|
Delaware
|
| |
8731
|
| |
47-3044785
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Janet Spreen, Esq.
Asim Grabowski-Shaikh, Esq. Baker & Hostetler LLP 127 Public Square, Suite 2000 Cleveland, Ohio 44114 Telephone: (216) 621-0200 |
| |
Stephen E. Older, Esq.
Andrew Terjesen, Esq. McGuireWoods LLP 1251 Avenue of the Americas 20th Floor New York, New York 10020 Telephone: (212) 548-2100 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 79 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 100 | | | |
| | | | 150 | | | |
| | | | 160 | | | |
| | | | 171 | | | |
| | | | 175 | | | |
| | | | 179 | | | |
| | | | 186 | | | |
| | | | 189 | | | |
| | | | 193 | | | |
| | | | 202 | | | |
| | | | 202 | | | |
| | | | 202 | | | |
| | | | F-1 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Consolidated Statements of Operations: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 16,387,216 | | | | | $ | 21,708,332 | | | | | $ | 4,523,757 | | | | | $ | 6,860,430 | | |
General and administrative
|
| | | | 3,819,591 | | | | | | 3,265,497 | | | | | | 774,799 | | | | | | 912,824 | | |
Total operating expenses
|
| | | | 20,206,807 | | | | | | 24,973,829 | | | | | | 5,298,556 | | | | | | 7,773,254 | | |
Loss from operations
|
| | | | (20,206,807) | | | | | | (24,973,829) | | | | | | (5,298,556) | | | | | | (7,773,254) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | 36,579 | | | | | | (79,822) | | | | | | 5,104 | | | | | | (32,515) | | |
Loss on issuance of related party convertible notes payable at fair value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (200,000) | | |
Change in estimated fair value of related party convertible notes payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | (300,000) | | |
Interest expense
|
| | | | (16,200) | | | | | | (43,641) | | | | | | (28,454) | | | | | | (5,076) | | |
Interest income
|
| | | | 27,027 | | | | | | 352,672 | | | | | | 51,651 | | | | | | 14,786 | | |
Total other income (expense), net
|
| | | | 47,406 | | | | | | 229,209 | | | | | | 28,301 | | | | | | (522,805) | | |
Net loss
|
| | | $ | (20,159,401) | | | | | $ | (24,744,620) | | | | | $ | (5,270,255) | | | | | $ | (8,296,059) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (16.65) | | | | | $ | (17.24) | | | | | $ | (3.93) | | | | | $ | (5.40) | | |
Weighted-average shares of common stock outstanding, basic and diluted(1)
|
| | | | 1,210,629 | | | | | | 1,434,964 | | | | | | 1,339,729 | | | | | | 1,535,167 | | |
Pro forma net loss per share, basic and diluted (unaudited)(2)
|
| | | | | | | | | $ | (1.65) | | | | | | | | | | | $ | (0.54) | | |
Pro forma weighted-average common stock outstanding, basic and diluted (unaudited)(2)
|
| | | | | | | | | | 15,039,324 | | | | | | | | | | | | 15,470,929 | | |
| | |
As of March 31, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)(3)
|
| |
Pro Forma As
Adjusted(2)(3) |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,068,307 | | | | | $ | 3,068,307 | | | | | $ | 48,468,307 | | |
Working capital (deficit)(4)
|
| | | | (12,545,792) | | | | | | (6,545,792) | | | | | | 38,854,208 | | |
Total assets
|
| | | | 2,698,583 | | | | | | 3,698,583 | | | | | | 49,098,583 | | |
Total liabilities
|
| | | | 16,294,545 | | | | | | 10,273,981 | | | | | | 10,273,981 | | |
Redeemable convertible preferred stock
|
| | | | 94,178,404 | | | | | | — | | | | | | — | | |
Total stockholders’ (deficit) equity
|
| | | $ | (107,774,366) | | | | | $ | (6,575,398) | | | | | $ | 38,824,602 | | |
| | |
As of March 31, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted(1)(2) |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Cash and cash equivalents
|
| |
$2,068,307
|
| |
$3,068,307
|
| |
$48,468,307
|
| |||||||||
Related party convertible notes payable at fair value
|
| | | $ | 5,000,000 | | | | | $ | — | | | | | $ | — | | |
Redeemable convertible preferred stock warrant liability
|
| | | | 1,020,564 | | | | | | — | | | | | | — | | |
Redeemable convertible preferred stock, $0.000001 par value; 33,463,018 shares authorized, 24,678,355 shares issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | | 94,178,404 | | | | | | — | | | | | | — | | |
Stockholders’ (deficit) equity:
|
| | | | | | | | | | | | | | | | | | |
Common stock, $0.000001 par value; 38,108,584 shares
authorized, 1,690,760 shares issued and outstanding, actual; 38,108,584 shares authorized, 16,211,835 shares issued and outstanding, pro forma; 200,000,000 shares authorized, 21,767,391 shares issued and outstanding, pro forma as adjusted |
| | | | 3 | | | | | | 16 | | | | | | 22 | | |
Additional paid-in capital
|
| | | | 5,616,211 | | | | | | 106,815,166 | | | | | | 152,215,160 | | |
Accumulated deficit
|
| | | | (113,390,580) | | | | | | (113,390,580) | | | | | | (113,390,580) | | |
Total stockholders’ (deficit) equity
|
| | | $ | (107,774,366) | | | | | $ | (6,575,398) | | | | | $ | 38,824,602 | | |
Total capitalization
|
| | | $ | (7,575,398) | | | | | $ | (6,575,398) | | | | | $ | 38,824,602 | | |
|
Assumed initial public offering price per share of common stock
|
| | | | | | | | | $ | 9.00 | | |
|
Historical net tangible book value (deficit) per share as of March 31, 2024
|
| | | $ | (63.74) | | | | | | | | |
|
Pro forma increase in historical net tangible book value per share as of March 31, 2024
attributable to the pro forma adjustments described above |
| | | | 63.33 | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2024
|
| | | | (0.41) | | | | | | | | |
|
Increase in as adjusted net tangible book value per share attributable to new investors participating in this offering
|
| | | | 2.19 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 1.78 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 7.22 | | |
| | |
Shares
Purchased |
| |
Total
Consideration |
| |
Weighted-
Average Price |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Per Share
|
| |||||||||||||||
Existing stockholders before this offering
|
| | | | 16,211,835 | | | | | | 74.5% | | | | | $ | 101,033,615 | | | | | | 66.9% | | | | | $ | 6.23 | | |
Investors purchasing securities in this offering
|
| | | | 5,555,556 | | | | | | 25.5% | | | | | $ | 50,000,000 | | | | | | 33.1% | | | | | $ | 9.00 | | |
Total
|
| | | | 21,767,391 | | | | | | 100.0% | | | | | $ | 151,033,615 | | | | | | 100.0% | | | | | $ | 6.94 | | |
| | |
Three Months Ended
March 31, |
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
| | |
(unaudited)
|
| | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 6,860,430 | | | | | $ | 4,523,757 | | | | | $ | 2,336,673 | | |
General and administrative
|
| | | | 912,824 | | | | | | 774,799 | | | | | | 138,025 | | |
Total operating expenses
|
| | | | 7,773,254 | | | | | | 5,298,556 | | | | | | 2,474,698 | | |
Loss from operations
|
| | | | (7,773,254) | | | | | | (5,298,556) | | | | | | (2,474,698) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | (32,515) | | | | | | 5,104 | | | | | | (37,619) | | |
Loss on issuance of related party convertible notes payable at
fair value |
| | | | (200,000) | | | | | | — | | | | | | (200,000) | | |
Change in estimated fair value of related party convertible notes payable
|
| | | | (300,000) | | | | | | — | | | | | | (300,000) | | |
Interest expense
|
