|
Delaware
|
| |
2836
|
| |
13-4365359
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Rachael M. Bushey
Joseph Walsh Troutman Pepper Hamilton Sanders LLP 3000 Two Logan Square Philadelphia, Pennsylvania 19103 (215) 981-4331 |
| |
Stephen Older
Rakesh Gopalan David S. Wolpa McGuireWoods LLP 1251 Avenue of the Americas, 20th Floor New York, New York 10020 (212) 548-2100 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | |||||||||||
Title of each class of
securities to be registered |
| | |
Proposed
maximum aggregate offering price(1) |
| | |
Amount of
registration fee(2) |
| |||
Common Stock, $0.001 par value per share
|
| | |
$50,000,000
|
| | | | $ | 5,455 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 73 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 93 | | | |
| | | | 134 | | | |
| | | | 145 | | | |
| | | | 157 | | | |
| | | | 160 | | | |
| | | | 162 | | | |
| | | | 167 | | | |
| | | | 170 | | | |
| | | | 174 | | | |
| | | | 178 | | | |
| | | | 179 | | | |
| | | | 180 | | | |
| | | | F-1 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | 3,446 | | | | | $ | 4,430 | | |
General and administrative
|
| | | | 3,452 | | | | | | 4,520 | | | | | | 1,445 | | | | | | 1,153 | | |
Total operating expenses
|
| | | | 17,831 | | | | | | 17,407 | | | | | | 4,891 | | | | | | 5,583 | | |
Loss from operations
|
| | | | (17,831) | | | | | | (17,407) | | | | | | (4,891) | | | | | | (5,583) | | |
Other income (expense): | | | | | | | | | | | | | | | | ||||||||||
Grant income
|
| | | | 13,164 | | | | | | 10,855 | | | | | | 2,273 | | | | | | 4,692 | | |
Change in the fair value of the derivative liability
|
| | | | (231) | | | | | | 18 | | | | | | 345 | | | | | | 1,063 | | |
Change in the fair value of the warrant liability
|
| | | | (7) | | | | | | 181 | | | | | | 30 | | | | | | — | | |
Other income, net
|
| | | | 1,087 | | | | | | 394 | | | | | | 142 | | | | | | 145 | | |
(Loss) gain on debt extinguishment
|
| | | | — | | | | | | (129) | | | | | | (129) | | | | | | 443 | | |
Interest expense, net
|
| | | | (1,024) | | | | | | (1,751) | | | | | | (276) | | | | | | (537) | | |
Total other income (expense), net
|
| | | | 12,989 | | | | | | 9,568 | | | | | | 2,385 | | | | | | 5,806 | | |
Net (loss) income
|
| | | | (4,842) | | | | | | (7,839) | | | | | | (2,506) | | | | | | 223 | | |
Cumulative preferred stock dividends
|
| | | | (3,920) | | | | | | (4,234) | | | | | | (1,053) | | | | | | (1,128) | | |
Net loss attributable to common stockholders
|
| | | $ | (8,762) | | | | | $ | (12,073) | | | | | $ | (3,559) | | | | | $ | (905) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (5.77) | | | | | $ | (7.35) | | | | | $ | (2.34) | | | | | $ | (0.51) | | |
Weighted-average common shares outstanding, basic and diluted(1)
|
| | | | 1,519,285 | | | | | | 1,643,514 | | | | | | 1,519,431 | | | | | | 1,779,573 | | |
Pro forma loss per share, basic and diluted(2)
|
| | | | | | | | | $ | | | | | | | | | | | | $ | | | |
Pro forma weighted-average common shares outstanding, basic and diluted(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||
(in thousands)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 2,890 | | | | | $ | 5,189 | | | | | $ | 13,373 | | |
Working capital(1)
|
| | | | 3,477 | | | | | | 3,658 | | | | | | 11,614 | | |
Total assets
|
| | | | 7,459 | | | | | | 7,119 | | | | | | 16,512 | | |
Simple Agreements for Future Equity
|
| | | | — | | | | | | — | | | | | | 8,942 | | |
Derivative liability
|
| | | | 1,493 | | | | | | 2,209 | | | | | | 1,146 | | |
Warrant liability
|
| | | | 181 | | | | | | — | | | | | | — | | |
Convertible notes, net
|
| | | | 6,897 | | | | | | 12,409 | | | | | | 12,691 | | |
Total liabilities
|
| | | | 12,954 | | | | | | 19,933 | | | | | | 28,996 | | |
Convertible preferred stock
|
| | | | 52,927 | | | | | | 55,370 | | | | | | 55,370 | | |
Accumulated deficit
|
| | | | (58,239) | | | | | | (68,220) | | | | | | (67,997) | | |
Total stockholders’ deficit
|
| | | | (58,422) | | | | | | (68,184) | | | | | | (67,854) | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
|
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
as Adjusted(2) |
| |||||||||||
|
(in thousands except share and per share data)
|
| |||||||||||||||||
Cash and cash equivalents
|
| | | $ | 13,373 | | | | | $ | | | | | $ | | | ||
Convertible notes
|
| | | | 12,691 | | | | | | | | | | | | | | |
Accrued interest
|
| | | | 1,879 | | | | | | | | | | | | | | |
Derivative liability
|
| | | | 1,146 | | | | | | | | | | | | | | |
Simple Agreements for Future Equity
|
| | | | 8,942 | | | | | | | | | | | | | | |
Series A convertible preferred stock, par value $0.001 per share, 3,067,519 shares authorized at March 31, 2021, 2,819,027 shares issued and outstanding as of March 31, 2021; liquidation preference of $4,860 as of March 31, 2021
|
| | | | 4,616 | | | | | | | | | | | | | | |
Series A-1 convertible preferred stock, par value $0.001 per share, 3,970,776 shares authorized at March 31, 2021, 3,730,366 shares issued and outstanding as of March 31, 2021; liquidation preference of $5,682 as of March 31, 2021
|
| | | | 5,398 | | | | | | | | | | | | | | |
Series A-2 convertible preferred stock, par value $0.001 per share, 3,565,063 shares authorized at March 31, 2021, 3,565,063 shares issued and outstanding as of March 31, 2021; liquidation preference of $6,115 as of March 31, 2021
|
| | | | 5,809 | | | | | | | | | | | | | | |
Series B convertible preferred stock, par value $0.001 per share,
30,450,000 shares authorized at March 31, 2021, 30,409,890 shares issued and outstanding as of March 31, 2021; liquidation preference of $41,632 as of March 31, 2021 |
| | | | 39,547 | | | | | | | | | | | | | | |
Series B-1 convertible preferred stock, par value $0.001 per share, 0
shares authorized at March 31, 2021, 0 shares issued and outstanding as of March 31, 2021; liquidation preference of $0 as of March 31, 2021 |
| | | | — | | | | | | | | | | | | | | |
Stockholders’ equity (deficit):
|
| | | | | | | | | | | | | | | | | | |
Common stock, $0.001 par value, 58,000,000 shares authorized at March 31, 2021; 1,809,998 shares issued and outstanding at March 31, 2021
|
| | | | 2 | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 333 | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (67,997) | | | | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (192) | | | | | | | | | | | | | | |
Total stockholders’ deficit
|
| | | | (67,854) | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 12,174 | | | | | | | | | | | | | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Historical net tangible book value per share as of March 31, 2021
|
| | | $ | (37.49) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2021
|
| | | | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributed to new investors purchasing shares of common stock in this offering
|
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors purchasing shares of common stock in this offering
|
| | | | | | | | | $ | | |
| | |
Shares
purchased |
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| |
Average price
per share |
| |||||||||||||||
Existing stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Public stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Total
|
| | | | | | | | | 100.0% | | | | | | | | | | | 100.0% | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | ||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | ||||||||||
Research and development
|
| | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | 3,446 | | | | | $ | 4,430 | | |
General and administrative
|
| | | | 3,452 | | | | | | 4,520 | | | | | | 1,445 | | | | | | 1,153 | | |
Total operating expenses
|
| | | | 17,831 | | | | | | 17,407 | | | | | | 4,891 | | | | | | 5,583 | | |
Loss from operations
|
| | | | (17,831) | | | | | | (17,407) | | | | | | (4,891) | | | | | | (5,583) | | |
Other income (expense): | | | | | | | | | | | | | | | | ||||||||||
Grant income
|
| | | | 13,164 | | | | | | 10,855 | | | | | | 2,273 | | | | | | 4,692 | | |
Change in the fair value of the derivative liability
|
| | | | (231) | | | | | | 18 | | | | | | 345 | | | | | | 1,063 | | |
Change in the fair value of the warrant liability
|
| | | | (7) | | | | | | 181 | | | | | | 30 | | | | | | — | | |
Other income, net
|
| | | | 1,087 | | | | | | 394 | | | | | | 142 | | | | | | 145 | | |
(Loss) gain on debt extinguishment
|
| | | | — | | | | | | (129) | | | | | | (129) | | | | | | 443 | | |
Interest expense, net
|
| | | | (1,024) | | | | | | (1,751) | | | | | | (276) | | | | | | (537) | | |
Total other income (expense), net
|
