- RNAZ Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
TransCode Therapeutics (RNAZ) S-1/AIPO registration (amended)
Filed: 18 Jan 24, 10:39am
| Delaware | | | 2834 | | | 81-1065054 | |
| (State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification No.) | |
| Michael Bison Finnbarr Murphy Goodwin Procter LLP 100 Northern Avenue Boston, MA 02210 (617) 570-1000 | | | Thomas A. Fitzgerald Interim Chief Executive Officer TransCode Therapeutics, Inc. 6 Liberty Square, #2382 Boston, MA 02109 (857) 837-3099 | | | John J. Hart, Esq. Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, New York 10105 (212) 370-1300 | |
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☒ | |
| | | | Emerging growth company ☒ | |
| PRELIMINARY PROSPECTUS | | | SUBJECT TO COMPLETION | | | DATED JANUARY 18, 2024 | |
| | | Per Share and Common Stock Purchase Warrants | | | Per Pre-Funded Warrant and Common Stock Purchase Warrants | | | Total | | |||||||||
Public offering price | | | | $ | | | | | $ | | | | | $ | | | |||
Placement agent fees(1) | | | | $ | | | | | | $ | | | | | $ | | | ||
Proceeds to us, before expenses | | | | $ | | | | | $ | | | | | $ | | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 90 | | | |
| | | | | 92 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 98 | | | |
| | | | | 100 | | | |
| | | | | 122 | | | |
| | | | | 172 | | | |
| | | | | 180 | | | |
| | | | | 186 | | | |
| | | | | 187 | | | |
| | | | | 189 | | | |
| | | | | 199 | | | |
| | | | | 206 | | | |
| | | | | 209 | | | |
| | | | | 209 | | | |
| | | | | F-1 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | | ||||||||||||||||||||
| | | 2023 | | | 2022 | | | 2022 | | | 2021 | | | ||||||||||||||
| | | Unaudited | | | | | | | | | | | | | | | | | |||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Research and development | | | | $ | 8,899,904 | | | | | $ | 7,545,628 | | | | | $ | 10,232,366 | | | | | $ | 2,753,966 | | | | ||
General and administrative | | | | | 6,459,578 | | | | | | 5,592,727 | | | | | | 8,433,448 | | | | | | 3,397,169 | | | | ||
Total operating expenses | | | | | 15,359,482 | | | | | | 13,138,355 | | | | | | 18,665,814 | | | | | | 6,151,135 | | | | ||
Operating loss | | | | | (15,359,482) | | | | | | (13,138,355) | | | | | | (18,665,814) | | | | | | (6,151,135) | | | | ||
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Change in fair value of derivative liabilities | | | | | — | | | | | | — | | | | | | — | | | | | | (867,000) | | | | ||
Change in fair value of warranty liability | | | | | — | | | | | | — | | | | | | — | | | | | | (6,109) | | | | ||
Grant income | | | | | 895,786 | | | | | | 696,669 | | | | | | 1,080,436 | | | | | | 278,333 | | | | ||
Loss on sale of equipment | | | | | — | | | | | | — | | | | | | — | | | | | | (3,082) | | | | ||
Interest expense | | | | | — | | | | | | — | | | | | | — | | | | | | (95,070) | | | | ||
Interest income | | | | | 5,148 | | | | | | 10,774 | | | | | | 20,410 | | | | | | 664 | | | | ||
Total other income (expense) | | | | | 900,934 | | | | | | 707,443 | | | | | | 1,100,846 | | | | | | (692,264) | | | | ||
Net loss | | | | $ | (14,458,548) | | | | | $ | (12,430,912) | | | | | $ | (17,564,968) | | | | | $ | (6,843,399) | | | | ||
Basic and diluted loss per common share(1) | | | | $ | (338.43) | | | | | $ | (766.32) | | | | | $ | (1,082.82) | | | | | $ | (649.75) | | | | ||
Weighted average number of common shares outstanding, basic and diluted(1) | | | | | 42,722 | | | | | | 16,222 | | | | | | 16,222 | | | | | | 10,532 | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | September 30, 2023 | | | December 31, | | ||||||||||||
| | | 2022 | | | 2021 | | ||||||||||||
| | | Unaudited | | | | | | | | | | | | | | |||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 7,452,934 | | | | | $ | 4,968,418 | | | | | $ | 20,825,860 | | |
Current assets | | | | | 9,373,416 | | | | | | 7,379,405 | | | | | | 22,732,175 | | |
Total assets | | | | | 10,227,846 | | | | | | 7,587,986 | | | | | | 22,938,443 | | |
Current liabilities | | | | | 5,598,186 | | | | | | 4,347,290 | | | | | | 2,534,097 | | |
Total liabilities | | | | | 5,787,952 | | | | | | 4,347,290 | | | | | | 2,534,097 | | |
Total stockholders’ equity | | | | | 4,439,894 | | | | | | 3,240,696 | | | | | | 20,404,346 | | |
| | | | | | | | | | | | | | | | | | | |
| | | 100% | | | % of Total | | | 75% | | | % of Total | | | 50% | | | % of Total | | | 25% | | | % of Total | | ||||||||||||||||||||||||
Gross Proceeds from Offering | | | | $ | 7,500,000 | | | | | | 100.00% | | | | | $ | 5,625,000 | | | | | | 100.00% | | | | | $ | 3,750,000 | | | | | | 100.00% | | | | | $ | 1,875,000 | | | | | | 100.00% | | |
Offering Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Placement Agent Fees and Expenses | | | | $ | 525,000 | | | | | | 7.00% | | | | | $ | 393,750 | | | | | | 7.00% | | | | | $ | 262,500 | | | | | | 7.00% | | | | | $ | 131,250 | | | | | | 7.00% | | |
Management Fee | | | | $ | 75,000 | | | | | | 1.00% | | | | | $ | 56,250 | | | | | | 1.00% | | | | | $ | 37,500 | | | | | | 1.00% | | | | | $ | 18,750 | | | | | | 1.00% | | |
Non-accountable Expenses | | | | $ | 50,000 | | | | | | 0.67% | | | | | $ | 50,000 | | | | | | 0.89% | | | | | $ | 50,000 | | | | | | 1.33% | | | | | $ | 50,000 | | | | | | 2.67% | | |
Other Offering Expenses | | | | $ | 375,000 | | | | | | 5.00% | | | | | $ | 375,000 | | | | | | 6.67% | | | | | $ | 375,000 | | | | | | 10.00% | | | | | $ | 375,000 | | | | | | 20.00% | | |
Total | | | | $ | 1,025,000 | | | | | | 13.67% | | | | | $ | 875,000 | | | | | | 15.56% | | | | | $ | 725,000 | | | | | | 19.33% | | | | | $ | 575,000 | | | | | | 30.67% | | |
Net Proceeds | | | | $ | 6,475,000 | | | | | | 86.33% | | | | | $ | 4,750,000 | | | | | | 84.44% | | | | | $ | 3,025,000 | | | | | | 80.67% | | | | | $ | 1,300,000 | | | | | | 69.33% | | |
| | | September 30, 2023 | | |||||||||||||||
| | | Actual | | | Pro Forma | | | Pro Forma As Adjusted | | |||||||||
