|
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 |
| | |
Amount to be
registered |
| | |
Proposed
maximum offering price per share |
| | |
Proposed
maximum aggregate offering price(1)(2) |
| | |
Amount of
registration fee(3) |
|
Common Stock, $0.001 par value per share
|
| | |
3,852,500(1)
|
| | |
$13.00
|
| | |
$50,082,500
|
| | |
$4,643
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 73 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 93 | | | |
| | | | 133 | | | |
| | | | 144 | | | |
| | | | 156 | | | |
| | | | 159 | | | |
| | | | 163 | | | |
| | | | 168 | | | |
| | | | 171 | | | |
| | | | 175 | | | |
| | | | 179 | | | |
| | | | 180 | | | |
| | | | 181 | | | |
| | | | F-1 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
(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 | | | | | $ | 6,201 | | | | | $ | 9,324 | | |
General and administrative
|
| | | | 3,452 | | | | | | 4,520 | | | | | | 2,625 | | | | | | 2,243 | | |
Total operating expenses
|
| | | | 17,831 | | | | | | 17,407 | | | | | | 8,826 | | | | | | 11,567 | | |
Loss from operations
|
| | | | (17,831) | | | | | | (17,407) | | | | | | (8,826) | | | | | | (11,567) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant income
|
| | | | 13,164 | | | | | | 10,855 | | | | | | 4,954 | | | | | | 9,338 | | |
Change in the fair value of the derivative liability
|
| | | | (231) | | | | | | 18 | | | | | | 247 | | | | | | 2,209 | | |
Change in the fair value of the warrant liability
|
| | | | (7) | | | | | | 181 | | | | | | 32 | | | | | | — | | |
Change in the fair value of the Simple Agreements for Future Equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,044) | | |
Other income, net
|
| | | | 1,087 | | | | | | 394 | | | | | | 258 | | | | | | 248 | | |
(Loss) gain on debt extinguishment
|
| | | | — | | | | | | (129) | | | | | | (129) | | | | | | 443 | | |
Interest expense, net
|
| | | | (1,024) | | | | | | (1,751) | | | | | | (716) | | | | | | (894) | | |
Total other income (expense), net
|
| | | | 12,989 | | | | | | 9,568 | | | | | | 4,646 | | | | | | 10,300 | | |
Net loss
|
| | | | (4,842) | | | | | | (7,839) | | | | | | (4,180) | | | | | | (1,267) | | |
Cumulative preferred stock dividends
|
| | | | (3,920) | | | | | | (4,234) | | | | | | (2,106) | | | | | | (2,467) | | |
Net loss attributable to common stockholders
|
| | | $ | (8,762) | | | | | $ | (12,073) | | | | | $ | (6,286) | | | | | $ | (3,734) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (18.66) | | | | | $ | (23.76) | | | | | $ | (13.13) | | | | | $ | (6.53) | | |
Weighted-average common shares outstanding, basic and diluted(1)
|
| | | | 469,706 | | | | | | 508,112 | | | | | | 478,751 | | | | | | 571,921 | | |
Pro forma loss per share attributable to common stockholders, basic and diluted(2)
|
| | | | | | | | | $ | (0.36) | | | | | | | | | | | $ | (0.09) | | |
Pro forma weighted-average common shares outstanding, basic and diluted(2)
|
| | | | | | | | | | 17,577,003 | | | | | | | | | | | | 17,560,144 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||
(in thousands)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,890 | | | | | $ | 5,189 | | | | | $ | 11,300 | | |
Working capital(1)
|
| | | | 3,477 | | | | | | 3,658 | | | | | | 8,459 | | |
Total assets
|
| | | | 7,459 | | | | | | 7,119 | | | | | | 17,289 | | |
Simple Agreements for Future Equity
|
| | | | — | | | | | | — | | | | | | 9,986 | | |
Derivative liability
|
| | | | 1,493 | | | | | | 2,209 | | | | | | — | | |
Warrant liability
|
| | | | 181 | | | | | | — | | | | | | — | | |
Convertible notes, net
|
| | | | 6,897 | | | | | | 12,409 | | | | | | — | | |
Total liabilities
|
| | | | 12,954 | | | | | | 19,933 | | | | | | 16,210 | | |
Convertible preferred stock
|
| | | | 52,927 | | | | | | 55,370 | | | | | | 84,761 | | |
Accumulated deficit
|
| | | | (58,239) | | | | | | (68,220) | | | | | | (83,555) | | |
Total stockholders’ deficit
|
| | | | (58,422) | | | | | | (68,184) | | | | | | (83,682) | | |
| | |
As of June 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
as Adjusted(2) |
| |||||||||
| | |
(in thousands except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 11,300 | | | | | $ | 11,300 | | | | | $ | 45,686 | | |
Simple Agreements for Future Equity
|
| | | | 9,986 | | | | | | — | | | | | | — | | |
Series A convertible preferred stock, par value $0.001 per share, 3,067,519 shares authorized at June 30, 2021, 2,819,027 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $4,955 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 4,616 | | | | | | — | | | | | | — | | |
Series A-1 convertible preferred stock, par value $0.001 per share, 3,970,776 shares authorized at June 30, 2021, 3,730,366 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $5,794 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 5,398 | | | | | | — | | | | | | — | | |
Series A-2 convertible preferred stock, par value $0.001 per share, 3,565,063 shares authorized at June 30, 2021, 3,565,063 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $6,235 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 5,809 | | | | | | — | | | | | | — | | |