| | | | 12,989 | | | | | | 9,568 | | | | | | 2,385 | | | | | | 5,806 | | |
Net (loss) income
|
| | | | (4,842) | | | | | | (7,839) | | | | | | (2,506) | | | | | | 223 | | |
Cumulative preferred stock dividends
|
| | | | (3,920) | | | | | | (4,234) | | | | | | (1,053) | | | | | | (1,128) | | |
Net loss attributable to common stockholders
|
| | | $ | (8,762) | | | | | $ | (12,073) | | | | | $ | (3,559) | | | | | $ | (905) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (5.77) | | | | | $ | (7.35) | | | | | $ | (2.34) | | | | | $ | (0.51) | | |
Weighted-average common shares outstanding, basic and diluted(1)
|
| | | | 1,519,285 | | | | | | 1,643,514 | | | | | | 1,519,431 | | | | | | 1,779,573 | | |
Pro forma loss per share, basic and diluted(2)
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Pro forma weighted-average common shares outstanding, basic and diluted(2)
|
| | | | | | | | | | | | | | |
(in thousands)
|
| |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 2,890 | | | | | $ | 5,189 | | | | | $ | 13,373 | | |
Working capital
|
| | | | 3,477 | | | | | | 3,658 | | | | | | 11,614 | | |
Total assets
|
| | | | 7,459 | | | | | | 7,119 | | | | | | 16,512 | | |
Simple Agreements for Future Equity
|
| | | | — | | | | | | — | | | | | | 8,942 | | |
Derivative liability
|
| | | | 1,493 | | | | | | 2,209 | | | | | | 1,146 | | |
Warrant liability
|
| | | | 181 | | | | | | — | | | | | | — | | |
Convertible notes, net
|
| | | | 6,897 | | | | | | 12,409 | | | | | | 12,691 | | |
Total liabilities
|
| | | | 12,954 | | | | | | 19,933 | | | | | | 28,996 | | |
Convertible preferred stock
|
| | | | 52,927 | | | | | | 55,370 | | | | | | 55,370 | | |
Accumulated deficit
|
| | | | (58,239) | | | | | | (68,220) | | | | | | (67,997) | | |
Total stockholders’ deficit
|
| | | | (58,422) | | | | | | (68,184) | | | | | | (67,854) | | |
| | |
Year Ended December 31,
|
| | | | | | | |||||||||
|
2019
|
| |
2020
|
| |
Change
|
| |||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | (1,492) | | |
General and administrative
|
| | | | 3,452 | | | | | | 4,520 | | | | | | 1,068 | | |
Total operating expenses
|
| | | | 17,831 | | | | | | 17,407 | | | | | | (424) | | |
Loss from operations
|
| | | | (17,831) | | | | | | (17,407) | | | | | | (424) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Grant income
|
| | | | 13,164 | | | | | | 10,855 | | | | | | (2,309) | | |
Change in the fair value of the derivative liability
|
| | | | (231) | | | | | | 18 | | | | | | 249 | | |
Change in the fair value of the warrant liability
|
| | | | (7) | | | | | | 181 | | | | | | 188 | | |
Other income, net
|
| | | | 1,087 | | | | | | 394 | | | | | | (693) | | |
Loss on debt extinguishment
|
| | | | — | | | | | | (129) | | | | | | (129) | | |
Interest expense, net
|
| | | | (1,024) | | | | | | (1,751) | | | | | | (727) | | |
Total other income (expense), net
|
| | | | 12,989 | | | | | | 9,568 | | | | | | (3,421) | | |
Net loss
|
| | | $ | (4,842) | | | | | $ | (7,839) | | | | | $ | (2,997) | | |
| | |
Year Ended December 31,
|
| | | | | | | |||||||||
|
2019
|
| |
2020
|
| |
Change
|
| |||||||||||
Clinical programs
|
| | | $ | 8,398 | | | | | $ | 5,263 | | | | | $ | (3,135) | | |
Personnel
|
| | | | 3,039 | | | | | | 4,026 | | | | | | 987 | | |
Manufacturing
|
| | | | 1,426 | | | | | | 1,798 | | | | | | 372 | | |
Preclinical programs
|
| | | | 1,400 | | | | | | 1,693 | | | | | | 293 | | |
Facilities and other costs
|
| | | | 116 | | | | | | 107 | | | | | | (9) | | |
| | | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | (1,492) | | |
| | |
Three Months Ended March 31,
|
| | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,446 | | | | | $ | 4,430 | | | | | $ | 984 | | |
General and administrative
|
| | | | 1,445 | | | | | | 1,153 | | | | | | (292) | | |
Total operating expenses
|
| | | | 4,891 | | | | | | 5,583 | | | | | | 692 | | |
Loss from operations
|
| | | | (4,891) | | | | | | (5,583) | | | | | | (692) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Grant income
|
| | | | 2,273 | | | | | | 4,692 | | | | | | 2,419 | | |
Change in the fair value of the derivative liability
|
| | | | 345 | | | | | | 1,063 | | | | | | 718 | | |
Change in the fair value of the warrant liability
|
| | | | 30 | | | | | | — | | | | | | (30) | | |
Other income, net
|
| | | | 142 | | | | | | 145 | | | | | | 3 | | |
(Loss) gain on debt extinguishment
|
| | | | (129) | | | | | | 443 | | | | | | 572 | | |
Interest expense, net
|
| | | | (276) | | | | | | (537) | | | | | | (261) | | |
Total other income (expense), net
|
| | | | 2,385 | | | | | | 5,806 | | | | | | 3,421 | | |
Net (loss) income
|
| | | $ | (2,506) | | | | | $ | 223 | | | | | $ | 2,729 | | |
| | |
Three Months Ended March 31,
|
| | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
Clinical programs
|
| | | $ | 1,989 | | | | | $ | 926 | | | | | $ | (1,063) | | |
Personnel
|
| | | | 974 | | | | | | 840 | | | | | | (134) | | |
Manufacturing
|
| | | | 131 | | | | | | 2,308 | | | | | | 2,177 | | |
Preclinical programs
|
| | | | 325 | | | | | | 327 | | | | | | 2 | | |
Facilities and other costs
|
| | | | 27 | | | | | | 29 | | | | | | 2 | | |
| | | | $ | 3,446 | | | | | $ | 4,430 | | | | | $ | 984 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
|
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash flows (used in) provided by operating activities
|
| | | $ | (3,098) | | | | | $ | (3,433) | | | | | $ | 530 | | | | | $ | (772) | | |
Cash flows used in investing activities
|
| | | | (144) | | | | | | (10) | | | | | | (10) | | | | | | — | | |
Cash flows provided by financing activities
|
| | | | 2,794 | | | | | | 5,765 | | | | | | 3,782 | | | | | | 8,956 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (60) | | | | | | (23) | | | | | | (34) | | | | | | — | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | (508) | | | | | $ | 2,299 | | | | | $ | 4,268 | | | | | $ | 8,184 | | |
| | |
Less than
1 Year |
| |
1 to 3
Years |
| |
3 to 5
Years |
| |
More than 5
Years |
| |
Total
|
| |||||||||||||||
Operating lease obligations
|
| | | $ | 89 | | | | | $ | 177 | | | | | $ | — | | | | | $ | — | | | | | $ | 266 | | |
Total
|
| | | $ | 89 | | | | | $ | 177 | | | | | $ | — | | | | | $ | — | | | | | $ | 266 | | |
| | |
Kd (nM)
|
| |
B maxa
|
|
wt Aβ (1 – 42) oligomers
|
| | Site 1:442 ± 70 | | | 7.98 × 105 ± 0.29 × 105 | |
A673T mutant Aβ (1 – 42) oligomers
|
| | Site 1:1,955 ± 502 | | | 5.98 × 105 ± 0.50 × 105 | |
|
Funding Org
|
| |
Year
|
| |
Project
|
| |
Amount
|
|
|
National Institute on Aging (NIH)
|
| |
2016
|
| |
COG0101 Ph1b first-in-patient trial for CT1812
|
| |
$2,410,669
|
|
|
National Institute on Aging (NIH)
|
| |
2016
|
| |
COG0102 Ph1b/2a Clinical Trial for CT1812
|
| |
$2,410,669
|
|
|
National Institute on Aging (NIH)
|
| |
2017
|
| |
COG0104 Ph1 SNAP Study: CSF Catheter
|
| |
$2,527,271
|
|
|
National Institute on Aging (NIH)
|
| |
2017
|
| |
COG0105 Ph1 SPARC Study: SV2a PET
|
| |
$4,795,774
|
|
|
National Institute on Aging (NIH)
|
| |
2018
|
| |
COG0201 Ph2 SHINE Study
|
| |
$16,848,329
|
|
|
National Institute on Aging (NIH)
|
| |
2019
|
| |
COG0202 Ph2 SEQUEL Study: qEEG
|
| |
$3,300,642
|
|
|
National Institute on Aging (NIH)
|
| |
2020
|
| |
COG0203 Ph2 Study with ACTC
|
| |
$80,974,766
|
|
|
National Institute on Aging (NIH)
|
| |
2021
|
| |
COG0108 Study: hAME
|
| |
$1,642,783
|
|
|
National Institute on Aging (NIH)
|
| |
2021
|
| |
COG0201 Ph2 SHINE Amendment
|
| |
$13,634,548
|
|
|
National Institute on Aging (NIH)
|
| |
2021
|
| |
COG1201: Study: DLB
|
| |
$29,498,048
|
|
|
NIH and others
|
| |
2010-2018
|
| |
Ten Preclinical Programs
|
| |
$10,359,971
|
|
| | | | | | | | | |
$168,403,470
|
|
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Lisa Ricciardi | | |
61
|
| | Chief Executive Officer, President and Director | |
James M. O’Brien | | |
54
|
| | Chief Financial Officer | |
Employee Director | | | | | | | |
Susan Catalano, Ph.D.(4)
|
| |
57
|
| | Director and Chief Science Officer | |
Non-Employee Directors | | | | | | | |
Jack A. Khattar(2)(3) | | |
59
|
| | Director, Chairman of the Board | |
Brett P. Monia, Ph.D.(1)(2) | | |
59
|
| | Director | |
Aaron Fletcher, Ph.D.(1)(2) | | |
41
|
| | Director | |
Stephen Sands(5)
|
| |
64
|
| | Director | |
Peggy Wallace(3)
|
| |
64
|
| | Director | |
Mark H. Breedlove(1) | | |
64
|
| | Director | |
Name
|
| |
Fees earned
or paid in cash ($) |
| |
Option
awards ($)(1) |
| |
All other
compensation ($) |
| |
Total
($) |
| ||||||||||||
Jack A. Khattar
|
| | | | 19,000 | | | | | | 40,711 | | | | | | — | | | | | | 59,711 | | |
Brett P. Monia, Ph.D.
