| | |
PER SHARE
|
| |
TOTAL
|
| ||||||
Public offering price
|
| | | $ | 14.00 | | | | | $ | 121,549,988 | | |
Underwriting discount(1)
|
| | | $ | 0.98 | | | | | $ | 8,508,499 | | |
Proceeds, before expenses, to us
|
| | | $ | 13.02 | | | | | $ | 113,041,489 | | |
| Jefferies | | |
Cowen
|
| |
Evercore ISI
|
|
| TABLE OF CONTENTS | | | |||||
| | | | | | Page | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 64 | | | |
| | | | | 66 | | | |
| | | | | 78 | | | |
| | | | | 114 | | | |
| | | | | 123 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 136 | | | |
| | | | | 138 | | | |
| | | | | 143 | | | |
| | | | | 145 | | | |
| | | | | 149 | | | |
| | | | | 157 | | | |
| | | | | 157 | | | |
| | | | | 157 | | | |
| | | | | F-1 | | |
| | |
YEAR ENDED
DECEMEBER 31, |
| |
Three Months ENDED
MARCH 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(in thousands, except share and per share amounts)
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Statements of Operations and Comprehensive
Loss Data: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,112 | | | | | $ | 7,940 | | | | | $ | 1,206 | | | | | $ | 2,196 | | |
General and administrative
|
| | | | 218 | | | | | | 949 | | | | | | 152 | | | | | | 584 | | |
Total operating expensess
|
| | | | 3,330 | | | | | | 8,889 | | | | | | 1,358 | | | | | | 2,780 | | |
Provision for income taxes
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Loss from operations
|
| | | | (3,331) | | | | | | (8,889) | | | | | | (1,358) | | | | | | (2,780) | | |
Other income (expense), net
|
| | | | 1 | | | | | | (722) | | | | | | (78) | | | | | | (1) | | |
Net loss and comprehensive loss
|
| | | $ | (3,330) | | | | | $ | (9,611) | | | | | $ | (1,436) | | | | | $ | (2,781) | | |
Net loss per share, basic and diluted(1)(3)
|
| | | $ | (13.79) | | | | | $ | (40.31) | | | | | $ | (5.95) | | | | | $ | (11.49) | | |
Weighted-average shares of common stock outstanding,
basic and diluted(1)(3) |
| | | | 241,467 | | | | | | 242,232 | | | | | | 241,467 | | | | | | 243,076 | | |
Pro forma net loss per share, basic and diluted(2)(3)
|
| | | | | | | | | $ | (4.11) | | | | | | | | | | | $ | (0.62) | | |
Pro forma weighted-average shares of common stock outstanding, basic and diluted(2)(3)
|
| | | | | | | | | | 2,374,927 | | | | | | | | | | | | 4,496,704 | | |
|
| | |
As of March 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma as
Adjusted(2) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | |
(unaudited)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 8,641 | | | | | $ | 64,178 | | | | | $ | 174,085 | | |
Working capital(3)
|
| | | | 7,822 | | | | | | 63,359 | | | | | | 173,266 | | |
Total assets
|
| | | | 9,948 | | | | | | 65,485 | | | | | | 175,085 | | |
Total liabilities
|
| | | | 1,782 | | | | | | 1,782 | | | | | | 1,782 | | |
Convertible preferred stock
|
| | | | 24,281 | | | | | | — | | | | | | — | | |
Total accumulated deficit
|
| | | | (16,201) | | | | | | (16,201) | | | | | | (16,201) | | |
Total shareholders’ (deficit) equity
|
| | | | (16,115) | | | | | | 63,703 | | | | | | 173,610 | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma as
Adjusted |
| |||||||||
| | |
(in thousands, except share and per share amounts)
|
| |||||||||||||||
Cash
|
| | | $ | 8,641 | | | | | $ | 64,178 | | | | | $ | 174,085 | | |
Series A redeemable convertible preferred shares, $0.0001 par value: 40,052,154 shares authorized; 10,713,808 issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | | 20,281 | | | | | | — | | | | | | — | | |
Series seed redeemable convertible preferred shares, $0.0001 par value: 4,000,000 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | | 4,000 | | | | | | — | | | | | | — | | |
Shareholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value: 50,000,000 shares
authorized, 243,076 issued and outstanding, actual; 150,000,000 shares authorized, 14,425,930 issued and outstanding, pro forma; 150,000,000 shares authorized, 23,108,072 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | 4 | | | | | | 5 | | |
Additional paid-in capital
|
| | | | 86 | | | | | | 79,900 | | | | | | 189,806 | | |
Accumulated deficit
|
| | | | (16,201) | | | | | | (16,201) | | | | | | (16,201) | | |
Total shareholders’ (deficit) equity
|
| | | | (16,115) | | | | | | 63,703 | | | | | | 173,610 | | |
Total capitalization
|
| | | $ | 8,166 | | | | | $ | 63,703 | | | | | $ | 173,610 | | |
|
|
Initial public offering price per share
|
| | | | | | | | | $ | 14.00 | | |
|
Historical net tangible book value per share as of March 31, 2021
|
| | | $ | (66.30) | | | | | | | | |
|
Increase in net tangible book value per share attributable to the pro forma adjustments described above
|
| | | $ | 70.72 | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2021, before giving
effect to this offering |
| | | $ | 4.42 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to investors purchasing shares in this offering