| | |
As of June 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
as Adjusted(2) |
| |||||||||
| | |
(in thousands except share and per share
data) |
| |||||||||||||||
Series B convertible preferred stock, par value $0.001 per share, 30,450,000 shares authorized at June 30, 2021, 30,409,890 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $42,446 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 39,547 | | | | | | — | | | | | | — | | |
Series B-1 convertible preferred stock, par value $0.001 per share, 10,928,155 shares authorized at June 30, 2021, 10,926,089 shares issued and outstanding as of June 30, 2021, actual; liquidation preference of $15,332 as of June 30, 2021; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 29,391 | | | | | | — | | | | | | — | | |
Total convertible preferred stock
|
| | | | 84,761 | | | | | | — | | | | | | — | | |
Stockholders’ (deficit) equity | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.001 par value; no shares authorized, issued or outstanding, actual; 10,000,000 shares authorized and no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.001 par value, 70,000,000 shares authorized at June 30, 2021; 610,077 shares issued and outstanding at June 30, 2021, actual; 250,000,000 share authorized, pro forma and pro forma as adjusted; 17,598,300 shares issued and outstanding, pro forma; 20,948,300 shares issued and outstanding, pro forma as adjusted
|
| | | | 1 | | | | | | 18 | | | | | | 21 | | |
Additional paid-in capital
|
| | | | 65 | | | | | | 94,795 | | | | | | 129,178 | | |
Accumulated deficit
|
| | | | (83,555) | | | | | | (83,555) | | | | | | (83,555) | | |
Accumulated other comprehensive loss
|
| | | | (193) | | | | | | (193) | | | | | | (193) | | |
Total stockholders’ (deficit) equity
|
| | | | (83,682) | | | | | | 11,065 | | | | | | 45,451 | | |
Total capitalization
|
| | | $ | 11,065 | | | | | $ | 11,065 | | | | | $ | 45,451 | | |
|
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 12.00 | | |
|
Historical net tangible book value per share as of June 30, 2021
|
| | | $ | (137.17) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | 137.80 | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2021
|
| | | | 0.63 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributed to new investors purchasing shares of common stock in this offering
|
| | | | 1.54 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | 2.17 | | |
|
Dilution per share to new investors purchasing shares of common stock in this offering
|
| | | | | | | | | $ | 9.83 | | |
| | |
Shares
purchased |
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| |
Average price
per share |
| |||||||||||||||
Existing stockholders
|
| | | | 17,598,300 | | | | | | 84.0% | | | | | $ | 94,813,000 | | | | | | 70.2% | | | | | $ | 5.39 | | |
Public stockholders
|
| | | | 3,350,000 | | | | | | 16.0% | | | | | $ | 40,200,000 | | | | | | 29.8% | | | | | $ | 12.00 | | |
Total
|
| | | | | | | | | | 100.0% | | | | | | | | | | | | 100.0% | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
(in thousands, except share and per share data) | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,379 | | | | | $ | 12,887 | | | | | $ | 6,201 | | | | | $ | 9,324 | | |
General and administrative
|
| | | | 3,452 | | | | | | 4,520 | | | | | | 2,625 | | | | | | 2,243 | | |
Total operating expenses
|
| | | | 17,831 | | | | | | 17,407 | | | | | | 8,826 | | | | | | 11,567 | | |
Loss from operations
|
| | | | (17,831) | | | | | | (17,407) | | | | | | (8,826) | | | | | | (11,567) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant income
|
| | | | 13,164 | | | | | | 10,855 | | | | | | 4,954 | | | | | | 9,338 | | |
Change in the fair value of the derivative liability
|
| | | | (231) | | | | | | 18 | | | | | | 247 | | | | | | 2,209 | | |
Change in the fair value of the warrant liability
|
| | | | (7) | | | | | | 181 | | | | | | 32 | | | | | | — | | |
Change in the fair value of the Simple Agreements for Future Equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,044) | | |
Other income, net
|
| | | | 1,087 | | | | | | 394 | | | | | | 258 | | | | | | 248 | | |
(Loss) gain on debt extinguishment
|
| | | | — | | | | | | (129) | | | | | | (129) | | | | | | 443 | | |
Interest expense, net
|
| | | | (1,024) | | | | | | (1,751) | | | | | | (716) | | | | | | (894) | | |
Total other income (expense), net
|
| | | | 12,989 | | | | | | 9,568 | | | | | | 4,646 | | | | | | 10,300 | | |
Net loss
|
| | | | (4,842) | | | | | | (7,839) | | | | | | (4,180) | | | | | | (1,267) | | |
Cumulative preferred stock dividends
|
| | | | (3,920) | | | | | | (4,234) | | | | | | (2,106) | | | | | | (2,467) | | |
Net loss attributable to common stockholders
|
| | | $ | (8,762) | | | | | $ | (12,073) | | | | | $ | (6,286) | | | | | $ | (3,734) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (18.66) | | | | | $ | (23.76) | | | | | $ | (13.13) | | | | | $ | (6.53) | | |