|
| | | | 9,625 | | | | | | 40,092 | | | | | | — | | | | | | 49,717 | | |
Aaron Fletcher, Ph.D.
|
| | | | — | | | | | | 11,543 | | | | | | — | | | | | | 11,543 | | |
Stephen Sands(2)
|
| | | | — | | | | | | 7,723 | | | | | | — | | | | | | 7,723 | | |
Peggy Wallace
|
| | | | — | | | | | | 11,543 | | | | | | — | | | | | | 11,543 | | |
Mark H. Breedlove
|
| | | | — | | | | | | 11,543 | | | | | | — | | | | | | 11,543 | | |
Compensation Elements: Non-Employee Director Compensation Policy
|
| | | | | | |
Cash | | | | | | | |
Annual Cash Retainer
|
| | | $ | 35,000 | | |
Independent Chair Retainer
|
| | | $ | 65,000 | | |
Annual Committee Chair Retainer | | | | | | | |
Audit
|
| | | $ | 15,000 | | |
Compensation
|
| | | $ | 10,000 | | |
Nominating and Corporate Governance
|
| | | $ | 8,000 | | |
Annual Committee Member Retainer | | | | | | | |
Audit
|
| | | $ | 7,500 | | |
Compensation
|
| | | $ | 5,000 | | |
Nominating and Corporate Governance
|
| | | $ | 4,000 | | |
Equity | | | | | | | |
Initial Option Grant
|
| |
shares(1)
|
| |||
Annual Option Grant
|
| |
shares(2)
|
|
Name and principal position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
awards ($)(1) |
| |
Non-equity
incentive plan compensation ($)(2) |
| |
All other
compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Lisa Ricciardi(3)
|
| | | | 2020 | | | | | | 287,385 | | | | | | — | | | | | | 901,904 | | | | | | 79,893 | | | | | | 3,415(4) | | | | | | 1,272,597 | | |
Chief Executive Officer and President
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kenneth I. Moch(5)
|
| | | | 2020 | | | | | | 93,591 | | | | | | — | | | | | | — | | | | | | — | | | | | | 609,293(6) | | | | | | 702,884 | | |
Former Chief Executive Officer and President
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
James M. O’Brien
|
| | | | 2020 | | | | | | 340,000 | | | | | | — | | | | | | — | | | | | | 70,890 | | | | | | 7,323(4) | | | | | | 418,213 | | |
Chief Financial Officer
|
| | | | | | | |
Name
|
| |
Number of Securities
Underlying Unexercised Options (#) Exercisable |
| |
Number of Securities
Underlying Unexercised Options (#) Unexercisable |
| |
Equity incentive
awards: number of securities underlying unexercised unearned options (#) |
| |
Option
Exercise Price ($) |
| |
Option Expiration
Date |
| |||||||||||||||
Lisa Ricciardi
|
| | | | 33,750(1) | | | | | | 101,250(1) | | | | | | — | | | | | | 0.33 | | | | | | 9/29/2029 | | |
| | | | | — | | | | | | 25,000(2) | | | | | | — | | | | | | 0.33 | | | | | | 4/30/2030 | | |
| | | | | 65,000 | | | | | | | | | | | | — | | | | | | 0.37 | | | | | | 4/22/2030 | | |
| | | | | — | | | | | | 2,898,686(3) | | | | | | — | | | | | | 0.37 | | | | | | 5/31/2030 | | |
James M. O’Brien
|
| | | | 123,519(4) | | | | | | 299,978(4) | | | | | | — | | | | | | 0.33 | | | | | | 10/7/2029 | | |
Kenneth I. Moch
|
| | | | 2,339,204 | | | | | | — | | | | | | — | | | | | | 0.27 | | | | | | 6/17/2023 | | |
Name
|
| |
Principal Amount
of Convertible Notes |
| |
Shares of
Series B-1 Convertible Preferred Stock |
| ||||||
Entities affiliated with Breedlove Family Limited Partnership(1)
|
| | | $ | 475,730 | | | | | | 343,487 | | |
Entities affiliated with Golden Seeds Cognition Therapeutics, LLC(2)
|
| | | $ | 1,841,258 | | | | | | 1,329,428 | | |
Entities affiliated with BIOS Memory SPV I, LP(3)
|
| | | $ | 4,250,000 | | | | | | 3,068,592 | | |
Ogden CAP Associates, LLC(4)
|
| | | $ | 491,127 | | | | | | 354,604 | | |
Stephen Sands(5)
|
| | | $ | 25,000 | | | | | | 18,050 | | |
Name
|
| |
Amount
of SAFEs |
| |
Shares of
Common Stock |
| |||
Entities affiliated with Golden Seeds Cognition Therapeutics, LLC(1)
|
| | | $ | 3,092,383 | | | | | |
Entities affiliated with BIOS Memory SPV I, LP(2)
|
| | | $ | 2,000,000 | | | | | |
| | |
Beneficial ownership prior to
this offering |
| |
Beneficial ownership after
this offering |
| |||||||||
Name of Beneficial Owner
|
| |
Number of
shares beneficially owned |
| |
Percentage of
beneficial ownership |
| |
Number of
shares beneficially owned |
| |
Percentage
of beneficial ownership |
| |||
5% and Greater Stockholders: | | | | | | | | | | | | | | | | |
Golden Seeds Cognition Therapeutics, LLC
|
| | | | | | | % | | | | | | | | |
Ogden CAP Associates, LLC
|
| | | | | | | % | | | | | | | | |
BIOS Memory SPV I, LP
|
| | | | | | | % | | | | | | | | |
Pittsburgh Life Sciences Greenhouse
|
| | | | | | | % | | | | | | | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | |
Lisa Ricciardi
|
| | | | | | | % | | | | | | | | |
James M. O’Brien
|
| | | | | | | % | | | | | | | | |
| | |
Beneficial ownership prior to
this offering |
| |
Beneficial ownership after
this offering |
| |||||||||
Name of Beneficial Owner
|
| |
Number of
shares beneficially owned |
| |
Percentage of
beneficial ownership |
| |
Number of
shares beneficially owned |
| |
Percentage
of beneficial ownership |
| |||
Susan Catalano, Ph.D.
|
| | | | | | | % | | | | | | | | |
Mark H. Breedlove
|
| | | | | | | % | | | | | | | | |
Aaron Fletcher, Ph.D.
|
| | | | | | | % | | | | | | | | |
Jack A. Khattar
|
| | | | | | | % | | | | | | | | |
Brett P. Monia, Ph.D.