|
| | | $ | 3.09 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | $ | 7.51 | | |
|
Dilution in pro forma as adjusted net tangible book value per share to new investors
purchasing shares in this offering |
| | | | | | | | | $ | 6.49 | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 14,425,930 | | | | | | 62.4% | | | | | $ | 79,105,029 | | | | | | 39.4% | | | | | $ | 5.48 | | |
New investors
|
| | | | 8,682,142 | | | | | | 37.6% | | | | | $ | 121,549,988 | | | | | | 60.6% | | | | | $ | 14.00 | | |
Total
|
| | | | 23,108,072 | | | | | | 100.0% | | | | | $ | 200,655,017 | | | | | | 100.0% | | | | | $ | 8.68 | | |
| | | | | | |
| | |
THREE MONTHS ENDED MARCH 31,
|
| | ||||||||||||||
| | |
2020
|
| |
2021
|
| |
CHANGE
|
| |||||||||
| | |
(Unaudited)
|
| | ||||||||||||||
Operating expenses: | | | | | |||||||||||||||
Research and development
|
| | | $ | 1,206 | | | | | $ | 2,196 | | | | | $ | 990 | | |
General and administrative
|
| | | | 152 | | | | | | 584 | | | | | | 432 | | |
Total operating expenses
|
| | | | 1,358 | | | | | | 2,780 | | | | | | 1,422 | | |
Loss from operations
|
| | | | (1,358) | | | | | | (2,780) | | | | | | (1,422) | | |
Other expense: | | | | | |||||||||||||||
Interest expense
|
| | | | (38) | | | | | | — | | | | | | 38 | | |
Change in fair value of convertible promissory notes
|
| | | | (40) | | | | | | — | | | | | | 40 | | |
Other expense
|
| | | | — | | | | | | (1) | | | | | | (1) | | |
Total other expense
|
| | | | (78) | | | | | | (1) | | | | | | 77 | | |
Net loss and comprehensive loss
|
| | | $ | (1,436) | | | | | $ | (2,781) | | | | | $ | (1,345) | | |
|
| | |
Years Ended December 31,
|
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,112 | | | | | $ | 7,940 | | | | | $ | 4,828 | | |
General and administrative
|
| | | | 218 | | | | | | 949 | | | | | | 731 | | |
Total operating expenses
|
| | | | 3,330 | | | | | | 8,889 | | | | | | 5,559 | | |
Provision for income taxes
|
| | | | 1 | | | | | | — | | | | | | (1) | | |
Loss from operations
|
| | | | (3,331) | | | | | | (8,889) | | | | | | (5,558) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | — | | | | | | (75) | | | | | | (75) | | |
Change in fair value of convertible promissory notes
|
| | | | — | | | | | | (644) | | | | | | (644) | | |
Other income (expense)
|
| | | | 1 | | | | | | (3) | | | | | | (4) | | |
Total other income (expense)
|
| | | | 1 | | | | | | (722) | | | | | | (723) | | |
Net loss and comprehensive loss
|
| | | $ | (3,330) | | | | | $ | (9,611) | | | | | $ | (6,281) | | |
|
| | |
THREE MONTHS ENDED MARCH 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Net cash used in operating activities
|
| | | $ | (1,183) | | | | | $ | (3,775) | | |
Net cash used by investing activities
|
| | | | — | | | | | | (40) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 7,883 | | |
Net (decrease) increase in cash
|
| | | $ | (1,183) | | | | | $ | 4,068 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net cash used in operating activities
|
| | | $ | (2,781) | | | | | $ | (7,859) | | |
Net cash provided by financing activities
|
| | | | 2,500 | | | | | | 8,918 | | |
Net (decrease) increase in cash
|
| | | $ | (281) | | | | | $ | 1,059 | | |
|
Grant Date
|
| |
Number of
Shares Subject to Options Granted |
| |
Per Share
Exercise Price of Options(1) |
| |
Fair Value
per Common Share on Grant Date(1) |
| |
Per Share
Estimated Fair Value of Options(2) |
| ||||||||||||
February 14, 2020(3)
|
| | | | 48,293 | | | | | $ | 1.74 | | | | | $ | 1.74 | | | | | | (3) | | |
May 1, 2020(3)
|
| | | | 16,097 | | | | | $ | 1.74 | | | | | $ | 1.74 | | | | | | (3) | | |
May 19, 2020(3)
|
| | | | 16,097 | | | | | $ | 1.74 | | | | | $ | 1.74 | | | | | | (3) | | |
September 4, 2020
|
| | | | 142,186 | | | | | $ | 1.74 | | | | | $ | 1.74 | | | | | $ | 1.09 | | |
November 24, 2020
|
| | | | 8,041 | | | | | $ | 1.74 | | | | | $ | 1.74 | | | | | $ | 1.09 | | |
April 2, 2021
|
| | | | 1,701,543 | | | | | $ | 2.14 | | | | | $ | 2.14 | | | | | | (4) | | |
June 2, 2021
|
| | | | 8,306 | | | | | $ | 7.67 | | | | | $ | 7.67 | | | | | | (4) | | |
Functional Class
|
| |
Description
|
|
I
|
| | No limitation of physical activity, and ordinary physical activity does not cause undue dyspnea or fatigue, chest pain or near syncope. | |
II
|
| | Slight limitation of physical activity, but patients are comfortable at rest. Ordinary physical activity causes undue dyspnea or fatigue, chest pain or near syncope. | |
III
|
| | Marked limitation of physical activity, but patients are still comfortable at rest. Less than ordinary activity causes undue dyspnea or fatigue, chest pain or near syncope. | |
IV
|
| | Patients are unable to carry out any physical activity without symptoms, and discomfort is increased by any physical activity. Signs of right heart failure manifest, and dyspnea and/or fatigue may even be present at rest. | |
Application No.