Weighted-average common shares outstanding, basic and diluted(1)
|
| | | | 469,706 | | | | | | 508,112 | | | | | | 478,751 | | | | | | 571,921 | | |
Pro forma loss per share attributable to common stockholders, basic and diluted(2)
|
| | | | | | | | | $ | (0.36) | | | | | | | | | | | $ | (0.09) | | |
Pro forma weighted-average common shares outstanding, basic and diluted(2)
|
| | | | | | | | | | 17,577,003 | | | | | | | | | | | | 17,560,144 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||
(in thousands)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,890 | | | | | $ | 5,189 | | | | | $ | 11,300 | | |
Working capital(1)
|
| | | | 3,477 | | | | | | 3,658 | | | | | | 8,459 | | |
Total assets
|
| | | | 7,459 | | | | | | 7,119 | | | | | | 17,289 | | |
Simple Agreements for Future Equity
|
| | | | — | | | | | | — | | | | | | 9,986 | | |
Derivative liability
|
| | | | 1,493 | | | | | | 2,209 | | | | | | — | | |
Warrant liability
|
| | | | 181 | | | | | | — | | | | | | — | | |
Convertible notes, net
|
| | | | 6,897 | | | | | | 12,409 | | | | | | — | | |
Total liabilities
|
| | | | 12,954 | | | | | | 19,933 | | | | | | 16,210 | | |
Convertible preferred stock
|
| | | | 52,927 | | | | | | 55,370 | | | | | | 84,761 | | |
Accumulated deficit
|
| | | | (58,239) | | | | | | (68,220) | | | | | | (83,555) | | |
Total stockholders’ deficit
|
| | | | (58,422) | | | | | | (68,184) | | | | | | (83,682) | | |
| | |
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) | | |
| | |
Six Months Ended June 30,
|
| | | | | | | |||||||||
(in thousands)
|
| |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 6,201 | | | | | $ | 9,324 | | | | | $ | 3,123 | | |
General and administrative
|
| | | | 2,625 | | | | | | 2,243 | | | | | | (382) | | |
Total operating expenses
|
| | | | 8,826 | | | | | | 11,567 | | | | | | 2,741 | | |
Loss from operations
|
| | | | (8,826) | | | | | | (11,567) | | | | | | (2,741) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Grant income
|
| | | | 4,954 | | | | | | 9,338 | | | | | | 4,384 | | |
Change in the fair value of the derivative liability
|
| | | | 247 | | | | | | 2,209 | | | | | | 1,962 | | |
Change in the fair value of the warrant liability
|
| | | | 32 | | | | | | — | | | | | | (32) | | |
Change in the fair value of the Simple Agreements for Future
Equity |
| | | | — | | | | | | (1,044) | | | | | | (1,044) | | |
Other income, net
|
| | | | 258 | | | | | | 248 | | | | | | (10) | | |
(Loss) gain on debt extinguishment
|
| | | | (129) | | | | | | 443 | | | | | | 572 | | |
Interest expense, net
|
| | | | (716) | | | | | | (894) | | | | | | (178) | | |
Total other income (expense), net
|
| | | | 4,646 | | | | | | 10,300 | | | | | | 5,654 | | |
Net loss
|
| | | $ | (4,180) | | | | | $ | (1,267) | | | | | $ | 2,913 | | |
| | |
Six Months Ended June 30,
|
| | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
Clinical programs
|
| | | $ | 2,960 | | | | | $ | 1,684 | | | | | $ | (1,276) | | |
Personnel
|
| | | | 1,976 | | | | | | 1,936 | | | | | | (40) | | |
Manufacturing
|
| | | | 262 | | | | | | 4,719 | | | | | | 4,457 | | |
Preclinical programs
|
| | | | 948 | | | | | | 926 | | | | | | (22) | | |
Facilities and other costs
|
| | | | 55 | | | | | | 59 | | | | | | 4 | | |
| | | | $ | 6,201 | | | | | $ | 9,324 | | | | | $ | 3,123 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash flows used in operating activities
|
| | | $ | (3,098) | | | | | $ | (3,433) | | | | | $ | (1,992) | | | | | $ | (1,682) | | |
Cash flows used in investing activities
|
| | | | (144) | | | | | | (10) | | | | | | (10) | | | | | | — | | |
Cash flows provided by financing activities
|
| | | | 2,794 | | | | | | 5,765 | | | | | | 5,182 | | | | | | 7,801 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (60) | | | | | | (23) | | | | | | (56) | | | | | | (8) | | |
Net (decrease) increase in cash and cash equivalents
|
| | | $ | (508) | | | | | $ | 2,299 | | | | | $ | 3,124 | | | | | $ | 6,111 | | |
| | |
Less than
1 Year |
| |
1 to 3
Years |
| |
3 to 5
Years |
| |
More than 5
years |
| |
Total
|
| |||||||||||||||
Operating lease obligations:
|
| | | $ | 59 | | | | | $ | 177 | | | | | $ | — | | | | | $ | — | | | | | $ | 236 | | |
Total:
|
| | | $ | 59 | | | | | $ | 177 | | | | | $ | — | | | | | $ | — | | | | | $ | 236 | | |
| | |
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
|
| | | | 10,434(1) | | | | | | 31,303(1) | | | | | | — | | | | | | 1.07 | | | | | | 9/29/2029 | | |
| | | | | — | | | | | | 7,729(2) | | | | | | — | | | | | | 1.07 | | | | | | 4/30/2030 | | |
| | | | | 20,095 | | | | | | | | | | | | — | | | | | | 1.20 | | | | | | 4/22/2030 | | |
| | | | | — | | | | | | 896,177(3) | | | | | | — | | | | | | 1.20 | | | | | | 5/31/2030 | | |
James M. O’Brien
|
| | | | 38,188(4) | | | | | | 92,743(4) | | | | | | — | | | | | | 1.07 | | | | | | 10/7/2029 | | |
Kenneth I. Moch
|
| | | | 723,235 | | | | | | — | | | | | | — | | | | | | 0.87 | | | | | | 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 | | | | | | 322,122 | | |