|
| | | | | | | % | | | | | | | | |
Stephen Sands
|
| | | | | | | % | | | | | | | | |
Peggy Wallace
|
| | | | | | | % | | | | | | | | |
All current directors and executive officers as a group (13 persons)
|
| | | | | | | % | | | | | | | | |
Approximate Number of Shares
|
| |
First Date Available for Sale on the Public Markets
|
|
Shares
|
| | 181 days after the date of this prospectus, upon expiration of the lock-up agreements referred to below, subject in some cases to applicable volume, manner of sale and other limitations under Rule 144 and Rule 701. | |
Underwriters
|
| |
Number of Shares
|
|
B. Riley Securities, Inc.
|
| | | |
| | | | |
| | | | |
Total
|
| | | |
| | |
Per Share
|
| |
Total Without
Exercise of Over- Allotment |
| |
Total With
Exercise of Over- Allotment |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
As of December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,890 | | | | | $ | 5,189 | | |
Grant receivables
|
| | | | 2,662 | | | | | | 564 | | |
Prepaid expenses
|
| | | | 117 | | | | | | 544 | | |
Other receivables
|
| | | | 1,462 | | | | | | 588 | | |
Other current assets
|
| | | | 29 | | | | | | 23 | | |
Total current assets
|
| | | | 7,160 | | | | | | 6,908 | | |
Property and equipment, net
|
| | | | 299 | | | | | | 211 | | |
Total assets
|
| | | $ | 7,459 | | | | | $ | 7,119 | | |
Liabilities, Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | | 2,357 | | | | | | 2,003 | | |
Current portion of capital lease obligation
|
| | | | 4 | | | | | | — | | |
Accrued expenses
|
| | | | 1,321 | | | | | | 994 | | |
Other current liabilities
|
| | | | 1 | | | | | | 253 | | |
Total current liabilities
|
| | | | 3,683 | | | | | | 3,250 | | |
Paycheck protection program loan
|
| | | | — | | | | | | 443 | | |
Derivative liability
|
| | | | 1,493 | | | | | | 2,209 | | |
Warrant liability
|
| | | | 181 | | | | | | — | | |
Convertible notes, net
|
| | | | 6,897 | | | | | | 12,409 | | |
Accrued interest
|
| | | | 700 | | | | | | 1,622 | | |
Total liabilities
|
| | | | 12,954 | | | | | | 19,933 | | |
Commitments and contingencies
|
| | | | | | | | | | | | |
Convertible preferred stock: | | | | | | | | | | | | | |
Series A convertible preferred stock, par value $0.001 per share, 3,067,519 shares authorized at
December 31, 2019 and 2020, 2,819,027 shares issued and outstanding as of December 31, 2019 and 2020; liquidation preference of $4,766 as of December 31, 2020 |
| | | | 4,413 | | | | | | 4,616 | | |
Series A-1 convertible preferred stock, par value $0.001 per share, 3,970,776 shares authorized
at December 31, 2019 and 2020, 3,730,366 shares issued and outstanding as of December 31, 2019 and 2020; liquidation preference of $5,572 as of December 31, 2020 |
| | | | 5,160 | | | | | | 5,398 | | |
Series A-2 convertible preferred stock, par value $0.001 per share, 3,565,063 shares authorized
at December 31, 2019 and 2020, 3,565,063 shares issued and outstanding as of December 31, 2019 and 2020; liquidation preference of $5,997 as of December 31, 2020 |
| | | | 5,552 | | | | | | 5,809 | | |
Series B convertible preferred stock, par value $0.001 per share, 30,450,000 shares authorized at December 31, 2019 and 2020, 30,409,890 shares issued and outstanding as of December 31, 2019 and 2020; liquidation preference of $40,826 as of December 31, 2020
|
| | | | 37,802 | | | | | | 39,547 | | |
Total convertible preferred stock
|
| | | | 52,927 | | | | | | 55,370 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value, 58,000,000 shares authorized at December 31, 2019 and 2020; 1,519,431 and 1,742,756 shares issued and outstanding at December 31, 2019 and 2020, respectively
|
| | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | — | | | | | | 221 | | |
Accumulated deficit
|
| | | | (58,239) | | | | | | (68,220) | | |
Accumulated other comprehensive loss
|
| | | | (185) | | | | | | (187) | | |
Total stockholders’ deficit
|
| | | | (58,422) | | | | | | (68,184) | | |
Total liabilities, convertible preferred stock, and stockholders’ deficit
|
| | | $ | 7,459 | | | | | $ | 7,119 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,379 | | | | | $ | 12,887 | | |
General and administrative
|
| | | | 3,452 | | | | | | 4,520 | | |
Total operating expenses
|
| | | | 17,831 | | | | | | 17,407 | | |
Loss from operations
|
| | | | (17,831) | | | | | | (17,407) | | |
Other income (expense): | | | | | | | | | | | | | |
Grant income
|
| | | | 13,164 | | | | | | 10,855 | | |
Change in the fair value of the derivative liability
|
| | | | (231) | | | | | | 18 | | |
Change in the fair value of the warrant liability
|
| | | | (7) | | | | | | 181 | | |
Other income, net
|
| | | | 1,087 | | | | | | 394 | | |
Loss on debt extinguishment
|
| | | | — | | | | | | (129) | | |
Interest expense, net
|
| | | | (1,024) | | | | | | (1,751) | | |
Total other income (expense), net
|
| | | | 12,989 | | | | | | 9,568 | | |
Net loss
|
| | | | (4,842) | | | | | | (7,839) | | |
Cumulative preferred stock dividends
|
| | | | (3,920) | | | | | | (4,234) | | |
Net loss attributable to common stockholders
|
| | | $ | (8,762) | | | | | $ | (12,073) | | |
Unrealized loss on foreign currency translation
|
| | | | (20) | | | | | | (2) | | |
Total comprehensive loss
|
| | | $ | (4,862) | | | | | $ | (7,841) | | |
Net loss per share attributable to common stockholders, basic and
diluted |
| | | $ | (5.77) | | | | | $ | (7.35) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 1,519,285 | | | | | | 1,643,514 | | |
| | |
Series A
Convertible Preferred Stock |
| |
Series A-1
Convertible Preferred Stock |
| |
Series A-2
Convertible Preferred Stock |
| |
Series B
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances as of December 31,
2018 |
| | | | 2,819,027 | | | | | $ | 4,086 | | | | | | 3,730,366 | | | | | $ | 4,778 | | | | | | 3,565,063 | | | | | $ | 5,141 | | | | | | 30,409,890 | | | | | $ | 35,002 | | | | | | | 1,519,236 | | | | | $ | 2 | | | | | $ | — | | | | | $ | (49,838) | | | | | $ | (165) | | | | | $ | (50,001) | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 195 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 361 | | | | | | — | | | | | | — | | | | | | 361 | | |
Accretion of convertible preferred stock to redemption value
|
| | | | — | | | | | | 327 | | | | | | — | | | | | | 382 | | | | | | — | | | | | | 411 | | | | | | — | | | | | | 2,800 | | | | | | | — | | | | | | — | | | | | | (361) | | | | | | (3,559) | | | | | | — | | | | | | (3,920) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20) | | | | | | (20) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,842) | | | | | | — | | | | | | (4,842) | | |
Balances as of December 31,
2019 |
| | | | 2,819,027 | | | | | | 4,413 | | | | | | 3,730,366 | | | | | | 5,160 | | | | | | 3,565,063 | | | | | | 5,552 | | | | | | 30,409,890 | | | | | | 37,802 | | | | | | | 1,519,431 | | | | | | 2 | | | | | | — | | | | | | (58,239) | | | | | | (185) | | | | | | (58,422) | | |
Exercise of common stock
warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 163,334 | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 59,991 | | | | | | — | | | | | | 13 | | | | | | — | | | | | | — | | | | | | 13 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 475 | | | | | | — | | | | | | — | | | | | | 475 | | |
Accretion of convertible preferred stock to redemption value
|
| | | | — | | | | | | 203 | | | | | | — | | | | | | 238 | | | | | | — | | | | | | 257 | | | | | | — | | | | | | 1,745 | | | | | | | — | | | | | | — | | | | | | (301) | | | | | | (2,142) | | | | | | — | | | | | | (2,443) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | (2) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,839) | | | | | | — | | | | | | (7,839) | | |
Balances as of December 31,
2020 |
| | | | 2,819,027 | | | | | $ | 4,616 | | | | | | 3,730,366 | | | | | $ | 5,398 | | | | | | 3,565,063 | | | | | $ | 5,809 | | | | | | 30,409,890 | | | | | $ | 39,547 | | | | | | | 1,742,756 | | | | | $ | 2 | | | | | $ | 221 | | | | | $ | (68,220) | | | | | $ | (187) | | | | | $ | (68,184) | | |
| | |