|
| |
Related
Product |
| |
Protection Sought
|
| |
Projected
Expiration* |
| |
Jurisdiction
|
|
62/849,054 | | | AV-101 | | | Composition of Matter; Use | | | N/A | | | US | |
16/874,111 | | | AV-101 | | | Composition of Matter; Use | | | 5/14/2040 | | | US | |
PCT/US20/32872 | | | AV-101 | | | Composition of Matter; Use; Process | | | N/A | | | International PCT | |
62/849,056 | | | AV-101 | | | Composition of Matter; Use | | | N/A | | | US | |
16/874,118 | | | AV-101 | | | Composition of Matter; Use | | | 5/14/2040 | | | US | |
62/849,058 | | | AV-101 | | | Process | | | N/A | | | US | |
16/874,122 | | | AV-101 | | | Process | | | 5/14/2040 | | | US | |
62/849,059 | | | AV-101 | | | Composition of Matter; Use | | | N/A | | | US | |
16/874,128 | | | AV-101 | | | Composition of Matter; Use | | | 5/14/2040 | | | US | |
62/877,575 | | | AV-101 | | | Composition of Matter; Process | | | N/A | | | US | |
16/874,143 | | | AV-101 | | | Composition of Matter; Process | | | 5/14/2040 | | | US | |
62/942,408 | | | AV-101 | | | Composition of Matter; Use | | | N/A | | | US | |
16/874,153 | | | AV-101 | | | Composition of Matter; Use | | | 5/14/2040 | | | US | |
62/984,037 | | | AV-101 | | | Use; Kit | | | N/A | | | US | |
16/874,168 | | | AV-101 | | | Use; Kit | | | 5/14/2040 | | | US | |
62/958,481 | | | AV-101 | | | Use | | | N/A | | | US | |
16/874,190 | | | AV-101 | | | Use | | | 5/14/2040 | | | US | |
PCT/US20/32874 | | | AV-101 | | | Use | | | N/A | | | International PCT | |
63/117,258 | | | AV-101 | | | Composition of Matter; Combination Products; Use | | | N/A | | | US | |
63/150,731 | | | AV-101 | | | Composition of Matter; Combination Products; Use | | | N/A | | | US | |
63/149,446 | | | AV-101 | | | Process; Composition of Matter | | | N/A | | | US | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
Timothy P. Noyes
|
| |
59
|
| | Chief Executive Officer and Director | |
Benjamin T. Dake, Ph.D.
|
| |
45
|
| | President, Chief Operating Officer and Secretary | |
George A. Eldridge
|
| |
58
|
| | Chief Financial Officer and Treasurer | |
Hunter Gillies, M.B.Ch.B.
|
| |
55
|
| | Chief Medical Officer | |
Ralph Niven, Ph.D.
|
| |
61
|
| | Chief Development Officer | |
Non-Employee Directors: | | | | | | | |
Mark Iwicki(1)(2)
|
| |
54
|
| | Chairperson and Director | |
David Grayzel, M.D.(2)(3)
|
| |
53
|
| | Director | |
Maha Katabi, Ph.D.(1)(2)
|
| |
47
|
| | Director | |
Joshua Resnick, M.D.(1)(3)
|
| |
46
|
| | Director | |
Name and
principal position |
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
awards ($) |
| |
Option
awards (2) ($) |
| |
Non-equity
incentive plan compensation ($) |
| |
All other
compensation ($)(6) |
| |
Total
($) |
| ||||||||||||||||||||||||
Benjamin T. Dake, Ph.D.
|
| | | | 2020 | | | | | | 240,556 | | | | | | 86,656 | | | | | | — | | | | | | 174,907 | | | | | | — | | | | | | — | | | | | | 502,119 | | |
President, Chief Operating Officer
and Secretary |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hunter Gillies, M.B.Ch.B. (3)
|
| | | | 2020 | | | | | | 240,000 | | | | | | 55,680 | | | | | | — | | | | | | 61,093 | | | | | | — | | | | | | 66,668 | | | | | | 423,441 | | |
Chief Medical Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ralph Niven, Ph.D. (4)
|
| | | | 2020 | | | | | | 175,000 | | | | | | 86,333(5) | | | | | | — | | | | | | 60,863 | | | | | | — | | | | | | 111,000 | | | | | | 433,196 | | |
Chief Development Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Options awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Benjamin T. Dake, Ph.D.
|
| | | | 1/1/2020(1) | | | | | | 4,829 | | | | | | 43,464 | | | | | | | | $ | 1.74 | | | | | | 9/3/2030 | | |
| | | | | 8/1/2020(2) | | | | | | — | | | | | | 72,325 | | | | | | | | $ | 1.74 | | | | | | 9/3/2030 | | |
Hunter Gillies, M.B.Ch.B.
|
| | | | 5/1/2020(1) | | | | | | 1,609 | | | | | | 14,488 | | | | | | | | $ | 1.74 | | | | | | 9/3/2030 | | |
| | | | | 8/1/2020(2) | | | | | | — | | | | | | 24,108 | | | | | | | | $ | 1.74 | | | | | | 9/3/2030 | | |
Ralph Niven, Ph.D.