| | | | (5,076) | | | | | | (28,454) | | | | | | 23,378 | | |
Interest income
|
| | | | 14,786 | | | | | | 51,651 | | | | | | (36,865) | | |
Total other income (expense), net
|
| | | | (522,805) | | | | | | 28,301 | | | | | | (551,106) | | |
Net loss
|
| | | $ | (8,296,059) | | | | | $ | (5,270,255) | | | | | | (3,025,804) | | |
| | |
Three Months Ended
March 31, |
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
External clinical trial expenses
|
| | | $ | 5,098,162 | | | | | $ | 2,581,882 | | | | | $ | 2,516,280 | | |
Personnel and consulting expenses
|
| | | | 868,974 | | | | | | 1,044,081 | | | | | | (175,107) | | |
Preclinical and biomarker research
|
| | | | 304,788 | | | | | | 86,961 | | | | | | 217,827 | | |
CMC related costs
|
| | | | 588,506 | | | | | | 810,833 | | | | | | (222,327) | | |
Total research and development expenses
|
| | | $ | 6,860,430 | | | | | $ | 4,523,757 | | | | | $ | 2,336,673 | | |
| | |
Three Months Ended
March 31, |
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
Personnel-related expenses
|
| | | $ | 400,300 | | | | | $ | 478,969 | | | | | $ | (78,669) | | |
Professional and consulting fees
|
| | | | 500,356 | | | | | | 200,290 | | | | | | 300,066 | | |
Other expenses
|
| | | | 12,168 | | | | | | 95,540 | | | | | | (83,372) | | |
Total general and administrative expenses
|
| | | $ | 912,824 | | | | | $ | 774,799 | | | | | $ | 138,025 | | |
| | |
Redeemable
Convertible Preferred Stock Warrant Liability |
| |||
Fair value as of December 31, 2022
|
| | | $ | 814,364 | | |
Change in fair value
|
| | | | (5,104) | | |
Fair value as of March 31, 2023
|
| | | $ | 809,260 | | |
Fair value as of December 31, 2023
|
| | | | 988,049 | | |
Change in fair value
|
| | | | 32,515 | | |
Fair value as of March 31, 2024
|
| | | $ | 1,020,564 | | |
| | |
Year Ended December 31,
|
| | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,708,332 | | | | | $ | 16,387,216 | | | | | $ | 5,321,116 | | |
General and administrative
|
| | | | 3,265,497 | | | | | | 3,819,591 | | | | | | (554,094) | | |
Total operating expenses
|
| | | | 24,973,829 | | | | | | 20,206,807 | | | | | | 4,767,022 | | |
Loss from operations
|
| | | | (24,973,829) | | | | | | (20,206,807) | | | | | | (4,767,022) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | (79,822) | | | | | | 36,579 | | | | | | (116,401) | | |
Interest expense
|
| | | | (43,641) | | | | | | (16,200) | | | | | | (27,441) | | |
Interest income
|
| | | | 352,672 | | | | | | 27,027 | | | | | | 325,645 | | |
Total other income, net
|
| | | | 229,209 | | | | | | 47,406 | | | | | | 181,803 | | |
Net loss
|
| | | $ | (24,744,620) | | | | | $ | (20,159,401) | | | | | $ | (4,585,219) | | |
| | |
Year Ended December 31,
|
| | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |||||||||
External clinical trial expenses
|
| | | $ | 13,986,355 | | | | | $ | 10,513,275 | | | | | $ | 3,473,080 | | |
Personnel and consulting expenses
|
| | | | 3,675,373 | | | | | | 2,028,258 | | | | | | 1,647,115 | | |
Preclinical and biomarker research
|
| | | | 1,800,324 | | | | | | 1,934,217 | | | | | | (133,893) | | |
CMC related costs
|
| | | | 2,246,280 | | | | | | 1,911,466 | | | | | | 334,814 | | |
Total research and development expenses
|
| | | $ | 21,708,332 | | | | | $ | 16,387,216 | | | | | $ | 5,321,116 | | |
| | |
Year Ended December 31,
|
| | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |||||||||
Personnel-related expenses
|
| | | $ | 1,827,250 | | | | | $ | 2,579,222 | | | | | $ | (751,972) | | |
Professional and consulting fees
|
| | | | 1,083,243 | | | | | | 945,845 | | | | | | 137,398 | | |
Other expenses
|
| | | | 355,004 | | | | | | 294,524 | | | | | | 60,480 | | |
Total general and administrative expenses
|
| | | $ | 3,265,497 | | | | | $ | 3,819,591 | | | | | $ | (554,094) | | |
| | |
Redeemable
Convertible Preferred Stock Warrant Liability |
| |||
Fair value as of January 1, 2022
|
| | | $ | 850,943 | | |
Change in fair value
|
| | | | (36,579) | | |
Fair value as of December 31, 2022
|
| | | | 814,364 | | |
Estimated fair market value of warrants issued to placement agent in connection with issuance of redeemable convertible preferred stock
|
| | | | 93,863 | | |
Change in fair value
|
| | | | 79,822 | | |
Fair value as of December 31, 2023
|
| | | $ | 988,049 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net cash used in operating activities
|
| | | $ | (5,247,582) | | | | | $ | (5,358,841) | | |
Net cash provided by financing activities
|
| | | | 4,357,230 | | | | | | 2,463,431 | | |
Net change in cash and cash equivalents
|
| | | $ | (890,352) | | | | | $ | (2,895,410) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net cash used in operating activities
|
| | | $ | (21,625,167) | | | | | $ | (17,794,093) | | |
Net cash provided by financing activities
|
| | | | 4,134,516 | | | | | | 19,255,569 | | |
Net change in cash and cash equivalents
|
| | | $ | (17,490,651) | | | | | $ | 1,461,476 | | |
Histology
|
| |
Number of
Subjects (n) |
| |
Average number of
prior lines of treatment (range) |
|
Amelosblastoma
|
| |
1
|
| |
0
|
|
Anal
|
| |
1
|
| |
3 (3)
|
|
Appendix
|
| |
4
|
| |
1 (1 – 2)
|
|
Bile Duct
|
| |
1
|
| |
4 (4)
|
|
CNS
|
| |
4
|
| |
0 (0 – 1)
|
|
Colorectal
|
| |
14
|
| |
5 (0 – 13)
|
|
Endometrial
|
| |
1
|
| |
0 (0)
|
|
Esophageal
|
| |
2
|
| |
4 (3 – 5)
|
|
Head and Neck
|
| |
1
|
| |
3 (3)
|
|
Kidney
|
| |
2
|
| |
2 (0 – 3)
|
|
Leukemia
|
| |
1
|
| |
0 (0)
|
|
Liver
|
| |
1
|
| |
7 (7)
|
|
Lung
|
| |
4
|
| |
2 (2 – 3)
|
|
Lymphoma
|
| |
2
|
| |
2 (0 – 3)
|
|
Melanoma
|
| |
13
|
| |
3 (0 – 6)
|
|
Other
|
| |
1
|
| |
0 (0)
|
|
Pancreatic
|
| |
7
|
| |
2 (0 – 7)
|
|
Prostate
|
| |
2
|
| |
9 (8 – 9)
|
|
Sarcoma
|
| |
2
|
| |
6 (4 – 8)
|
|
Skin, non-melanoma
|
| |
1
|
| |
1 (1)
|
|
Uterine
|
| |
2
|
| |
6 (4 – 7)
|
|
| | |
Number of Patients (%) by Elraglusib Dose Level (mg/kg)
|
| | ||||||||||||||||||||||||||||||||||||||
Tumor Type
|
| |
3.3
(N=21) |
| |
5.0
(N=39) |
| |
7.0
(N=38) |
| |
9.3
(N=11) |
| |
12.4
(N=2) |
| |
15.0
(N=60) |
| |
Total
(N=171) |
| |||||||||||||||||||||
Adrenal Gland
|
| | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | |
Anaplastic oligodendroglioma
|
| | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | |
Astrocytoma
|
| | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | |
Biliary Tract
|
| | | | 0 | | | | | | 1 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 2 | | |
Breast
|
| | | | 3 | | | | | | 2 | | | | | | 2 | | | | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 8 | | |
Cervix/Uterus/Endometrium
|
| | | | 0 | | | | | | 1 | | | | | | 2 | | | | | | 1 | | | | | | 0 | | | | | | 3 | | | | | | 7 | | |
CNS
|
| | | | 1 | | | | | | 3 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 2 | | | | | | 6 | | |
Colorectal
|
| | | | 1 | | | | | | 3 | | | | | | 10 | | | | | | 0 | | | | | | 1 | | | | | | 9 | | | | | | 24 | | |
Endometrial
|
| | | | 0 | | | | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | |
Esophageal
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 2 | | | | | | 5 | | |
Fallopian Tube
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | | | | | 1 | | |
Gallbladder
|
| | | | 0 | | | | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | | | | | 2 | | |
Glioblastoma
|
| | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 4 | | | | | | 5 | | |
Gliosarcoma
|
| | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | |
H&N
|
| | | | 1 | | | | | | 2 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 4 | | |
| | |
Number of Patients (%) by Elraglusib Dose Level (mg/kg)
|
| | ||||||||||||||||||||||||||||||||||||||
Tumor Type
|
| |
3.3
(N=21) |
| |
5.0
(N=39) |
| |
7.0
(N=38) |
| |
9.3
(N=11) |
| |
12.4
(N=2) |
| |
15.0
(N=60) |
| |
Total
(N=171) |
| |||||||||||||||||||||
Liposarcoma
|
| | | | 0 | | | | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | |
Liver
|
| | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 3 | | | | | | 5 | | |
Lung
|
| | | | 1 | | | | | | 2 | | | | | | 4 | | | | | | 2 | | | | | | 0 | | | | | | 2 | | | | | | 11 | | |
Melanoma
|
| | | | 1 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 2 | | |
Merkel Cell
|
| | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | |
Mesothelioma
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 2 | | | | | | 2 | | |
Other
|
| | | | 0 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 3 | | |
Ovarian
|
| | | | 2 | | | | | | 0 | | | | | | 1 | | | | | | 2 | | | | | | 0 | | | | | | 5 | | | | | | 10 | | |
Pancreas
|
| | | | 7 | | | | | | 16 | | | | | | 12 | | | | | | 4 | | | | | | 0 | | | | | | 19 | | | | | | 58 | | |
Sarcoma
|
| | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 6 | | | | | | 7 | | |
Unknown
|
| | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 1 | | | | | | 2 | | |
Outcome
|
| |
Elraglusib monotherapy
Part 1 (N=62) |
| |
Elraglusib with chemotherapy
Part 2 (N=138) |
|
OS, median (95% CI), month(a)
|
| |
7.7 (5.1, 9.7)
|
| |
6.9 (5.7, 8.4)
|
|
PFS, median (95% CI), month(a)
|
| |
1.6 (1.3, 2.2)
|
| |
2.1 (2.0, 2.6)
|
|
Best overall response, n (%) | | | | | | | |
Complete response
|
| |
1 (1.6)
|
| |
0 (0.0)
|
|
Partial response
|
| |
1 (1.6)
|
| |
7 (5.1)
|
|
Stable disease
|
| |
24 (38.7)
|
| |
57 (41.3)
|
|
Progressive disease
|
| |
30 (48.4)
|
| |
70 (50.7)
|
|
Not reported
|
| |
6 (9.7)
|
| |
4 (2.9)
|
|
Chemotherapy backbone/Cancer Types
|
| |
mPFS (months)
|
| |
mOS (months)
|
|
Doxorubicin (N=10)
Sarcoma – 5
Ovarian – 2 Breast – 1 Adrenal gland – 1 Esophageal – 1 |
| | 2.4 | | | 10.4 | |
Irinotecan (N=34)
Colorectal – 20
Pancreas – 11 Gastric – 2 Gallbladder – 1 |
| | 2.1 | | | 6.9 | |
Any carboplatin group (N=50)
Lung – 10
Ovarian – 7 Esophageal – 4 Head and Neck – 4 Uterine – 3 Liver – 3 Colorectal – 3 Breast – 2 Cervix – 2 Endometrial – 2 Mesothelioma – 2 Unknown – 2 Melanoma – 2 Gallbladder – 1 Merkel Cell – 1 Pancreas – 1 Fallopian tube – 1 |
| | 2.1 | | | 7.6 | |
GnP (N=27)
Pancreas – 26
Osteosarcoma – 1 |
| | 3.1 | | | 5.6 | |
Lomustine (N=14)
CNS – 6
Glioblastoma – 5 Astrocytoma – 1 Gliosarcoma – 1 Anaplastic oligodendroglioma – 1 |
| | 5.3 | | | 11.4 | |
Response
|
| |
EE population
(N=29) |
|
CR, n (%)
|
| |
2 (6.9)
|
|
PR, n (%)
|
| |
9 (31)
|
|
SD ≥16 weeks, n (%)
|
| |
4 (13.8)
|
|
SD <16 weeks, n (%)
|
| |
11 (37.9)
|
|
Progressive disease, n (%)
|
| |
3 (10.1)
|
|
Disease control rate (CR+PR+SD ≥16 weeks), n (%)
|
| |
15 (51.7)
95% CI: (32.5, 70.6) |
|
mPFS
|
| |
5.4 months (4.9 months ITT)
|
|
mOS
|
| |
15.3 months (11.9 months ITT)
|
|
IND#
|
| |
Phase
|
| |
NCT # / Sponsor
|
| |
Study Title
|
| |
Dosing Regimen
|
| |
Study Population
|
| |
FVFP(1)
|
| |
Planned
Enrolment |
| |
Number of
Patients / Study Status |
|
156280
|
| |
2
|
| |
NCT05010629
Glenn J. Hanna, MD
|
| |
Phase 2 Study of 9-ING-41, a Glycogen Synthase Kinase 3 Beta (GSK 3β) Inhibitor, Plus Carboplatin in Patients With Advanced, Metastatic Salivary Gland Carcinoma
|
| |
9-ING-41 is administered by intravenous infusion twice weekly in combination with carboplatin administered once every 21 days
|
| |
Adults with incurable, recurrent or metastatic salivary gland carcinomas
|
| | Sep 2021 | | |
35 subjects
|
| |
Total: 35 / Enrollment Complete Treatment is ongoing
|
|
157852
|
| |
2
|
| |
NCT05239182
Anwar Saeed, MD
|
| |
A Phase 2 Study of 9-ING-41, a Glycogen Synthase Kinase 3-beta (GSK-3β) Inhibitor, Combined With Retifanlimab, a PD-1 Inhibitor, Plus Gemcitabine/Nab-Paclitaxel as Frontline Therapy for Patients With Advanced Pancreatic Adenocarcinoma (RiLEY)
|
| |
9-ING-41 is administered by intravenous infusion twice weekly in combination with GnP on Days 1, 8 and 15 and with retifanlimab on Day 1 of a 28-day cycle.
|
| |
Adults with pancreatic cancer who have not received any prior systemic therapy for advanced disease
|
| | Feb 2022 | | |
32 subjects
|
| | Total: 7 | |
157435
|
| |
2
|
| |
NCT05077800
Colin D. Weekes, MD
|
| |
A Phase 2 Study of FOLFIRINOX Combined With the Glycogen Synthase Kinase-3 Beta (GSK-3 β) Inhibitor 9-ING-41 and the Transforming Growth Factor-β (TGF-β) Inhibitor Losartan in Patients With Untreated Metastatic Adenocarcinoma
|
| |
9-ING-41 is administered by intravenous infusion twice weekly in combination with FOLFIRINOX administered once every 14 days and daily losartan
|
| |
Adults with untreated metastatic pancreatic adenocarcinoma
|
| | Apr 2022 | | |
70 subjects
|
| |
Total: 35 / enrolment and treatment is ongoing
|
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
Daniel M. Schmitt | | | 62 | | |
President, Chief Executive Officer and Director
|
|
Andrew P. Mazar, Ph.D. | | | 62 | | | Chief Operating Officer | |
Paul Lytle | | | 56 | | | Chief Financial Officer | |
Non-Employee Directors and Director Nominees: | | | | | | | |
Aaron G.L. Fletcher, Ph.D. | | | 43 | | | Chairperson and Director(1) | |
Les Kreis, Jr.(2) | | | 52 | | | Director | |
Todd Thomson | | | 63 | | | Director(1) | |
Dan Zabrowski, Ph.D. | | | 64 | | | Director(1)(3) | |
Jason Keyes(4) | | | 53 | | | Director Nominee(5) | |
Roger Sawhney(4) | | | 54 | | | Director Nominee(3)(5) | |
Amy Ronneberg(4) | | | 50 | | | Director Nominee(3)(5) | |
Name
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Award(1) |
| |
Option
Awards(1) |
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||||||||
Daniel M. Schmitt(2)
President and Chief Executive Officer |
| | | | 2023 | | | | | $ | 400,000 | | | | | $ | 120,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 520,000 | | |
| | | 2022 | | | | | $ | 400,000 | | | | | $ | 44,489 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 444,489 | | | ||
Andrew P. Mazar, Ph.D.(3)
Chief Operating Officer |
| | | | 2023 | | | | | $ | 450,000 | | | | | $ | 157,500 | | | | | $ | — | | | | | $ | 58,612 | | | | | $ | — | | | | | $ | 666,112 | | |
| | | 2022 | | | | | $ | 377,500 | | | | | $ | 287,544 | | | | | $ | 85,071 | | | | | $ | — | | | | | $ | — | | | | | $ | 750,115 | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable |
| |
Number of
Securities Underlying Unexercised Options Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested |
| |
Market
Value of Shares of Units of Stock That Have Not Vested |
| |
Equity
Incentive plan awards: number of unearned shares, units or other rights that have not vested |
| |
Equity
incentive plan awards: market or payout value of unearned shares, units or other rights that have not vested(1) |
| |||||||||||||||||||||||||||
Daniel M. Schmitt(2)
|
| | | | 2/5/16(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,727 | | | | | $ | 44,114 | | |