For the Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,842) | | | | | $ | (7,839) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 81 | | | | | | 98 | | |
Amortization of debt issuance costs
|
| | | | 30 | | | | | | 54 | | |
Amortization of debt discount
|
| | | | 464 | | | | | | 782 | | |
Change in the fair value of the derivative liability
|
| | | | 231 | | | | | | (18) | | |
Change in the fair value of the warrant liability
|
| | | | 7 | | | | | | (181) | | |
Loss on debt extinguishment
|
| | | | — | | | | | | 129 | | |
Equity-based compensation
|
| | | | 361 | | | | | | 475 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Grant receivables
|
| | | | (43) | | | | | | 2,097 | | |
Prepaid expenses and other current assets
|
| | | | (22) | | | | | | (417) | | |
Other receivables
|
| | | | (1,075) | | | | | | 904 | | |
Accounts payable
|
| | | | 862 | | | | | | (364) | | |
Accrued expenses and interest
|
| | | | 934 | | | | | | 595 | | |
Other current liabilities
|
| | | | (86) | | | | | | 252 | | |
Net cash used in operating activities
|
| | | | (3,098) | | | | | | (3,433) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Payments for property and equipment
|
| | | | (144) | | | | | | (10) | | |
Net cash used in investing activities
|
| | | | (144) | | | | | | (10) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payments on capital lease obligation
|
| | | | (50) | | | | | | (4) | | |
Proceeds from the exercise of common stock warrants
|
| | | | — | | | | | | 34 | | |
Proceeds from the exercise of stock options
|
| | | | — | | | | | | 13 | | |
Proceeds from the paycheck protection program loan
|
| | | | — | | | | | | 443 | | |
Proceeds from the issuance of convertible notes
|
| | | | 2,878 | | | | | | 5,372 | | |
Debt issuance costs related to convertible notes
|
| | | | (34) | | | | | | (93) | | |
Net cash provided by financing activities
|
| | | | 2,794 | | | | | | 5,765 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (60) | | | | | | (23) | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | (508) | | | | | | 2,299 | | |
Cash and cash equivalents – beginning of period
|
| | | | 3,398 | | | | | | 2,890 | | |
Cash and cash equivalents – end of period
|
| | | $ | 2,980 | | | | | $ | 5,189 | | |
Supplemental disclosures of non-cash investing and financing activities: | | | | | | | | | | | | | |
Purchase of property and equipment in accrued expenses
|
| | | $ | 55 | | | | | $ | — | | |
Non-cash accretion of convertible preferred stock to redemption value
|
| | | $ | (3,920) | | | | | $ | (2,443) | | |
| | |
As of December 31, 2019
|
| |||||||||||||||||||||
|
Quoted Priced in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 1,886 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,886 | | |
Total assets
|
| | | $ | 1,886 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,886 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,493 | | | | | $ | 1,493 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 181 | | | | | | 181 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,674 | | | | | $ | 1,674 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
|
Quoted Priced in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 2,853 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,853 | | |
Total assets
|
| | | $ | 2,853 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,853 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
| | |
Warrant
Liability |
| |
Derivative
Liability |
| |
Total
|
| |||||||||
Balance at December 31, 2018
|
| | | $ | 174 | | | | | $ | 771 | | | | | $ | 945 | | |
Change in the fair value of the warrant liability
|
| | | | 7 | | | | | | — | | | | | | 7 | | |
Fair value recognized upon the issuance of Convertible Notes
|
| | | | — | | | | | | 491 | | | | | | 491 | | |
Change in the fair value of the derivative liability
|
| | | | — | | | | | | 231 | | | | | | 231 | | |
Balance at December 31, 2019
|
| | | | 181 | | | | | | 1,493 | | | | | | 1,674 | | |
Change in the fair value of the warrant liability
|
| | | | (181) | | | | | | — | | | | | | (181) | | |
Fair value recognized upon the issuance of Convertible Notes
|
| | | | — | | | | | | 734 | | | | | | 734 | | |
Change in the fair value of the derivative liability
|
| | | | — | | | | | | (18) | | | | | | (18) | | |
Total liabilities
|
| | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
| | |
As of December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Equipment
|
| | | $ | 977 | | | | | $ | 987 | | |
Furniture and fixtures
|
| | | | 1 | | | | | | 1 | | |
Property and equipment, gross
|
| | | | 978 | | | | | | 988 | | |
Less: Accumulated depreciation
|
| | | | (679) | | | | | | (777) | | |
Property and equipment, net
|
| | | $ | 299 | | | | | $ | 211 | | |
| | |
As of December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Employee compensation, benefits, and related accruals
|
| | | $ | 532 | | | | | $ | 732 | | |
Consulting and contracted research
|
| | | | 566 | | | | | | 143 | | |
Professional fees
|
| | | | 164 | | | | | | 114 | | |
Other accrued
|
| | | | 59 | | | | | | 5 | | |
Total
|
| | | $ | 1,321 | | | | | $ | 994 | | |
| | |
As of December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Research and development incentive receivables
|
| | | $ | 1,364 | | | | | $ | 489 | | |
Other receivables
|
| | | | 98 | | | | | | 99 | | |
Total
|
| | | $ | 1,462 | | | | | $ | 588 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Research and development incentive
|
| | | $ | 982 | | | | | $ | 474 | | |
Foreign currency loss
|
| | | | — | | | | | | (88) | | |
Other income, net
|
| | | | 105 | | | | | | 8 | | |
Total
|
| | | $ | 1,087 | | | | | $ | 394 | | |
| | |
Operating Leases
|
| |||
2021
|
| | | $ | 118 | | |
2022
|
| | | | 118 | | |
2023
|
| | | | 59 | | |
Total lease commitments
|
| | | $ | 295 | | |
| | |
2019
|
| |
2020
|
| ||||||
Convertible notes principal
|
| | | $ | 7,626 | | | | | $ | 12,998 | | |
Less: unamortized note issuance costs
|
| | | | (44) | | | | | | (45) | | |
Less: debt discount
|
| | | | (685) | | | | | | (544) | | |
| | | | $ | 6,897 | | | | | $ | 12,409 | | |
| | |
2019
|
| |
2020
|
| ||||||
Coupon interest
|
| | | $ | 574 | | | | | $ | 922 | | |
Issuance costs amortization
|
| | | | 30 | | | | | | 54 | | |
Discount amortization
|
| | | | 464 | | | | | | 782 | | |
| | | | $ | 1,068 | | | | | $ | 1,758 | | |
Class of Preferred
|
| |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 3,067,519 | | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | $ | 4,766 | | | | | | 2,819,027 | | |
Series A-1 Preferred Stock
|
| | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,572 | | | | | | 3,730,366 | | |
Series A-2 Preferred Stock
|
| | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 5,997 | | | | | | 3,565,063 | | |
Series B Preferred Stock
|
| | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 40,826 | | | | | | 30,409,890 | | |
Total
|
| | | | 41,053,358 | | | | | | 40,524,346 | | | | | $ | 55,370 | | | | | $ | 57,161 | | | | | | 40,524,346 | | |
Number of Warrants
|
| |
Exercise
Price |
| |
Expiration
Date |
| |||
163,334
|
| | | $ | 0.21 | | | |
May 2021
|
|
375,741
|
| | | $ | 0.01 | | | |
March 2023
|
|
78,194
|
| | | $ | 0.01 | | | |
May 2023
|
|
33,387
|
| | | $ | 0.01 | | | |
August 2023
|
|
| | |
2019
|
| |
2020
|
| ||||||
Convertible preferred stock outstanding
|
| | | | 40,524,346 | | | | | | 40,524,346 | | |
Options issued and outstanding
|
| | | | 13,245,253 | | | | | | 14,839,637 | | |
Warrants for series A-1 preferred stock
|
| | | | 180,724 | | | | | | — | | |
Warrants for common stock
|
| | | | 813,990 | | | | | | 650,656 | | |
Total
|
| | | | 54,764,313 | | | | | | 56,014,639 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Research and development
|
| | | $ | 175 | | | | | $ | 216 | | |
General and administrative
|
| | | | 186 | | | | | | 259 | | |
Total equity-based compensation
|
| | | $ | 361 | | | | | $ | 475 | | |
| | |
Year Ended December 31,
|
| |||
|
2019
|
| |
2020
|
| ||
Fair value of common stock
|
| |
$0.33
|
| |
$0.37
|
|