| | | (unaudited) | | |||||||||||||||
Cash | | | | $ | 7,452,934 | | | | | $ | 8,481,959 | | | | | $ | 14,956,959 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Preferred stock – $0.0001 par value; 10,000,000 shares authorized actual and as adjusted; no shares issued or outstanding actual or as adjusted | | | | | — | | | | | | — | | | | | | — | | |
Common stock – $0.0001 par value; 290,000,000 shares authorized; 267,193 shares issued and outstanding actual; 627,440 shares issued and outstanding pro forma for the September 2023 Overallotment and the December 2023 Offering; and 4,099,663 shares issued and outstanding pro forma as adjusted for this offering | | | | $ | 27 | | | | | $ | 63 | | | | | $ | 410 | | |
Additional paid-in capital | | | | | 46,768,665 | | | | | | 47,798,562 | | | | | | 54,273,214 | | |
Accumulated deficit | | | | | (42,328,798) | | | | | | (42,328,798) | | | | | | (42,328,798) | | |
Total stockholders’ equity | | | | $ | 4,439,894 | | | | | $ | 5,469,826 | | | | | $ | 11,944,827 | | |
Total capitalization | | | | $ | 4,439,894 | | | | | $ | 5,469,826 | | | | | $ | 11,944,827 | | |
| Assumed public offering price per share and accompanying common stock purchase warrant | | | | | | $ | 2.16 | | | ||||
| Pro forma net tangible book value per share at September 30, 2023 | | | | $ | 8.72 | | | | | | | | |
| Decrease in pro forma net tangible book value per share attributable to new investors | | | | $ | 5.81 | | | | | | | | |
| Pro forma as adjusted net tangible book value per share after this offering | | | | | | | | | | $ | 2.91 | | |
| Increase per share to new investors | | | | | | | | | | $ | 0.75 | | |
| | | | | | | | | | | | | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||||||||||||||
| | | 2023 | | | 2022 | | | Change | | | 2023 | | | 2022 | | | Change | | ||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 3,343 | | | | | $ | 3,044 | | | | | $ | 299 | | | | | $ | 8,900 | | | | | $ | 7,546 | | | | | $ | 1,354 | | |
General and administrative | | | | | 1,985 | | | | | | 1,910 | | | | | | 75 | | | | | | 6,460 | | | | | | 5,593 | | | | | | 867 | | |
Total operating expenses | | | | | 5,328 | | | | | | 4,954 | | | | | | 374 | | | | | | 15,360 | | | | | | 13,139 | | | | | | 2,221 | | |
Operating loss | | | | | (5,328) | | | | | | (4,954) | | | | | | (374) | | | | | | (15,360) | | | | | | (13,139) | | | | | | (2,221) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant income | | | | | 27 | | | | | | 655 | | | | | | (628) | | | | | | 896 | | | | | | 697 | | | | | | 199 | | |
Interest income | | | | | — | | | | | | 9 | | | | | | (9) | | | | | | 5 | | | | | | 11 | | | | | | (6) | | |
Total other income (expense) | | | | | 27 | | | | | | 664 | | | | | | (637) | | | | | | 901 | | | | | | 708 | | | | | | 193 | | |
Net loss | | | | $ | (5,301) | | | | | $ | (4,290) | | | | | $ | (1,011) | | | | | $ | (14,459) | | | | | $ | (12,431) | | | | | $ | (2,028) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2023 | | | 2022 | | ||||||
| | | (unaudited) (in thousands) | | |||||||||
Net cash used in operating activities | | | | $ | (12,411) | | | | | $ | (11,743) | | |
Net cash used in investing activities | | | | | (36) | | | | | | (73) | | |
Net cash provided by (used in) financing activities | | | | | 14,931 | | | | | | (220) | | |
Net change in cash | | | | $ | 2,486 | | | | | $ | (12,036) | | |
| | | | | | | | | | | | | |
| | | Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | Change | | |||||||||
| | | (in thousands) | | |||||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 10,232 | | | | | $ | 2,754 | | | | | $ | 7,478 | | |
General and administrative | | | | | 8,433 | | | | | | 3,397 | | | | | | 5,036 | | |
Total operating expenses | | | | | 18,665 | | | | | | 6,151 | | | | | | 12,514 | | |
Loss from operations | | | | | (18,665) | | | | | | (6,151) | | | | | | (12,514) | | |
Other Income (expense) | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability | | | | | — | | | | | | (867) | | | | | | 867 | | |
Change in fair value of warrant liability | | | | | — | | | | | | (6) | | | | | | 6 | | |
Grant income | | | | | 1,080 | | | | | | 278 | | | | | | 802 | | |
Loss on sale of equipment | | | | | — | | | | | | (3) | | | | | | 3 | | |
Interest expense | | | | | — | | | | | | (95) | | | | | | 95 | | |
Interest income | | | | | 20 | | | | | | 1 | | | | | | 19 | | |
Total other income (expense) | | | | | 1,100 | | | | | | (692) | | | | | | 1,792 | | |
Net loss | | | | $ | (17,565) | | | | | $ | (6,843) | | | | | $ | (10,722) | | |
| | | | | | | | | | | | | | | | | | | |
| | | Years ended December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
| | | (in thousands) | | |||||||||
Net cash used in operating activities | | | | $ | (15,763) | | | | | $ | (5,267) | | |
Net cash used in investing activities | | | | | (101) | | | | | | (252) | | |
Net cash provided by financing activities | | | | | 6 | | | | | | 25,517 | | |
Net change in cash | | | | $ | (15,858) | | | | | $ | 19,998 | | |
| | | | | | | | | | | | | |
Name | | | Age | | | Position | | | Committees* | |
Executive Officers, Key | | | | | | | | | | |
Employees and Advisor | | | | | | | | | | |
Robert Michael Dudley | | | 73 | | | Co-Founder, Former Chief Executive Officer, Former Director | | | | |
Zdravka Medarova, PhD | | | 49 | | | Co-Founder and Chief Science Officer | | | | |
Thomas A. Fitzgerald, MBA | | | 72 | | | Interim Chief Executive Officer, Chief Financial Officer, Director | | | | |
Anna Moore, PhD | | | 62 | | | Co-Founder, Scientific Advisor | | | | |
Non-Employee Directors | | | | | | | | | | |
Philippe P. Calais, PhD | | | 64 | | | Independent Director, Chairman of the Board of Directors | | | 1,2 | |
Erik Manting, PhD | | | 52 | | | Independent Director | | | 1,2,3 | |
Magda Marquet, PhD | | | 64 | | | Independent Director | | | 1,2,3 | |