| | | 2/22/21(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,718 | | | | | $ | 405,234 | | | ||
Andrew P. Mazar, Ph.D.(2)
|
| | | | 2/22/21(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,103 | | | | | $ | 30,481 | | |
| | | 7/7/22(6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,089 | | | | | $ | 98,144 | | | ||
| | | 10/23/23(7) | | | | | | — | | | | | | 37,374 | | | | | | 2.142 | | | | | | 10/23/33 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Stock
Awards |
| |
Option
Awards(1) |
| |
All Other
Compensation |
| |
Total
|
| ||||||||||||
Aaron G.L. Fletcher, Ph.D.(2)
|
| | | $ | — | | | | | $ | 23,288 | | | | | $ | — | | | | | $ | 23,288 | | |
Les Kreis, Jr.(2)(3)
|
| | | $ | — | | | | | $ | 23,288 | | | | | $ | — | | | | | $ | 23,288 | | |
Todd Thomson(4)
|
| | | $ | — | | | | | $ | 23,288 | | | | | $ | — | | | | | $ | 23,288 | | |
Dan Zabrowski, Ph.D.(5)
|
| | | $ | — | | | | | $ | 23,288 | | | | | $ | — | | | | | $ | 23,288 | | |
| | |
Amount
|
| |||
Annual Director Compensation Cash Retainer
|
| | | $ | 40,000 | | |
Annual Chair of the Board or Lead Independent Director Compensation Cash Retainer (in lieu of Annual Director Compensation Cash Retainer)
|
| | | $ | 70,000 | | |
Additional Annual Compensation for Committee Chairs | | | | | | | |
Audit Committee
|
| | | $ | 19,000 | | |
Compensation Committee
|
| | | $ | 12,000 | | |
Nominating and Corporate Governance Committee
|
| | | $ | 8,000 | | |
Additional Annual Compensation for Committee Members (Other than Chairs) | | | | | | | |
Audit Committee
|
| | | $ | 9,000 | | |
Compensation Committee
|
| | | $ | 6,500 | | |
Nominating and Corporate Governance Committee
|
| | | $ | 4,000 | | |
Name of Greater than 5%
stockholders(1) |
| |
Series A
Redeemable Convertible Preferred Stock (#)(2) |
| |
Series B-1
Redeemable Convertible Preferred Stock (#)(2) |
| |
Series B-2
Redeemable Convertible Preferred Stock (#)(2) |
| |
Series B-3
Redeemable Convertible Preferred Stock (#)(2) |
| |
Series B-4
Redeemable Convertible Preferred Stock (#)(2) |
| |
Series B
Warrants (#)(2) |
| |
Series C
Redeemable Convertible Preferred Stock (#)(2) |
| |
Series C
Warrants (#)(2) |
| |
Principal
Amount of Bridge Notes ($)(2)(3) |
| |||||||||||||||||||||||||||
Bios Equity Affiliated Funds
|
| | | | 1,500,000 | | | | | | 1,474,352 | | | | | | 722,167 | | | | | | 862,785 | | | | | | 8,555,060 | | | | | | 136,620 | | | | | | 2,178,894 | | | | | | — | | | | | $ | 5,500,000 | | |
Kairos Venture Affiliated
Funds |
| | | | — | | | | | | 1,904,972 | | | | | | 1,307,093 | | | | | | 639,365 | | | | | | 654,306 | | | | | | 102,468 | | | | | | 133,417 | | | | | | — | | | | | | — | | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares Beneficially Owned
|
| ||||||||||||
Name and Address of Beneficial Owner
|
| |
Before
Offering |
| |
After
Offering |
| ||||||||||||
Directors, Director Nominees and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | |
Daniel M. Schmitt(1)
|
| | | | 557,459 | | | | | | 3.62% | | | | | | 2.56% | | |
Andrew Mazar(2)
|
| | | | 101,581 | | | | | | * | | | | | | * | | |
Paul Lytle
|
| | | | — | | | | | | — | | | | | | — | | |
Aaron G.L. Fletcher(3)(4)
|
| | | | 9,522,872 | | | | | | 61.55% | | | | | | 43.61% | | |
Todd Thomson(5)
|
| | | | 2,680,835 | | | | | | 17.36% | | | | | | 12.29% | | |
Les Kreis, Jr.(4)(6)
|
| | | | 9,515,162 | | | | | | 61.50% | | | | | | 43.57% | | |
Daniel Zabrowski(7)
|
| | | | 92,290 | | | | | | * | | | | | | * | | |
Jason Keyes
|
| | | | — | | | | | | — | | | | | | — | | |
Amy Ronneberg
|
| | | | — | | | | | | — | | | | | | — | | |
Roger Sawhney
|
| | | | — | | | | | | — | | | | | | — | | |
All directors, director nominees and executive officers (10 individuals)(8)
|
| | | | 13,024,412 | | | | | | 83.76% | | | | | | 59.43% | | |
5% Beneficial Holders | | | | | | | | | | | | | | | | | | | |
Bios Equity Affiliated Funds(4)
|
| | | | 9,445,787 | | | | | | 61.05% | | | | | | 43.26% | | |
Kairos Venture Affiliated Funds(5)
|
| | | | 2,680,835 | | | | | | 17.36% | | | | | | 12.29% | | |
Approximate Number of Shares
|
| |
First Date Available For Sale Into Public Market
|
|
16,165,307 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. | |
Underwriter
|
| |
Number
of Shares |
| |||
Titan Partners Group LLC, a division of American Capital Partners, LLC
|
| | | | | | |
Newbridge Securities Corporation
|
| | | | | | |
Total
|
| | | | 5,555,556 | | |
| | |
Per Share
|
| |
Total Without
Over-allotment Option |
| |
Total With Full
Over-allotment Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions (7.0%)
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
Audited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,958,659 | | | | | $ | 20,449,310 | | |
Prepaid assets and other current assets
|
| | | | 36,907 | | | | | | 33,746 | | |
Total current assets
|
| | | | 2,995,566 | | | | | | 20,483,056 | | |
Total assets
|
| | | $ | 2,995,566 | | | | | $ | 20,483,056 | | |
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK
AND STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,421,840 | | | | | $ | 2,130,847 | | |
Accrued compensation
|
| | | | 277,500 | | | | | | 132,033 | | |
Other accrued expenses
|
| | | | 3,221,254 | | | | | | 2,082,102 | | |
Total current liabilities
|
| | | | 6,920,594 | | | | | | 4,344,982 | | |
Long term liabilities: | | | | | | | | | | | | | |
Accrued interest
|
| | | | 130,041 | | | | | | 86,400 | | |
Warrant liability
|
| | | | 988,049 | | | | | | 814,364 | | |
License payable
|
| | | | 404,991 | | | | | | 404,991 | | |
Total long-term liabilities
|
| | | | 1,523,081 | | | | | | 1,305,755 | | |
Total liabilities
|
| | | | 8,443,675 | | | | | | 5,650,737 | | |
Commitments and contingencies (Note 5) | | | | | | | | | | | | | |
Redeemable convertible preferred stock $0.000001 par value, 33,463,018
shares authorized; 24,678,355 and 23,656,337 shares issued and outstanding as of December 31, 2023 and 2022, respectively; liquidation value of $121,033,336 and $108,936,156 as of December 31, 2023 and 2022, respectively. |
| | | | 94,178,404 | | | | | | 90,137,751 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock: $0.000001 par value, 38,108,584 shares authorized; 1,690,760 shares issued and outstanding
|
| | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 5,468,006 | | | | | | 5,044,467 | | |
Accumulated deficit
|
| | | | (105,094,521) | | | | | | (80,349,901) | | |
Total stockholders’ deficit
|
| | | | (99,626,513) | | | | | | (75,305,432) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 2,995,566 | | | | | $ | 20,483,056 | | |
| | |
Year Ended
December 31, 2023 |
| |
Year Ended
December 31, 2022 |
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,708,332 | | | | | $ | 16,387,216 | | |
General and administrative
|
| | | | 3,265,497 | | | | | | 3,819,591 | | |
Total operating expenses
|
| | | | 24,973,829 | | | | | | 20,206,807 | | |
Loss from operations
|
| | | | (24,973,829) | | | | | | (20,206,807) | | |
Other income (expense): | | | | | | | | | | | | | |
Change in estimated fair value of warrant liability
|
| | | | (79,822) | | | | | | 36,579 | | |
Interest expense
|
| | | | (43,641) | | | | | | (16,200) | | |
Interest income
|