Entities affiliated with BIOS Memory SPV I, LP(2)
|
| | | $ | 2,000,000 | | | | | | 208,332 | | |
| | |
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: | | | | | | | | | | | | | | | | | | | | | | | | | |
BIOS Memory SPV I, LP(1)
|
| | | | 3,722,932 | | | | | | 21.2% | | | | | | 3,722,932 | | | | | | 17.8% | | |
Golden Seeds Cognition Therapeutics, LLC(2)
|
| | | | 2,489,716 | | | | | | 14.1% | | | | | | 2,489,716 | | | | | | 11.9% | | |
Ogden CAP Associates, LLC(3)
|
| | | | 2,210,452 | | | | | | 12.6% | | | | | | 2,210,452 | | | | | | 10.6% | | |
Susan Catalano, Ph.D.(4)
|
| | | | 1,281,070 | | | | | | 6.9% | | | | | | 1,428,864 | | | | | | 6.4% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | |
Lisa Ricciardi(5)
|
| | | | 360,290 | | | | | | 2.0% | | | | | | 515,360 | | | | | | 2.4% | | |
| | |
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 |
| ||||||||||||
James M. O’Brien(6)
|
| | | | 68,193 | | | | | | *% | | | | | | 68,193 | | | | | | *% | | |
Susan Catalano, Ph.D.(4)
|
| | | | 1,281,070 | | | | | | 6.9% | | | | | | — | | | | | | —% | | |
Mark H. Breedlove(7)
|
| | | | 448,824 | | | | | | 2.6% | | | | | | 448,824 | | | | | | 2.1% | | |
Aaron Fletcher, Ph.D.(8)
|
| | | | 10,627 | | | | | | *% | | | | | | 10,627 | | | | | | *% | | |
Jack A. Khattar(9)
|
| | | | 10,434 | | | | | | *% | | | | | | 10,434 | | | | | | *% | | |
Brett P. Monia, Ph.D.(10)
|
| | | | 10,434 | | | | | | *% | | | | | | 10,434 | | | | | | *% | | |
Stephen Sands(11)
|
| | | | 52,502 | | | | | | *% | | | | | | — | | | | | | —% | | |
Peggy Wallace(12)
|
| | | | 10,627 | | | | | | *% | | | | | | 10,627 | | | | | | *% | | |
All current directors and executive officers as a group (9 persons)
|
| | | | 2,253,001 | | | | | | 12.8% | | | | | | 1,074,499 | | | | | | 5.1% | | |
Approximate Number of Shares
|
| |
First Date Available for Sale on the Public Markets
|
|
10,676,101 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.
|
| | | | | | |
Oppenheimer & Co. Inc.
|
| | | | | | |
| | | | | | | |
Total
|
| | | | 3,350,000 | | |
| | |
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; 469,751 and 538,793 shares issued and outstanding at December 31, 2019 and 2020, respectively
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 1 | | | | | | 222 | | |
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 |
| | | $ | (18.66) | | | | | $ | (23.76) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 469,706 | | | | | | 508,112 | | |
| | |
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 | | | | | | | 469,691 | | | | | $ | 1 | | | | | $ | 1 | | | | | $ | (49,838) | | | | | $ | (165) | | | | | $ | (50,001) | | | | ||
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 60 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
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 | | | | | | | 469,751 | | | | | | 1 | | | | | | 1 | | | | | | (58,239) | | | | | | (185) | | | | | | (58,422) | | | | ||
Exercise of common stock
warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 50,497 | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | | | ||
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 18,545 | | | | | | — | | | | | | 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 | | | | | | | 538,793 | | | | | $ | 1 | | | | | $ | 222 | | | | | $ | (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
|
| | | $ | 2,890 | | | | | $ | 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 | | |
Research and development costs
|
| | | | 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 | | | | | | 871,541 | | |
Series A-1 Preferred Stock
|
| | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,572 | | | | | | 1,153,290 | | |
Series A-2 Preferred Stock
|
| | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 5,997 | | | | | | 1,102,182 | | |
Series B Preferred Stock
|
| | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 40,826 | | | | | | 9,401,599 | | |
Total
|
| | | | 41,053,358 | | | | | | 40,524,346 | | | | | $ | 55,370 | | | | | $ | 57,161 | | | | | | 12,528,612 | | |
Number of Warrants
|
| |
Exercise
Price |
| |
Expiration
Date |
| |||
50,497 | | | | $ | 0.68 | | | |
May 2021
|
|
116,144 | | | | $ | 0.03 | | | |
March 2023
|
|
24,171 | | | | $ | 0.03 | | | |
May 2023
|
|
10,319 | | | | $ | 0.03 | | | |
August 2023
|
|
| | |
2019
|
| |
2020
|
| ||||||
Convertible preferred stock outstanding
|
| | | | 12,528,612 | | | | | | 12,528,612 | | |
Options issued and outstanding
|
| | | | 4,094,945 | | | | | | 4,587,865 | | |
Warrants for series A-1 preferred stock
|
| | | | 55,873 | | | | | | — | | |
Warrants for common stock
|
| | | | 257,004 | | | | | | 201,131 | | |
Total
|
| | | | 16,936,434 | | | | | | 17,317,608 | | |
| | |
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
|
| |
$1.07
|
| |
$1.20
|
|
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
|
| | | | 4,094,945 | | | | | $ | 0.89 | | | | | | | | | | | | | | |
Options granted
|