Expected volatility
|
| |
88.92% – 97.50%
|
| |
101.35% – 109.34%
|
|
Risk-free interest rate
|
| |
1.43% – 2.50%
|
| |
0.27% – 1.60%
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Expected term (years)
|
| |
6.00 – 7.00
|
| |
5.00 – 6.25
|
|
| | |
Options Outstanding
|
| |||||||||||||||||||||
|
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value (in 000’s) |
| |
Weighted
Average Remaining Contractual Life (in Years) |
| ||||||||||||||
Balance, December 31, 2019
|
| | | | 13,245,253 | | | | | $ | 0.28 | | | | | | | | | | | | | | |
Options granted
|
| | | | 4,029,807 | | | | | $ | 0.37 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (59,991) | | | | | $ | 0.22 | | | | | | | | | | | | | | |
Options forfeited
|
| | | | (2,190,110) | | | | | $ | 0.26 | | | | | | | | | | | | | | |
Options expired
|
| | | | (185,322) | | | | | $ | 0.23 | | | | | | | | | | | | | | |
Balance, December 31, 2020
|
| | | | 14,839,637 | | | | | $ | 0.30 | | | | | $ | 3,511 | | | | | | 7.8 | | |
Exercisable as of December 31, 2020
|
| | | | 9,090,089 | | | | | $ | 0.27 | | | | | $ | 2,423 | | | | | | 6.4 | | |
Vested and expected to vest as of December 31, 2020
|
| | | | 13,710,311 | | | | | $ | 0.30 | | | | | $ | 3,274 | | | | | | 7.7 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Convertible preferred stock (as converted)
|
| | | | 40,524,346 | | | | | | 40,524,346 | | |
Options issued and outstanding
|
| | | | 13,245,253 | | | | | | 14,839,637 | | |
Warrants for series A-1 preferred stock
|
| | | | 180,724 | | | | | | — | | |
Warrants for common stock
|
| | | | 813,990 | | | | | | 650,656 | | |
Total
|
| | | | 54,764,313 | | | | | | 56,014,639 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Net loss
|
| | | $ | (4,842) | | | | | $ | (7,839) | | |
Cumulative preferred stock dividends
|
| | | | (3,920) | | | | | | (4,234) | | |
Net loss attributable to common stockholders
|
| | | $ | (8,762) | | | | | $ | (12,073) | | |
Weighted-average common shares outstanding-basic and diluted
|
| | | | 1,519,285 | | | | | | 1,643,514 | | |
Total
|
| | | $ | (5.77) | | | | | $ | (7.35) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Domestic
|
| | | $ | (3,489) | | | | | $ | (7,268) | | |
Foreign
|
| | | | (1,353) | | | | | | (571) | | |
Total
|
| | | $ | (4,842) | | | | | $ | (7,839) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Income tax computed at federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal benefit
|
| | | | 6.5% | | | | | | 7.1% | | |
Change in valuation allowance
|
| | | | (34.5%) | | | | | | (35.8%) | | |
R&D Credit
|
| | | | 10.5% | | | | | | 10.7% | | |
Interest expense
|
| | | | (2.0%) | | | | | | (3.2%) | | |
Equity-based compensation
|
| | | | (1.4%) | | | | | | (1.0%) | | |
Other
|
| | | | (0.1%) | | | | | | 1.2% | | |
Effective income tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 9,902 | | | | | $ | 11,060 | | |
Tax credit carryforwards
|
| | | | 2,397 | | | | | | 3,713 | | |
Equity-based compensation
|
| | | | 74 | | | | | | 291 | | |
Other
|
| | | | — | | | | | | 137 | | |
Deferred tax assets
|
| | | | 12,373 | | | | | | 15,201 | | |
Less: valuation allowance
|
| | | | (12,365) | | | | | | (15,179) | | |
Deferred tax assets after valuation allowance
|
| | | | 8 | | | | | | 22 | | |
Deferred tax liabilities
|
| | | | | | | | | | | | |
Fixed assets
|
| | | | (8) | | | | | | (22) | | |
Deferred tax liabilities
|
| | | | (8) | | | | | | (22) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
Page
|
| |||
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
(Unaudited) |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 5,189 | | | | | $ | 13,373 | | |
Grant receivables
|
| | | | 564 | | | | | | 1,675 | | |
Prepaid expenses
|
| | | | 544 | | | | | | 235 | | |
Other receivables
|
| | | | 588 | | | | | | 642 | | |
Other current assets
|
| | | | 23 | | | | | | 27 | | |
Total current assets
|
| | | | 6,908 | | | | | | 15,952 | | |
Deferred offering costs
|
| | | | — | | | | | | 372 | | |
Property and equipment, net
|
| | | | 211 | | | | | | 188 | | |
Total assets
|
| | | $ | 7,119 | | | | | $ | 16,512 | | |
Liabilities, Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | | 2,003 | | | | | | 3,187 | | |
Accrued expenses
|
| | | | 994 | | | | | | 1,151 | | |
Other current liabilities
|
| | | | 253 | | | | | | — | | |
Total current liabilities
|
| | | | 3,250 | | | | | | 4,338 | | |
Simple Agreements for Future Equity
|
| | | | — | | | | | | 8,942 | | |
Paycheck protection program loan
|
| | | | 443 | | | | | | — | | |
Derivative liability
|
| | | | 2,209 | | | | | | 1,146 | | |
Convertible notes, net
|
| | | | 12,409 | | | | | | 12,691 | | |
Accrued interest
|
| | | | 1,622 | | | | | | 1,879 | | |
Total liabilities
|
| | | | 19,933 | | | | | | 28,996 | | |
Commitments and contingencies
|
| | | | | | | | | | | | |
Convertible preferred stock: | | | | | | | | | | | | | |
Series A convertible preferred stock, par value $0.001 per share, 3,067,519
shares authorized at December 31, 2020 and March 31, 2021; 2,819,027 shares issued and outstanding as of December 31, 2020 and March 31, 2021; liquidation preference of $4,860 as of March 31, 2021 |
| | | | 4,616 | | | | | | 4,616 | | |
Series A-1 convertible preferred stock, par value $0.001 per share, 3,970,776
shares authorized at December 31, 2020 and March 31, 2021; 3,730,366 shares issued and outstanding as of December 31, 2020 and March 31, 2021; liquidation preference of $5,682 as of March 31, 2021 |
| | | | 5,398 | | | | | | 5,398 | | |
Series A-2 convertible preferred stock, par value $0.001 per share, 3,565,063
shares authorized at December 31, 2020 and March 31, 2021; 3,565,063 shares issued and outstanding as of December 31, 2020 and March 31, 2021; liquidation preference of $6,115 as of March 31, 2021 |
| | | | 5,809 | | | | | | 5,809 | | |
Series B convertible preferred stock, par value $0.001 per share, 30,450,000
shares authorized at December 31, 2020 and March 31, 2021; 30,409,890 shares issued and outstanding as of December 31, 2020 and March 31, 2021; liquidation preference of $41,632 as of March 31, 2021 |
| | | | 39,547 | | | | | | 39,547 | | |
Total convertible preferred stock
|
| | | | 55,370 | | | | | | 55,370 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value, 58,000,000 shares authorized at December 31,
2020 and March 31, 2021; 1,742,756 and 1,809,998 shares issued and outstanding at December 31, 2020 and March 31, 2021, respectively |
| | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 221 | | | | | | 333 | | |
Accumulated deficit
|
| | | | (68,220) | | | | | | (67,997) | | |
Accumulated other comprehensive loss
|
| | | | (187) | | | | | | (192) | | |
Total stockholders’ deficit
|
| | | | (68,184) | | | | | | (67,854) | | |
Total liabilities, convertible preferred stock, and stockholders’ deficit
|
| | | $ | 7,119 | | | | | $ | 16,512 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,446 | | | | | $ | 4,430 | | |
General and administrative
|
| | | | 1,445 | | | | | | 1,153 | | |
Total operating expenses
|
| | | | 4,891 | | | | | | 5,583 | | |
Loss from operations
|
| | | | (4,891) | | | | | | (5,583) | | |
Other income (expense): | | | | | | | | | | | | | |
Grant income
|
| | | | 2,273 | | | | | | 4,692 | | |
Change in the fair value of the derivative liability
|
| | | | 345 | | | | | | 1,063 | | |
Change in the fair value of the warrant liability
|
| | | | 30 | | | | | | — | | |
Other income, net
|
| | | | 142 | | | | | | 145 | | |
(Loss) gain on debt extinguishment
|
| | | | (129) | | | | | | 443 | | |
Interest expense, net
|
| | | | (276) | | | | | | (537) | | |
Total other income (expense), net
|
| | | | 2,385 | | | | | | 5,806 | | |
Net (loss) income
|
| | | | (2,506) | | | | | | 223 | | |
Cumulative preferred stock dividends
|
| | | | (1,053) | | | | | | (1,128) | | |
Net loss attributable to common stockholders
|
| | | $ | (3,559) | | | | | $ | (905) | | |
Unrealized loss on foreign currency translation
|
| | | | (114) | | | | | | (5) | | |
Total comprehensive (loss) income
|