| | | | 352,672 | | | | | | 27,027 | | |
Total other income, net
|
| | | | 229,209 | | | | | | 47,406 | | |
Net loss
|
| | | $ | (24,744,620) | | | | | $ | (20,159,401) | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 1,434,964 | | | | | | 1,210,629 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (17.24) | | | | | $ | (16.65) | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, January 1, 2022
|
| | | | 19,108,155 | | | | | $ | 70,882,182 | | | | | | | 1,718,287 | | | | | $ | 2 | | | | | $ | 4,390,401 | | | | | $ | (60,190,500) | | | | | $ | (55,800,097) | | |
Issuance of restricted stock awards
|
| | | | — | | | | | | — | | | | | | | 104,018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cancellation of nonvested restricted stock awards
|
| | | | — | | | | | | — | | | | | | | (131,545) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 654,066 | | | | | | — | | | | | | 654,066 | | |
Proceeds from issuances of redeemable convertible preferred stock, net of issuance costs
|
| | | | 4,548,182 | | | | | | 19,255,569 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,159,401) | | | | | | (20,159,401) | | |
Balances, December 31, 2022
|
| | | | 23,656,337 | | | | | | 90,137,751 | | | | | | | 1,690,760 | | | | | | 2 | | | | | | 5,044,467 | | | | | | (80,349,901) | | | | | | (75,305,432) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 423,539 | | | | | | — | | | | | | 423,539 | | |
Proceeds from issuances of redeemable convertible preferred stock, net of issuance costs
|
| | | | 1,022,018 | | | | | | 4,134,516 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Estimated fair market value of warrants issued to placement agent in connection with issuance of redeemable convertible preferred stock
|
| | | | — | | | | | | (93,863) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,744,620) | | | | | | (24,744,620) | | |
Balances, December 31, 2023
|
| | | | 24,678,355 | | | | | $ | 94,178,404 | | | | | | | 1,690,760 | | | | | $ | 2 | | | | | $ | 5,468,006 | | | | | $ | (105,094,521) | | | | | $ | (99,626,513) | | |
| | |
Year Ended
December 31, 2023 |
| |
Year Ended
December 31, 2022 |
| ||||||
Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (24,744,620) | | | | | $ | (20,159,401) | | |
Adjustment to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Stock-based compensation expense
|
| | | | 423,539 | | | | | | 654,066 | | |
Change in estimated fair value of warrant liability
|
| | | | 79,822 | | | | | | (36,579) | | |
Interest accrued on license payable
|
| | | | 43,641 | | | | | | 16,200 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid assets and other current assets
|
| | | | (3,161) | | | | | | (25,304) | | |
Accounts payable
|
| | | | 1,290,993 | | | | | | 586,259 | | |
Accrued compensation
|
| | | | 145,467 | | | | | | 43,283 | | |
Other accrued expenses
|
| | | | 1,139,152 | | | | | | 1,127,383 | | |
Net cash used in operating activities
|
| | | | (21,625,167) | | | | | | (17,794,093) | | |
Financing Activities: | | | | | | | | | | | | | |
Proceeds from issuances of redeemable convertible preferred stock, net
|
| | | | 4,134,516 | | | | | | 19,255,569 | | |
Net cash provided by financing activities
|
| | | | 4,134,516 | | | | | | 19,255,569 | | |
Net change in cash and cash equivalents
|
| | | | (17,490,651) | | | | | | 1,461,476 | | |
Cash and cash equivalents, beginning of year
|
| | | | 20,449,310 | | | | | | 18,987,834 | | |
Cash and cash equivalents, end of year
|
| | | $ | 2,958,659 | | | | | $ | 20,449,310 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | |
Cash paid for income taxes
|
| | | $ | — | | | | | $ | — | | |
Supplemental disclosure of non-cash financing activities: | | | | | | | | | | | | | |
Estimated fair market value of warrants issued to placement agent in connection with issuance of redeemable convertible preferred stock
|
| | | $ | 93,863 | | | | | $ | — | | |
| | |
Fair Value Measurements at December 31, 2023 Using
|
| |||||||||||||||||||||
| | |
Fair Value at
December 31, 2023 |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable convertible preferred stock warrant liability
|
| | | $ | 988,049 | | | | | $ | — | | | | | $ | — | | | | | $ | 988,049 | | |
Total liabilities
|
| | | $ | 988,049 | | | | | $ | — | | | | | $ | — | | | | | $ | 988,049 | | |
| | |
Fair Value Measurements at December 31, 2022 Using
|
| |||||||||||||||||||||
| | |
Fair Value at
December 31, 2022 |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable convertible preferred stock warrant liability
|
| | | $ | 814,364 | | | | | $ | — | | | | | $ | — | | | | | $ | 814,364 | | |
Total liabilities
|
| | | $ | 814,364 | | | | | $ | — | | | | | $ | — | | | | | $ | 814,364 | | |
| | |
Series B
Redeemable Convertible Preferred Stock Warrant Liability |
| |
Series C Redeemable
Convertible Preferred Stock Warrant Liability |
| |
Total
|
| |||||||||
Fair value as of January 1, 2022
|
| | | $ | 850,943 | | | | | $ | — | | | | | $ | 850,943 | | |
Change in fair value
|
| | | | (36,579) | | | | | | — | | | | | | (36,579) | | |
Fair value as of December 31, 2022
|
| | | | 814,364 | | | | | | — | | | | | | 814,364 | | |
Estimated fair market value of warrants issued to placement agent in connection with issuance of redeemable convertible preferred stock
|
| | | | — | | | | | | 93,863 | | | | | | 93,863 | | |
Change in fair value
|
| | | | 76,691 | | | | | | 3,131 | | | | | | 79,822 | | |
Fair value as of December 31, 2023
|
| | | $ | 891,055 | | | | | $ | 96,994 | | | | | $ | 988,049 | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Stock price
|
| | | $ | 4.78 | | | | | $ | 4.18 | | |
Expected term (in years)
|
| | | | 4.7 | | | | | | 5.7 | | |
Expected volatility
|
| | | | 80.68% | | | | | | 82.53% | | |
Weighted average risk-free interest rate
|
| | | | 4.48% | | | | | | 3.99% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
December 31, 2023
|
| |
Date of Grant
|
| ||||||
Stock price
|
| | | $ | 4.72 | | | | | $ | 4.36 | | |
Expected term (in years)
|
| | | | 4.5 | | | | | | 5.0 | | |
Expected volatility
|
| | | | 80.68% | | | | | | 83.00 | | |
Weighted average risk-free interest rate
|
| | | | 4.48% | | | | | | 4.80% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Accrued clinical trial costs
|
| | | $ | 3,207,785 | | | | | $ | 1,895,313 | | |
Other accrued expenses
|
| | | | 13,469 | | | | | | 186,789 | | |
Total other accrued expenses
|
| | | $ | 3,221,254 | | | | | $ | 2,082,102 | | |
| | |
Number of
Shares Authorized |
| |
Number of
Shares Issued and Outstanding |
| |
Face Amount
|
| |
Liquidation
Value |
| |
Original
Issue Price |
| |||||||||||||||
Series A
|
| | | | 1,983,663 | | | | | | 1,983,663 | | | | | $ | 3,967,333 | | | | | $ | 6,123,812 | | | | | $ | 2.00000 | | |
Series B-1
|
| | | | 4,133,477 | | | | | | 3,858,547 | | | | | | 14,121,012 | | | | | | 19,401,105 | | | | | $ | 3.65967 | | |
Series B-2
|
| | | | 2,307,017 | | | | | | 2,307,017 | | | | | | 8,824,986 | | | | | | 12,046,258 | | | | | $ | 3.82528 | | |
Series B-3
|
| | | | 1,625,000 | | | | | | 1,625,000 | | | | | | 6,500,000 | | | | | | 8,694,252 | | | | | $ | 4.00000 | | |
Series B-4
|
| | | | 11,961,721 | | | | | | 9,333,928 | | | | | | 39,015,819 | | | | | | 48,356,709 | | | | | $ | 4.18000 | | |
