,224 | | | | | | 4,684,508 | | |
| | | 2022 | | | 2021 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 9,414 | | | | | $ | 30,301 | | |
Accounts receivable | | | | | 1,557 | | | | | | 1,357 | | |
Inventory, net | | | | | 1,471 | | | | | | 1,292 | | |
Prepaid expenses | | | | | 4,772 | | | | | | 2,181 | | |
Total current assets | | | | | 17,214 | | | | | | 35,131 | | |
Property and equipment, net | | | | | 2,231 | | | | | | 1,797 | | |
Right-of-use assets | | | | | 1,381 | | | | | | — | | |
Intangible assets, net | | | | | 802 | | | | | | 794 | | |
Other assets | | | | | 367 | | | | | | 115 | | |
Total assets | | | | $ | 21,995 | | | | | $ | 37,837 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Trade payables | | | | $ | 4,947 | | | | | $ | 1,300 | | |
Accrued liabilities | | | | | 6,377 | | | | | | 4,969 | | |
Series B-2 tranche liabilities | | | | | 4,702 | | | | | | — | | |
Series B-3 warrant liabilities | | | | | 15,819 | | | | | | — | | |
Short-term lease liabilities | | | | | 370 | | | | | | — | | |
Other current liabilities | | | | | 141 | | | | | | 104 | | |
Total current liabilities | | | | | 32,356 | | | | | | 6,373 | | |
Long-term lease liabilities | | | | | 1,593 | | | | | | — | | |
Warrant liabilities and other long-term liabilities | | | | | 369 | | | | | | 561 | | |
Total liabilities | | | | | 34,318 | | | | | | 6,934 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Convertible preferred stock | | | | | 164,006 | | | | | | 160,507 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value per share. Authorized 30,898,162 and 15,696,266 shares at December 31, 2022 and 2021, respectively; issued and outstanding 347,926 shares and 264,977 shares at December 31, 2022 and 2021, respectively | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 10,029 | | | | | | 6,738 | | |
Accumulated deficit | | | | | (186,358) | | | | | | (136,342) | | |
Total stockholders’ deficit | | | | | (176,329) | | | | | | (129,604) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit | | | | $ | 21,995 | | | | | $ | 37,837 | | |
| | | 2022 | | | 2021 | | ||||||
Revenue | | | | $ | 12,398 | | | | | $ | 8,401 | | |
Cost of goods sold | | | | | 2,258 | | | | | | 1,193 | | |
Gross profit | | | | | 10,140 | | | | | | 7,208 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development | | | | | 21,358 | | | | | | 14,224 | | |
Sales and marketing | | | | | 12,738 | | | | | | 8,263 | | |
General and administrative | | | | | 12,483 | | | | | | 8,753 | | |
Loss from operations | | | | | (36,439) | | | | | | (24,032) | | |
Interest income | | | | | 180 | | | | | | — | | |
Interest expense | | | | | (1) | | | | | | (1,761) | | |
Loss on conversion of convertible notes | | | | | — | | | | | | (3,416) | | |
Loss on equity issuance | | | | | (8,312) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities | | | | | (2,186) | | | | | | (379) | | |
Other income and expense, net | | | | | (420) | | | | | | 746 | | |
Loss before income taxes | | | | | (47,178) | | | | | | (28,842) | | |
Income tax expense | | | | | (9) | | | | | | (3) | | |
Net loss available to common stockholders | | | | $ | (47,187) | | | | | $ | (28,845) | | |
Deemed dividend related to Series B-2 preferred stock down round provision | | | | $ | (2,829) | | | | | $ | — | | |
Net loss attributable to common stockholders | | | | $ | (50,016) | | | | | $ | (28,845) | | |
Net loss per share, basic and diluted | | | | $ | (161.55) | | | | | $ | (131.65) | | |
Weighted average common shares outstanding, basic and diluted | | | | | 309,609 | | | | | | 219,100 | | |
| | | Common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
At December 31, 2020 | | | | | 193,303 | | | | | $ | — | | | | | $ | 1,364 | | | | | $ | (107,497) | | | | | $ | (106,133) | | |