| | | $ | (2,620) | | | | | $ | 218 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (2.34) | | | | | $ | (0.51) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 1,519,431 | | | | | | 1,779,573 | | |
| | |
Series A
Convertible Preferred Stock |
| |
Series A-1
Convertible Preferred Stock |
| |
Series A-2
Convertible Preferred Stock |
| |
Series B
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances as of December 31, 2019
|
| | | | 2,819,027 | | | | | $ | 4,413 | | | | | | 3,730,366 | | | | | $ | 5,160 | | | | | | 3,565,063 | | | | | $ | 5,552 | | | | | | 30,409,890 | | | | | $ | 37,802 | | | | | | | 1,519,431 | | | | | $ | 2 | | | | | $ | — | | | | | $ | (58,239) | | | | | $ | (185) | | | | | $ | (58,422) | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 125 | | | | | | — | | | | | | — | | | | | | 125 | | |
Accretion of convertible preferred stock
to redemption value |
| | | | — | | | | | | 88 | | | | | | — | | | | | | 102 | | | | | | — | | | | | | 111 | | | | | | — | | | | | | 752 | | | | | | | — | | | | | | — | | | | | | (125) | | | | | | (928) | | | | | | — | | | | | | (1,053) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (114) | | | | | | (114) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,506) | | | | | | — | | | | | | (2,506) | | |
Balances as of March 31, 2020
|
| | | | 2,819,027 | | | | | $ | 4,501 | | | | | | 3,730,366 | | | | | $ | 5,262 | | | | | | 3,565,063 | | | | | $ | 5,663 | | | | | | 30,409,890 | | | | | $ | 38,554 | | | | | | | 1,519,431 | | | | | $ | 2 | | | | | $ | — | | | | | $ | (61,673) | | | | | $ | (299) | | | | | $ | (61,970) | | |
| | |
Series A
Convertible Preferred Stock |
| |
Series A-1
Convertible Preferred Stock |
| |
Series A-2
Convertible Preferred Stock |
| |
Series B
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances as of December 31, 2020
|
| | | | 2,819,027 | | | | | $ | 4,616 | | | | | | 3,730,366 | | | | | $ | 5,398 | | | | | | 3,565,063 | | | | | $ | 5,809 | | | | | | 30,409,890 | | | | | $ | 39,547 | | | | | | | 1,742,756 | | | | | $ | 2 | | | | | $ | 221 | | | | | $ | (68,220) | | | | | $ | (187) | | | | | $ | (68,184) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 67,242 | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 98 | | | | | | — | | | | | | — | | | | | | 98 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | | | | | (5) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 223 | | | | | | — | | | | | | 223 | | |
Balances as of March 31, 2021
|
| | | | 2,819,027 | | | | | $ | 4,616 | | | | | | 3,730,366 | | | | | $ | 5,398 | | | | | | 3,565,063 | | | | | $ | 5,809 | | | | | | 30,409,890 | | | | | $ | 39,547 | | | | | | | 1,809,998 | | | | | $ | 2 | | | | | $ | 333 | | | | | $ | (67,997) | | | | | $ | (192) | | | | | $ | (67,854) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (2,506) | | | | | $ | 223 | | |
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 25 | | | | | | 23 | | |
Amortization of debt issuance costs
|
| | | | 6 | | | | | | 22 | | |
Amortization of debt discount
|
| | | | 121 | | | | | | 260 | | |
Change in the fair value of the derivative liability
|
| | | | (345) | | | | | | (1,063) | | |
Change in the fair value of the warrant liability
|
| | | | (30) | | | | | | — | | |
Loss (gain) on debt extinguishment
|
| | | | 129 | | | | | | (443) | | |
Equity-based compensation
|
| | | | 125 | | | | | | 98 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Grant receivables
|
| | | | 2,007 | | | | | | (1,111) | | |
Prepaid expenses and other current assets
|
| | | | (27) | | | | | | 305 | | |
Other receivables
|
| | | | 219 | | | | | | (63) | | |
Accounts payable
|
| | | | 311 | | | | | | 953 | | |
Accrued expenses and interest
|
| | | | 495 | | | | | | 277 | | |
Other current liabilities
|
| | | | — | | | | | | (253) | | |
Net cash provided by (used in) operating activities
|
| | | | 530 | | | | | | (772) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Payments for property and equipment
|
| | | | (10) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (10) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payments on capital lease obligation
|
| | | | (4) | | | | | | — | | |
Proceeds from the issuance of Simple Agreements for Future Equity
|
| | | | — | | | | | | 8,942 | | |
Proceeds from the exercise of stock options
|
| | | | — | | | | | | 14 | | |
Proceeds from the issuance of convertible notes
|
| | | | 3,841 | | | | | | — | | |
Debt issuance costs related to convertible notes
|
| | | | (55) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 3,782 | | | | | | 8,956 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (34) | | | | | | — | | |
Net increase in cash and cash equivalents
|
| | | | 4,268 | | | | | | 8,184 | | |
Cash and cash equivalents, beginning of period
|
| | | | 2,890 | | | | | | 5,189 | | |
Cash and cash equivalents, end of period
|
| | | $ | 7,158 | | | | | $ | 13,373 | | |
Supplemental disclosures of non-cash financing activities: | | | | | | | | | | | | | |
Non-cash accretion of convertible preferred stock to redemption value
|
| | | $ | 1,053 | | | | | $ | — | | |
Accrued issuance costs related to Simple Agreements for Future Equity
|
| | | $ | — | | | | | $ | 31 | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 372 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
|
Quoted Priced in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 2,853 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,853 | | |
Total assets
|
| | | $ | 2,853 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,853 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
| | |
As of March 31, 2021
|
| |||||||||||||||||||||
|
Quoted Priced in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 11,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 11,795 | | |
Total assets
|
| | | $ | 11,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 11,795 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,146 | | | | | $ | 1,146 | | |
Simple Agreements for Future Equity
|
| | | | — | | | | | | — | | | | | | 8,942 | | | | | | 8,942 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 10,088 | | | | | $ | 10,088 | | |
| | |
Three Months Ended March 31, 2020
|
| |||||||||||||||
| | |
Warrant
Liability |
| |
Derivative
Liability |
| |
Total
|
| |||||||||
Balance at December 31, 2019
|
| | | $ | 181 | | | | | $ | 1,493 | | | | | $ | 1,674 | | |
Fair value recognized upon the issuance of Convertible Notes
|
| | | | — | | | | | | 525 | | | | | | 525 | | |
Change in the fair value of the liability
|
| | | | (30) | | | | | | (345) | | | | | | (375) | | |
Total liabilities
|
| | | $ | 151 | | | | | $ | 1,673 | | | | | $ | 1,824 | | |
| | |
Three Months Ended March 31, 2021
|
| |||||||||||||||
| | |
SAFE
|
| |
Derivative
Liability |
| |
Total
|
| |||||||||
Balance at December 31, 2020
|
| | | $ | — | | | | | $ | 2,209 | | | | | $ | 2,209 | | |
Fair value recognized upon the issuance of SAFE
|
| | | | 8,942 | | | | | | — | | | | | | 8,942 | | |
Change in the fair value of the liability
|
| | | | — | | | | | | (1,063) | | | | | | (1,063) | | |
Total liabilities
|
| | | $ | 8,942 | | | | | $ | 1,146 | | | | | $ | 10,088 | | |
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Employee compensation, benefits, and related accruals
|
| | | $ | 732 | | | | | $ | 722 | | |
Consulting and contracted research
|
| | | | 143 | | | | | | 197 | | |
Professional fees
|
| | | | 119 | | | | | | 232 | | |
Total
|
| | | $ | 994 | | | | | $ | 1,151 | | |
| | |
Operating Leases
|
| |||
2021
|
| | | $ | 89 | | |
2022
|
| | | | 118 | | |
2023
|
| | | | 59 | | |
Total lease commitments
|
| | | $ | 266 | | |
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Convertible notes principal
|
| | | $ | 12,998 | | | | | $ | 12,998 | | |
Less: unamortized note issuance costs
|
| | | | (45) | | | | | | (23) | | |
Less: debt discount
|
| | | | (544) | | | | | | (284) | | |
| | | | $ | 12,409 | | | | | $ | 12,691 | | |
| | |
2020
|
| |
2021
|
| ||||||
Coupon interest
|
| | | $ | 153 | | | | | $ | 257 | | |
Issuance costs amortization
|