|
| | | | 6/1/2020(1) | | | | | | — | | | | | | 14,488 | | | | | | | | $ | 1.74 | | | | | | 9/3/2030 | | |
| | | | | 8/1/2020(2) | | | | | | — | | | | | | 24,108 | | | | | | | | $ | 1.74 | | | | | | 9/3/2030 | | |
| | |
Fees Earned or Paid
in Cash ($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||
David Grayzel, M.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark Iwicki
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maha Katabi, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan Leff, M.D.(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joshua Resnick, M.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Levin, M.D., Ph.D.(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Annual
Retainer |
| |||
Board of Directors: | | | | | | | |
Members
|
| | | $ | 35,000 | | |
Additional retainer for non-executive chair
|
| | | $ | 30,000 | | |
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)
|
| | | $ | 4,000 | | |
Retainer for chair
|
| | | $ | 8,000 | | |
STOCKHOLDER
|
| |
PRINCIPAL
AMOUNT OF 2019 NOTES |
| |||
Entities affiliated with RA Capital Management, L.P.(1)
|
| | | $ | 2,500,000 | | |
STOCKHOLDER
|
| |
PRINCIPAL
AMOUNT OF 2020 NOTES |
| |||
Entities affiliated with RA Capital Management, L.P.(1)
|
| | | $ | 2,500,000 | | |
|
STOCKHOLDER
|
| |
SHARES OF
SERIES A PREFERRED STOCK |
| |
TOTAL
PURCHASE PRICE |
| ||||||
Entities affiliated with RA Capital Management, L.P.(1)(2)
|
| | | | 9,244,584 | | | | | $ | 17,499,997.55 | | |
Sofinnova Venture Partners X, L.P.(3)
|
| | | | 10,565,238 | | | | | $ | 19,999,995.55 | | |
Atlas Venture Fund XII, L.P.(4)
|
| | | | 7,976,754 | | | | | $ | 15,099,995.34 | | |
Entities affiliated with Cormorant Asset Management(5)
|
| | | | 4,754,357 | | | | | $ | 8,999,997.83 | | |
Citadel Multi-Strategy Equities Master Fund Ltd.(6)
|
| | | | 3,169,570 | | | | | $ | 5,999,996.02 | | |
|
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares
Outstanding Beneficially Owned |
| ||||||||||||
| | | | | | | | |
Before
Offering |
| |
After
Offering |
| ||||||
Entities affiliated with RA Capital Management, L.P.(1)
|
| | | | 5,478,268 | | | | | | 38.0% | | | | | | 23.7% | | |
Sofinnova Venture Partners X, L.P.(2)
|
| | | | 3,401,544 | | | | | | 23.6% | | | | | | 14.7% | | |
Atlas Venture Fund XII, L.P.(3)
|
| | | | 2,568,165 | | | | | | 17.8% | | | | | | 11.1% | | |
Entities affiliated with Cormorant Global(4)
|
| | | | 1,530,691 | | | | | | 10.6% | | | | | | 6.6% | | |
Citadel Multi-Strategy Equities Master Fund Ltd.(5)
|
| | | | 1,020,462 | | | | | | 7.1% | | | | | | 4.4% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Timothy P. Noyes(6)
|
| | | | — | | | | | | — | | | | | | — | | |
Mark Iwicki(7)
|
| | | | 8,140 | | | | | | * | | | | | | * | | |
David Grayzel, M.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Maha Katabi, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Joshua Resnick, M.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Benjamin T. Dake, Ph.D.(8)
|
| | | | 57,892 | | | | | | * | | | | | | * | | |
George A. Eldridge(9)
|
| | | | — | | | | | | — | | | | | | — | | |
Hunter Gillies, M.B.Ch.B.(10)
|
| | | | 18,087 | | | | | | * | | | | | | * | | |
Ralph Niven, Ph.D.(11)
|
| | | | 17,785 | | | | | | * | | | | | | * | | |
All executive officers and directors as a group (9 persons)(12)
|
| | | | 101,904 | | | | | | * | | | | | | * | | |
Underwriter
|
| |
Number of Shares
|
| |||
Jefferies LLC
|
| | | | 3,255,804 | | |
Cowen and Company, LLC
|
| | | | 2,604,643 | | |
Evercore Group L.L.C.
|
| | | | 2,170,535 | | |
Wedbush Securities Inc.