Exercise of options | | | | | 71,647 | | | | | | — | | | | | | 54 | | | | | | — | | | | | | 54 | | |
Modification of convertible debt to remove conversion discount | | | | | — | | | | | | — | | | | | | 5,210 | | | | | | — | | | | | | 5,210 | | |
Exercise of common stock warrants | | | | | 28 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | 109 | | | | | | — | | | | | | 109 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (28,845) | | | | | | (28,845) | | |
At December 31, 2021 | | | | | 264,978 | | | | | $ | — | | | | | $ | 6,737 | | | | | $ | (136,342) | | | | | $ | (129,605) | | |
Exercise of options | | | | | 82,879 | | | | | | — | | | | | | 94 | | | | | | — | | | | | | 94 | | |
Exercise of common stock warrants | | | | | 69 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | 368 | | | | | | — | | | | | | 368 | | |
Deemed dividend | | | | | — | | | | | | — | | | | | | 2,829 | | | | | | (2,829) | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (47,187) | | | | | | (47,187) | | |
At December 31, 2022 | | | | | 347,926 | | | | | $ | — | | | | | $ | 10,028 | | | | | $ | (186,358) | | | | | $ | (176,330) | | |
| | | 2022 | | | 2021 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (47,187) | | | | | $ | (28,845) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 398 | | | | | | 464 | | |
Gain on PPP loan forgiveness | | | | | — | | | | | | (828) | | |
Loss on conversion of convertible notes | | | | | — | | | | | | 3,416 | | |
Loss on equity issuance | | | | | 8,312 | | | | | | — | | |
Change in fair value of tranche and warrant liabilities | | | | | 2,186 | | | | | | 379 | | |
Discount amortization and amortization of deferred financing costs | | | | | — | | | | | | 1,743 | | |
Share-based compensation expense | | | | | 368 | | | | | | 109 | | |
Gain (loss) on disposal of fixed assets | | | | | 310 | | | | | | (4) | | |
Milestone payment to Dynavax | | | | | 1,000 | | | | | | 1,000 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | (200) | | | | | | (741) | | |
Inventory | | | | | (179) | | | | | | (725) | | |
Prepaid expenses | | | | | (2,592) | | | | | | (1,840) | | |
Operating lease right-of-use assets | | | | | 112 | | | | | | — | | |
Operating lease liabilities | | | | | (87) | | | | | | — | | |
Trade payables, accrued expenses and other liabilities | | | | | 5,246 | | | | | | 3,175 | | |
Net cash used in operating activities | | | | | (32,313) | | | | | | (22,697) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (655) | | | | | | (1,097) | | |
Milestone payment to Dynavax | | | | | (1,000) | | | | | | (1,000) | | |
Cash paid for intellectual property and licenses | | | | | (131) | | | | | | (161) | | |
Net cash used in investing activities | | | | | (1,786) | | | | | | (2,258) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from the issuance of preferred stock, net of costs of $0 and $242, in the years ended December 31, 2022 and 2021, respectively | | | | | 13,499 | | | | | | 51,900 | | |
Proceeds from exercise of Series B preferred stock warrants | | | | | — | | | | | | 117 | | |
Payments on finance lease liabilities | | | | | (131) | | | | | | — | | |
Repayments on term loan (including $254 balloon payment) | | | | | — | | | | | | (1,348) | | |
Net proceeds from issuance of convertible notes | | | | | — | | | | | | 45 | | |
Cash proceeds from the exercise of stock options and warrants for common stock | | | | | 94 | | | | | | 54 | | |
Net cash provided by financing activities | | | | | 13,462 | | | | | | 50,768 | | |
Increase (decrease) in cash, cash equivalents and restricted cash | | | | | (20,637) | | | | | | 25,813 | | |
Cash, cash equivalents and restricted cash, beginning of period | | | | | 30,301 | | | | | | 4,488 | | |