| | | | 1,245,865 | | | | | $ | 1.19 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (18,545) | | | | | $ | 0.70 | | | | | | | | | | | | | | |
Options forfeited
|
| | | | (677,108) | | | | | $ | 0.84 | | | | | | | | | | | | | | |
Options expired
|
| | | | (57,292) | | | | | $ | 0.75 | | | | | | | | | | | | | | |
Balance, December 31, 2020
|
| | | | 4,587,865 | | | | | $ | 0.98 | | | | | $ | 3,511 | | | | | | 7.8 | | |
Exercisable as of December 31, 2020
|
| | | | 2,810,305 | | | | | $ | 0.87 | | | | | $ | 2,423 | | | | | | 6.4 | | |
Vested and expected to vest as of December 31, 2020
|
| | | | 4,238,715 | | | | | $ | 1.00 | | | | | $ | 3,274 | | | | | | 7.7 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Convertible preferred stock (as converted)
|
| | | | 12,528,612 | | | | | | 12,528,612 | | |
Options issued and outstanding
|
| | | | 4,094,945 | | | | | | 4,587,865 | | |
Warrants for series A-1 preferred stock
|
| | | | 55,873 | | | | | | — | | |
Warrants for common stock
|
| | | | 257,004 | | | | | | 201,131 | | |
Total
|
| | | | 16,936,434 | | | | | | 17,317,608 | | |
| | |
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
|
| | | | 469,706 | | | | | | 508,112 | | |
Total
|
| | | $ | (18.66) | | | | | $ | (23.76) | | |
| | |
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 | | |
| | |
As of
|
| |||||||||
| | |
December 31, 2020
|
| |
June 30, 2021
|
| ||||||
| | | | | | | | |
(unaudited)
|
| |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 5,189 | | | | | $ | 11,300 | | |
Grant receivables
|
| | | | 564 | | | | | | 2,264 | | |
Prepaid expenses
|
| | | | 544 | | | | | | 766 | | |
Other receivables
|
| | | | 588 | | | | | | 288 | | |
Other current assets
|
| | | | 23 | | | | | | 65 | | |
Total current assets
|
| | | | 6,908 | | | | | | 14,683 | | |
Deferred offering costs
|
| | | | — | | | | | | 2,441 | | |
Property and equipment, net
|
| | | | 211 | | | | | | 165 | | |
Total assets
|
| | | $ | 7,119 | | | | | $ | 17,289 | | |
Liabilities, Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | | 2,003 | | | | | | 3,657 | | |
Accrued expenses
|
| | | | 994 | | | | | | 1,802 | | |
Other current liabilities
|
| | | | 253 | | | | | | 765 | | |
Total current liabilities
|
| | | | 3,250 | | | | | | 6,224 | | |
Simple Agreements for Future Equity
|
| | | | — | | | | | | 9,986 | | |
Paycheck protection program loan
|
| | | | 443 | | | | | | — | | |
Derivative liability
|
| | | | 2,209 | | | | | | — | | |
Convertible notes, net
|
| | | | 12,409 | | | | | | — | | |
Accrued interest
|
| | | | 1,622 | | | | | | — | | |
Total liabilities
|
| | | | 19,933 | | | | | | 16,210 | | |
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 June 30, 2021, 2,819,027 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $4,955 as of June 30, 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 June 30, 2021, 3,730,366 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $5,794 as of June 30, 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 June 30, 2021, 3,565,063 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $6,235 as of June 30, 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 June 30, 2021, 30,409,890 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $42,446 as of June 30, 2021
|
| | | | 39,547 | | | | | | 39,547 | | |
Series B-1 convertible preferred stock, par value $0.001 per share, 0 and 10,928,155 shares
authorized at December 31, 2020 and June 30, 2021, respectively, 0 and 10,926,089 shares issued and outstanding as of December 31, 2020 and June 30, 2021; liquidation preference of $15,332 as of June 30, 2021 |
| | | | — | | | | | | 29,391 | | |
Total convertible preferred stock
|
| | | | 55,370 | | | | | | 84,761 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value, 58,000,000 and 70,000,000 shares authorized at December 31, 2020 and June 30, 2021, respectively; 538,793 and 610,077 shares issued and outstanding at December 31, 2020 and June 30, 2021, respectively
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 222 | | | | | | 65 | | |
Accumulated deficit
|
| | | | (68,220) | | | | | | (83,555) | | |
Accumulated other comprehensive loss
|
| | | | (187) | | | | | | (193) | | |
Total stockholders’ deficit
|
| | | | (68,184) | | | | | | (83,682) | | |
Total liabilities, convertible preferred stock, and stockholders’ deficit
|
| | | $ | 7,119 | | | | | $ | 17,289 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 6,201 | | | | | $ | 9,324 | | |
General and administrative
|
| | | | 2,625 | | | | | | 2,243 | | |
Total operating expenses
|
| | | | 8,826 | | | | | | 11,567 | | |
Loss from operations
|
| | | | (8,826) | | | | | | (11,567) | | |
Other income (expense): | | | | | | | | | | | | | |
Grant income
|
| | | | 4,954 | | | | | | 9,338 | | |
Change in the fair value of the derivative liability
|
| | | | 247 | | | | | | 2,209 | | |
Change in the fair value of the warrant liability
|
| | | | 32 | | | | | | — | | |
Change in the fair value of the Simple Agreements for Future Equity
|