|
| | | | 651,160 | | |
Total
|
| | | | 8,682,142 | | |
|
| | |
Per Share
|
| |
Total
|
| ||||||||||||||||||
| | |
Without
Option to Purchase Additional Shares |
| |
With
Option to Purchase Additional Shares |
| |
Without
Option to Purchase Additional Shares |
| |
With
Option to Purchase Additional Shares |
| ||||||||||||
Public offering price
|
| | | $ | 14.00 | | | | | $ | 14.00 | | | | | $ | 121,549,988 | | | | | $ | 139,782,482 | | |
Underwriting discounts and commissions paid by us
|
| | | $ | 0.98 | | | | | $ | 0.98 | | | | | $ | 8,508,499 | | | | | $ | 9,784,774 | | |
Proceeds to us, before expenses
|
| | | $ | 13.02 | | | | | $ | 13.02 | | | | | $ | 113,041,489 | | | | | $ | 129,997,708 | | |
Audited Financial Statements:
|
| |
Page
|
| |||
| | | | F-2 | | | |
Financial Statements as of and for the Years Ended December 31, 2019 and 2020: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
Unaudited Interim Condensed Financial Statements:
|
| |
Page
|
| |||
Financial Statements as of December 31, 2020 and March 31, 2021 and the Three Months Ended March 31, 2020 and 2021:
|
| | | | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,514 | | | | | $ | 4,573 | | |
Prepaid expenses and other current assets
|
| | | | — | | | | | | 103 | | |
Total current assets
|
| | | | 3,514 | | | | | | 4,676 | | |
Property and equipment, net (Note 2)
|
| | | | — | | | | | | 39 | | |
Total assets
|
| | | $ | 3,514 | | | | | $ | 4,715 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable (including related party amounts of $3 and $6, respectively)
|
| | | $ | 542 | | | | | $ | 618 | | |
Accrued and other current liabilities (Note 3)
|
| | | | 115 | | | | | | 1,156 | | |
Total current liabilities
|
| | | | 657 | | | | | | 1,774 | | |
Convertible promissory notes to related party (Note 4)
|
| | | | 2,500 | | | | | | — | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Series A redeemable convertible preferred stock, $0.0001 par value; 0 and 40,052,154 shares authorized at December 31, 2019 and 2020, respectively; 0 and 6,489,534 shares issued and outstanding at December 31, 2019 and 2020, respectively; aggregate liquidation preference of $12,285 at December 31, 2020
|
| | | | — | | | | | | 12,285 | | |
Series Seed redeemable convertible preferred stock, $0.0001 par value; 4,000,000 shares authorized, issued and outstanding at December 31, 2019 and 2020; aggregate liquidation preference of $4,000 at December 31, 2020
|
| | | | 4,000 | | | | | | 4,000 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 5,000,000 and 50,000,000 shares authorized
at December 31, 2019 and 2020, respectively; 241,467 and 243,076 shares issued and outstanding at December 31, 2019 and 2020, respectively |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | 63 | | |
Accumulated deficit
|
| | | | (3,643) | | | | | | (13,407) | | |
Total stockholders’ deficit
|
| | | | (3,643) | | | | | | (13,344) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 3,514 | | | | | $ | 4,715 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development (includes related party amounts of $20 and $72, respectively)
|
| | | $ | 3,112 | | | | | $ | 7,940 | | |
General and administrative (includes related party amounts of $0 and $31, respectively)
|
| | | | 218 | | | | | | 949 | | |
Total operating expenses
|
| | | | 3,330 | | | | | | 8,889 | | |
Provision for income taxes
|
| | | | 1 | | | | | | — | | |
Loss from operations
|
| | | | (3,331) | | | | | | (8,889) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | — | | | | | | (75) | | |
Change in fair value of convertible promissory notes
|
| | | | — | | | | | | (644) | | |
Other income (expense)
|
| | | | 1 | | | | | | (3) | | |
Total other income (expense)
|
| | | | 1 | | | | | | (722) | | |
Net loss and comprehensive loss
|
| | | $ | (3,330) | | | | | $ | (9,611) | | |
Net loss per share, basic and diluted
|
| | | $ | (13.79) | | | | | $ | (40.31) | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 241,467 | | | | | | 242,232 | | |
|
| | |
Series A Redeemable
Convertible Preferred Stock |
| |
Series Seed Redeemable
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | — | | | | | $ | — | | | | | | 4,000,000 | | | | | $ | 4,000 | | | | | | | 241,467 | | | | | $ | — | | | | | $ | — | | | | | $ | (313) | | | | | | (313) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,330) | | | | | | (3,330) | | |
Balance at December 31, 2019
|
| | | | — | | | | | | — | | | | | | 4,000,000 | | | | | | 4,000 | | | | | | | 241,467 | | | | | | — | | | | | | — | | | | | | (3,643) | | | | | | (3,643) | | |
Issuance of Series A redeemable convertible preferred stock upon conversion of December 2019 convertible promissory notes to related party
|
| | | | 1,700,343 | | | | | | 3,219 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A redeemable convertible preferred stock upon conversion of July 2020 convertible promissory notes to related party
|
| | | | 1,320,655 | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A redeemable convertible
preferred stock at $1.893 per share, net of issuance costs of $153 |
| | | | 3,468,536 | | | | | | 6,413 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Series A redeemable convertible
preferred stock to redemption value |
| | | | — | | | | | | 153 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (153) | | | | | | (153) | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,609 | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 5 | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 58 | | | | | | — | | | | | | 58 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,611) | | | | | | (9,611) | | |
Balance at December 31, 2020