Cash, cash equivalents and restricted cash, end of period | | | | $ | 9,664 | | | | | $ | 30,301 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | | |
Interest | | | | $ | — | | | | | $ | 18 | | |
Income taxes | | | | | 9 | | | | | | 3 | | |
Supplemental disclosure of noncash items: | | | | | | | | | | | | | |
Value of warrants issued with convertible notes | | | | $ | — | | | | | $ | 10 | | |
Transfer of warrant liability to preferred stock upon exercise of warrants | | | | | — | | | | | | 3,397 | | |
Fixed asset purchases included in trade payables and accrued expenses | | | | | 12 | | | | | | — | | |
Put option liability transferred to Additional paid-In capital | | | | | — | | | | | | 5,210 | | |
Carrying value of convertible notes and accumulated interest transferred to preferred stock | | | | | — | | | | | | 49,118 | | |
Level 3 Liabilities | | | Fair Value at December 31, 2020 | | | Change in Unrealized (Gains) Losses | | | Issuances (Settlements) | | | Net Transfer In (Out) of Level 3 | | | Fair Value at December 31, 2021 | | |||||||||||||||
Warrant liability | | | | $ | 3,399 | | | | | $ | 379 | | | | | $ | (3,387)(1) | | | | | $ | — | | | | | $ | 391 | | |
Put option liability | | | | $ | 5,140 | | | | | $ | 70 | | | | | $ | (5,210) | | | | | $ | — | | | | | $ | — | | |
Level 3 Liabilities | | | Fair Value at December 31, 2021 | | | Change in Unrealized (Gains) Losses | | | Issuances (Settlements) | | | Net Transfer In (Out) of Level 3 | | | Fair Value at December 31, 2022 | | |||||||||||||||
Warrant liability | | | | $ | 391 | | | | | $ | (22) | | | | | $ | — | | | | | $ | — | | | | | $ | 369 | | |
Series B-2 tranche liabilities | | | | $ | — | | | | | $ | (1,645) | | | | | $ | 6,347 | | | | | $ | — | | | | | $ | 4,702 | | |
Series B-3 warrant liabilities | | | | $ | — | | | | | $ | 3,853 | | | | | $ | 11,966 | | | | | $ | — | | | | | $ | 15,819 | | |
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Cash and cash equivalents | | | | $ | 9,414 | | | | | $ | 30,301 | | |
Restricted cash (included in Other assets) | | | | | 250 | | | | | | — | | |
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows | | | | $ | 9,664 | | | | | $ | 30,301 | | |
| | | 2022 | | | 2021 | | ||||||
Raw materials | | | | $ | 753 | | | | | $ | 646 | | |
Finished goods | | | | | 718 | | | | | | 646 | | |
Inventory, net | | | | $ | 1,471 | | | | | $ | 1,292 | | |
| | | Useful Life (Years) | | | 2022 | | | 2021 | | ||||||
Machinery and equipment | | | 5 – 7 | | | | $ | 2,795 | | | | | $ | 2,031 | | |
Computers and software | | | 2 | | | | | 602 | | | | | | 672 | | |
Furniture | | | 5 | | | | | 475 | | | | | | 448 | | |
| | | Useful Life (Years) | | | 2022 | | | 2021 | | ||||||
Leasehold improvements | | | 5 | | | | | 772 | | | | | | 783 | | |
Other property | | | 7 | | | | | 12 | | | | | | 12 | | |
| | | | | | | | 4,656 | | | | | | 3,946 | | |
Less accumulated depreciation | | | | | | | | (2,425) | | | | | | (2,149) | | |
| | | | | | | $ | 2,231 | | | | | $ | 1,797 | | |
|
| 2023 | | | | | 65 | | |
| 2024 | | | | | 65 | | |
| 2025 | | | | | 65 | | |
| 2026 | | | | | 65 | | |
| 2027 | | | | | 65 | | |
| Thereafter | | | | | 477 | | |
| | | | | $ | 802 | | |
| | | December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Accrued liabilities | | | | $ | 2,905 | | | | | $ | 2,910 | | |
Accrued incentives | | | | | 2,896 | | | | | | 1,562 | | |
Accrued vacation | | | | | 329 | | | | | | 271 | | |
Accrued payroll | | | | | 247 | | | | | | 226 | | |
| | | | $ | 6,377 | | | | | $ | 4,969 | | |
| | | 2022 | | | 2021 | | ||||||
Federal: | | | | | | | | | | | | | |
Current | | | | $ | — | | | | | $ | — | | |
Deferred | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | |
State: | | | | | | | | | | | | | |
Current | | | | | 9 | | | | | | 3 | | |
Deferred | | | | | — | | | | | | — | | |