| | | | 6 | | | | | | 22 | | |
Discount amortization
|
| | | | 121 | | | | | | 260 | | |
| | | | $ | 280 | | | | | $ | 539 | | |
Class of Preferred
|
| |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 3,067,519 | | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | $ | 4,766 | | | | | | 2,819,027 | | |
Series A-1 Preferred Stock
|
| | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,572 | | | | | | 3,730,366 | | |
Series A-2 Preferred Stock
|
| | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 5,997 | | | | | | 3,565,063 | | |
Series B Preferred Stock
|
| | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 40,826 | | | | | | 30,409,890 | | |
Total
|
| | | | 41,053,358 | | | | | | 40,524,346 | | | | | $ | 55,370 | | | | | $ | 57,161 | | | | | | 40,524,346 | | |
Class of Preferred
|
| |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 3,067,519 | | | | | | 2,819,027 | | | | | $ | 4,616 | | | | | $ | 4,860 | | | | | | 2,819,027 | | |
Series A-1 Preferred Stock
|
| | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,682 | | | | | | 3,730,366 | | |
Series A-2 Preferred Stock
|
| | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 6,115 | | | | | | 3,565,063 | | |
Series B Preferred Stock
|
| | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 41,632 | | | | | | 30,409,890 | | |
Total | | | | | 41,053,358 | | | | | | 40,524,346 | | | | | $ | 55,370 | | | | | $ | 58,289 | | | | | | 40,524,346 | | |
Number of Warrants
|
| |
Exercise
Price |
| |
Expiration
Date |
| |||
163,334
|
| | | $ | 0.21 | | | |
May 2021
|
|
375,741
|
| | | $ | 0.01 | | | |
March 2023
|
|
78,194
|
| | | $ | 0.01 | | | |
May 2023
|
|
33,387
|
| | | $ | 0.01 | | | |
August 2023
|
|
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Convertible preferred stock (as converted)
|
| | | | 40,524,346 | | | | | | 40,524,346 | | |
Options issued and outstanding
|
| | | | 14,839,637 | | | | | | 14,414,342 | | |
Warrants for common stock
|
| | | | 650,656 | | | | | | 650,656 | | |
Total
|
| | | | 56,014,639 | | | | | | 55,589,344 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Research and development
|
| | | $ | 52 | | | | | $ | 21 | | |
General and administrative
|
| | | | 73 | | | | | | 77 | | |
Total equity-based compensation
|
| | | $ | 125 | | | | | $ | 98 | | |
| | |
Three Months Ended March 31,
|
| |||
|
2020
|
| |
2021
|
| ||
Fair value of common stock
|
| |
$0.37
|
| |
$0.54
|
|
Expected volatility
|
| |
104.60% – 109.34%
|
| |
101.38% – 101.83%
|
|
Risk-free interest rate
|
| |
0.38% – 1.60%
|
| |
0.67% – 0.84%
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Expected term (years)
|
| |
5.00 – 6.08
|
| |
6.07 – 6.22
|
|
| | |
Options Outstanding
|
| |||||||||||||||||||||
|
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value (in 000’s) |
| |
Weighted
Average Remaining Contractual Life (in Years) |
| ||||||||||||||
Balance, December 31, 2020
|
| | | | 14,839,637 | | | | | $ | 0.30 | | | | | | | | | | | | | | |
Options granted
|
| | | | 180,000 | | | | | $ | 0.54 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (67,242) | | | | | $ | 0.21 | | | | | | | | | | | | | | |
Options forfeited
|
| | | | (390,215) | | | | | $ | 0.33 | | | | | | | | | | | | | | |
Options expired
|
| | | | (147,838) | | | | | $ | 0.24 | | | | | | | | | | | | | | |
Balance, March 31, 2021
|
| | | | 14,414,342 | | | | | $ | 0.31 | | | | | $ | 3,371 | | | | | | 7.6 | | |
Exercisable as of March 31, 2021
|
| | | | 8,939,321 | | | | | $ | 0.27 | | | | | $ | 2,391 | | | | | | 6.2 | | |
Vested and expected to vest as of March 31, 2021
|
| | | | 13,285,016 | | | | | $ | 0.30 | | | | | $ | 3,134 | | | | | | 7.5 | | |
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Convertible preferred stock (as converted)
|
| | | | 40,524,346 | | | | | | 40,524,346 | | |
Options issued and outstanding
|
| | | | 14,839,637 | | | | | | 14,414,342 | | |
Warrants for common stock
|
| | | | 650,656 | | | | | | 650,656 | | |
Total
|
| | | | 56,014,639 | | | | | | 55,589,344 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Net (loss) income
|
| | | $ | (2,506) | | | | | $ | 223 | | |
Cumulative preferred stock dividends
|
| | | | (1,053) | | | | | | (1,128) | | |
Net loss attributable to common stockholders
|
| | | $ | (3,559) | | | | | $ | (905) | | |
Weighted-average common shares outstanding-basic and diluted
|
| | | | 1,519,431 | | | | | | 1,779,573 | | |
Total
|
| | | $ | (2.34) | | | | | $ | (0.51) | | |
Item
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 5,455 | | |
FINRA filing fee
|
| | | | 8,000 | | |
Nasdaq Stock Market listing fee
|
| | | | * | | |
Printing expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Blue Sky, qualification fees and expenses
|
| | | | * | | |
Transfer agent fees and expenses
|
| | | | * | | |
Miscellaneous expenses
|
| | | | * | | |
Total
|
| | | $ | * | | |
Exhibit
number |
| |
Exhibit description
|
|
1.1† | | | Form of Underwriting Agreement. | |
3.1 | | | | |
3.2 | | | | |
3.3 | | | | |
3.4 | | | | |
3.5 | | | | |
3.6† | | | Form of Third Amended and Restated Certificate of Incorporation, which will become effective immediately prior to the closing of this offering. | |
3.7 | | | | |
3.8† | | | Form of Amended and Restated Bylaws, which will become effective immediately prior to the closing of this offering. | |
4.1† | | | Specimen Common Stock Certificate of Registrant. | |
5.1† | | | Opinion of Troutman Pepper Hamilton Sanders LLP. | |
10.1†• | | | Form of Indemnification Agreement by and between the Registrant and its individual directors and officers. | |
10.2 | | | | |
10.3 | | | | |
10.4 | | | | |
10.5 | | | | |
10.6 | | | Office Lease dated July 1, 2021, by and between the Registrant and 2500/2700 Westchester Avenue Owner SPE LLC. | |
10.7• | | | | |
10.8• | | | |
Exhibit
number |
| |
Exhibit description
|
|
10.9• | | | | |
10.10• | | | | |
10.11†• | | | 2021 Equity Incentive Plan. | |
10.12†• | | | 2021 Employee Stock Purchase Plan. | |
10.13• | | | | |
10.14• | | | | |
10.15• | | | | |
10.16†• | | | Form of Amended and Restated Employment Agreement by and between the Registrant and Lisa Ricciardi, which will become effective immediately prior to the closing of this offering. | |
10.17• | | | | |
10.18• | | | | |
10.19• | | | | |
10.20†• | | | Form of Employment Agreement by and between the Registrant and James M. O’Brien, which will become effective immediately prior to the closing of this offering. | |
10.21†• | | | Option Agreements for Directors | |
10.22†• | | | Letter Agreement between the Registrant and Brett P. Monia, Ph.D. | |
10.23†• | | | Letter Agreement between the Registrant and Jack A. Khattar. | |
10.24 | | | | |
10.25 | | | | |
10.26 | | | | |
10.27 | | | | |
10.28 | | | | |
10.29 | | | | |
10.30 | | | | |
10.31 | | | | |
10.32 | | | | |
10.33 | | | | |
10.34 | | | | |
23.1 | | | | |
23.2† | | | Consent of Troutman Pepper Hamilton Sanders LLP (included in Exhibit 5.1). | |
Exhibit
number |
| |
Exhibit description
|
|
24.1 | | | |
| | | | COGNITION THERAPEUTICS, INC. | | |||
| | | | By: | | |
/s/ Lisa Ricciardi
Lisa Ricciardi
President and Chief Executive Officer (Principal Executive Officer) |
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Lisa Ricciardi
Lisa Ricciardi
|
| |
Chief Executive Officer, President and Director
(Principal Executive Officer) |
| |
July 19, 2021
|
|
|
/s/ James M. O’Brien
James M. O’Brien
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
July 19, 2021
|
|
|
/s/ Jack A. Khattar
Jack A. Khattar
|
| |
Director (Chairman of the Board)
|
| |
July 19, 2021
|
|
|
/s/ Mark H. Breedlove
Mark H. Breedlove
|
| |
Director
|
| |
July 19, 2021
|
|
|
/s/ Susan Catalano, Ph.D.
Susan Catalano, Ph.D.
|
| |
Director
|
| |
July 19, 2021
|
|
|
/s/ Aaron Fletcher, Ph.D.
Aaron Fletcher, Ph.D.
|
| |
Director
|
| |
July 19, 2021
|
|
|
/s/ Brett P. Monia, Ph.D.
Brett P. Monia, Ph.D.
|
| |
Director
|
| |
July 19, 2021
|
|
|
/s/ Stephen Sands
Stephen Sands
|
| |
Director
|
| |
July 19, 2021
|
|
|
/s/ Peggy Wallace
Peggy Wallace
|
| |
Director
|
| |
July 19, 2021
|
|