|
| | | | 6,489,534 | | | | | $ | 12,285 | | | | | | 4,000,000 | | | | | $ | 4,000 | | | | | | | 243,076 | | | | | $ | — | | | | | $ | 63 | | | | | $ | (13,407) | | | | | $ | (13,344) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Years Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Cash flow from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,330) | | | | | $ | (9,611) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation expense
|
| | | | — | | | | | | 1 | | |
Stock based compensation expense
|
| | | | — | | | | | | 58 | | |
Non-cash interest expense
|
| | | | — | | | | | | 75 | | |
Change in fair value of convertible promissory notes to related party
|
| | | | — | | | | | | 644 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 2 | | | | | | (103) | | |
Accounts payable
|
| | | | 436 | | | | | | 37 | | |
Accrued and other current liabilities
|
| | | | 111 | | | | | | 1,040 | | |
Net cash used in operating activities
|
| | | | (2,781) | | | | | | (7,859) | | |
Cash flow from financing activities: | | | | | | | | | | | | | |
Proceeds from sale of Series A redeemable convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 6,413 | | |
Proceeds from issuance of convertible promissory notes to related party
|
| | | | — | | | | | | 2,500 | | |
Proceeds from exercise of stock options
|
| | | | — | | | | | | 5 | | |
Proceeds from issuance of convertible promissory notes to related party
|
| | | | 2,500 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 2,500 | | | | | | 8,918 | | |
Net (decrease) increase in cash
|
| | | | (281) | | | | | | 1,059 | | |
Cash at the beginning of the year
|
| | | | 3,795 | | | | | | 3,514 | | |
Cash at the end of the year
|
| | | $ | 3,514 | | | | | $ | 4,573 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Conversion of convertible promissory notes to related party to Series A redeemable convertible preferred stock
|
| | | $ | — | | | | | $ | (3,219) | | |
Conversion of convertible promissory notes to related party to Series A redeemable convertible preferred stock
|
| | | $ | — | | | | | $ | (2,500) | | |
Accrued but unpaid property and equipment purchases
|
| | | $ | — | | | | | $ | 40 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss and comprehensive loss
|
| | | $ | (3,330) | | | | | $ | (9,611) | | |
Accretion of Series A redeemable convertible preferred stock to redemption value
|
| | | | — | | | | | | (153) | | |
Net loss and comprehensive loss available to common stockholders
|
| | | $ | (3,330) | | | | | $ | (9,764) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common stock outstanding, basic and diluted
|
| | | | 241,467 | | | | | | 242,232 | | |
Net loss per share, basic and diluted
|
| | | $ | (13.79) | | | | | $ | (40.31) | | |
|
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Series Seed redeemable convertible preferred stock
|
| | | | 1,287,825 | | | | | | 1,287,825 | | |
Series A redeemable convertible preferred stock
|
| | | | — | | | | | | 2,089,341 | | |
Common stock options granted and outstanding
|
| | | | — | | | | | | 229,105 | | |
Total
|
| | | | 1,287,825 | | | | | | 3,606,271 | | |
|
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Research and development equipment
|
| | | $ | — | | | | | $ | 40 | | |
Less accumulated depreciation
|
| | | | — | | | | | | (1) | | |
Total property and equipment, net
|
| | | $ | — | | | | | $ | 39 | | |
|
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Accrued research and development
|
| | | $ | 111 | | | | | $ | 946 | | |
Accrued payroll and other employee benefits
|
| | | | — | | | | | | 192 | | |
Other
|
| | | | 4 | | | | | | 18 | | |
Total accrued and other current liabilities
|
| | | $ | 115 | | | | | $ | 1,156 | | |
|
| | |
Convertible
Promissory Notes (in thousands) |
| |||
Balance at December 31, 2018
|
| | | $ | — | | |
Issuance of convertible promissory notes, related party
|
| | | | 2,500 | | |
Balance at December 31, 2019
|
| | | | 2,500 | | |
Issuance of convertible promissory notes, related party
|
| | | | 2,500 | | |
Change in fair value of convertible promissory notes, related party
|
| | | | 644 | | |
Exchange of convertible promissory notes (Note 4)
|
| | | | (5,644) | | |
Balance at December 31, 2020
|
| | | $ | — | | |
|
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Series Seed redeemable convertible preferred stock
|
| | | | 1,287,825 | | | | | | 1,287,825 | | |
Series A redeemable convertible preferred stock
|
| | | | — | | | | | | 2,089,341 | | |
Common stock options granted and outstanding
|
| | | | — | | | | | | 229,105 | | |
Common stock reserved for future option grants
|
| | | | 80,489 | | | | | | 171,285 | | |
Total
|
| | | | 1,368,314 | | | | | | 3,777,556 | | |
|
| | |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Weighted-Average
Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at December 31, 2019
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 230,714 | | | | | | 1.74 | | | | | | | | | | | | | | |
Exercised
|
| | | | (1,609) | | | | | | 2.95 | | | | | | | | | | | | | | |
Cancelled/Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at December 31, 2020
|
| | | | 229,105 | | | | | $ | 1.74 | | | | | | 9.69 | | | | | $ | — | | |
Vested and exercisable at December 31, 2020
|
| | | | 8,704 | | | | | $ | 1.74 | | | | | | 9.68 | | | | | $ | — | | |
Vested and expected to vest at December 31,
2020 |
| | | | 229,105 | | | | | $ | 1.74 | | | | | | 9.69 | | | | | $ | — | | |
|
| | |
Years Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Expected term (in years)
|
| | | | — | | | | | | 5.5 – 6.1 | | |
Expected volatility
|
| | | | — | | | | | | 68.0 – 79.4% | | |