| | | | | 9 | | | | | | 3 | | |
Total | | | | $ | 9 | | | | | $ | 3 | | |
| | | 2022 | | | 2021 | | ||||||
Statutory rate | | | | | 21.0% | | | | | | 21.0% | | |
State and local taxes | | | | | 2.0 | | | | | | 2.5 | | |
Change in valuation allowance | | | | | (19.0) | | | | | | (20.0) | | |
Other | | | | | 1.0 | | | | | | (0.1) | | |
Permanent differences | | | | | (5.0) | | | | | | (3.4) | | |
| | | | | —% | | | | | | —% | | |
| | | 2022 | | | 2021 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
NOL carryforwards | | | | $ | 30,421 | | | | | $ | 27,002 | | |
Fixed assets and intangibles | | | | | 2,371 | | | | | | 2,306 | | |
Accruals | | | | | 815 | | | | | | 108 | | |
Inventory | | | | | 76 | | | | | | 229 | | |
Other | | | | | 87 | | | | | | — | | |
Capitalized R&D expenses | | | | | 4,613 | | | | | | — | | |
Stock-based compensation expense | | | | | 76 | | | | | | 63 | | |
Total deferred income tax assets | | | | | 38,459 | | | | | | 29,708 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Prepaid expenses | | | | | (101) | | | | | | (78) | | |
Total deferred income tax assets and liabilities | | | | | 38,358 | | | | | | 29,630 | | |
Less: valuation allowance | | | | | (38,358) | | | | | | (29,630) | | |
Net deferred income tax assets and liabilities | | | | $ | — | | | | | $ | — | | |
| | | December 31, 2022 | | |||||||||
| | | Federal | | | State | | ||||||
NOLs expiring between 2029 and 2037 | | | | $ | 43,912 | | | | | $ | 67,380 | | |
NOLs which do not expire | | | | | 82,009 | | | | | | 18,398 | | |
Total NOLs | | | | $ | 125,921 | | | | | $ | 85,778 | | |
Issue Date | | | Equity Class | | | Quantity | | | Exercise Price | | | Initial Fair Value | | |||||||||
08-26-2015 | | | Series A-5 Preferred Stock | | | | | 3,370 | | | | | $ | 17.81 | | | | | $ | 54 | | |
10-27-2016 | | | Series A-5 Preferred Stock | | | | | 842 | | | | | $ | 17.81 | | | | | $ | 10 | | |
06-30-2017 | | | Series A-6 Preferred Stock | | | | | 4,449 | | | | | $ | 20.23 | | | | | $ | 102 | | |
11-20-2018 | | | Series A-6 Preferred Stock | | | | | 741 | | | | | $ | 20.23 | | | | | $ | 12 | | |
| | | December 31, | | |||||||||
Series | | | 2022 | | | 2021 | | ||||||
Series A-1 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 131,797 shares at December 31, 2022 and 2021 | | | | $ | 6,065 | | | | | $ | 6,065 | | |
Series A-2 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 576,126 shares at December 31, 2022 and 2021 | | | | | 8,976 | | | | | | 8,976 | | |
Series A-3 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 612,822 shares at December 31, 2022 and 2021 | | | | | 10,611 | | | | | | 10,611 | | |
Series A-4 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 127,787 shares at December 31, 2022 and 2021 | | | | | 1,993 | | | | | | 1,993 | | |
Series A-5 preferred stock, $0.001 par value per share. Authorized 734,533 shares; issued and outstanding 730,320 shares at December 31, 2022 and 2021 | | | | | 12,858 | | | | | | 12,858 | | |
Series A-6 preferred stock, $0.001 par value per share. Authorized 805,848 shares; issued and outstanding 800,657 shares at December 31, 2022 and 2021 | | | | | 15,476 | | | | | | 15,476 | | |
Series B preferred stock, $0.001 par value per share. Authorized 7,021,678 shares; issued and outstanding 6,984,971 and 6,984,971 shares at December 31, 2022 and 2021, respectively | | | | | 84,528 | | | | | | 84,528 | | |
Series B-1 preferred stock, $0.001 par value per share. Authorized 1,659,672 shares; issued and outstanding 1,659,672 and 1,412,487 shares at December 31, 2022 and 2021, respectively | | | | | 23,499 | | | | | | 20,000 | | |
Series B-2 preferred stock, $0.001 par value per share. Authorized 1,765,609 shares; issued and outstanding 706,243 and 0 shares at December 31, 2022 and 2021, respectively | | | | | — | | | | | | — | | |
