|
![]() |
| |
![]() |
|
| Sincerely, | | | Sincerely, | |
|
/s/ Martin Babler
Martin Babler
President and Chief Executive Officer Alumis Inc. |
| |
/s/ Mina Kim
Mina Kim
Chief Executive Officer ACELYRIN, Inc. |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 26 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 106 | | | |
| | | | 108 | | | |
| | | | 113 | | | |
| | | | 115 | | | |
| | | | 120 | | | |
| | | | 122 | | | |
| | | | 142 | | | |
| | | | 189 | | | |
| | | | 193 | | | |
| | | | 220 | | | |
| | | | 237 | | | |
| | | | 245 | | | |
| | | | 258 | | | |
| | | | 264 | | | |
| | | | 267 | | | |
| | | | 270 | | | |
| | | | 277 | | | |
| | | | 277 | | | |
| | | | 277 | | | |
| | | | 278 | | | |
| | | | 279 | | | |
| | | | 280 | | | |
| | | | F-1 | | | |
ANNEX: | | | |||||
ANNEX A — AGREEMENT AND PLAN OF MERGER | | | | | | | |
ANNEX B — ALUMIS VOTING AGREEMENT | | | | | | | |
ANNEX C — ACELYRIN VOTING AGREEMENT | | | | | | | |
ANNEX D — OPINION OF MORGAN STANLEY & CO. LLC | | | | | | | |
ANNEX E — OPINION OF GUGGENHEIM SECURITIES, LLC | | | | | | | |
| | |
Historical
Alumis |
| |
Historical
ACELYRIN |
| |
Reclassification
Adjustments |
| |
Notes
|
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Other
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 169,526 | | | | | $ | 73,890 | | | | | $ | — | | | | | | | | $ | (21,575) | | | |
B
|
| | | $ | (10,393) | | | |
E
|
| | | $ | 207,448 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (4,000) | | | |
F
|
| | | | — | | |
Marketable securities
|
| | | | 118,737 | | | | | | 373,990 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 492,727 | | |
Prepaid expenses and other current assets
|
| | | | — | | | | | | 33,107 | | | | | | (33,107) | | | |
A
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Research and development prepaid expenses
|
| | | | 13,424 | | | | | | — | | | | | | 881 | | | |
A
|
| | | | — | | | | | | | | | — | | | | | | | | | 14,305 | | |
Prepaid credit voucher for clinical manufacturing
|
| | | | — | | | | | | — | | | | | | 24,265 | | | |
A
|
| | | | — | | | | | | | | | — | | | | | | | | | 24,265 | | |
Other prepaid expenses and current assets
|
| | | | 4,501 | | | | | | — | | | | | | 7,961 | | | |
A
|
| | | | — | | | | | | | | | — | | | | | | | | | 12,462 | | |
Total current assets
|
| | | | 306,188 | | | | | | 480,987 | | | | | | — | | | | | | | | | (21,575) | | | | | | | | $ | (14,393) | | | | | | | | | 751,207 | | |
Prepaid expenses and other assets, non-current
|
| | | | — | | | | | | 1,223 | | | | | | (1,223) | | | |
A
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Restricted cash, non-current
|
| | | | 1,106 | | | | | | 544 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,650 | | |
Property and equipment, net
|
| | | | 20,968 | | | | | | 1,635 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 22,603 | | |
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | 50,366 | | | |
C
|
| | | | — | | | | | | | | | 50,366 | | |
Operating lease right-of-use assets, net
|
| | | | 12,723 | | | | | | 6,752 | | | | | | — | | | | | | | | | (1,345) | | | |
C
|
| | | | — | | | | | | | | | 18,130 | | |
Other long-term assets
|
| | | | 7 | | | | | | — | | | | | | 1,223 | | | |
A
|
| | | | (579) | | | |
C
|
| | | | — | | | | | | | | | 651 | | |
Total assets
|
| | | $ | 340,992 | | | | | $ | 491,141 | | | | | $ | — | | | | | | | | $ | 26,867 | | | | | | | | $ | (14,393) | | | | | | | | $ | 844,607 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 9,624 | | | | | $ | 4,888 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 14,512 | | |
Research and development accrued expenses
|
| | | | 29,149 | | | | | | 11,042 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 40,191 | | |
Accrued compensation and other current
liabilities |
| | | | — | | | | | | 9,297 | | | | | | (9,297) | | | |
A
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Severance liability
|
| | | | — | | | | | | 1,351 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,351 | | |
Other accrued expenses and current liabilities
|
| | | | 10,580 | | | | | | — | | | | | | 8,263 | | | |
A
|
| | | | (56) | | | |
B
|
| | | | 5,250 | | | |
E
|
| | | | 24,037 | | |
Operating lease liabilities, current
|
| | | | 1,557 | | | | | | — | | | | | | 1,034 | | | |
A
|
| | | | 1,081 | | | |
C
|
| | | | — | | | | | | | | | 3,672 | | |
Total current liabilities
|
| | | | 50,910 | | | | | | 26,578 | | | | | | — | | | | | | | | | 1,025 | | | | | | | | | 5,250 | | | | | | | | | 83,763 | | |
Operating lease liabilities, non-current
|
| | | | 29,165 | | | | | | 6,270 | | | | | | — | | | | | | | | | 514 | | | |
C
|
| | | | — | | | | | | | | | 35,949 | | |
Share repurchase liability
|
| | | | 813 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 813 | | |
Deferred income tax liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,000 | | | |
C
|
| | | | — | | | | | | | | | 2,000 | | |
Total liabilities
|
| | | | 80,888 | | | | | | 32,848 | | | | | | — | | | | | | | | | 3,539 | | | | | | | | | 5,250 | | | | | | | | | 122,525 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
Common stock, voting
|
| | | | 4 | | | | | | 1 | | | | | | — | | | | | | | | | 3 | | | |
C
|
| | | | — | | | | | | | | | 8 | | |
Common stock, non-voting
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 918,610 | | | | | | 1,195,243 | | | | | | — | | | | | | | | | (923,649) | | | |
C
|
| | | | 11,844 | | | |
D
|
| | | | 1,202,048 | | |
Accumulated other comprehensive income (loss)
|
| | | | 40 | | | | | | (6) | | | | | | — | | | | | | | | | 6 | | | |
C
|
| | | | — | | | | | | | | | 40 | | |
Accumulated deficit
|
| | | | (658,551) | | | | | | (736,945) | | | | | | — | | | | | | | | | (21,519) | | | |
B
|
| | | | (11,844) | | | |
D
|
| | | | (480,015) | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | | | | 968,487 | | | |
C
|
| | | | (15,643) | | | |
E
|
| | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (4,000) | | | |
F
|
| | | | — | | |
Total stockholders’ equity
|
| | | | 260,104 | | | | | | 458,293 | | | | | | — | | | | | | | | | 23,328 | | | | | | | | | (19,643) | | | | | | | | | 722,082 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 340,992 | | | | | $ | 491,141 | | | | | $ | — | | | | | | | | $ | 26,867 | | | | | | | | $ | (14,393) | | | | | | | | $ | 844,607 | | |
| | |
Historical
Alumis |
| |
Historical
ACELYRIN |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Other
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 265,554 | | | | | $ | 238,055 | | | | | $ | — | | | | | | | | $ | 3,596 | | | |
CC
|
| | | $ | 514,736 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | | | | 7,531 | | | |
DD
|
| | | | — | | |
General and administrative expenses
|
| | | | 35,200 | | | | | | 66,809 | | | | | | 12,219 | | | |