Series C
|
| | | | 11,452,140 | | | | | | 5,570,200 | | | | | | 24,286,072 | | | | | | 26,411,200 | | | | | $ | 4.36000 | | |
| | | | | 33,463,018 | | | | | | 24,678,355 | | | | | $ | 96,715,222 | | | | | $ | 121,033,336 | | | | | | | | |
| | |
Number of
Shares Authorized |
| |
Number of
Shares Issued and Outstanding |
| |
Face Amount
|
| |
Liquidation
Value |
| |
Original
Issue Price |
| |||||||||||||||
Series A
|
| | | | 1,983,663 | | | | | | 1,983,663 | | | | | $ | 3,967,333 | | | | | $ | 5,806,426 | | | | | $ | 2.00000 | | |
Series B-1
|
| | | | 4,133,477 | | | | | | 3,858,547 | | | | | | 14,121,012 | | | | | | 18,271,425 | | | | | $ | 3.65967 | | |
Series B-2
|
| | | | 2,307,017 | | | | | | 2,307,017 | | | | | | 8,824,986 | | | | | | 11,340,259 | | | | | $ | 3.82528 | | |
Series B-3
|
| | | | 1,625,000 | | | | | | 1,625,000 | | | | | | 6,500,000 | | | | | | 8,174,252 | | | | | $ | 4.00000 | | |
Series B-4
|
| | | | 11,961,721 | | | | | | 9,333,928 | | | | | | 39,015,819 | | | | | | 45,235,444 | | | | | $ | 4.18000 | | |
Series C
|
| | | | 11,452,140 | | | | | | 4,548,182 | | | | | | 19,830,214 | | | | | | 20,108,350 | | | | | $ | 4.36000 | | |
| | | | | 33,463,018 | | | | | | 23,656,337 | | | | | $ | 92,259,364 | | | | | $ | 108,936,156 | | | | | | | | |
| | |
December 31, 2023
|
| |||
Conversion of redeemable convertible preferred stock
|
| | | | 13,710,379 | | |
Exercise of Series C redeemable convertible preferred stock warrants
|
| | | | 18,223 | | |
Exercise of Series B redeemable convertible preferred stock warrants
|
| | | | 152,752 | | |
Stock options outstanding
|
| | | | 265,566 | | |
Shares reserved for issuance under the 2015 Plan
|
| | | | 624,581 | | |
Total
|
| | | | 14,771,501 | | |
| | |
Restricted
Common Stock Award Shares |
| |
Weighted
Average Grant Fair Date Value |
| ||||||
Unvested balance at January 1, 2022
|
| | | | 791,301 | | | | | $ | 2.38 | | |
Granted
|
| | | | 104,018 | | | | | $ | 2.11 | | |
Vested
|
| | | | (399,255) | | | | | $ | 2.30 | | |
Forfeited
|
| | | | (131,545) | | | | | $ | 2.29 | | |
Unvested balance at December 31, 2022
|
| | | | 364,519 | | | | | $ | 2.23 | | |
Granted
|
| | | | — | | | | | $ | — | | |
Vested
|
| | | | (195,492) | | | | | $ | 2.23 | | |
Forfeited
|
| | | | — | | | | | $ | — | | |
Unvested balance at December 31, 2023
|
| | | | 169,027 | | | | | $ | 2.21 | | |
| | |
Year Ended
December 31, 2023 |
|
Expected volatility
|
| |
82.02% to 86.46%
|
|
Risk-free interest rate
|
| |
3.90 to 4.84%
|
|
Expected dividend yield
|
| |
0.00%
|
|
Expected term (in years)
|
| |
5.00 to 5.85
|
|
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at December 31, 2022
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Options granted
|
| | | | 265,566 | | | | | $ | 2.14 | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Options canceled and forfeited
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Outstanding at December 31, 2023
|
| | | | 265,566 | | | | | $ | 2.14 | | | | | | 9.31 | | | | | $ | 430,210 | | |
Vested and expected to vest at December 31, 2023
|
| | | | 265,566 | | | | | $ | 2.14 | | | | | | 9.31 | | | | | $ | 430,210 | | |
Exercisable at December 31, 2023
|
| | | | 47,409 | | | | | $ | 2.14 | | | | | | 9.31 | | | | | $ | 76,802 | | |
| | |
Year Ended
December 31, 2023 |
| |
Year Ended
December 31, 2022 |
| ||||||
Research and development
|
| | | $ | 129,642 | | | | | $ | 102,853 | | |
General and administrative
|
| | | | 293,897 | | | | | | 551,213 | | |
Total
|
| | | $ | 423,539 | | | | | $ | 654,066 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (24,744,620) | | | | | $ | (20,159,401) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares of common stock outstanding, basic and
diluted |
| | | | 1,434,964 | | | | | | 1,210,629 | | |
Net loss per share attributable to common stockholders, basic and
diluted |
| | | $ | (17.24) | | | | | $ | (16.65) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 13,710,379 | | | | | | 13,142,409 | | |
Options issued and outstanding
|
| | | | 265,566 | | | | | | — | | |
Unvested restricted common stock awards (“RSAs”)
|
| | | | 169,027 | | | | | | 364,519 | | |
Warrants to purchase redeemable convertible preferred stock
|
| | | | 170,975 | | | | | | 152,752 | | |
Total
|
| | | | 14,315,947 | | | | | | 13,659,680 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Current | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | — | | | | | | — | | |
Total current
|
| | | | — | | | | | | — | | |
Deferred | | | | | | | | | | | | | |
Federal
|
| | | | (7,198,732) | | | | | | (7,139,924) | | |
State
|
| | | | (92,676) | | | | | | — | | |
Foreign
|
| | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 7,291,408 | | | | | | 7,139,924 | | |
Total deferred
|
| | | | — | | | | | | — | | |
Income tax provision (benefit)
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Deferred tax assets (liabilities): | | | | | | | | | | | | | |
Capitalized R&D, net of amortization
|
| | | $ | 6,800,091 | | | | | $ | 3,454,424 | | |
Other
|
| | | | 33,579 | | | | | | 1,050 | | |
Net operating loss carryforwards
|
| | | | 12,500,774 | | | | | | 10,875,920 | | |
Research and development tax credits
|
| | | | 12,420,432 | | | | | | 10,132,074 | | |
Total deferred tax assets
|
| | | | 31,754,875 | | | | | | 24,463,468 | | |
Valuation allowance
|
| | | | (31,754,875) | | | | | | (24,463,468) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Statutory federal income tax rate
|
| | | | 21.00% | | | | | | 21.00% | | |
Research and development tax credits
|
| | | | 9.45% | | | | | | 10.96% | | |
Other
|
| | | | (1.32)% | | | | | | 3.91% | | |
Change in valuation allowance
|
| | | | (29.13)% | | | | | | (35.87)% | | |
Effective income tax rate
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
| | |
Unaudited
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,068,307 | | | | | $ | 2,958,659 | | |
Prepaid assets and other current assets
|
| | | | 119,774 | | | | | | 36,907 | | |
Total current assets
|
| | | | 2,188,081 | | | | | | 2,995,566 | | |
Deferred offering costs
|
| | | | 510,502 | | | | | | — | | |
Total assets
|
| | | $ | 2,698,583 | | | | | $ | 2,995,566 | | |
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,956,063 | | | | | $ | 3,421,840 | | |
Accrued compensation
|
| | | | 277,500 | | | | | | 277,500 | | |
Other accrued expenses
|
| | | | 5,500,310 | | | | | | 3,221,254 | | |
Related party convertible notes payable at fair value
|
| | | | 5,000,000 | | | | | | — | | |
Total current liabilities
|
| | | | 14,733,873 | | | | | | 6,920,594 | | |
Long term liabilities: | | | | | | | | | | | | | |
Accrued interest
|
| | | | 135,117 | | | | | | 130,041 | | |
Warrant liability
|
| | | | 1,020,564 | | | | | | 988,049 | | |
License payable
|
| | | | 404,991 | | | | | | 404,991 | | |
Total long-term liabilities
|
| | | | 1,560,672 | | | | | | 1,523,081 | | |
Total liabilities
|
| | | | 16,294,545 | | | | | | 8,443,675 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Redeemable convertible preferred stock $0.000001 par value, 33,463,018 shares authorized; 24,678,355 shares issued and outstanding; liquidation value of $122,962,342 and $121,033,336 as of March 31, 2024 and December 31, 2023, respectively.