| | | | — | | | | | | (1,044) | | |
Other income, net
|
| | | | 258 | | | | | | 248 | | |
(Loss) gain on debt extinguishment
|
| | | | (129) | | | | | | 443 | | |
Interest expense, net
|
| | | | (716) | | | | | | (894) | | |
Total other income (expense), net
|
| | | | 4,646 | | | | | | 10,300 | | |
Net loss
|
| | | | (4,180) | | | | | | (1,267) | | |
Cumulative preferred stock dividends
|
| | | | (2,106) | | | | | | (2,467) | | |
Net loss attributable to common stockholders
|
| | | $ | (6,286) | | | | | $ | (3,734) | | |
Unrealized loss on foreign currency translation
|
| | | | (58) | | | | | | (6) | | |
Total comprehensive loss
|
| | | $ | (4,238) | | | | | $ | (1,273) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (13.13) | | | | | $ | (6.53) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 478,751 | | | | | | 571,921 | | |
| | |
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 | | | | | | | 469,751 | | | | | $ | 1 | | | | | $ | 1 | | | | | $ | (58,239) | | | | | $ | (185) | | | | | $ | (58,422) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 16,694 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
Exercise of common stock warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 50,497 | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 213 | | | | | | — | | | | | | — | | | | | | 213 | | |
Accretion of convertible preferred stock to redemption value
|
| | | | — | | | | | | 176 | | | | | | — | | | | | | 204 | | | | | | — | | | | | | 222 | | | | | | — | | | | | | 1,504 | | | | | | | — | | | | | | — | | | | | | (258) | | | | | | (1,848) | | | | | | — | | | | | | (2,106) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (58) | | | | | | (58) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,180) | | | | | | — | | | | | | (4,180) | | |
Balances as of June 30, 2020
|
| | | | 2,819,027 | | | | | $ | 4,589 | | | | | | 3,730,366 | | | | | $ | 5,364 | | | | | | 3,565,063 | | | | | $ | 5,774 | | | | | | 30,409,890 | | | | | $ | 39,306 | | | | | | | 536,942 | | | | | $ | 1 | | | | | $ | 1 | | | | | $ | (64,267) | | | | | $ | (243) | | | | | $ | (64,508) | | |
| | |
Series A
Convertible Preferred Stock |
| |
Series A-1
Convertible Preferred Stock |
| |
Series A-2
Convertible Preferred |
| |
Series B
Convertible Preferred Stock |
| |
Series B-1
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
|
| | |
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 | | | | | | — | | | | | $ | — | | | | | | | 538,793 | | | | | $ | 1 | | | | | $ | 222 | | | | | $ | (68,220) | | | | | $ | (187) | | | | | $ | (68,184) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 20,787 | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Exercise of common stock warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 50,497 | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 192 | | | | | | — | | | | | | — | | | | | | 192 | | |
Issuance of Series B-1 Convertible Preferred Stock upon conversion of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,926,089 | | | | | | 29,391 | | | | | | | — | | | | | | — | | | | | | (397) | | | | | | (14,068) | | | | | | — | | | | | | (14,465) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6) | | | | | | (6) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,267) | | | | | | — | | | | | | (1,267) | | |
Balances as of June 30, 2021
|
| | | | 2,819,027 | | | | | $ | 4,616 | | | | | | 3,730,366 | | | | | $ | 5,398 | | | | | | 3,565,063 | | | | | $ | 5,809 | | | | | | 30,409,890 | | | | | $ | 39,547 | | | | | | 10,926,089 | | | | | $ | 29,391 | | | | | | | 610,077 | | | | | $ | 1 | | | | | $ | 65 | | | | | $ | (83,555) | | | | | $ | (193) | | | | | $ | (83,682) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,180) | | | | | $ | (1,267) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 50 | | | | | | 47 | | |
Amortization of debt issuance costs
|
| | | | 16 | | | | | | 31 | | |
Amortization of debt discount
|
| | | | 308 | | | | | | 352 | | |
Change in the fair value of the derivative liability
|
| | | | (247) | | | | | | (2,209) | | |
Change in the fair value of the warrant liability
|
| | | | (32) | | | | | | — | | |
Change in the fair value of the Simple Agreements for Future Equity
|
| | | | — | | | | | | 1,044 | | |
Loss (gain) on debt extinguishment
|
| | | | 129 | | | | | | (443) | | |
Equity-based compensation
|
| | | | 213 | | | | | | 192 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Grant receivables
|
| | | | 1,604 | | | | | | (1,700) | | |
Prepaid expenses and other current assets
|
| | | | 12 | | | | | | (270) | | |
Other receivables
|
| | | | 107 | | | | | | 289 | | |
Accounts payable
|
| | | | (700) | | | | | | 420 | | |
Accrued expenses and interest
|
| | | | 285 | | | | | | 1,320 | | |
Other current liabilities
|
| | | | 443 | | | | | | 512 | | |
Net cash used in operating activities
|
| | | | (1,992) | | | | | | (1,682) | | |
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 issuance of Simple Agreements for Future Equity
|
| | | | — | | | | | | 8,942 | | |