AA
|
| | | | 8,248 | | | |
CC
|
| | | | 134,588 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | | | | 8,112 | | | |
DD
|
| | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | | | | 4,000 | | | |
EE
|
| | | | — | | |
Restructuring charges
|
| | | | — | | | | | | 11,394 | | | | | | — | | | | | | | | | — | | | | | | | | | 11,394 | | |
Total operating expenses
|
| | | | 300,754 | | | | | | 316,258 | | | | | | 12,219 | | | | | | | | | 31,487 | | | | | | | | | 660,718 | | |
Loss from operations
|
| | | | (300,754) | | | | | | (316,258) | | | | | | (12,219) | | | | | | | | | (31,487) | | | | | | | | | (660,718) | | |
Other income (expense):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain on bargain purchase
|
| | | | — | | | | | | — | | | | | | 222,242 | | | |
BB
|
| | | | — | | | | | | | | | 222,242 | | |
Interest income
|
| | | | 12,020 | | | | | | 31,209 | | | | | | — | | | | | | | | | — | | | | | | | | | 43,229 | | |
Change in fair value of derivative liability
|
| | | | (5,406) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (5,406) | | |
Other income (expenses), net
|
| | | | (93) | | | | | | 36,823 | | | | | | — | | | | | | | | | — | | | | | | | | | 36,730 | | |
Total other income (expense),
net |
| | | | 6,521 | | | | | | 68,032 | | | | | | 222,242 | | | | | | | | | — | | | | | | | | | 296,795 | | |
Net loss
|
| | | $ | (294,233) | | | | | $ | (248,226) | | | | | $ | 210,023 | | | | | | | | $ | (31,487) | | | | | | | | $ | (363,923) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (10.38) | | | | | $ | (2.50) | | | | | | | | | | | | | | | | | | |
FF
|
| | | $ | (5.09) | | |
Weighted-average shares outstanding, basic and
diluted |
| | | | 28,341,866 | | | | | | 99,300,282 | | | | | | | | | | | | | | | | | | |
FF
|
| | | | 71,451,240 | | |
| | |
Fair Value
|
| |||
Implied Alumis Shares of Common Stock Issued to ACELYRIN
|
| | | | 42,933,211 | | |
Alumis closing share price as of March 31, 2025
|
| | | $ | 6.14 | | |
Consideration Transferred for Share Exchange
|
| | | $ | 263,610 | | |
Fair value of replacement awards attributable to pre-combination services
|
| | | $ | 7,988 | | |
Total Consideration Transferred
|
| | | $ | 271,598 | | |
| | |
Historical
|
| |
Transaction
Accounting Adjustments |
| |
Fair Value
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 73,890 | | | | | $ | — | | | | | $ | 73,890 | | |
Marketable securities
|
| | | | 373,990 | | | | | | — | | | | | | 373,990 | | |
Research and development prepaid expenses
|
| | | | 881 | | | | | | — | | | | | | 881 | | |
Prepaid credit voucher for clinical manufacturing
|
| | | | 24,265 | | | | | | — | | | | | | 24,265 | | |
Other prepaid expenses and current assets
|
| | | | 7,961 | | | | | | — | | | | | | 7,961 | | |
Restricted cash, non-current
|
| | | | 544 | | | | | | — | | | | | | 544 | | |
Property and equipment, net
|
| | | | 1,635 | | | | | | — | | | | | | 1,635 | | |
Intangible assets – In-process research and development(1)
|
| | | | — | | | | | | 50,366 | | | | | | 50,366 | | |
Operating lease right-of-use assets, net
|
| | | | 6,752 | | | | | | (1,345) | | | | | | 5,407 | | |
Other long-term assets
|
| | | | 1,223 | | | | | | (579) | | | | | | 644 | | |
Total assets
|
| | | $ | 491,141 | | | | | $ | 48,442 | | | | | $ | 539,583 | | |
Accounts payable
|
| | | $ | (4,888) | | | | | $ | — | | | | | $ | (4,888) | | |
Research and development accrued expenses
|
| | | | (11,042) | | | | | | — | | | | | | (11,042) | | |
Severance liability
|
| | | | (1,351) | | | | | | — | | | | | | (1,351) | | |
Other accrued expenses and current liabilities
|
| | | | (8,263) | | | | | | — | | | | | | (8,263) | | |
Operating lease liabilities
|
| | | | (7,304) | | | | | | (1,595) | | | | | | (8,899) | | |
Deferred income tax liability
|
| | | | — | | | | | | (2,000) | | | | | | (2,000) | | |
Total liabilities
|
| | | $ | (32,848) | | | | | $ | (3,595) | | | | |
$
|
(36,443)
|
| |
Fair value of net assets
|
| | | | | | | | | | | | | | | $ | 503,140 | | |
Preliminary Purchase Price Consideration
|
| | | | | | | | | | | | | | | | (271,598) | | |
ACELYRIN transaction expense adjustment
|
| | | | | | | | | | | | | | | | (9,300) | | |
Gain on bargain purchase(2)
|
| | | | | | | | | | | | | | | $ | 222,242 | | |
(in thousands)
|
| |
As Originally
Reported |
| |
Reclassified for
Pro Forma |
| ||||||
Prepaid expenses and other current assets
|
| | | $ | 33,107 | | | | | $ | — | | |
Research and development prepaid expenses
|
| | | | — | | | | | | 881 | | |
Prepaid credit voucher for clinical manufacturing
|
| | | | — | | | | | | 24,265 | | |
Other prepaid expenses and current assets
|
| | | | — | | | | | | 7,961 | | |
Prepaid expenses and other assets, non-current
|
| | | | 1,223 | | | | | | — | | |
Other long-term assets
|
| | | | — | | | | | | 1,223 | | |
Accrued compensation and other current liabilities
|
| | | | (9,297) | | | | | | — | | |
Other accrued expenses and current liabilities
|
| | | | — | | | | | | (8,263) | | |
Operating lease liabilities, current
|
| | | | — | | | | | | (1,034) | | |
| | |
Common stock, voting
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive income (loss) |
| |
Accumulated
deficit |
| ||||||||||||||||||||||||||||||
| | |
Alumis
|
| |
ACELYRIN
|
| ||||||||||||||||||||||||||||||||||||
(in thousands, except share amounts)
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Elimination of ACELYRIN’s
historical equity (i) |
| | | | — | | | | | $ | — | | | | | | (100,452,061) | | | | | $ | (1) | | | | | $ | (1,195,243) | | | | | $ | 6 | | | | | $ | 736,945 | | |
Recognition of the preliminary purchase consideration (ii)
|
| | | | 42,933,211 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 271,594 | | | | | | — | | | | | | — | | |
Elimination of ACELYRIN transaction expense (see Note B above)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,300 | | |
Recognition of gain on bargain purchase (iii)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 222,242 | | |
Pro-forma adjustment
|
| | | | 42,933,211 | | | | | $ | 4 | | | | | | (100,452,061) | | | | | $ | (1) | | | | | $ | (923,649) | | | | | $ | 6 | | | | | $ | 968,487 | | |
| | |
Historical Alumis
|
| |
ACELYRIN
replacement awards(1) |
| |
Pro Forma
Combined |
| |||||||||
Stock options issued and outstanding
|
| | | | 9,458,788 | | | | | | 5,116,875 | | | | | | 14,575,663 | | |
Unvested restricted common stock, unvested restricted
common stock units and early exercised stock options |
| | | | 149,266 | | | | | | 536,775 | | | | | | 686,041 | | |
Total
|
| | | | 9,608,054 | | | | | | 5,653,650 | | | | | | 15,261,704 | | |
| | |
Alumis Common
Stock |
| |
ACELYRIN
Common Stock |
| ||||||||||||||||||||||||||||||
Date
|
| |
High
|
| |
Low
|
| |
Close
|
| |
High
|
| |
Low
|
| |
Close