Risk-free interest rate
|
| | | | — | | | | | | 0.4 – 1.5% | | |
Expected dividend
|
| | | | — | | | | | | — | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Research and development
|
| | | $ | — | | | | | $ | 30 | | |
General and administrative
|
| | | | — | | | | | | 28 | | |
Total
|
| | | $ | — | | | | | $ | 58 | | |
|
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Deferred income tax assets: | | | | | | | | | | | | | |
NOL and credit carryforwards
|
| | | $ | 990 | | | | | $ | 2,836 | | |
Compensation accruals
|
| | | | — | | | | | | 38 | | |
Intangible assets
|
| | | | 1 | | | | | | 9 | | |
Other
|
| | | | — | | | | | | 2 | | |
Gross deferred tax assets
|
| | | | 991 | | | | | | 2,885 | | |
Less: valuation allowance
|
| | | | (991) | | | | | | (2,885) | | |
Total deferred tax assets
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
Years Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Income taxes computed at the statutory rate
|
| | | $ | (699) | | | | | $ | (2,018) | | |
State taxes
|
| | | | (210) | | | | | | (89) | | |
Permanent differences
|
| | | | 11 | | | | | | 41 | | |
Convertible promissory notes
|
| | | | — | | | | | | 151 | | |
Stock-based compensation
|
| | | | — | | | | | | 10 | | |
Other
|
| | | | — | | | | | | 11 | | |
Change in valuation allowance
|
| | | | 899 | | | | | | 1,894 | | |
Total tax provision
|
| | | $ | 1 | | | | | $ | — | | |
|
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
| | |
(Note 1)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,573 | | | | | $ | 8,641 | | |
Prepaid expenses and other current assets
|
| | | | 103 | | | | | | 963 | | |
Total current assets
|
| | | | 4,676 | | | | | | 9,604 | | |
Property and equipment, net (Note 2)
|
| | | | 39 | | | | | | 37 | | |
Other long-term assets
|
| | | | — | | | | | | 307 | | |
Total assets
|
| | | $ | 4,715 | | | | | $ | 9,948 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities:
|
| | | | | | | | | | | | |
Accounts payable (including related party amounts of $18 and $9,
respectively) |
| | | $ | 618 | | | | | $ | 1,550 | | |
Accrued and other current liabilities (Note 3)
|
| | | | 1,156 | | | | | | 232 | | |
Total current liabilities
|
| | | | 1,774 | | | | | | 1,782 | | |
Commitments and contingencies (Note 9)
|
| | | | | | | | | | | | |
Series A redeemable convertible preferred stock, $0.0001 par value;
40,052,154 shares authorized at December 31, 2020 and March 31, 2021; 6,489,534 and 10,713,808 shares issued and outstanding at December 31, 2020 and March 31, 2021, respectively; aggregate liquidation preference of $20,281 at March 31, 2021 |
| | | | 12,285 | | | | | | 20,281 | | |
Series Seed redeemable convertible preferred stock, $0.0001 par value;
4,000,000 shares authorized, issued and outstanding at December 31, 2020 and March 31, 2021; aggregate liquidation preference of $4,000 at March 31, 2021 |
| | | | 4,000 | | | | | | 4,000 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 50,000,000 shares authorized at December 31, 2020 and March 31, 2021; 243,076 shares issued and outstanding at December 31, 2020 and March 31, 2021
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 63 | | | | | | 86 | | |
Accumulated deficit
|
| | | | (13,407) | | | | | | (16,201) | | |
Total stockholders’ deficit
|
| | | | (13,344) | | | | | | (16,115) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’
deficit |
| | | $ | 4,715 | | | | | $ | 9,948 | | |
|
| | |
Three Months
Ended March 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development (includes related party amounts of $16 and $15, respectively)
|
| | | $ | 1,206 | | | | | $ | 2,196 | | |
General and administrative (includes related party amounts of $8 and $5, respectively)
|
| | | | 152 | | | | | | 584 | | |
Total operating expenses
|
| | | | 1,358 | | | | | | 2,780 | | |
Loss from operations
|
| | | | (1,358) | | | | | | (2,780) | | |
Other expense: | | | | | | | | | | | | | |
Interest expense
|
| | | | (38) | | | | | | — | | |
Change in fair value of convertible promissory notes
|
| | | | (40) | | | | | | — | | |
Other expense
|
| | | | — | | | | | | (1) | | |
Total other expense
|
| | | | (78) | | | | | | (1) | | |
Net loss and comprehensive loss
|
| | | $ | (1,436) | | | | | $ | (2,781) | | |
Net loss per share, basic and diluted
|
| | | $ | (5.95) | | | | | $ | (11.49) | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 241,467 | | | | | | 243,076 | | |
|
| | |
Series A Redeemable Convertible
Preferred Stock |
| |
Series Seed Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | — | | | | | | — | | | | | | 4,000,000 | | | | | | 4,000 | | | | | | | 241,467 | | | | | | — | | | | | | — | | | | | | (3,643) | | | | | | (3,643) | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 7 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,436) | | | | | | (1,436) | | |
Balance at March 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 4,000,000 | | | | | $ | 4,000 | | | | | | | 241,467 | | | | | $ | — | | | | | $ | 7 | | | | | $ | (5,079) | | | | | $ | (5,072) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Series A Redeemable Convertible
Preferred Stock |
| |
Series Seed Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020
|
| | | | 6,489,534 | | | | | | 12,285 | | | | | | 4,000,000 | | | | | | 4,000 | | | | | | | 243,076 | | | | | | — | | | | | | 63 | | | | | | (13,407) | | | | | | (13,344) | | |
Issuance of Series A redeemable
convertible preferred stock at $1.893 per share, net of issuance costs of $13 |
| | | | 4,224,274 | | | | | | 7,983 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Series A redeemable convertible preferred stock to redemption value
|