| Audit Committee | | | Compensation Committee | | | Nominating and Corporate Governance Committee | |
| Philippe Calais* | | | Philippe Calais | | | Robert Michael Dudley | |
| Erik Manting | | | Erik Manting | | | Erik Manting* | |
| Magda Marquet | | | Magda Marquet* | | | Magda Marquet | |
Name and principal position | | | Year | | | Salary ($)(1) | | | Bonus ($)(2) | | | Stock Awards ($) | | | Option Awards ($)(3) | | | All Other Compensation ($) | | | Total ($) | | |||||||||||||||||||||
Robert Michael Dudley | | | | | 2023 | | | | | $ | 474,392 | | | | | | — | | | | | | — | | | | | $ | 168,374 | | | | | | — | | | | | $ | 642,766 | | |
Former Chief Executive Officer | | | | | 2022 | | | | | | 494,000 | | | | | | — | | | | | | — | | | | | | 311,027 | | | | | | — | | | | | | 805,027 | | |
| | | 2021 | | | | | | 240,000 | | | | | $ | 255,484 | | | | | | — | | | | | | — | | | | | | — | | | | | | 495,484 | | | ||
Thomas A. Fitzgerald | | | | | 2023 | | | | | | 358,138 | | | | | | — | | | | | | — | | | | | | 68,724 | | | | | | — | | | | | | 426,862 | | |
Vice President and Chief Financial Officer | | | | | 2022 | | | | | | 371,000 | | | | | | — | | | | | | — | | | | | | 189,701 | | | | | | — | | | | | | 560,701 | | |
| | | 2021 | | | | | | 180,000 | | | | | | 137,613 | | | | | | — | | | | | | — | | | | | | — | | | | | | 317,613 | | |
| | | | | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||
Name | | | Vesting Commencement (Date) | | | Number of Securities Underlying Unexercised Options – Exercisable (#) | | | Number of Securities Underlying Unexercised Options – Unexercisable (#) | | | Option Exercise Price ($) | | | Option Expiration (Date) | | | Number of Shares or Units of Stock that Have Not Vested (#) | | | Market Value of Shares or Units of Stock That Have Not Vested ($) | | ||||||||||||||||||
Robert Michael Dudley | | | 5/19/2023(3) | | | | | 919 | | | | | | — | | | | | $ | 226.72 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | |
| 12/1/2022(1) | | | | | 61 | | | | | | 108 | | | | | $ | 408.00 | | | | | | 12/11/2032 | | | | | | — | | | | | | — | | | ||
| 2/1/2022(1) | | | | | 72 | | | | | | 97 | | | | | $ | 1,960.00 | | | | | | 1/31/2032 | | | | | | — | | | | | | — | | | ||
| 1/1/2020(2) | | | | | 1,024 | | | | | | — | | | | | $ | 72.80 | | | | | | 6/18/2025 | | | | | | — | | | | | | — | | | ||
Thomas A. Fitzgerald | | | 5/19/2023(3) | | | | | 375 | | | | | | — | | | | | $ | 226.72 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | |
| 12/1/2022(1) | | | | | 45 | | | | | | 80 | | | | | $ | 408.00 | | | | | | 12/11/2032 | | | | | | — | | | | | | — | | | ||
| 2/1/2022(1) | | | | | 35 | | | | | | 30 | | | | | $ | 1,680.00 | | | | | | 2/28/2032 | | | | | | — | | | | | | — | | | ||
| 2/1/2022(1) | | | | | 26 | | | | | | 15 | | | | | $ | 1,960.00 | | | | | | 1/31/2032 | | | | | | — | | | | | | — | | | ||
| 1/1/2020(2) | | | | | 303 | | | | | | — | | | | | $ | 65.60 | | | | | | 6/19/1930 | | | | | | — | | | | | | — | | |
Name | | | Fees Earned or Paid in Cash ($) | | | Option Awards ($)(1)(2) | | | All Other Compensation ($) | | | Total ($) | | ||||||||||||
Philippe P. Calais, PhD | | | | $ | 100,000 | | | | | $ | 12,611 | | | | | | — | | | | | $ | 112,611 | | |
Erik Manting, PhD | | | | | 60,500 | | | | | | 12,611 | | | | | | — | | | | | | 73,111 | | |
Magda Marquet, PhD | | | | | 62,500 | | | | | | 12,611 | | | | | | — | | | | | | 75,111 | | |
| | | Annual Retainer | | |||
Board of Directors: | | | | | | | |
Members | | | | $ | 40,000 | | |
Additional retainer for non-executive chair | | | | $ | 40,000 | | |
Audit Committee: | | | | | | | |
Members (other than chair) | | | | $ | 7,500 | | |
Retainer for chair | | | | $ | 15,000 | | |
Compensation Committee: | | | | | | | |
Members (other than chair) | | | | $ | 5,000 | | |
Retainer for chair | | | | $ | 10,000 | | |
Nominating and Corporate Governance Committee: | | | | | | | |
Members (other than chair) | | | | $ | 5,000 | | |
Retainer for chair | | | | $ | 8,000 | | |
| | | Shares Beneficially Owned Prior to Offering | | | Shares Beneficially Owned After Offering | | ||||||||||||||||||
Name of Beneficial Owner | | | Number | | | Percent | | | Number | | | Percent | | ||||||||||||
Greater-than-5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | |
Lind Global Fund II LP(1) | | | | | 62,500 | | | | | | 9.96% | | | | | | 62,500 | | | | | | 3.30% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
Zdravka Medarova, PhD, Chief Technology Officer(2) . . | | | | | 2,712 | | | | | | * | | | | | | 2,712 | | | | | | * | | |
Robert Michael Dudley, former Chief Executive Officer(3) | | | | | 6,626 | | | | | | 1.05% | | | | | | 6,626 | | | | | | * | | |
Thomas A. Fitzgerald, President, Interim Chief Executive Officer and Chief Financial Officer(4) | | | | | 2,205 | | | | | | * | | | | | | 2,205 | | | | | | * | | |
Philippe Calais, PhD, Director(5) | | | | | 253 | | | | | | * | | | | | | 253 | | | | | | * | | |
Erik Manting, PhD, Director(6) | | | | | 94 | | | | | | * | | | | | | 94 | | | | | | * | | |
Magda Marquet, PhD, Director(7) | | | | | 94 | | | | | | * | | | | | | 94 | | | | | | * | | |
All executive officers and directors as a group (5 persons) | | | | | 9,270 | | | | | | 1.47% | | | | | | 9,270 | | | | | | * | | |
Description | | | Number of Shares | | | Exercise Price Per Share | | ||||||
IPO Underwriter Warrants | | | | | 391 | | | | | $ | 4,000.00 | | |
February 2023 Placement Agent Warrants | | | | | 249 | | | | | | 527.20 | | |
Consultant Warrants | | | | | 156 | | | | | | 400.00 | | |
Series A-1 Warrants | | | | | 50,000 | | | | | | 130.00 | | |
Series A-2 Warrants | | | | | 50,000 | | | | | | 130.00 | | |
June 2023 Placement Agent Warrants | | | | | 3,500 | | | | | | 175.20 | | |
September 2023 Placement Agent Warrants | | | | | 21,497 | | | | | | 25.50 | | |
December 2023 Placement Agent Warrants . . . . . . . . . . . . . . . . . . . . . . . . | | | | | 7,500 | | | | | | 12.10 | | |