|
| ||||||||||||||||||
February 6, 2025
|
| | | $ | 7.24 | | | | | $ | 6.52 | | | | | $ | 6.59 | | | | | $ | 1.94 | | | | | $ | 1.87 | | | | | $ | 1.90 | | |
April 1, 2025
|
| | | $ | 7.25 | | | | | $ | 6.17 | | | | | $ | 7.24 | | | | | $ | 2.56 | | | | | $ | 2.42 | | | | | $ | 2.51 | | |
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |
2044E
|
| |
2045E
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 74 | | | | | $ | 197 | | | | | $ | 328 | | | | | $ | 487 | | | | | $ | 747 | | | | | $ | 1,003 | | | | | $ | 1,201 | | | | | $ | 1,409 | | | | | $ | 1,616 | | | | | $ | 1,737 | | | | | $ | 1,813 | | | | | $ | 1,872 | | | | | $ | 1,931 | | | | | $ | 1,992 | | | | | $ | 1,628 | | | | | $ | 714 | | | | | $ | 302 | | | | | $ | 130 | | |
EBIT(1) | | | | $ | (319) | | | | | $ | (284) | | | | | $ | (259) | | | | | $ | (129) | | | | | $ | (43) | | | | | $ | 49 | | | | | $ | 201 | | | | | $ | 440 | | | | | $ | 675 | | | | | $ | 824 | | | | | $ | 981 | | | | | $ | 1,137 | | | | | $ | 1,228 | | | | | $ | 1,284 | | | | | $ | 1,328 | | | | | $ | 1,371 | | | | | $ | 1,416 | | | | | $ | 1,133 | | | | | $ | 477 | | | | | $ | 175 | | | | | $ | 53 | | |
Unlevered FCF(2)
|
| | | $ | (179) | | | | | $ | (284) | | | | | $ | (259) | | | | | $ | (142) | | | | | $ | (66) | | | | | $ | 23 | | | | | $ | 161 | | | | | $ | 373 | | | | | $ | 585 | | | | | $ | 616 | | | | | $ | 736 | | | | | $ | 862 | | | | | $ | 950 | | | | | $ | 1,004 | | | | | $ | 1,042 | | | | | $ | 1,076 | | | | | $ | 1,111 | | | | | $ | 937 | | | | | $ | 490 | | | | | $ | 190 | | | | | $ | 63 | | |
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |
2044E
|
| |
2045E
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 85 | | | | | $ | 169 | | | | | $ | 338 | | | | | $ | 436 | | | | | $ | 538 | | | | | $ | 616 | | | | | $ | 730 | | | | | $ | 850 | | | | | $ | 944 | | | | | $ | 972 | | | | | $ | 1,001 | | | | | $ | 1,032 | | | | | $ | 1,063 | | | | | $ | 1,095 | | | | | $ | 564 | | | | | $ | 290 | | | | | $ | 150 | | |
EBIT(1) | | | | $ | (144) | | | | | $ | (45) | | | | | $ | (73) | | | | | $ | (103) | | | | | $ | (0) | | | | | $ | 12 | | | | | $ | 125 | | | | | $ | 143 | | | | | $ | 306 | | | | | $ | 370 | | | | | $ | 439 | | | | | $ | 510 | | | | | $ | 566 | | | | | $ | 583 | | | | | $ | 601 | | | | | $ | 619 | | | | | $ | 637 | | | | | $ | 656 | | | | | $ | 344 | | | | | $ | 179 | | | | | $ | 93 | | |
Unlevered FCF(2)
|
| | | $ | (140) | | | | | $ | (41) | | | | | $ | (64) | | | | | $ | (108) | | | | | $ | (8) | | | | | $ | 3 | | | | | $ | 106 | | | | | $ | 123 | | | | | $ | 256 | | | | | $ | 279 | | | | | $ | 331 | | | | | $ | 387 | | | | | $ | 434 | | | | | $ | 454 | | | | | $ | 469 | | | | | $ | 483 | | | | | $ | 499 | | | | | $ | 514 | | | | | $ | 327 | | | | | $ | 171 | | | | | $ | 89 | | |
Subject
|
| |
Range of Trading Prices
|
|
ACELYRIN common stock
|
| |
$1.86 – $8.89
|
|
Alumis common stock
|
| |
$6.29 – $13.53
|
|
Exchange Ratio
|
| |
0.1375 – 1.4134
|
|
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |
2044E
|
| |
2045E
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 14 | | | | | $ | 165 | | | | | $ | 350 | | | | | $ | 506 | | | | | $ | 576 | | | | | $ | 624 | | | | | $ | 653 | | | | | $ | 671 | | | | | $ | 680 | | | | | $ | 690 | | | | | $ | 703 | | | | | $ | 716 | | | | | $ | 691 | | | | | $ | 506 | | | | | $ | 309 | | | | | $ | 111 | | | | | $ | 28 | | |
Operating Profit(1)
|
| | | $ | (209) | | | | | $ | (134) | | | | | $ | (140) | | | | | $ | (210) | | | | | $ | (154) | | | | | $ | (5) | | | | | $ | 123 | | | | | $ | 238 | | | | | $ | 229 | | | | | $ | 396 | | | | | $ | 417 | | | | | $ | 427 | | | | | $ | 430 | | | | | $ | 434 | | | | | $ | 439 | | | | | $ | 445 | | | | | $ | 427 | | | | | $ | 345 | | | | | $ | 212 | | | | | $ | 77 | | | | | $ | 19 | | |
Unlevered Free Cash Flow(2)
|
| | | $ | (156) | | | | | $ | (143) | | | | | $ | (131) | | | | | $ | (210) | | | | | $ | (156) | | | | | $ | (17) | | | | | $ | 98 | | | | | $ | 206 | | | | | $ | 204 | | | | | $ | 360 | | | | | $ | 380 | | | | | $ | 334 | | | | | $ | 322 | | | | | $ | 324 | | | | | $ | 328 | | | | | $ | 333 | | | | | $ | 323 | | | | | $ | 274 | | | | | $ | 175 | | | | | $ | 74 | | | | | $ | 21 | | |
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| |
2041E
|
| |
2042E
|
| |
2043E
|
| |
2044E
|
| |
2045E
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 33 | | | | | $ | 78 | | | | | $ | 192 | | | | | $ | 325 | | | | | $ | 486 | | | | | $ | 655 | | | | | $ | 855 | | | | | $ | 1,047 | | | | | $ | 1,260 | | | | | $ | 1,418 | | | | | $ | 1,527 | | | | | $ | 1,635 | | | | | $ | 1,741 | | | | | $ | 1,854 | | | | | $ | 1,515 | | | | | $ | 303 | | | | | $ | 242 | | | | | $ | 218 | | |
Operating Profit(1)
|
| | | $ | (319) | | | | | $ | (284) | | | | | $ | (319) | | | | | $ | (217) | | | | | $ | (159) | | | | | $ | (44) | | | | | $ | 75 | | | | | $ | 219 | | | | | $ | 371 | | | | | $ | 549 | | | | | $ | 718 | | | | | $ | 877 | | | | | $ | 995 | | | | | $ | 1,076 | | | | | $ | 1,157 | | | | | $ | 1,236 | | | | | $ | 1,319 | | | | | $ | 1,078 | | | | | $ | 216 | | | | | $ | 173 | | | | | $ | 155 | | |
Unlevered Free Cash Flow(2)
|
| | | $ | (180) | | | | | $ | (284) | | | | | $ | (319) | | | | | $ | (221) | | | | | $ | (165) | | | | | $ | (58) | | | | | $ | 55 | | | | | $ | 191 | | | | | $ | 335 | | | | | $ | 501 | | | | | $ | 646 | | | | | $ | 667 | | | | | $ | 767 | | | | | $ | 837 | | | | | $ | 901 | | | | | $ | 963 | | | | | $ | 1,029 | | | | | $ | 892 | | | | | $ | 316 | | | | | $ | 144 | | | | | $ | 126 | | |
| | |
Reference Range
for Implied ACELYRIN Equity Values Per Share |
| |||||||||
| | |
Low
|
| |
High
|
| ||||||
Financial Analysis | | | | | | | | | | | | | |
Discounted Cash Flow Analysis
|
| | | $ | 4.59 | | | | | $ | 5.68 | | |
For Informational Reference Purposes | | | | | | | | | | | | | |
Historical Trading Range
|
| | | $ | 1.89 | | | | | $ | 8.63 | | |
Equity Research Analyst Price Targets
|
| | | $ | 3.00 | | | | | $ | 20.00 | | |
| | |
Reference Range
for Implied Alumis Equity Values Per Share |
| |||||||||
| | |
Low
|
| |
High
|
| ||||||
Financial Analysis | | | | | | | | | | | | | |
Discounted Cash Flow Analysis
|
| | | $ | 11.10 | | | | | $ | 15.88 | | |
For Informational Reference Purposes | | | | | | | | | | | | | |
Historical Trading Range(1)
|
| | | $ | 6.53 | | | | | $ | 13.00 | | |
Equity Research Analyst Price Targets
|
| | | $ | 25.00 | | | | | $ | 38.00 | | |
|
Merger Exchange Ratio
|
| |
0.4274x (45% pro forma ACELYRIN implied ownership)
|
|
| | |
Exchange Ratio
(Pro Forma ACELYRIN Implied Ownership) |
| |||
| | |
Low
|
| |
High
|
|
Financial Analysis | | | | | | | |
Discounted Cash Flow Analysis(1)
|
| |
0.2890x (34%)
|
| |
0.5119x (49%)
|
|
For Informational Reference Purposes