|
| | | | 94,178,404 | | | | | | 94,178,404 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock: $0.000001 par value, 38,108,584 shares authorized; 1,690,760 shares issued and outstanding
|
| | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 5,616,212 | | | | | | 5,468,006 | | |
Accumulated deficit
|
| | | | (113,390,580) | | | | | | (105,094,521) | | |
Total stockholders’ deficit
|
| | | | (107,774,366) | | | | | | (99,626,513) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 2,698,583 | | | | | $ | 2,995,566 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 6,860,430 | | | | | $ | 4,523,757 | | |
General and administrative
|
| | | | 912,824 | | | | | | 774,799 | | |
Total operating expenses
|
| | | | 7,773,254 | | | | | | 5,298,556 | | |
Loss from operations
|
| | | | (7,773,254) | | | | | | (5,298,556) | | |
Other income (expense): | | | | | | | | | | | | | |
Change in estimated fair value of warrant liability
|
| | | | (32,515) | | | | | | 5,104 | | |
Loss on issuance of related party convertible notes payable at fair value
|
| | | | (200,000) | | | | | | — | | |
Change in estimated fair value of related party convertible notes payable
|
| | | | (300,000) | | | | | | — | | |
Interest expense
|
| | | | (5,076) | | | | | | (28,454) | | |
Interest income
|
| | | | 14,786 | | | | | | 51,651 | | |
Total other income (expense), net
|
| | | | (522,805) | | | | | | 28,301 | | |
Net loss
|
| | | $ | (8,296,059) | | | | | $ | (5,270,255) | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 1,535,167 | | | | | | 1,339,729 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (5.40) | | | | | $ | (3.93) | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, January 1, 2024
|
| | | | 24,678,355 | | | | | $ | 94,178,404 | | | | | | | 1,690,760 | | | | | $ | 2 | | | | | $ | 5,468,006 | | | | | $ | (105,094,521) | | | | | $ | (99,626,513) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 148,206 | | | | | | — | | | | | | 148,206 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,296,059) | | | | | | (8,296,059) | | |
Balances, March 31, 2024
|
| | | | 24,678,355 | | | | | $ | 94,178,404 | | | | | | | 1,690,760 | | | | | $ | 2 | | | | | $ | 5,616,212 | | | | | $ | (113,390,580) | | | | | $ | (107,774,366) | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, January 1, 2023
|
| | | | 23,656,337 | | | | | $ | 90,137,751 | | | | | | | 1,690,760 | | | | | $ | 2 | | | | | $ | 5,044,467 | | | | | $ | (80,349,901) | | | | | $ | (75,305,432) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 73,131 | | | | | | — | | | | | | 73,131 | | |
Proceeds from issuances of redeemable
convertible preferred stock, net of issuance costs of $206,821 |
| | | | 578,037 | | | | | | 2,313,431 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,270,255) | | | | | | (5,270,255) | | |
Balances, March 31, 2023
|
| | | | 24,234,374 | | | | | $ | 92,451,182 | | | | | | | 1,690,760 | | | | | $ | 2 | | | | | $ | 5,117,598 | | | | | $ | (85,620,156) | | | | | $ | (80,502,556) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,296,059) | | | | | $ | (5,270,255) | | |
Adjustment to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Stock-based compensation expense
|
| | | | 148,206 | | | | | | 73,131 | | |
Change in estimated fair value of warrant liability
|
| | | | 32,515 | | | | | | (5,104) | | |
Loss on issuance of related party convertible notes payable at fair value
|
| | | | 200,000 | | | | | | — | | |
Change in estimated fair value of related party convertible notes payable
|
| | | | 300,000 | | | | | | — | | |
Interest accrued on license payable
|
| | | | 5,076 | | | | | | 28,454 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid assets and other current assets
|
| | | | (82,867) | | | | | | 5,245 | | |
Accounts payable
|
| | | | 483,703 | | | | | | 468,678 | | |
Accrued compensation
|
| | | | — | | | | | | (132,033) | | |
Other accrued expenses
|
| | | | 1,961,844 | | | | | | (526,957) | | |
Net cash used in operating activities
|
| | | | (5,247,582) | | | | | | (5,358,841) | | |
Financing Activities: | | | | | | | | | | | | | |
Proceeds from issuances of related party convertible notes payable, net
|
| | | | 4,500,000 | | | | | | — | | |
Proceeds received for redeemable convertible preferred stock to be issued
|
| | | | — | | | | | | 150,000 | | |
Deferred offering costs
|
| | | | (142,770) | | | | | | — | | |
Proceeds from issuances of redeemable convertible preferred stock, net
|
| | | | — | | | | | | 2,313,431 | | |
Net cash provided by financing activities
|
| | | | 4,357,230 | | | | | | 2,463,431 | | |
Net change in cash and cash equivalents
|
| | | | (890,352) | | | | | | (2,895,410) | | |
Cash and cash equivalents, beginning of period
|
| | | | 2,958,659 | | | | | | 20,449,310 | | |
Cash and cash equivalents, end of period
|
| | | $ | 2,068,307 | | | | | $ | 17,553,900 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | |
Cash paid for income taxes
|
| | | $ | — | | | | | $ | — | | |
Supplemental Schedule of Noncash Financing Activities: | | | | | | | | | | | | | |
Deferred offering costs, unpaid and accrued
|
| | | $ | 367,732 | | | | | $ | — | | |
| | | | | | | | |
Fair Value Measurements at March 31, 2024 Using
|
| |||||||||||||||
| | |
Fair Value at
March 31, 2024 |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Related party convertible notes payable
|
| | | $ | 5,000,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,000,000 | | |
Redeemable convertible preferred stock warrant liability
|
| | | | 1,020,564 | | | | | | — | | | | | | — | | | | | | 1,020,564 | | |
Total liabilities
|
| | | $ | 6,020,564 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,020,564 | | |
| | | | | | | | |
Fair Value Measurements at December 31, 2023 Using
|
| |||||||||||||||
| | |
Fair Value at
December 31, 2023 |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable convertible preferred stock warrant liability
|
| | | $ | 988,049 | | | | | $ | — | | | | | $ | — | | | | | $ | 988,049 | | |
Total liabilities
|
| | | $ | 988,049 | | | | | $ | — | | | | | $ | — | | | | | $ | 988,049 | | |
|
Estimated fair value as of December 31, 2023
|
| | | $ | 988,049 | | |
|
Change in fair value
|
| | | | 32,515 | | |
|
Estimated fair value as of March 31, 2024
|
| | | $ | 1,020,564 | | |
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
Stock price
|
| | | $ | 4.86 | | | | | $ | 4.78 | | |
Expected term (in years)
|
| | | | 4.4 | | | | | | 4.7 | | |
Expected volatility
|
| | | | 83.66% | | | | | | 80.68% | | |
Weighted average risk-free interest rate
|
| | | | 5.23% | | | | | | 4.48% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
Stock price
|
| | | $ | 4.83 | | | | | $ | 4.72 | | |
Expected term (in years)
|
| | | | 4.2 | | | | | | 4.5 | | |
Expected volatility
|
| | | | 83.84% | | | | | | 80.68% | | |
Weighted average risk-free interest rate
|
| | | | 5.23% | | | | | | 4.48% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Estimated fair value at issuance
|
| | | $ | 4,700,000 | | |
|
Change in fair value
|
| | | | 300,000 | | |
|
Estimated fair value as of March 31, 2024