| | | | | | | | | | | | | |
| | | Per Share and common stock purchase warrants | | | Per Pre-Funded Warrant and common stock purchase warrants | | | Total | | |||||||||
Public offering price | | | | $ | | | | | $ | | | | | $ | | | |||
Less placement agent fees | | | | | | | | | | | | | | | | | | | |
Proceeds to us, before other expenses | | | | $ | | | | | $ | | | | | $ | | | | ||
| | | | | | | | | | | | | | | | | | | |
| | | Page | | |||
AUDITED FINANCIAL STATEMENTS | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
INTERIM FINANCIAL STATEMENTS | | | | | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | |
| | | December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 4,968,418 | | | | | $ | 20,825,860 | | |
Grant receivable | | | | | 360,229 | | | | | | — | | |
Prepaid expenses and other current assets | | | | | 2,050,758 | | | | | | 1,906,315 | | |
Total current assets | | | | | 7,379,405 | | | | | | 22,732,175 | | |
Property and equipment, net of depreciation | | | | | 208,581 | | | | | | 206,268 | | |
Total assets | | | | $ | 7,587,986 | | | | | $ | 22,938,443 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 4,347,290 | | | | | $ | 2,503,569 | | |
Deferred grant income | | | | | — | | | | | | 30,528 | | |
Total current liabilities | | | | | 4,347,290 | | | | | | 2,534,097 | | |
Total liabilities | | | | | 4,347,290 | | | | | | 2,534,097 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock – $0.0001 par value; 10,000,000 and 5,000,000 shares authorized at December 31, 2022 and 2021, respectively; -0- shares issued and outstanding at December 31, 2022 and 2021 | | | | | — | | | | | | — | | |
Common stock – $0.0001 par value, 290,000,000 shares authorized at December 31, 2022 and 2021; 12,977,234 and 12,904,574 shares issued and outstanding at December 31, 2022 and 2021, respectively | | | | | 1,298 | | | | | | 1,291 | | |
Additional paid-in capital | | | | | 31,109,647 | | | | | | 30,708,336 | | |
Accumulated deficit | | | | | (27,870,249) | | | | | | (10,305,281) | | |
Total stockholders’ equity | | | | | 3,240,696 | | | | | | 20,404,346 | | |
Total liabilities and stockholders’ equity | | | | $ | 7,587,986 | | | | | $ | 22,938,443 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Operating expenses | | | | | | | | | | | | | |
Research and development | | | | $ | 10,232,366 | | | | | $ | 2,753,966 | | |
General and administrative | | | | | 8,433,448 | | | | | | 3,397,169 | | |
Total operating expenses | | | | | 18,665,814 | | | | | | 6,151,135 | | |
Operating loss | | | | | (18,665,814) | | | | | | (6,151,135) | | |
Other income (expense) | | | | | | | | | | | | | |
Change in fair value of derivative liabilities | | | | | — | | | | | | (867,000) | | |
Change in fair value of warrant liability | | | | | — | | | | | | (6,109) | | |
Grant income | | | | | 1,080,436 | | | | | | 278,333 | | |
Loss on sale of equipment | | | | | — | | | | | | (3,082) | | |
Interest expense | | | | | — | | | | | | (95,070) | | |
Interest income | | | | | 20,410 | | | | | | 664 | | |
Total other income (expense), net | | | | | 1,100,846 | | | | | | (692,264) | | |
Net loss | | | | $ | (17,564,968) | | | | | $ | (6,843,399) | | |
Basic and diluted net loss per share | | | | | | | | | | | | | |
Net loss | | | | $ | (17,564,968) | | | | | $ | (6,843,399) | | |
Weighted-average common shares outstanding | | | | | 12,977,234 | | | | | | 8,425,880 | | |
Net loss per share | | | | $ | (1.35) | | | | | $ | (0.81) | | |
| | | Common Stock | | | Additional Paid-in Capital | | | Subscription Receivable | | | Accumulated Deficit | | | Total Stockholders’ Equity (Deficit) | | |||||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance, December 31, 2020 | | | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 65,949 | | | | | $ | (12,763) | | | | | $ | (3,461,882) | | | | | $ | (3,408,232) | | |
Issuance of common stock in initial public offering, net of offering costs | | | | | 7,187,500 | | | | | | 719 | | | | | | 25,399,954 | | | | | | — | | | | | | — | | | | | | 25,400,673 | | |
Conversion of convertible promissory notes, including embedded derivative, to common stock upon completion of initial public offering | | | | | 1,068,135 | | | | | | 107 | | | | | | 4,991,324 | | | | | | — | | | | | | — | | | | | | 4,991,431 | | |
Exercise of warrants | | | | | 12,723 | | | | | | 1 | | | | | | 64,751 | | | | | | — | | | | | | — | | | | | | 64,752 | | |
Proceeds from subscription receivable | | | | | — | | | | | | — | | | | | | — | | | | | | 13,125 | | | | | | — | | | | | | 13,125 | | |
Interest on subscription receivable | | | | | — | | | | | | — | | | | | | 362 | | | | | | (362) | | | | | | — | | | | | | — | | |
Share based compensation expense | | | | | — | | | | | | — | | | | | | 185,996 | | | | | | — | | | | | | — | | | | | | 185,996 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,843,399) | | | | | | (6,843,399) | | |
Balance, December 31, 2021 | | | | | 12,904,574 | | | | | | 1,291 | | | | | | 30,708,336 | | | | | | — | | | | | | (10,305,281) | | | | | | 20,404,346 | | |
Exercise of stock options | | | | | 72,660 | | | | | | 7 | | | | | | 5,982 | | | | | | — | | | | | | — | | | | | | 5,989 | | |
Share based compensation expense | | | | | — | | | | | | — | | | | | | 395,329 | | | | | | — | | | | | | — | | | | | | 395,329 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,564,968) | | | | | | (17,564,968) | | |
Balance, December 31, 2022 | | | | | 12,977,234 | | | | | $ | 1,298 | | | | | $ | 31,109,647 | | | | | $ | — | | | | | $ | (27,870,249) | | | | | $ | 3,240,696 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (17,564,968) | | | | | $ | (6,843,399) | | |
Adjustments to reconcile net loss to net cash used in operating activities | | | | | | | | | | | | | |
Depreciation | | | | | 98,606 | | | | | | 42,470 | | |
Share-based compensation expense | | | | | 395,329 | | | | | | 185,996 | | |
Loss on sale of equipment | | | | | — | | | | | | 3,082 | | |