|
| | | | | | |
Historical Daily Exchange Ratio(2)
|
| |
0.2537x (33%)
|
| |
0.6366x (55%)
|
|
Equity Research Analyst Price Targets(3)
|
| |
0.0789x (12%)
|
| |
0.8000x (60%)
|
|
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 265,554 | | | | | $ | 137,676 | | | | | $ | 127,878 | | | | | | 93% | | |
General and administrative expenses
|
| | | | 35,200 | | | | | | 20,498 | | | | | | 14,702 | | | | | | 72% | | |
Total operating expenses
|
| | | | 300,754 | | | | | | 158,174 | | | | | | 142,580 | | | | | | 90% | | |
Loss from operations
|
| | | | (300,754) | | | | | | (158,174) | | | | | | (142,580) | | | | | | 90% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 12,020 | | | | | | 3,368 | | | | | | 8,652 | | | | | | 257% | | |
Change in fair value of derivative liability
|
| | | | (5,406) | | | | | | (119) | | | | | | (5,287) | | | | | | * | | |
Other income (expense), net
|
| | | | (93) | | | | | | (68) | | | | | | (25) | | | | | | 37% | | |
Total other income (expense), net
|
| | | | 6,521 | | | | | | 3,181 | | | | | | 3,340 | | | | | | 105% | | |
Net loss
|
| | | $ | (294,233) | | | | | $ | (154,993) | | | | | $ | (139,240) | | | | | | 90% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||
External costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Milestones related to previously acquired IPR&D assets
|
| | | $ | 23,000 | | | | | $ | — | | | | | $ | 23,000 | | | | | | * | | |
CRO, CMO and clinical trials
|
| | | | 151,422 | | | | | | 68,967 | | | | | | 82,455 | | | | | | 120% | | |
Professional consulting services
|
| | | | 19,154 | | | | | | 13,155 | | | | | | 5,999 | | | | | | 46% | | |
Other research and development costs
|
| | | | 10,258 | | | | | | 11,463 | | | | | | (1,205) | | | | | | (11)% | | |
Internal costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Personnel-related costs
|
| | | | 46,774 | | | | | | 32,068 | | | | | | 14,706 | | | | | | 46% | | |
Facilities and overhead costs
|
| | | | 14,946 | | | | | | 12,023 | | | | | | 2,923 | | | | | | 24% | | |
Total research and development expense
|
| | | $ | 265,554 | | | | | $ | 137,676 | | | | | $ | 127,878 | | | | | | 93% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
ESK-001
|
| | | $ | 149,941 | | | | | $ | 70,414 | | |
A-005
|
| | | | 19,035 | | | | | | 7,161 | | |
Other programs and research and development activities
|
| | | | 34,858 | | | | | | 16,010 | | |
Total external research and development expense
|
| | | $ | 203,834 | | | | | $ | 93,585 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net cash used in operating activities
|
| | | $ | (255,078) | | | | | $ | (129,975) | | |
Net cash (used in) provided by investing activities
|
| | | | (113,790) | | | | | | 60,472 | | |
Net cash provided by financing activities
|
| | | | 492,367 | | | | | | 89,682 | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | $ | 123,499 | | | | | $ | 20,179 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
Martin Babler | | |
60
|
| | President and Chief Executive Officer, Chairman | |
Mark Bradley | | |
60
|
| | Chief Development Officer | |
Jörn Drappa, M.D., Ph.D. | | |
60
|
| | Chief Medical Officer | |
David M. Goldstein, Ph.D. | | |
59
|
| | Chief Scientific Officer | |
Roy Hardiman | | |
65
|
| | Chief Business and Strategy Officer | |
John Schroer | | |
59
|
| | Chief Financial Officer | |
Sara Klein | | |
61
|
| | Chief Legal Officer | |
Derrick Richardson | | |
55
|
| | Senior Vice President of People and Culture | |
Non-Employee Directors: | | | | | | | |
Srinivas Akkaraju, M.D., Ph.D. | | |
57
|
| | Director | |
Alan B. Colowick, M.D., M.P.H. | | |
62
|
| | Director | |
Patrick Machado, J.D. | | |
61
|
| | Director | |
Sapna Srivastava, Ph.D. | | |
54
|
| | Director | |
James B. Tananbaum, M.D. | | |
61
|
| | Director | |
Zhengbin Yao, Ph.D. | | |
59
|
| | Director | |
Henry Gosebruch | | |
52
|
| | Director | |
Lynn Tetrault, J.D. | | |
62
|
| | Director | |
Name and Principal Position
|
| |
Fiscal Year
|
| |
Salary
($) |
| |
Option Awards
($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||
Martin Babler
President, Chief Executive Officer and Director |
| | | | 2024 | | | | | | 605,900 | | | | | | 9,748,581 | | | | | | 306,738 | | | | | | 10,661,218 | | |
| | | | | 2023 | | | | | | 516,000 | | | | | | 3,889,989 | | | | | | 185,760 | | | | | | 4,591,749 | | |
David Goldstein, Ph.D.
Chief Scientific Officer |
| | | | 2024 | | | | | | 466,500 | | | | | | 2,593,094 | | | | | | 184,868 | | | | | | 3,244,462 | | |
| | | | | 2023 | | | | | | 380,000 | | | | | | 543,359 | | | | | | 119,700 | | | | | | 1,043,059 | | |
Roy Hardiman
Chief Business and Strategy Officer |
| | | | 2024 | | | | | | 444,300 | | | | | | 2,596,832 | | | | | | 175,541 | | | | | | 3,216,673 | | |
| | | | | 2023 | | | | | | 380,000 | | | | | | 543,359 | | | | | | 119,700 | | | | | | 1,043,059 | | |
Name
|
| |
2024 Base Salary
($) |
| |||
Martin Babler(1)
|
| | | | 661,000 | | |
David Goldstein, Ph.D.(1)
|
| | | | 508,600 | | |
Roy Hardiman(1)
|
| | | | 465,000 | | |
Name
|
| |
Grant Date
|
| |
Option Awards(1)
|
| |
Stock Awards
|
| |||||||||||||||||||||||||||||||||||||||
|
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price Per Share ($)(2) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock that Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock that Have Not Vested ($) |
| |||||||||||||||||||||||||||||
Martin Babler
|
| | | | 6/27/2024 | | | | | | — | | | | | | 21,390(3) | | | | | | 21,390 | | | | | | 16.00 | | | | | | 6/26/2034 | | | | | | — | | | | | | — | | |
| | | | | 1/27/2022 | | | | | | 106,951(4) | | | | | | — | | | | | | 28,966 | | | | | | 8.84 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | | | 9/15/2021 | | | | | | 380,852(5) | | | | | | — | | | | | | 120,320 | | | | | | 3.83 | | | | | | 9/14/2031 | | | | | | — | | | | | | — | | |
| | | | | 1/27/2022 | | | | | | 534,759(6) | | | | | | — | | | | | | 276,181 | | | | | | 8.84 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | | | 6/22/2023 | | | | | | 263,101(7) | | | | | | — | | | | | | 158,957 | | | | | | 8.84 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | |
| | | | | 10/9/2023 | | | | | | 107,028(8) | | | | | | — | | | | | | 75,812 | | | | | | 8.84 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | |
| | | | | 3/29/2024 | | | | | | 241,210(9) | | | | | | — | | | | | | 241,210 | | | | | | 8.84 | | | | | | 3/28/2034 | | | | | | — | | | | | | — | | |
| | | | | 6/6/2024 | | | | | | 245,989(10) | | | | | | — | | | | | | 245,989 | | | | | | 13.32 | | | | | | 6/5/2034 | | | | | | — | | | | | | — | | |
| | | | | 5/6/2024 | | | | | | — | | | | | | 478,288(11) | | | | | | 478,288 | | | | | | 10.19 | | | | | | 5/5/2034 | | | | | | — | | | | | | — | | |
David Goldstein, Ph.D.