| | | | — | | | | | | 13 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (13) | | | | | | (13) | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 23 | | | | | | — | | | | | | 23 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,781) | | | | | | (2,781) | | |
Balance at March 31, 2021
|
| | | | 10,713,808 | | | | | $ | 20,281 | | | | | | 4,000,000 | | | | | $ | 4,000 | | | | | | | 243,076 | | | | | $ | — | | | | | $ | 86 | | | | | $ | (16,201) | | | | | $ | (16,115) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Three Months
Ended March 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cash flow from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,436) | | | | | $ | (2,781) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation expense
|
| | | | — | | | | | | 2 | | |
Stock based compensation expense
|
| | | | 7 | | | | | | 23 | | |
Non-cash interest expense
|
| | | | 38 | | | | | | — | | |
Change in fair value of convertible promissory notes to related party
|
| | | | 40 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (74) | | | | | | (860) | | |
Accounts payable
|
| | | | 91 | | | | | | 765 | | |
Accrued and other current liabilities
|
| | | | 151 | | | | | | (924) | | |
Net cash used in operating activities
|
| | | | (1,183) | | | | | | (3,775) | | |
Cash flow from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | — | | | | | | (40) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (40) | | |
Cash flow from financing activities: | | | | | | | | | | | | | |
Proceeds from sale of Series A redeemable convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 7,983 | | |
Payments for deferred offering costs
|
| | | | — | | | | | | (100) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 7,883 | | |
Net (decrease) increase in cash
|
| | | | (1,183) | | | | | | 4,068 | | |
Cash at the beginning of the year
|
| | | | 3,514 | | | | | | 4,573 | | |
Cash at the end of the period
|
| | | $ | 2,331 | | | | | $ | 8,641 | | |
Supplemental disclosure of noncash investing and financing activities:
|
| | | | | | | | | | | | |
Deferred offering costs included in accounts payable
|
| | | $ | — | | | | | $ | 207 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss and comprehensive loss
|
| | | $ | (1,436) | | | | | $ | (2,781) | | |
Accretion of Series A redeemable convertible preferred stock to redemption value
|
| | | | — | | | | | | (13) | | |
Net loss and comprehensive loss available to common stockholders
|
| | | $ | (1,436) | | | | | $ | (2,794) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common stock outstanding, basic and diluted
|
| | | | 241,467 | | | | | | 243,076 | | |
Net loss per share, basic and diluted
|
| | | $ | (5.95) | | | | | $ | (11.49) | | |
|
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Series Seed redeemable convertible preferred stock
|
| | | | 1,287,825 | | | | | | 1,287,825 | | |
Series A redeemable convertible preferred stock
|
| | | | 2,089,341 | | | | | | 3,449,369 | | |
Options to purchase common stock
|
| | | | 229,105 | | | | | | 229,105 | | |
Total
|
| | | | 3,606,271 | | | | | | 4,966,299 | | |
|
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Research and development equipment
|
| | | $ | 40 | | | | | $ | 40 | | |
Less accumulated depreciation
|
| | | | (1) | | | | | | (3) | | |
Total property and equipment, net
|
| | | $ | 39 | | | | | $ | 37 | | |
|
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Accrued research and development
|
| | | $ | 946 | | | | | $ | 104 | | |
Accrued payroll and other employee benefits
|
| | | | 192 | | | | | | 96 | | |
Other
|
| | | | 18 | | | | | | 32 | | |
Total accrued and other current liabilities
|
| | | $ | 1,156 | | | | | $ | 232 | | |
|
| | |
Convertible
Promissory Notes (in thousands) |
| |||
Balance at December 31, 2019
|
| | | $ | 2,500 | | |
Change in fair value of convertible promissory notes, related party
|
| | | | 40 | | |
Balance at March 31, 2020
|
| | | $ | 2,540 | | |
|
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Series Seed redeemable convertible preferred stock
|
| | | | 1,287,825 | | | | | | 1,287,825 | | |
Series A redeemable convertible preferred stock
|
| | | | 2,089,341 | | | | | | 3,449,369 | | |
Common stock options granted and outstanding
|
| | | | 229,105 | | | | | | 229,105 | | |
Common stock reserved for future option grants
|
| | | | 171,285 | | | | | | 171,285 | | |
Total
|
| | | | 3,777,556 | | | | | | 5,137,584 | | |
|
| | |
Options
|
| |
Weighted-Average
Exercise Price |
| |
Weighted- Average
Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at December 31, 2020
|
| | | | 229,105 | | | | | $ | 1.74 | | | | | | 9.69 | | | | | $ | — | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Cancelled/Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at March 31, 2021
|
| | | | 229,105 | | | | | $ | 1.74 | | | | | | 9.44 | | | | | $ | — | | |
Vested and exercisable at March 31, 2021
|
| | | | 21,663 | | | | | $ | 1.74 | | | | | | 9.43 | | | | | $ | — | | |
Vested and expected to vest at March 31,
2021 |
| | | | 229,105 | | | | | $ | 1.74 | | | | | | 9.44 | | | | | $ | — | | |
|
| | |
Three Months
Ended March 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Expected term (in years)
|
| | | | 6.0 | | | | | | — | | |
Expected volatility
|
| | | | 68.0% | | | | | | — | | |
Risk-free interest rate
|
| | | | 1.5% | | | | | | — | | |
Expected dividend
|
| | | | — | | | | | | — | | |
| | |
Three Months
Ended March 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Research and development
|
| | | $ | — | | | | | $ | 12 | | |
General and administrative
|
| | | | 7 | | | | | | 11 | | |
Total
|
| | | $ | 7 | | | | | $ | 23 | | |
|