Change in fair market value of derivative liabilities | | | | | — | | | | | | 867,000 | | |
Non-cash interest expense | | | | | — | | | | | | 39,471 | | |
Change in fair value of warrant liability (see statements of operations) | | | | | — | | | | | | 6,109 | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | (144,444) | | | | | | (1,903,114) | | |
Accounts payable and accrued expenses | | | | | 1,843,722 | | | | | | 2,285,059 | | |
Deferred grant income | | | | | (30,528) | | | | | | 30,528 | | |
Grants receivable | | | | | (360,229) | | | | | | — | | |
Payment of amount due to related parties | | | | | — | | | | | | (35,685) | | |
Accrued interest on convertible promissory notes | | | | | — | | | | | | 55,598 | | |
Net cash used in operating activities | | | | | (15,762,512) | | | | | | (5,266,885) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of equipment | | | | | (100,919) | | | | | | (254,820) | | |
Proceeds from sale of equipment | | | | | — | | | | | | 3,000 | | |
Net cash used in investing activities | | | | | (100,919) | | | | | | (251,820) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from initial public offering (IPO) of common stock, net of offering costs | | | | | — | | | | | | 26,335,100 | | |
Proceeds from exercise of stock options | | | | | 5,989 | | | | | | — | | |
Proceeds from subscription receivable | | | | | — | | | | | | 13,125 | | |
Proceeds from exercise of warrants | | | | | — | | | | | | 29,267 | | |
Payments of deferred offering costs | | | | | — | | | | | | (860,943) | | |
Net cash provided by financing activities | | | | | 5,989 | | | | | | 25,516,549 | | |
Net change in cash | | | | | (15,857,442) | | | | | | 19,997,844 | | |
Cash, beginning of year | | | | | 20,825,860 | | | | | | 828,016 | | |
Cash, end of year | | | | $ | 4,968,418 | | | | | $ | 20,825,860 | | |
Supplemental disclosure of cash flow | | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | | |
Interest | | | | $ | 37,115 | | | | | $ | 17,870 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Accrued interest on subscriptions receivable | | | | $ | — | | | | | $ | 362 | | |
Conversion of convertible promissory notes, including embedded derivative, to common stock | | | | $ | — | | | | | $ | 4,991,431 | | |
Deferred offering costs adjusted into additional paid-in capital in connection with IPO | | | | $ | — | | | | | $ | 73,484 | | |
Fair value of warrant liability associated with warrant exercise | | | | $ | — | | | | | $ | 35,485 | | |
Underwriting discounts and commissions paid from gross proceeds of IPO | | | | $ | — | | | | | $ | 2,414,900 | | |
| | | Estimated useful life | |
Laboratory equipment | | | 3 years | |
Furniture and fixtures | | | 5 years | |
Computer and office equipment | | | 3 years | |
Leasehold improvements | | | Shorter of the useful life or remaining lease term | |
| Balance, December 31, 2020 | | | | $ | 1,780,376 | | |
| Changes in fair value of derivative liability | | | | | 867,000 | | |
| Extinguishment of liability on conversion of Notes | | | | | (2,647,376) | | |
| Changes in fair value of warrant liability | | | | | 6,109 | | |
| Extinguishment of liability on exercise of warrants | | | | | (6,109) | | |
| Balance, December 31, 2021 | | | | | — | | |
| No changes during year ended December 31, 2022 | | | | | — | | |
| Balance, December 31, 2022 | | | | $ | — | | |
| | | | | | | | |
| | | December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Prepaid operating expenses | | | | $ | 122,428 | | | | | $ | 61,459 | | |
Contract manufacturers and research organizations | | | | | 241,111 | | | | | | 441,593 | | |
Insurance premiums | | | | | 1,255,317 | | | | | | 1,393,853 | | |
Prepaid FICA | | | | | 422,492 | | | | | | 0 | | |
Deposits | | | | | 9,410 | | | | | | 9,410 | | |
| | | | $ | 2,050,758 | | | | | $ | 1,906,315 | | |
| | | | | | | | | | | | | |
| | | December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Laboratory and computer equipment | | | | $ | 348,441 | | | | | $ | 247,522 | | |
Less accumulated depreciation | | | | | (139,860) | | | | | | (41,254) | | |
Total property and equipment, net | | | | $ | 208,581 | | | | | $ | 206,268 | | |
| | | | | | | | | | | | | |
| | | December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Professional and general consulting fees | | | | $ | 758,816 | | | | | $ | 218,476 | | |
R&D-related – CMOs, CROs, supplies, equipment and consulting | | | | | 2,397,038 | | | | | | 595,465 | | |
General expenses | | | | | 124,676 | | | | | | 256,463 | | |
Insurance premiums | | | | | 844,283 | | | | | | 945,928 | | |
Payroll and benefits | | | | | 164,657 | | | | | | 482,237 | | |
Accrued license payments | | | | | 57,820 | | | | | | 5,000 | | |
| | | | $ | 4,347,290 | | | | | $ | 2,503,569 | | |
| | | | | | | | | | | | | |
Milestone Event | | | Amount | | |||
Enrollment of first patient in a phase II clinical trial of a therapeutic product or process | | | | $ | 100,000 | | |
Enrollment of first patient in a phase III clinical trial of a therapeutic product or process | | | | $ | 200,000 | | |
First commercial sale of a therapeutic product or process | | | | $ | 1,000,000 | | |
Filing of an application for regulatory approval of a clinical diagnostic product or process | | | | $ | 100,000 | | |
First regulatory approval of a clinical diagnostic product or process | | | | $ | 150,000 | | |
| | | Number of shares | | | Weighted average exercise price per share | | | Weighted average contractual term (years) | | |||||||||
Outstanding at December 31, 2020 | | | | | 1,756,279 | | | | | $ | 0.25 | | | | | | 5.9 | | |
Granted | | | | | 36,393 | | | | | | 3.91 | | | | | | 5.5 | | |
Exercised | | | | | — | | | | | | — | | | | | | — | | |
Forfeited | | | | | (78,979) | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2021 | | | | | 1,713,693 | | | | | | 0.33 | | | | | | 5.2 | | |
Granted | | | | | 1,376,000 | | | | | | 1.22 | | | | | | 6.4 | | |