|
| | | | 1/27/2022 | | | | | | 171,122(12) | | | | | | — | | | | | | 88,378 | | | | | | 8.84 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | | | 1/27/2022 | | | | | | 42,780(13) | | | | | | — | | | | | | 11,587 | | | | | | 8.84 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | | | 6/22/2023 | | | | | | 11,978(14) | | | | | | — | | | | | | 9,046 | | | | | | 8.84 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | |
| | | | | 10/9/2023 | | | | | | 30,642(15) | | | | | | — | | | | | | 21,705 | | | | | | 8.84 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | |
| | | | | 6/6/2024 | | | | | | 53,475(16) | | | | | | — | | | | | | 53,475 | | | | | | 13.32 | | | | | | 6/5/2034 | | | | | | — | | | | | | — | | |
| | | | | 5/6/2024 | | | | | | — | | | | | | 206,074(17) | | | | | | 206,074 | | | | | | 10.19 | | | | | | 5/5/2034 | | | | | | — | | | | | | — | | |
| | | | | 9/15/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,107(18) | | | | | | 315,241.02(19) | | |
Roy Hardiman
|
| | | | 1/27/2022 | | | | | | 42,780(20) | | | | | | — | | | | | | 11,587 | | | | | | 8.84 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | | | 1/27/2022 | | | | | | 151,871(21) | | | | | | — | | | | | | 88,378 | | | | | | 8.84 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | | | 6/22/2023 | | | | | | 14,973(22) | | | | | | — | | | | | | 9,047 | | | | | | 8.84 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | |
| | | | | 10/9/2023 | | | | | | 30,642(23) | | | | | | — | | | | | | 21,705 | | | | | | 8.84 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | |
| | | | | 6/6/2024 | | | | | | 53,475(24) | | | | | | — | | | | | | 53,475 | | | | | | 13.32 | | | | | | 6/5/2034 | | | | | | — | | | | | | — | | |
| | | | | 5/6/2024 | | | | | | — | | | | | | 206,074(25) | | | | | | 206,074 | | | | | | 10.19 | | | | | | 5/5/2034 | | | | | | — | | | | | | — | | |
| | | | | 9/15/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,107(26) | | | | | | 315,241.02(27) | | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Option
Awards(2)(3) ($) |
| |
Total
($) |
| |||||||||
Srinivas Akkaraju, Ph.D.
|
| | | | 25,549 | | | | | | — | | | | | | 25,549 | | |
Julian Baker(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Alan B. Colowick, M.D., M.P.H.
|
| | | | — | | | | | | — | | | | | | — | | |
Richard Gaster, M.D.(1)
|
| | | | — | | | | | | — | | | | | | — | | |
Patrick Machado, J.D.
|
| | | | 33,214 | | | | | | 499,619 | | | | | | 532,833 | | |
Sapna Srivastava, Ph.D.
|
| | | | 25,549 | | | | | | 381,522 | | | | | | 407,071 | | |
James B. Tananbaum, M.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Zhengbin Yao, Ph.D.
|
| | | | 24,272 | | | | | | 408,074 | | | | | | 432,346 | | |
Name
|
| |
Number of Shares
Underlying Outstanding Options as of December 31, 2024 |
| |||
Srinivas Akkaraju, Ph.D.
|
| | | | — | | |
Julian Baker
|
| | | | — | | |
Alan B. Colowick, M.D., M.P.H.
|
| | | | — | | |
Richard Gaster, M.D.
|
| | | | — | | |
Patrick Machado, J.D.
|
| | | | 38,000 | | |
Sapna Srivastava, Ph.D.
|
| | | | 58,823 | | |
James B. Tananbaum, M.D.
|
| | | | — | | |
Zhengbin Yao, Ph.D.
|
| | | | 35,294 | | |
Plan Category
|
| |
Number of
Securities to be Issued Upon Exercise of Outstanding Options(1) (a) |
| |
Weighted-Average
Exercise Price of Outstanding Options (b) |
| |
Number of
Securities Remaining Available for Issuance Under Equity Compensation Plans (Excluding Securities Reflected in Column (a)(2) (c) |
| |||||||||
Equity compensation plans approved by stockholders
|
| | | | 9,458,788 | | | | | $ | 9.71 | | | | | | 6,986,317 | | |
Equity compensation plans not approved by stockholders
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 9,458,788 | | | | | $ | 9.71 | | | | | | 6,896,317 | | |
Participants(1)
|
| |
Shares of
Series B Redeemable Convertible Preferred Stock (#) |
| |
Shares of
Series B-1 Redeemable Convertible Preferred Stock (#) |
| |
Aggregate Proceeds
($) |
| |||||||||
AyurMaya Capital Management Fund, LP(2)
|
| | | | 20,000,000 | | | | | | — | | | | | | 100,000,000.00 | | |
Entities affiliated with BBA(3)
|
| | | | 20,000,000 | | | | | | — | | | | | | 100,000,000.00 | | |
Entities affiliated with Foresite Capital Management(4)
|
| | | | — | | | | | | 9,760,088 | | | | | | 39,040,356.18 | | |
Participants(1)
|
| |
Shares of Series B-2
Redeemable Convertible Preferred Stock (#) |
| |
Shares of Series B-2A
Redeemable Convertible Preferred Stock (#) |
| |
Aggregate Proceeds
($) |
| |||||||||
AyurMaya Capital Management Fund, LP(2)
|
| | | | 4,058,829 | | | | | | 1,277,660 | | | | | | 26,682,445.00 | | |
Entities affiliated with BBA(3)
|
| | | | 3,557,659 | | | | | | 1,778,830 | | | | | | 26,682,445.00 | | |
Entities affiliated with Foresite Capital Management(4)
|
| | | | 7,273,658 | | | | | | — | | | | | | 36,368,290.00 | | |
Participants(1)
|
| |
Shares of Series C
Redeemable Convertible Preferred Stock (#) |
| |
Shares of Series C-1
Redeemable Convertible Preferred Stock (#) |
| |
Aggregate Proceeds
($) |
| |||||||||
AyurMaya Capital Management Fund, LP(2)
|
| | | | 12,745,916 | | | | | | — | | | | | | 39,999,998.36 | | |
Entities affiliated with BBA(3)
|
| | | | 8,252,980 | | | | | | — | | | | | | 25,899,997.04 | | |
Entities affiliated with Foresite Capital Management(4)
|
| | | | 19,118,870 | | | | | | — | | | | | | 59,999,985.00 | | |
Samsara BioCapital, LP(5)
|
| | | | 7,966,196 | | | | | | — | | | | | | 24,999,994.26 | | |
venBio Global Strategic Fund IV, L.P.(6)
|
| | | | 9,559,436 | | | | | | — | | | | | | 29,999,995.64 | | |
| | |
Voting Common Stock
|
| |||||||||
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
% of Total
Voting Power |
| ||||||
Greater than 5% Stockholders: | | | | | | | | | | | | | |
AyurMaya Capital Management Fund, LP(1)
|
| | | | 10,645,966 | | | | | | 22.5% | | |
Entities affiliated with Foresite Capital Management(2)
|
| | | | 15,152,954 | | | | | | 32.1% | | |
Samsara BioCapital, L.P.(3)
|
| | | | 3,266,498 | | | | | | 6.9% | | |
venBio Global Strategic Fund IV, L.P.(4)
|
| | | | 2,826,048 | | | | | | 6.0% | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | |
Martin Babler(5)
|
| | | | 2,448,982 | | | | | | 4.9% | | |
David Goldstein, Ph.D.(6)
|
| | | | 732,968 | | | | | | 1.5% | | |
Roy Hardiman(7)
|
| | | | 681,633 | | | | | | 1.4% | | |
Alan Colowick, M.D., M.P.H.(1)
|
| | | | 10,645,966 | | | | | | 22.5% | | |
Sapna Srivastava, Ph.D.(8)
|
| | | | 29,946 | | | | | | * | | |
James B. Tananbaum, M.D.(2)
|
| | | | 15,152,954 | | | | | | 32.1% | | |
| | |
Voting Common Stock
|
| |||||||||
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
% of Total
Voting Power |
| ||||||
Zhengbin Yao, Ph.D.(9)
|
| | | | 27,807 | | | | | | * | | |
Srinivas Akkaraju, M.D., Ph.D.(3)
|
| | | | 3,266,498 | | | | | | 6.9% | | |
Patrick Machado
|
| | | | — | | | | | | — | | |
All directors and executive officers as a group (14 persons)(10)
|
| | | | 34,914,955 | | | | | | 66.6% | | |
Name and Address of Beneficial Owner
|
| |
Number of Shares of
ACELYRIN Common Stock Beneficially Owned |
| |
% of ACELYRIN
Common Stock Beneficially Owned |
| ||||||
Directors & Named Executive Officers(1) | | | | | | | | | | | | | |
Mina Kim(2)
|
| | | | 378,051 | | | | | | * | | |
Shao-Lee Lin, M.D., Ph.D.(3)
|
| | | | 2,435,235 | | | | | | 2.4% | | |
Gil Labrucherie(4)
|
| | | | 458,184 | | | | | | * | | |
Melanie Gloria(5)
|
| | | | 771,174 | | | | | | * | | |
Shephard Mpofu, M.D., MRCP, FRCP(6)
|
| | | | 98,810 | | | | | | * | | |
Alan Colowick, M.D., M.P.H(7)
|
| | | | — | | | | | | — | | |
Patrick Machado, J.D.(8)
|
| | | | 141,300 | | | | | | * | | |
Beth Seidenberg, M.D.(9)
|
| | | | 9,865,579 | | | | | | 9.8% | | |
Bruce C. Cozadd(10)
|
| | | | 156,247 | | | | | | * | | |
Dan Becker, M.D., Ph.D.(11)
|
| | | | 17,849 | | | | | | * | | |