|
| | | $ | 5,000,000 | | |
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
Accrued clinical trial costs
|
| | | $ | 5,170,182 | | | | | $ | 3,207,785 | | |
Other accrued expenses
|
| | | | 330,128 | | | | | | 13,469 | | |
Total other accrued expenses
|
| | | $ | 5,500,310 | | | | | $ | 3,221,254 | | |
| | |
Number of
Shares Authorized |
| |
Number of
Shares Issued and Outstanding |
| |
Face
Amount |
| |
Liquidation
Value |
| |
Original
Issue Price |
| |||||||||||||||
Series A
|
| | | | 1,983,663 | | | | | | 1,983,663 | | | | | $ | 3,967,333 | | | | | $ | 6,202,941 | | | | | $ | 2.00000 | | |
Series B-1
|
| | | | 4,133,477 | | | | | | 3,858,547 | | | | | | 14,121,012 | | | | | | 19,682,752 | | | | | $ | 3.65967 | | |
Series B-2
|
| | | | 2,307,017 | | | | | | 2,307,017 | | | | | | 8,824,986 | | | | | | 12,222,274 | | | | | $ | 3.82528 | | |
Series B-3
|
| | | | 1,625,000 | | | | | | 1,625,000 | | | | | | 6,500,000 | | | | | | 8,823,896 | | | | | $ | 4.00000 | | |
Series B-4
|
| | | | 11,961,721 | | | | | | 9,333,928 | | | | | | 39,015,819 | | | | | | 49,134,888 | | | | | $ | 4.18000 | | |
Series C
|
| | | | 11,452,140 | | | | | | 5,570,200 | | | | | | 24,286,072 | | | | | | 26,895,591 | | | | | $ | 4.36000 | | |
| | | | | 33,463,018 | | | | | | 24,678,355 | | | | | $ | 96,715,222 | | | | | $ | 122,962,342 | | | | | | | | |
| | |
Number of
Shares Authorized |
| |
Number of
Shares Issued and Outstanding |
| |
Face
Amount |
| |
Liquidation
Value |
| |
Original
Issue Price |
| |||||||||||||||
Series A
|
| | | | 1,983,663 | | | | | | 1,983,663 | | | | | $ | 3,967,333 | | | | | $ | 6,123,812 | | | | | $ | 2.00000 | | |
Series B-1
|
| | | | 4,133,477 | | | | | | 3,858,547 | | | | | | 14,121,012 | | | | | | 19,401,105 | | | | | $ | 3.65967 | | |
Series B-2
|
| | | | 2,307,017 | | | | | | 2,307,017 | | | | | | 8,824,986 | | | | | | 12,046,258 | | | | | $ | 3.82528 | | |
Series B-3
|
| | | | 1,625,000 | | | | | | 1,625,000 | | | | | | 6,500,000 | | | | | | 8,694,252 | | | | | $ | 4.00000 | | |
Series B-4
|
| | | | 11,961,721 | | | | | | 9,333,928 | | | | | | 39,015,819 | | | | | | 48,356,709 | | | | | $ | 4.18000 | | |
Series C
|
| | | | 11,452,140 | | | | | | 5,570,200 | | | | | | 24,286,072 | | | | | | 26,411,200 | | | | | $ | 4.36000 | | |
| | | | | 33,463,018 | | | | | | 24,678,355 | | | | | $ | 96,715,222 | | | | | $ | 121,033,336 | | | | | | | | |
| | |
March 31, 2024
|
| |||
Conversion of redeemable convertible preferred stock
|
| | | | 13,710,379 | | |
Conversion of related party convertible notes payable
|
| | | | 576,475 | | |
Exercise of Series C redeemable convertible preferred stock warrants
|
| | | | 18,223 | | |
Exercise of Series B redeemable convertible preferred stock warrants
|
| | | | 152,752 | | |
Stock options outstanding
|
| | | | 393,346 | | |
Shares reserved for issuance under the 2015 Plan
|
| | | | 496,801 | | |
Total
|
| | | | 15,347,976 | | |
| | |
Restricted
Common Stock Award Shares |
| |
Weighted
Average Grant Fair Date Value |
| ||||||
Unvested balance at December 31, 2023
|
| | | | 169,027 | | | | | $ | 2.21 | | |
Granted
|
| | | | — | | | | | $ | — | | |
Vested
|
| | | | (30,642) | | | | | $ | 2.11 | | |
Forfeited
|
| | | | — | | | | | $ | — | | |
Unvested balance at March 31, 2024
|
| | | | 138,385 | | | | | $ | 2.23 | | |
| | |
Three Months Ended
March 31, 2024 |
| |||
Expected volatility
|
| | | | 81.65% | | |
Risk-free interest rate
|
| | | | 4.23% | | |
Expected dividend yield
|
| | | | 0.00% | | |
Expected term (in years)
|
| | | | 5.85 | | |
| | |
Number
of Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at December 31, 2023
|
| | | | 265,566 | | | | | $ | 2.14 | | | | | | 9.31 | | | | | | | | |
Options granted
|
| | | | 127,780 | | | | | $ | 4.68 | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Options canceled and forfeited
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Outstanding at March 31, 2024
|
| | | | 393,346 | | | | | $ | 2.97 | | | | | | 9.34 | | | | | $ | 1,346,606 | | |
Vested and expected to vest at March 31, 2024
|
| | | | 393,346 | | | | | $ | 2.97 | | | | | | 9.34 | | | | | $ | 1,346,606 | | |
Exercisable at March 31, 2024
|
| | | | 87,452 | | | | | $ | 2.14 | | | | | | 8.98 | | | | | $ | 371,497 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Research and development
|
| | | $ | 72,948 | | | | | $ | 15,621 | | |
General and administrative
|
| | | | 75,258 | | | | | | 57,510 | | |
Total
|
| | | $ | 148,206 | | | | | $ | 73,131 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,296,059) | | | | | $ | (5,270,255) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 1,535,167 | | | | | | 1,339,729 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (5.40) | | | | | $ | (3.93) | | |
| | |
March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 13,710,379 | | | | | | 13,463,542 | | |
Related party convertible notes payable to purchase redeemable convertible preferred stock
|
| | | | 576,475 | | | | | | — | | |
Options issued and outstanding
|
| | | | 393,346 | | | | | | — | | |
Unvested restricted common stock awards (“RSAs”)
|
| | | | 138,385 | | | | | | 303,203 | | |
Warrants to purchase redeemable convertible preferred stock
|
| | | | 170,975 | | | | | | 152,752 | | |
Total
|
| | | | 14,989,560 | | | | | | 13,919,497 | | |
|
SEC registration fee
|
| | | $ | 9,430 | | |
|
FINRA filing fee
|
| | | $ | 10,083 | | |
|
Nasdaq listing fee
|
| | | | 50,000 | | |
|
Printing expenses
|
| | | | 100,000 | | |
|
Legal fees and expenses
|
| | | | 750,000 | | |
|
Accounting fees and expenses
|
| | | | 155,000 | | |
|
Transfer agent fees and expenses
|
| | | | 10,000 | | |
|
Miscellaneous
|
| | | | 15,487 | | |
|
Total
|
| | | $ | 1,100,000 | | |
|
Exhibit
Number |
| |
Description of Document
|
|
| 1.1 | | | | |
| 3.1^ | | | | |
| 3.2^ | | | | |
| 3.3^ | | | | |
| 3.4^ | | | | |
| 3.5^ | | | | |
| 4.1^ | | | | |
| 4.2^ | | | | |
| 4.3^ | | | | |
| 4.4^ | | | | |
| 4.5^ | | | | |
| 5.1^ | | | | |
| 10.1+^ | | | | |
| 10.2+^ | | | | |
| 10.3+ | | | | |
| 10.4*^ | | | | |
| 10.5*^ | | | | |
| 10.6+^ | | | | |
| 10.7+^ | | | | |
| 10.8+^ | | | | |
| 10.9+^ | | | | |
| 10.10+^ | | | | |
| 10.11+^ | | | | |
| 10.12+^ | | | | |
| 10.13^ | | | | |
| 10.14^ | | | | |
| 21.1^ | | | | |
| 23.1 | | | | |
| 23.2^ | | | |
|
Exhibit
Number |
| |
Description of Document
|
|
| 24.1^ | | | | |
| 99.1+^ | | | | |
| 99.2^ | | | | |
| 99.3^ | | | | |
| 99.4^ | | | | |
| 107^ | | | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
By:
/s/ Daniel M. Schmitt
Daniel M. Schmitt
|
| |
President, Chief Executive Officer and Director (Principal Executive Officer)
|
| |
June 21, 2024
|
|
|
By:
/s/ Paul Lytle
Paul Lytle
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
June 21, 2024
|
|
|
By:
*
Aaron G.L. Fletcher, Ph.D.
|
| |
Director and Chairperson
|
| |
June 21, 2024
|
|
|
By:
*
Les Kreis, Jr.
|
| |
Director
|
| |
June 21, 2024
|
|
|
By:
*
Todd Thomson
|
| |
Director
|
| |
June 21, 2024
|
|
|
By:
*
Daniel Zabrowski, Ph.D.
|
| |
Director
|
| |
June 21, 2024
|
|
|
By:
/s/ Daniel M. Schmitt
Daniel M. Schmitt
Attorney-in-Fact |
| | |