Exercised | | | | | (72,660) | | | | | | 0.08 | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 30, 2022 | | | | | 3,017,033 | | | | | $ | 0.74 | | | | | | 5.3 | | |
| | | | | | | | | | | | | | | | | | | |
| | | Years ended December 31, | | ||||||
| | | 2022 | | | 2021 | | |||
Risk-free interest rate | | | 1.38% – 4.12% | | | | | 0.59% | | |
Expected term (in years) | | | 3.5 – 10.0 | | | | | 6.0 | | |
Expected volatility | | | 93.2% | | | | | 97.2% | | |
Expected dividend yield | | | — | | | | | — | | |
Fair value per share of underlying stock | | | $0.51 – $2.45 | | | | $ | 3.91 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Basic and diluted net loss per share | | | | | | | | | | | | | |
Net loss | | | | $ | (17,564,968) | | | | | $ | (6,843,399) | | |
Weighted-average common shares outstanding | | | | | 12,977,234 | | | | | | 8,425,880 | | |
Net loss per share | | | | $ | (1.35) | | | | | $ | (0.81) | | |
| | | | | | | | | | | | | |
| | | Years Ended December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Federal income tax benefit at statutory rate | | | | | 21.0% | | | | | | 21.0% | | |
State and local tax, net of federal benefit | | | | | 6.3% | | | | | | 4.5% | | |
Permanent differences | | | | | (0.1)% | | | | | | (3.2)% | | |
Research and development credit | | | | | 2.4% | | | | | | —% | | |
Stock-based compensation | | | | | (0.4)% | | | | | | —% | | |
Change in valuation allowance | | | | | (29.2)% | | | | | | (23.1)% | | |
Effective income tax rate | | | | | 0.0% | | | | | | (0.8)% | | |
| | | | | | | | | | | | | |
| | | December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Net operating loss carryforwards | | | | $ | 3,434,543 | | | | | $ | 1,353,293 | | |
Capitalized research and development | | | | | 3,166,280 | | | | | | 666,145 | | |
Capitalized patent and other costs | | | | | 5,219 | | | | | | 4,829 | | |
Stock-based compensation | | | | | 69,592 | | | | | | 35,123 | | |
Accrued expenses | | | | | 24,521 | | | | | | 16,798 | | |
Fixed assets | | | | | 1,889 | | | | | | — | | |
Research and development tax credit carryforwards | | | | | 454,616 | | | | | | — | | |
Subtotal deferred tax assets before valuation allowance | | | | | 7,156,660 | | | | | | 2,076,188 | | |
Less valuation allowance | | | | | (7,156,660) | | | | | | (2,019,835) | | |
Deferred tax assets | | | | | — | | | | | | 56,353 | | |
Deferred tax liability | | | | | | | | | | | | | |
Fixed assets | | | | | — | | | | | | (56,353) | | |
Net deferred taxes | | | | $ | — | | | | | $ | — | | |
| | | | | | | | | | | | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
| | | (Unaudited) | | | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 7,452,934 | | | | | $ | 4,968,418 | | |
Grant receivable | | | | | — | | | | | | 360,229 | | |
Prepaid expenses and other current assets | | | | | 1,920,482 | | | | | | 2,050,758 | | |
Total current assets | | | | | 9,373,416 | | | | | | 7,379,405 | | |
Property and equipment, net of depreciation | | | | | 152,362 | | | | | | 208,581 | | |
Right-of-use asset, net of amortization | | | | | 590,212 | | | | | | — | | |
Security deposit | | | | | 111,856 | | | | | | — | | |
Total assets | | | | $ | 10,227,846 | | | | | $ | 7,587,986 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 5,138,952 | | | | | $ | 4,347,290 | | |
Deferred grant income | | | | | 54,306 | | | | | | — | | |
Short-term lease liability | | | | | 404,928 | | | | | | — | | |
Total current liabilities | | | | | 5,598,186 | | | | | | 4,347,290 | | |
Long-term lease liability | | | | | 189,766 | | | | | | — | | |
Total liabilities | | | | | 5,787,952 | | | | | | 4,347,290 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock – $0.0001 par value; 10,000,000 shares authorized at September 30, 2023, and December 31, 2022; -0- shares issued and outstanding at September 30, 2023 and December 31, 2022 | | | | | — | | | | | | — | | |
Common stock – $0.0001 par value, 290,000,000 shares authorized at September 30, 2023, and December 31, 2022; 10,687,724 and 648,862 shares issued and outstanding at September 30, 2023, and December 31, 2022, respectively | | | | | 1,069 | | | | | | 65 | | |
Additional paid-in capital | | | | | 46,767,623 | | | | | | 31,110,880 | | |
Accumulated deficit | | | | | (42,328,798) | | | | | | (27,870,249) | | |
Total stockholders’ equity | | | | | 4,439,894 | | | | | | 3,240,696 | | |
Total liabilities and stockholders’ equity | | | | $ | 10,227,846 | | | | | $ | 7,587,986 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2023 | | | 2022 | | | 2023 | | | 2022 | | ||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 3,342,644 | | | | | $ | 3,044,024 | | | | | $ | 8,899,904 | | | | | $ | 7,545,628 | | |
General and administrative | | | | | 1,984,890 | | | | | | 1,909,536 | | | | | | 6,459,578 | | | | | | 5,592,727 | | |
Total operating expenses | | | | | 5,327,534 | | | | | | 4,953,560 | | | | | | 15,359,482 | | | | | | 13,138,355 | | |
Operating loss | | | | | (5,327,534) | | | | | | (4,953,560) | | | | | | (15,359,482) | | | | | | (13,138,355) | | |
Other income | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant income | | | | | 27,441 | | | | | | 654,949 | | | | | | 895,786 | | | | | | 696,669 | | |
Interest income | | | | | 131 | | | | | | 9,001 | | | | | | 5,148 | | | | | | 10,774 | | |
Total other income | | | | | 27,572 | | | | | | 663,950 | | | | | | 900,934 | | | | | | 707,443 | | |
Net loss | | | | $ | (5,299,962) | | | | | $ | (4,289,610) | | | | | $ | (14,458,548) | | | | | $ | (12,430,912) | | |
Basic and diluted loss per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (5,299,962) | | | | | $ | (4,289,610) | | | | | $ | (14,458,548) | | | | | $ | (12,430,912) | | |
Weighted-average common shares outstanding | | | | | 3,157,194 | | | | | | 648,862 | | | | | | 1,708,889 | | | | | | 648,862 | | |
Net loss per share | | | | $ | (1.68) | | | | | $ | (6.61) | | | | | $ | (8.46) | | | | | $ | (19.16) | | |
| | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity (Deficit) | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Nine months ended September 30, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2022 | | | | | 648,862 | | | | | $ | 65 | | | | | $ | 31,110,880 | | | | | $ | (27,870,249) | | | | | $ | 3,240,696 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (4,816,934) | | | | | | (4,816,934) | | |
Exercise of stock options | | | | | 142,315 | | | | | | 14 | | | | | | 1,180,672 | | | | | | — | | | | | | 1,180,686 | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | 158,760 | | | | | | — | | | | | | 158,760 | | |
Balance, March 31, 2023 (unaudited) | | | | | 791,177 | | | | | | 79 | | | | | | 32,450,312 | | | | | | (32,687,183) | | | | | | (236,792) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (4,341,653) | | | | | | (4,341,653) | | |
Issuances of common stock, net | | | | | 1,159,497 | | | | | | 116 | | | | | | 6,495,308 | | | | | | — | | | | | | 6,495,424 | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | 175,484 | | | | | | — | | | | | | 175,484 | | |
Balance, June 30, 2023 (unaudited) | | | | | 1,950,674 | | | | | | 195 | | | | | | 39,121,104 | | | | | | (37,028,836) | | | | | | 2,092,463 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (5,299,962) | | | | | | (5,299,962) | | |
Issuances of common stock, net | | | | | 8,737,050 | | | | | | 874 | | | | | | 7,254,188 | | | | | | — | | | | | | 7,255,062 | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | 392,331 | | | | | | — | | | | | | 392,331 | | |
Balance, September 30, 2023 (unaudited) | | | | | 10,687,724 | | | | | $ | 1,069 | | | | | $ | 46,767,623 | | | | | $ | (42,328,798) | | | | | $ | 4,439,894 | | |
Nine months ended September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2021 | | | | | 645,229 | | | | | $ | 65 | | | | | $ | 30,709,562 | | | | | $ | (10,305,281) | | | | | $ | 20,404,346 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (3,470,070) | | | | | | (3,470,070) | | |
Exercise of stock options | | | | | 3,633 | | | | | | — | | | | | | 5,989 | | | | | | — | | | | | | 5,989 | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | 60,573 | | | | | | — | | | | | | 60,573 | | |
Balance, March 31, 2022 (unaudited) | | | | | 648,862 | | | | | | 65 | | | | | | 30,776,124 | | | | | | (13,775,351) | | | | | | 17,000,838 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (4,671,232) | | | | | | (4,671,232) | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | 98,599 | | | | | | — | | | | | | 98,599 | | |
Balance, June 30, 2022 (unaudited) | | | | | 648,862 | | | | | | 65 | | | | | | 30,874,723 | | | | | | (18,446,583) | | | | | | 12,428,205 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (4,289,610) | | | | | | (4,289,610) | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | 105,602 | | | | | | — | | | | | | 105,602 | | |
Balance, September 30, 2022 (unaudited) | | | | | 648,862 | | | | | $ | 65 | | | | | $ | 30,980,325 | | | | | $ | (22,736,193) | | | | | $ | 8,244,197 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2023 | | | 2022 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (14,458,548) | | | | | $ | (12,430,912) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation | | | | | 91,828 | | | | | | 69,101 | | |
Amortization of right-of-use asset | | | | | 284,745 | | | | | | — | | |
Share-based compensation expense | | | | | 726,575 | | | | | | 264,774 | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | 130,276 | | | | | | (385,152) | | |
Accounts payable and accrued expenses | | | | | 791,661 | | | | | | 1,234,270 | | |
Deferred grant income | | | | | 54,306 | | | | | | (6,990) | | |
Grants receivable | | | | | 360,229 | | | | | | (487,879) | | |
Security deposit | | | | | (111,856) | | | | | | — | | |
Operating lease liability | | | | | (280,262) | | | | | | — | | |
Net cash used in operating activities | | | | | (12,411,046) | | | | | | (11,742,788) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of equipment | | | | | (35,609) | | | | | | (72,704) | | |
Net cash used in investing activities | | | | | (35,609) | | | | | | (72,704) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net proceeds from sales of common stock | | | | | 14,931,171 | | | | | | — | | |
Proceeds from exercise of stock options | | | | | — | | | | | | 5,989 | | |
Payments of deferred offering costs | | | | | — | | | | | | (225,817) | | |
Net cash provided by (used in) financing activities | | | | | 14,931,171 | | | | | | (219,828) | | |
Net change in cash | | | | | 2,484,516 | | | | | | (12,035,320) | | |
Cash, beginning of period | | | | | 4,968,418 | | | | | | 20,825,860 | | |
Cash, end of period | | | | $ | 7,452,934 | | | | | $ | 8,790,540 | | |
Supplemental disclosure of cash flow | | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | | |
Interest related to insurance premium payment plan | | | | $ | 20,535 | | | | | $ | 20,623 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Right-of-use assets obtained in exchange for operating lease liabilities | | | | $ | 874,957 | | | | | $ | — | | |
Deferred offering costs included in accounts payable and accrued expenses | | | | $ | — | | | | | $ | 10,000 | | |
| | | Estimated useful life | |
Laboratory equipment | | | 3 years | |
Furniture and fixtures | | | 5 years | |
Computer and office equipment | | | 3 years | |
Leasehold improvements | | | Shorter of the useful life or remaining lease term | |
| | | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
Prepaid operating expenses | | | | $ | 238,617 | | | | | $ | 122,428 | | |
Contract manufacturers and research organizations | | | | | 658,188 | | | | | | 241,111 | | |
Insurance premiums | | | | | 601,185 | | | | | | 1,255,317 | | |
Prepaid FICA | | | | | 422,492 | | | | | | 422,492 | | |
Deposits | | | | | — | | | | | | 9,410 | | |
| | | | $ | 1,920,482 | | | | | $ | 2,050,758 | | |
| | | | | | | | | | | | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
Laboratory and computer equipment | | | | $ | 384,050 | | | | | $ | 348,441 | | |
Less accumulated depreciation | | | | | (231,688) | | | | | | (139,860) | | |
Total property and equipment, net | | | | $ | 152,362 | | | | | $ | 208,581 | | |
| | | | | | | | | | | | | |
| | | September 30, 2023 | | | December 31, 2022 | | ||||||
Professional and general consulting fees | | | | $ | 778,556 | | | | | $ | 758,816 | | |
R&D-related – CMOs, CROs, supplies, equipment and consulting | | | | | 3,110,537 | | | | | | 2,397,038 | | |
General expenses | | | | | 440,672 | | | | | | 124,676 | | |
Insurance premiums | | | | | 525,425 | | | | | | 844,283 | | |
Payroll and benefits | | | | | 222,440 | | | | | | 164,657 | | |
Accrued license payments | | | | | 61,322 | | | | | | 57,820 | | |
| | | | $ | 5,138,952 | | | | | $ | 4,347,290 | | |
| | | | | | | | | | | | | |
Operating Leases | | | Nine Months Ended September 30, 2023 | | |||
Weighted average remaining lease term (years) | | | | | 1.33 | | |
Weighted average discount rate | | | | | 3.6% | | |
| | | | | | | |
Year ending December 31, | | | | | | | |
2023 | | | | $ | 111,856 | | |
2024 | | | | | 459,749 | | |
2025 | | | | | 38,291 | | |
Total undiscounted lease payments | | | | | 609,896 | | |
Imputed interest | | | | | (15,202) | | |
Lease liability | | | | $ | 594,694 | | |
| | | | | | | |
Milestone Event | | | Amount | | |||
Enrollment of first patient in a phase II clinical trial of a therapeutic product or process | | | | $ | 100,000 | | |
Enrollment of first patient in a phase III clinical trial of a therapeutic product or process | | | | $ | 200,000 | | |
First commercial sale of a therapeutic product or process | | | | $ | 1,000,000 | | |
Filing of an application for regulatory approval of a clinical diagnostic product or process | | | | $ | 100,000 | | |
First regulatory approval of a clinical diagnostic product or process | | | | $ | 150,000 | | |
| | | | | | | |
Description | | | Number of Shares | | | Exercise Price Per Share | | ||||||
IPO Underwriter Warrants | | | | | 15,625 | | | | | $ | 100.00 | | |
February Placement Agent Warrants | | | | | 9,962 | | | | | | 13.18 | | |
Consultant Warrants | | | | | 6,250 | | | | | | 10.00 | | |
Series A-1 warrants | | | | | 2,000,000 | | | | | | 3.25 | | |
Series A-2 warrants | | | | | 2,000,000 | | | | | | 3.25 | | |
June Placement Agent Warrants | | | | | 140,000 | | | | | | 4.38 | | |
Unexercised pre-funded warrants from September Offering | | | | | 9,075,950 | | | | | | 0.01 | | |
September Underwriter Warrants | | | | | 843,150 | | | | | | 0.6375 | | |
| | | | | | | | | | | | | |
Date | | | Number of Options | | | Exercise Price Per Share | | ||||||
February 2022 | | | | | 12,950 | | | | | $ | 49.00 | | |
March 2022 | | | | | 9,700 | | | | | $ | 42.40 | | |
June 2022 | | | | | 1,425 | | | | | $ | 24.80 | | |
October 2022 | | | | | 12,125 | | | | | $ | 21.40 | | |
December 2022 | | | | | 32,600 | | | | | $ | 10.20 | | |
May 10, 2023 | | | | | 1,425 | | | | | $ | 5.97 | | |
May 19, 2023 | | | | | 115,000 | | | | | $ | 5.67 | | |
| | | | | | | | | | | | | |
| | | Number of shares | | | Weighted average exercise price per share | | | Weighted average contractual term (years) | | |||||||||
Outstanding at December 31, 2021 | | | | | 85,685 | | | | | $ | 6.60 | | | | | | 5.2 | | |
Granted | | | | | 68,800 | | | | | | 24.40 | | | | | | 6.4 | | |
Exercised | | | | | (3,633) | | | | | | 1.60 | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2022 | | | | | 150,852 | | | | | | 14.80 | | | | | | 5.3 | | |
Granted | | | | | 116,425 | | | | | | 5.67 | | | | | | 0.9 | | |
Exercised | | | | | — | | | | | | — | | | | | | — | | |
| | | Number of shares | | | Weighted average exercise price per share | | | Weighted average contractual term (years) | | |||||||||
Forfeited | | | | | (5,275) | | | | | | 0.63 | | | | | | — | | |
Outstanding at September 30, 2023 | | | | | 262,002 | | | | | $ | 10.81 | | | | | | 4.6 | | |
| | | | | | | | | | | | | | | | | | | |
| | | Nine months ended September 30, | | |||
| | | 2023 | | | 2022 | |
Risk-free interest rate | | | 4.01% – 4.72% | | | 1.38% – 2.79% | |
Expected term (in years) | | | 6.0 | | | 3.5 – 6.0 | |
Expected volatility | | | 100.6% – 100.8% | | | 93.2% | |
Expected dividend yield | | | — | | | — | |
Fair value per share of underlying stock | | | $0.283 – $0.299 | | | $1.24 – $2.45 | |
| | | | | | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2023 | | | 2022 | | | 2023 | | | 2022 | | ||||||||||||
Basic and diluted loss per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (5,299,962) | | | | | $ | (4,289,610) | | | | | $ | (14,458,548) | | | | | $ | (12,430,912) | | |
Weighted-average common shares outstanding | | | | | 3,157,194 | | | | | | 648,862 | | | | | | 1,708,889 | | | | | | 648,862 | | |
Net loss per share | | | | $ | (1.68) | | | | | $ | (6.61) | | | | | $ | (8.46) | | | | | $ | (19.16) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Amount paid or to be paid | | |||
SEC registration fee | | | | $ | 2,300 | | |
FINRA filing fee | | | | | 650 | | |
Printing and mailing | | | | | 45,000 | | |
Legal fees and expenses | | | | | 225,000 | | |
Accounting fees and expenses | | | | | 35,000 | | |
Miscellaneous | | | | | 67,050 | | |
Total | | | | $ | 375,000 | | |
| | | | | | | |
| | ||||||
Name | | | Title | | | Date | |
/s/ Thomas A. Fitzgerald Thomas A. Fitzgerald, MBA | | | Director and Interim Chief Executive Officer (Principal Executive Officer, Principal Financial and Accounting Officer) | | | January 18, 2024 | |
* Philippe P. Calais, PhD | | | Director | | | January 18, 2024 | |
* Erik Manting, PhD | | | Director | | | January 18, 2024 | |
* Magda Marquet, PhD | | | Director | | | January 18, 2024 | |
| *By: /s/ Thomas A. Fitzgerald Thomas A. Fitzgerald Attorney-in-fact | | | | |
| |