Dawn Svoronos(12)
|
| | | | 120,531 | | | | | | * | | |
Henry O. Gosebruch(13)
|
| | | | 130,966 | | | | | | * | | |
Lynn Tetrault, J.D.(14)
|
| | | | 39,980 | | | | | | * | | |
All current directors and executive officers as a group(15)
|
| | | | 10,956,316 | | | | | | 10.8% | | |
5% Beneficial Owners | | | | | | | | | | | | | |
Westlake BioPartners Fund II, L.P(16)
|
| | | | 9,790,729 | | | | | | 9.7% | | |
AyurMaya Capital Management Company, LP(17)
|
| | | | 9,334,735 | | | | | | 9.3% | | |
Access Industries Management, LLC and affiliated entities(18)
|
| | | | 5,095,778 | | | | | | 5.1% | | |
Name and Address of Beneficial Owner
|
| |
Number of Shares of
ACELYRIN Common Stock Beneficially Owned |
| |
% of ACELYRIN
Common Stock Beneficially Owned |
| ||||||
BlackRock, Inc.(19)
|
| | | | 5,982,374 | | | | | | 6.0% | | |
Tang Capital Management, LLC(20)
|
| | | | 7,298,328 | | | | | | 7.3% | | |
|
ALUMIS
|
| |
ACELYRIN
|
|
|
Authorized Capital
|
| |||
| The aggregate number of shares that Alumis is authorized to issue is 550,000,000, consisting of (i) 492,815,092 shares of common stock, par value $0.0001 per share, (ii) 7,184,908 shares of non-voting common stock, par value $0.0001 per share and (iii) 50,000,000 shares of preferred stock, par value $0.0001 per share. | | | The aggregate number of shares that ACELYRIN is authorized to issue is 800,000,000, consisting of (i) 790,000,000 shares of common stock, par value $0.00001 per share, and (ii) 10,000,000 shares of preferred stock, par value $0.00001 per share. | |
|
Outstanding Capital
|
| |||
| Common Stock. As of the Alumis record date, Alumis had 47,222,419 shares of common stock and 7,184,908 shares of non-voting common stock issued and outstanding. | | | Common Stock. As of the ACELYRIN record date, ACELYRIN had 100,907,206 shares of common stock issued and outstanding. | |
| Holders of shares of Alumis common stock do not have preemptive, subscription, or conversion rights. | | | Holders of shares of ACELYRIN common stock do not have preemptive, subscription, or conversion rights. | |
| Holders of shares of Alumis common stock are entitled to receive dividends when and if declared by the Alumis Board out of funds legally available therefor, subject to any statutory or contractual restrictions on the payment of dividends. | | | Holders of shares of ACELYRIN common stock are entitled to receive dividends when and if declared by the ACELYRIN Board out of funds legally available therefor, subject to any statutory or contractual restrictions on the payment of dividends. | |
| Preferred Stock. The Alumis Board has the authority to issue up to 50,000,000 shares of preferred stock in one or more series. | | | Preferred Stock. The ACELYRIN Board has the authority to issue up to 10,000,000 shares of preferred stock in one or more series. | |
| The Alumis Board has the authority to determine the terms of each series of preferred stock, within the limits of the Alumis charter, the Alumis bylaws and the DGCL, and the Alumis Board could take that action without stockholder approval. These terms include the number of shares in a series, dividend rights, rights in liquidation, terms of redemption, conversion and exchange rights and voting rights, if any. The issuance of shares of Alumis preferred stock could delay or prevent a change in control of Alumis. | | | The ACELYRIN Board has the authority to determine the terms of each series of preferred stock, within the limits of the ACELYRIN charter, the ACELYRIN bylaws and the DGCL, and the ACELYRIN Board could take that action without stockholder approval. These terms include the number of shares in a series, dividend rights, rights in liquidation, terms of redemption, conversion and exchange rights and voting rights, if any. The issuance of shares of ACELYRIN preferred stock could delay or prevent a change in control of ACELYRIN. | |
| As of the record date, Alumis does not have any preferred stock issued and outstanding. | | | As of the record date, ACELYRIN does not have any preferred stock issued and outstanding. | |
|
Voting Rights
|
| |||
| Holders of shares of Alumis common stock are entitled to one vote for each share held of record on each matter properly submitted to a vote of stockholders, provided, however, that, except as otherwise required by law, holders of Alumis common stock shall not be entitled to vote on any | | | Holders of shares of ACELYRIN common stock are entitled to one vote for each share held of record on each matter properly submitted to a vote of stockholders, provided, however, that, except as otherwise required by law, holders of ACELYRIN common stock shall not be entitled to vote on any | |
|
ALUMIS
|
| |
ACELYRIN
|
|
| amendment to the Alumis charter (including any certificate of designation filed with respect to any series of preferred stock) that relates solely to the terms of one or more outstanding series of preferred stock if the holders of such affected series are entitled, either separately or together as a class with the holders of one or more other such series, to vote thereon by law or pursuant to the Alumis charter (including any certificate of designation filed with respect to any series of preferred stock). The vote of the holders of a majority of the voting power of the stock represented at a meeting at which a quorum is present is generally required to take stockholder action, unless a different vote is required by law or specifically required by the Alumis charter or Alumis bylaws or Delaware law or applicable stock exchange rules. | | | amendment to the ACELYRIN charter (including any certificate of designation filed with respect to any series of preferred stock) that relates solely to the terms of one or more outstanding series of preferred stock if the holders of such affected series are entitled, either separately or together as a class with the holders of one or more other such series, to vote thereon by law or pursuant to the ACELYRIN charter (including any certificate of designation filed with respect to any series of preferred stock). The vote of the holders of a majority of the voting power of the stock represented at a meeting at which a quorum is present is generally required to take stockholder action, unless a different vote is required by law or specifically required by the ACELYRIN charter or ACELYRIN bylaws or Delaware law or applicable stock exchange rules. | |
| The holders of Alumis non-voting common stock are not entitled to vote on any matter, except as required by Delaware law. | | | ACELYRIN does not have a class of non-voting common stock. | |
| The holders of Alumis preferred stock will have such voting rights (if any) as the Alumis Board establishes, or as provided in the Alumis charter or as determined by Delaware law. | | | The holders of ACELYRIN common stock will have such voting rights (if any) as the ACELYRIN Board establishes, or as provided in the ACELYRIN charter or as determined by Delaware law. | |
| The Alumis charter does not provide for cumulative voting in the election of directors. | | | The ACELYRIN charter does not provide for cumulative voting in the election of directors. | |
|
Amendments to the Charter
|
| |||
|
Under Section 242 of the DGCL, the charter may be amended upon a resolution by the Alumis Board and approved by:
•
the holders of a majority of the voting power of outstanding shares entitled to vote, and
•
a majority of the outstanding shares of each class entitled to a class vote, if any.
|
| |
Under Section 242 of the DGCL, the charter may be amended upon a resolution by the ACELYRIN Board and approved by:
•
the holders of a majority of the voting power of outstanding shares entitled to vote, and
•
a majority of the outstanding shares of each class entitled to a class vote, if any.