Series B-3 preferred stock, $0.001 par value per share. Authorized 8,474,924 shares; issued and outstanding 0 at shares at December 31, 2022 and 2021 | | | | | — | | | | | | — | | |
Total convertible preferred stock | | | | $ | 164,006 | | | | | $ | 160,507 | | |
Series | | | Balance at January 1, 2021 | | | Issuances | | | Balance at December 31, 2021 | | |||||||||
Series A-1 | | | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
Series A-2 | | | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
Series A-3 | | | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
Series A-4 | | | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
Series A-5 | | | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
Series A-6 | | | | | 15,472 | | | | | | 4 | | | | | | 15,476 | | |
Series B | | | | | — | | | | | | 84,528 | | | | | | 84,528 | | |
Series B-1 | | | | | — | | | | | | 20,000 | | | | | | 20,000 | | |
Total convertible preferred stock | | | | $ | 55,975 | | | | | $ | 104,532 | | | | | $ | 160,507 | | |
Series | | | Balance at December 31, 2021 | | | Issuances | | | Balance at December 31, 2022 | | |||||||||
Series A-1 | | | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
Series A-2 | | | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
Series A-3 | | | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
Series A-4 | | | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
Series A-5 | | | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
Series A-6 | | | | | 15,476 | | | | | | — | | | | | | 15,476 | | |
Series B | | | | | 84,528 | | | | | | — | | | | | | 84,528 | | |
Series B-1 | | | | | 20,000 | | | | | | 3,499 | | | | | | 23,499 | | |
Series B-2 | | | | | — | | | | | | — | | | | | | — | | |
Total convertible preferred stock | | | | $ | 160,507 | | | | | $ | 3,499 | | | | | $ | 164,006 | | |
Liquidation Preference | | | Series | | | Shares | | | Price | | | Aggregate Liquidation Preference | | |||||||||
1 | | | Series B-3 preferred stock | | | | | — | | | | | $ | 2.030 | | | | | $ | — | | |
1 | | | Series B-2 preferred stock | | | | | 706,243 | | | | | | 14.160 | | | | | | 10,000 | | |
2 | | | Series B-1 preferred stock | | | | | 1,659,672 | | | | | | 14.160 | | | | | | 23,500 | | |
2 | | | Series B preferred stock | | | | | 6,984,971 | | | | | | 12.140 | | | | | | 84,774 | | |
3 | | | Series A-6 preferred stock | | | | | 800,657 | | | | | | 20.230 | | | | | | 16,196 | | |
4 | | | Series A-5 preferred stock | | | | | 730,320 | | | | | | 17.810 | | | | | | 13,000 | | |
4 | | | Series A-4 preferred stock | | | | | 127,787 | | | | | | 16.030 | | | | | | 2,047 | | |
5 | | | Series A-3 preferred stock | | | | | 612,822 | | | | | | 17.400 | | | | | | 10,661 | | |
6 | | | Series A-2 preferred stock | | | | | 576,126 | | | | | | 15.660 | | | | | | 9,020 | | |
7 | | | Series A-1 preferred stock | | | | | 131,797 | | | | | | 49.520 | | | | | | 6,526 | | |
| | | Total liquidation preference | | | | | | | | | | | | | | | | $ | 175,724 | | |
| Preferred stock: | | | | | | | |
| Series A-1 | | | | | 152,188 | | |
| Series A-2 | | | | | 675,638 | | |
| Series A-3 | | | | | 712,198 | | |
| Series A-4 | | | | | 148,834 | | |
| Series A-5 | | | | | 868,487 | | |
| Series A-6 | | | | | 953,163 | | |
| Series B | | | | | 8,059,581 | | |
| Series B-1 | | | | | 1,936,284 | | |
| Series B-2 | | | | | 706,243 | | |
| | | | | | 14,212,616 | | |
| Warrants: | | | | | | | |
| Warrants to purchase Series A-5 preferred stock | | | | | 5,010 | | |
| Warrants to purchase Series A-6 preferred stock | | | | | 6,179 | | |
| Warrants to purchase Series B preferred stock | | | | | 42,354 | | |
| Warrants to purchase Series B-3 preferred stock | | | | | 2,824,974 | | |