Proceeds from the exercise of stock warrants
|
| | | | 34 | | | | | | 34 | | |
Proceeds from the exercise of stock options
|
| | | | 11 | | | | | | 14 | | |
Proceeds from the issuance of convertible notes
|
| | | | 5,234 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | (1,189) | | |
Debt issuance costs related to convertible notes
|
| | | | (93) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 5,182 | | | | | | 7,801 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (56) | | | | | | (8) | | |
Net increase in cash and cash equivalents
|
| | | | 3,124 | | | | | | 6,111 | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Cash and cash equivalents – beginning of period
|
| | | | 2,890 | | | | | | 5,189 | | |
Cash and cash equivalents – end of period
|
| | | $ | 6,014 | | | | | $ | 11,300 | | |
Supplemental disclosures of non-cash financing activities: | | | | | | | | | | | | | |
Non-cash accretion of convertible preferred stock to redemption value
|
| | | $ | 2,106 | | | | | $ | — | | |
Deferred offering costs included in accounts payable
|
| | | $ | — | | | | | $ | 1,252 | | |
Issuance of Series B-1 Convertible Preferred Stock upon conversion of debt
|
| | | $ | — | | | | | $ | 29,391 | | |
| | |
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 June 30, 2021
|
| |||||||||||||||||||||
| | |
Quoted Priced in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 8,854 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,854 | | |
Total assets
|
| | | $ | 8,854 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,854 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Simple Agreements for Future Equity
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,986 | | | | | $ | 9,986 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,986 | | | | | $ | 9,986 | | |
| | |
Six Months Ended June 30, 2020
|
| |||||||||||||||
| | |
Warrant Liabilities
|
| |
Derivative
Liability |
| |
Total
|
| |||||||||
Balance at December 31, 2019
|
| | | $ | 181 | | | | | $ | 1,493 | | | | | $ | 1,674 | | |
Fair value recognized upon the issuance of Convertible Notes
|
| | | | — | | | | | | 718 | | | | | | 718 | | |
Change in the fair value of the liability
|
| | | | (32) | | | | | | (247) | | | | | | (279) | | |
Balance at June 30, 2020
|
| | | $ | 149 | | | | | $ | 1,964 | | | | | $ | 2,113 | | |
| | |
Six Months Ended June 30, 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
|
| | | | 1,044 | | | | | | (2,209) | | | | | | (1,165) | | |
Balance at June 30, 2021
|
| | | $ | 9,986 | | | | | $ | — | | | | | $ | 9,986 | | |
| | |
March 25,
2021 (Issuance) |
| |
June 30,
2021 |
| ||||||
Expected term (in years)
|
| | | | 0.35 | | | | | | 0.17 | | |
Discount upon conversion
|
| | | | 20% | | | | | | 20% | | |
Discount rate for implied return
|
| | | | 18.9% | | | | | | 18.9% | | |
Probability of initial public offering occurrence
|
| | | | 45% | | | | | | 70% | | |
Probability of dissolution event occurrence
|
| | | | 15% | | | | | | 8% | | |
Probability of equity financing occurrence
|
| | | | 37% | | | | | | 20% | | |
Probability of change of control occurrence
|
| | | | 3% | | | | | | 2% | | |
| | |
Costs as of
|
| |||||||||
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Employee compensation, benefits, and related accruals
|
| | | $ | 732 | | | | | $ | 606 | | |
Research and development costs
|
| | | | 143 | | | | | | 1,196 | | |
Professional fees
|
| | | | 119 | | | | | | — | | |
Total
|
| | | $ | 994 | | | | | $ | 1,802 | | |
| | |
Operating Leases
|
| |||
2021
|
| | | $ | 59 | | |
2022
|
| | | | 118 | | |
2023
|
| | | | 59 | | |
Total lease commitments
|
| | | $ | 236 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Coupon interest
|
| | | $ | 398 | | | | | $ | 512 | | |
Issuance costs amortization
|
| | | | 16 | | | | | | 31 | | |
Discount amortization
|
| | | | 308 | | | | | | 352 | | |
| | | | $ | 722 | | | | | $ | 895 | | |
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 | | | | | | 871,541 | | |
Series A-1 Preferred Stock
|
| | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,572 | | | | | | 1,153,290 | | |
Series A-2 Preferred Stock
|
| | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 5,997 | | | | | | 1,102,182 | | |
Series B Preferred Stock
|
| | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 40,826 | | | | | | 9,401,599 | | |
Total
|
| | | | 41,053,358 | | | | | | 40,524,346 | | | | | $ | 55,370 | | | | | $ | 57,161 | | | | | | 12,528,612 | | |
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 | | | | | $ | 4,955 | | | | | | 871,541 | | |
Series A-1 Preferred Stock
|
| | | | 3,970,776 | | | | | | 3,730,366 | | | | | | 5,398 | | | | | | 5,794 | | | | | | 1,153,290 | | |
Series A-2 Preferred Stock
|
| | | | 3,565,063 | | | | | | 3,565,063 | | | | | | 5,809 | | | | | | 6,235 | | | | | | 1,102,182 | | |
Series B Preferred Stock
|
| | | | 30,450,000 | | | | | | 30,409,890 | | | | | | 39,547 | | | | | | 42,446 | | | | | | 9,401,599 | | |
Series B-1 Preferred Stock
|