|
|
| The Alumis charter provides that, for amendments to Article VI, Article VII, Article VIII and Article IX of the Alumis charter, any amendment must be approved by the affirmative vote of the holders of holders of at least 662∕3% of voting power of the outstanding shares of Alumis voting stock entitled to vote generally in the election of directors, voting together as a single class. | | | The ACELYRIN charter provides that, for amendments to Section 5, Section 6, Section 7 and Section 8 of the ACELYRIN charter, any amendment must be approved by the affirmative vote of the holders of at least 662∕3% of the voting power of the outstanding shares ACELYRIN common stock entitled to vote thereon, voting together as a single class. | |
|
Amendments to the Bylaws
|
| |||
| The Alumis bylaws may be adopted, amended, or repealed by the approval of a majority of the | | | The ACELYRIN bylaws may be adopted, amended, or repealed by the approval of a majority of the | |
|
ALUMIS
|
| |
ACELYRIN
|
|
| authorized number of directors of the Alumis Board. The Alumis bylaws may also be adopted, amended or repealed with the affirmative vote of at least 662∕3% of the voting power of all of the then-outstanding shares of Alumis’ capital stock entitled to vote generally in the election of directors, voting together as a single class. | | | ACELYRIN Board. The ACELYRIN bylaws may also be adopted, amended or repealed with the affirmative vote of at least 662∕3% of the voting power of all of the then-outstanding shares of ACELYRIN’s capital stock entitled to vote generally in the election of directors, voting together as a single class. | |
|
Special Meetings of Stockholders
|
| |||
| Special meetings of the stockholders, other than those required by statute, may be called at any time by (i) the Alumis Board, (ii) the chairperson of the Alumis Board, (iii) the chief executive officer or (iv) the president, but a special meeting may not be called by any other person or persons and any power of stockholders to call a special meeting of stockholders is specifically denied. The Alumis Board may cancel, postpone or reschedule any previously scheduled special meeting at any time, before or after the notice for such meeting has been sent to the stockholders. | | | Special meetings of the stockholders, other than those required by statute, may be called at any time by (i) the Chairperson of the ACELYRIN Board, (ii) the chief executive officer, or (iii) the ACELYRIN Board but a special meeting may not be called by any other person or persons and any power of stockholders to call a special meeting of stockholders is specifically denied. The ACELYRIN Board may cancel, postpone or reschedule any previously scheduled special meeting at any time, before or after the notice for such meeting has been sent to the stockholders. | |
|
Stockholder Proposals and Nominations
|
| |||
|
The Alumis bylaws provide that Alumis stockholders seeking to nominate candidates for election as directors or to bring business before an annual meeting of stockholders must provide timely notice of their proposal in writing to the corporate secretary. As specified in the Alumis bylaws, director nominations and the proposal of business to be considered by stockholders may be made only pursuant to a notice of meeting, at the direction of the Alumis Board or by a stockholder who is entitled to vote at the meeting and who has complied with the advance notice procedures that are provided in the Alumis bylaws.
Generally, to be timely, a stockholder’s notice must be received by Alumis’ corporate secretary at the principal executive offices of Alumis not less than 90 days nor more than 120 days prior to the first anniversary of the preceding year’s annual meeting. If the date of the annual meeting is more than 30 days before or more than 30 days after that anniversary date, however, notice by the stockholder must be delivered not earlier than the close of business on the 120th day prior to that annual meeting and not later than the close of business on the 90th day prior to that annual meeting or the 10th day following the day on which Alumis first publicly announces the date of that annual meeting.
In the event a special meeting of stockholders is
|
| |
The ACELYRIN bylaws provide that ACELYRIN stockholders seeking to nominate candidates for election as directors or to bring business before an annual meeting of stockholders must provide timely notice of their proposal in writing to the corporate secretary. As specified in the ACELYRIN bylaws, director nominations and the proposal of business to be considered by stockholders may be made only pursuant to a notice of meeting, at the direction of the ACELYRIN Board or by a stockholder who is entitled to vote at the meeting and who has complied with the advance notice procedures that are provided in the ACELYRIN bylaws.
Generally, to be timely, a stockholder’s notice must be received by ACELYRIN’s corporate secretary at the principal executive offices of ACELYRIN not less than 90 days nor more than 120 days prior to the first anniversary of the preceding year’s annual meeting. If the date of the annual meeting is more than 30 days before or more than 70 days after that anniversary date, however, notice by the stockholder must be delivered not earlier than the close of business on the 120th day prior to such annual meeting and not later than the close of business on the 90th day prior to such annual meeting or the 10th day following the day on which ACELYRIN first publicly announces the date of such annual meeting.
In the event a special meeting of stockholders is
|
|
|
ALUMIS
|
| |
ACELYRIN
|
|
| called for the purpose of electing one or more directors, any stockholder entitled to vote may nominate a person or persons as specified in the Alumis bylaws, but only if the stockholder notice is delivered to the principal executive offices not later than the close of business on the 90th day prior to such special meeting or the 10th day following the day on which public announcement of the date of such special meeting is first made, whichever occurs later. | | | called for the purpose of electing one or more directors, any stockholder entitled to vote may nominate a person or persons as specified by the ACELYRIN bylaws, but only if the stockholder notice is delivered to the principal executive offices not later than 90th day prior to such special meeting or the 10th day following the day on which public announcement of the date of such special meeting is first made, whichever occurs later. | |
| Alumis has not adopted a proxy access bylaw. | | |
ACELYRIN has not adopted a proxy access bylaw.
|
|
|
Action by Written Consent
|
| |||
| The Alumis charter and Alumis bylaws prohibit stockholder action by written consent. | | | The ACELYRIN charter and ACELYRIN bylaws prohibit stockholder action by written consent. | |
|
Board of Directors
Number of Directors |
| |||
| Alumis’ bylaws provide that the number of directors shall be one or more and shall be fixed from time to time by resolution of the Alumis Board. The Alumis Board currently consists of seven directors. | | | ACELYRIN’s bylaws provide that the number of directors shall be fixed from time to time by the ACELYRIN Board. The ACELYRIN Board currently consists of nine directors. | |
|
Classification
|
| |||
| The Alumis Board is classified into three classes. Each director is appointed for a three-year term. | | | The ACELYRIN Board is classified into three classes. Each director is appointed for a three-year term. | |
|
Removal
|
| |||
| The Alumis charter and Alumis bylaws provide that, subject to the rights granted to any series of preferred stock, directors may only be removed for cause and only upon the affirmative vote of holders of at least 662∕3% of the voting power of all then outstanding shares of stock entitled to vote generally in the election of directors, voting together as a single class. | | | The ACELYRIN charter and ACELYRIN bylaws provide that, subject to the rights granted to any series of preferred stock, directors may only be removed for cause and only upon the affirmative vote of holders of 662∕3% of the voting power of all then outstanding shares of stock entitled to vote generally in the election of directors, voting together as a single class. | |
|
Vacancies
|
| |||
| The Alumis charter and Alumis bylaws provide that, subject to the rights granted to any series of preferred stock, any vacancies or newly created directorships on the Alumis Board will be filled only by affirmative vote of a majority of the directors then in office, even though less than a quorum, or by a sole remaining director, until the next annual meeting of stockholders held to elect the class of directors to which such director is elected. | | | The ACELYRIN charter and ACELYRIN bylaws provide that, subject to the rights granted to any series of preferred stock, any vacancies or newly created directorships on the ACELYRIN Board will be filled only by affirmative vote of a majority of the directors then in office, even though less than a quorum, or by a sole remaining director, until the next annual meeting of stockholders held to elect the class of directors to which such director is elected. | |
|
ALUMIS
|
| |
ACELYRIN
|
|
|
Director Liability and Indemnification
|
| |||
| Elimination of Liability of Directors. The Alumis charter provides that the liability of Alumis directors for monetary damages shall be eliminated to the fullest extent under applicable law. | | | Elimination of Liability of Directors. The ACELYRIN charter provides that the liability of ACELYRIN directors for monetary damages shall be eliminated to the fullest extent under applicable law. | |
|
Indemnification of Directors and Officers. The Alumis charter provides that Alumis is authorized to indemnify and advance expenses to, to the fullest extent permitted by Delaware law, directors, officers and agents of Alumis (and any other persons to which applicable law permits Alumis to provide indemnification) through bylaw provisions, agreements with such agents or other persons, vote of stockholders or disinterested directors or otherwise in excess of the indemnification and advancement otherwise permitted by such applicable law. The Alumis charter further provides that if applicable law is amended after approval by the stockholders of Article VII of the Alumis charter to authorize corporate action further eliminating or limiting the personal liability of directors, then the liability of a director to Alumis shall be eliminated or limited to the fullest extent permitted by applicable law as so amended. Under Delaware law, Alumis is also authorized to carry directors’ and officers’ insurance to protect Alumis, its directors, officers and certain employees from some liabilities.