| | | | | | 2,878,517 | | |
| Stock options: | | | | | | | |
| Stock options outstanding | | | | | 1,671,075 | | |
| Stock options available for future grant | | | | | 432,413 | | |
| | | | | | 2,103,488 | | |
| | | | | | 19,194,621 | | |
| | | Number of shares | | | Weighted average exercise price | | | Weighted average remaining contractual life | | |||||||||
Options outstanding at January 1, 2021 | | | | | 735,803 | | | | | $ | 1.22 | | | | | | 8.2 | | |
Granted | | | | | 700,170 | | | | | | 1.62 | | | | | | — | | |
Exercised | | | | | (71,647) | | | | | | 0.81 | | | | | | — | | |
Forfeiture | | | | | (57,246) | | | | | | 2.43 | | | | | | — | | |
Options outstanding at December 31, 2021 | | | | | 1,307,080 | | | | | | 1.22 | | | | | | 8.4 | | |
Granted | | | | | 550,049 | | | | | | 2.43 | | | | | | — | | |
Exercised | | | | | (82,879) | | | | | | 0.81 | | | | | | — | | |
Forfeiture | | | | | (103,174) | | | | | | 1.22 | | | | | | — | | |
Options outstanding at December 31, 2022 | | | | | 1,671,076 | | | | | | 1.62 | | | | | | 8.2 | | |
| | | Options outstanding | | | Options Exercisable | | ||||||||||||
Exercise Price | | | Number outstanding at December 31, 2022 | | | Weighted average remaining contractual life | | | Number exercisable at December 31, 2022 | | |||||||||
$0.41 | | | | | 540,863 | | | | | | 8.00 | | | | | | 380,641 | | |
$1.22 | | | | | 211,405 | | | | | | 5.20 | | | | | | 211,134 | | |
$1.62 | | | | | 4,100 | | | | | | 1.10 | | | | | | 4,100 | | |
$2.03 | | | | | 7,415 | | | | | | 4.60 | | | | | | 7,415 | | |
$2.43 | | | | | 900,291 | | | | | | 9.20 | | | | | | 203,651 | | |
$2.84 | | | | | 1,413 | | | | | | 2.80 | | | | | | 1,413 | | |
$3.65 – $18.61 | | | | | 5,589 | | | | | | 3.32 | | | | | | 5,589 | | |
| | | | | 1,671,076 | | | | | | | | | | | | 813,943 | | |
| | | 2022 | | | 2021 | | ||||||
Valuation assumptions: | | | | | | | | | | | | | |
Expected dividend yield | | | | | —% | | | | | | —% | | |
Expected volatility | | | | | 32% | | | | | | 32% | | |
Expected term (years)(1) | | | | | 5.6 – 6.2 | | | | | | 5.0 – 6.1 | | |
Risk-free interest rate | | | | | 2.76% | | | | | | 1.14% | | |
| | | December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Preferred stock | | | | | 12,330,395 | | | | | | 11,376,970 | | |
Preferred stock warrants | | | | | 2,878,519 | | | | | | 46,111 | | |
Common stock warrants | | | | | — | | | | | | 1,446 | | |
Options to purchase common stock | | | | | 1,671,076 | | | | | | 1,307,079 | | |
| | | | | 16,879,990 | | | | | | 12,731,606 | | |
| | | Operating Leases | | | Finance Leases | | ||||||
Right-of-use assets | | | | $ | 1,381 | | | | | $ | 349(1) | | |
Short-term lease liabilities | | | | $ | 300 | | | | | $ | 70 | | |
Long-term lease liabilities | | | | $ | 1,429 | | | | | $ | 164 | | |
| Operating lease expense | | | | $ | 443 | | |
| Finance lease expense: | | | | | | | |
| Amortization of ROU assets | | | | | 16 | | |
| Interest on lease liabilities | | | | | 4 | | |
| Total finance lease expense | | | | | 20 | | |
| Total lease expense | | | | $ | 463 | | |
| | | Operating Leases | | | Finance Leases | | ||||||
2023 | | | | $ | 429 | | | | | $ | 87 | | |
2024 | | | | | 378 | | | | | | 87 | | |
2025 | | | | | 205 | | | | | | 77 | | |
2026 | | | | | 213 | | | | | | 9 | | |
2027 | | | | | 219 | | | | | | 7 | | |
Thereafter | | | | | 884 | | | | | | — | | |
Total undiscounted lease payments | | | | | 2,328 | | | | | | 267 | | |
Less imputed interest | | | | | (600) | | | | | | (33) | | |
Total lease liabilities | | | | $ | 1,728 | | | | | $ | 234 | | |
| 2022 | | | | $ | 188 | | |
| 2023 | | | | | 194 | | |
| 2024 | | | | | 199 | | |
| 2025 | | | | | 205 | | |
| 2026 | | | | | 213 | | |
| Thereafter | | | | | 1,102 | | |
| | | | | $ | 2,101 | | |