| | | | 10,928,155 | | | | | | 10,926,089 | | | | | | 29,391 | | | | | | 15,332 | | | | | | 3,377,925 | | |
Total
|
| | | | 51,981,513 | | | | | | 51,450,435 | | | | | $ | 84,761 | | | | | $ | 74,762 | | | | | | 15,906,537 | | |
Number of Warrants
|
| |
Exercise
Price |
| |
Expiration
Date |
| |||
50,497 | | | | $ | 0.68 | | | |
May 2021
|
|
116,144 | | | | $ | 0.03 | | | |
March 2023
|
|
24,171 | | | | $ | 0.03 | | | |
May 2023
|
|
10,319 | | | | $ | 0.03 | | | |
August 2023
|
|
Number of Warrants
|
| |
Exercise
Price |
| |
Expiration
Date |
| |||
116,144 | | | | $ | 0.03 | | | |
March 2023
|
|
24,171 | | | | $ | 0.03 | | | |
May 2023
|
|
10,319 | | | | $ | 0.03 | | | |
August 2023
|
|
| | |
December 31, 2020
|
| |
June 30, 2021
|
| ||||||
Convertible preferred stock (as converted)
|
| | | | 12,528,612 | | | | | | 15,906,537 | | |
Options issued and outstanding
|
| | | | 4,587,865 | | | | | | 4,359,575 | | |
Warrants for common stock
|
| | | | 201,131 | | | | | | 150,634 | | |
Total
|
| | | | 17,317,608 | | | | | | 20,416,746 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Research and development
|
| | | $ | 105 | | | | | $ | 34 | | |
General and administrative
|
| | | | 108 | | | | | | 158 | | |
Total equity-based compensation
|
| | | $ | 213 | | | | | $ | 192 | | |
| | |
Six Months
Ended June 30, |
| | |||||
| | |
2020
|
| |
2021
|
| | ||
Fair value of common stock
|
| |
$1.20
|
| |
$1.75 – $6.15
|
| | | |
Expected volatility
|
| |
104.60% – 109.34%
|
| |
100.82% – 101.83%
|
| | ||
Risk-free interest rate
|
| |
0.38% – 1.60%
|
| |
0.67% – 1.06%
|
| | ||
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
| | ||
Expected term (years)
|
| |
5.00 – 6.25
|
| |
5.00 – 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
|
| | | | 4,587,865 | | | | | $ | 0.98 | | | | | | | | | | | | | | |
Options granted
|
| | | | 67,232 | | | | | $ | 2.25 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (20,787) | | | | | $ | 0.68 | | | | | | | | | | | | | | |
Options forfeited
|
| | | | (129,337) | | | | | $ | 1.06 | | | | | | | | | | | | | | |
Options expired
|
| | | | (145,398) | | | | | $ | 0.93 | | | | | | | | | | | | | | |
Balance, June 30, 2021
|
| | | | 4,359,575 | | | | | $ | 1.00 | | | | | $ | 22,434 | | | | | | 7.4 | | |
Exercisable as of June 30, 2021
|
| | | | 2,945,217 | | | | | $ | 0.91 | | | | | $ | 15,434 | | | | | | 6.4 | | |
Vested and expected to vest as of June 30, 2021
|
| | | | 4,010,425 | | | | | $ | 0.99 | | | | | $ | 20,661 | | | | | | 7.3 | | |
| | |
December 31, 2020
|
| |
June 30, 2021
|
| ||||||
Convertible preferred stock (as converted)
|
| | | | 12,528,612 | | | | | | 15,906,537 | | |
Options issued and outstanding
|
| | | | 4,587,865 | | | | | | 4,359,575 | | |
Warrants for common stock
|
| | | | 201,131 | | | | | | 150,634 | | |
Total
|
| | | | 17,317,608 | | | | | | 20,416,746 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Net loss
|
| | | $ | (4,180) | | | | | $ | (1,267) | | |
Cumulative preferred stock dividends
|
| | | | (2,106) | | | | | | (2,467) | | |
Net loss attributable to common stockholders
|
| | | $ | (6,286) | | | | | $ | (3,734) | | |
Weighted-average common shares outstanding – basic and diluted
|
| | | | 478,751 | | | | | | 571,921 | | |
Total
|
| | | $ | (13.13) | | | | | $ | (6.53) | | |
Item
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 4,643 | | |
FINRA filing fee
|
| | | | 8,013 | | |
Nasdaq Stock Market listing fee
|
| | | | 25,000 | | |
Printing expenses
|
| | | | 200,000 | | |
Legal fees and expenses
|
| | | | 1,700,000 | | |
Accounting fees and expenses
|
| | | | 1,000,000 | | |
Transfer agent fees and expenses
|
| | | | 11,400 | | |
Miscellaneous expenses
|
| | | | 50,944 | | |
Total
|
| | | $ | 3,000,000 | | |
|
Exhibit
number |
| |
Exhibit description
|
|
| 10.12• | | | | |
| 10.13•* | | | | |
| 10.14•* | | | | |
| 10.15•* | | | | |
| 10.16•* | | | | |
| 10.17•* | | | | |
| 10.18•* | | | | |
| 10.19•* | | | | |
| 10.20•* | | | | |
| 10.21•* | | | | |
| 10.22•* | | | | |
| 10.23•* | | | | |
| 10.24•* | | | | |
| 10.25* | | | | |
| 10.26* | | | | |
| 10.27* | | | | |
| 10.28* | | | | |
| 10.29* | | | | |
| 10.30* | | | | |
| 10.31* | | | | |
| 10.32* | | | | |
| 10.33* | | | | |
| 10.34* | | | | |
| 10.35* | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 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) |
| |
October 4, 2021
|
|
|
/s/ James M. O’Brien
James M. O’Brien
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
October 4, 2021
|
|
|
*
Jack A. Khattar
|
| |
Director (Chairman of the Board)
|
| |
October 4, 2021
|
|
|
*
Mark H. Breedlove
|
| |
Director
|
| |
October 4, 2021
|
|
|
*
Susan Catalano, Ph.D.
|
| |
Director
|
| |
October 4, 2021
|
|
|
*
Aaron Fletcher, Ph.D.
|
| |
Director
|
| |
October 4, 2021
|
|
|
*
Brett P. Monia, Ph.D.
|
| |
Director
|
| |
October 4, 2021
|
|
|
*
Stephen Sands
|
| |
Director
|
| |
October 4, 2021
|
|
|
*
Peggy Wallace
|
| |
Director
|
| |
October 4, 2021
|
|
|
*By:
/s/ Lisa Ricciardi
Lisa Ricciardi
Attorney-in-fact |
| | |