The Alumis bylaws further provide that Alumis will pay the expenses (including attorneys’ fees) incurred by an indemnitee in appearing at, participating in or defending any proceeding in advance of its final disposition or a proceeding brought to establish or enforce a right to indemnification or advancement of expenses under the Alumis bylaws, by reason of fact that such indemnitee is or was a director or executive officer of Alumis or is or was serving at the request of Alumis as a director or executive officer of another corporation, partnership, joint venture, trust or other enterprise, prior to the final disposition of the proceeding, but only upon receipt of an undertaking by the Indemnitee to repay all amounts so advanced if it should be ultimately determined by final judicial decision that the indemnitee is not entitled to indemnification for such expenses under the Alumis bylaws or otherwise.
|
| |
Indemnification of Directors and Officers. The ACELYRIN charter provides that ACELYRIN is authorized to indemnify and advance expenses to, to the fullest extent permitted by Delaware law, directors, officers and agents of ACELYRIN (and any other persons to which applicable law permits ACELYRIN to provide indemnification) through bylaw provisions, agreements with such agents or other persons, vote of stockholders or disinterested directors or otherwise in excess of the indemnification and advancement otherwise permitted by such applicable law. The ACELYRIN charter further provides that if applicable law is amended after approval by the stockholders of Article VII of the ACELYRIN charter to authorize corporate action further eliminating or limiting the personal liability of directors, then the liability of a director to ACELYRIN shall be eliminated or limited to the fullest extent permitted by applicable law as so amended. Under Delaware law, ACELYRIN is also authorized to carry directors’ and officers’ insurance to protect ACELYRIN, its directors, officers and certain employees from some liabilities.
The ACELYRIN bylaws further provide that ACELYRIN will pay the expenses (including attorneys’ fees) incurred by an indemnitee in appearing at, participating in or defending any proceeding in advance of its final disposition or a proceeding brought to establish or enforce a right to indemnification or advancement of expenses under the ACELYRIN bylaws, by reason of fact that such indemnitee is or was a director or executive officer of ACELYRIN or is or was serving at the request of ACELYRIN as a director or executive officer of another corporation, partnership, joint venture, trust or other enterprise, prior to the final disposition of the proceeding, but only upon receipt of an undertaking by the indemnitee to repay all amounts so advanced if it should be ultimately determined by final judicial decision that the indemnitee is not entitled to indemnification or entitled to advancement for such expenses under the ACELYRIN bylaws or otherwise.
|
|
|
ALUMIS
|
| |
ACELYRIN
|
|
|
Forum Selection
|
| |||
| The Alumis charter provides that unless Alumis consents in writing to the selection of an alternative forum, the Court of Chancery of the State of Delaware (or, if and only if the Court of Chancery of the State of Delaware lacks subject matter jurisdiction, any state court located within the State of Delaware or, if and only if all such state courts lack subject matter jurisdiction, the federal district court for the District of Delaware) and any appellate court therefrom shall be the sole and exclusive forum for the following claims or causes of action under Delaware statutory or common law: (A) any derivative claim or cause of action brought on behalf of Alumis; (B) any claim or cause of action for breach of a fiduciary duty owed by any current or former director, officer or other employee or stockholder of Alumis to Alumis or Alumis’ stockholders; (C) any claim or cause of action against Alumis or any current or former director, officer or other employee of Alumis, arising out of or pursuant to any provision of the DGCL, the Alumis charter or bylaws (as amended); (D) any claim or cause of action seeking to interpret, apply, enforce or determine the validity of the Alumis charter and bylaws, as amended, (including any right, obligation or remedy thereunder); (E) any claim or cause of action as to which the DGCL confers jurisdiction on the Court of Chancery of the State of Delaware; and (F) any claim or cause of action against Alumis or any current or former director, officer or other employee of Alumis, governed by the internal-affairs doctrine or otherwise related to Alumis’ internal affairs, in all cases to the fullest extent permitted by applicable law and subject to the court having personal jurisdiction over the indispensable parties named as defendants. Notwithstanding the foregoing, these forum selection provisions do not apply to claims or causes of action brought to enforce a duty or liability created by the Securities Act or Exchange Act, or any other claim for which the federal courts have exclusive jurisdiction. | | |
The ACELYRIN charter provides that unless ACELYRIN consents in writing to the selection of an alternative forum, the Court of Chancery in the State of Delaware shall be the sole and exclusive forum for any stockholder (including a beneficial owner) to bring (i) any derivative action or proceeding brought on behalf of ACELYRIN, (ii) any action asserting a claim of breach of fiduciary duty owed by any director, officer or other employee of ACELYRIN to ACELYRIN or ACELYRIN’s stockholders, (iii) any action asserting a claim against ACELYRIN, its directors, officers or employees arising pursuant to any provision of the Delaware General Corporation Law or ACELYRIN’s certificate of incorporation or bylaws or (iv) any action asserting a claim against ACELYRIN, its directors, officers or employees governed by the internal affairs doctrine, except for, as to each of (i) through (iv) above, any claim as to which the Court of Chancery determines that there is an indispensable party not subject to the jurisdiction of the Court of Chancery (and the indispensable party does not consent to the personal jurisdiction of the Court of Chancery within ten days following such determination), which is vested in the exclusive jurisdiction of a court or forum other than the Court of Chancery, or for which the Court of Chancery does not have subject matter jurisdiction.
This exclusive forum provision is intended to apply to claims arising under Delaware state law and would not apply to claims brought pursuant to the Exchange Act or Securities Act, or any other claim for which the federal courts have exclusive jurisdiction. This exclusive forum provision will not relieve ACELYRIN of its duties to comply with the federal securities laws and the rules and regulations thereunder, and ACELYRIN stockholders will not be deemed to have waived ACELYRIN’s compliance with these laws, rules and regulations.
|
|
| | |
Page
|
| |||
Audited Financial Statements as of and for the Years Ended December 31, 2023 and 2024 | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
(in thousands, except share and per share amounts)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 169,526 | | | | | $ | 45,996 | | |
Restricted cash
|
| | | | — | | | | | | 113 | | |
Marketable securities
|
| | | | 118,737 | | | | | | 2,956 | | |
Research and development prepaid expenses
|
| | | | 13,424 | | | | | | 2,661 | | |
Other prepaid expenses and current assets
|
| | | | 4,501 | | | | | | 1,631 | | |
Total current assets
|
| | | | 306,188 | | | | | | 53,357 | | |
Restricted cash, non-current
|
| | | | 1,106 | | | | | | 1,024 | | |
Property and equipment, net
|
| | | | 20,968 | | | | | | 22,441 | | |
Operating lease right-of-use assets, net
|
| | | | 12,723 | | | | | | 12,783 | | |
Other long-term assets
|
| | | | 7 | | | | | | 7 | | |
Total assets
|
| | | $ | 340,992 | | | | | $ | 89,612 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 9,624 | | | | | $ | 1,118 | | |
Research and development accrued expenses
|
| | | | 29,149 | | | | | | 10,946 | | |
Other accrued expenses and current liabilities
|
| | | | 10,580 | | | | | | 7,087 | | |
Operating lease liabilities, current
|
| | | | 1,557 | | | | | | 1,720 | | |
Total current liabilities
|
| | | | 50,910 | | | | | | 20,871 | | |
Operating lease liabilities, non-current
|
| | | | 29,165 | | | | | | 30,860 | | |
Share repurchase liability
|
| | | | 813 | | | | | | 1,771 | | |
Total liabilities
|
| | | | 80,888 | | | | | | 53,502 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, $0.0001 par value; zero and 89,016,578 shares authorized as of December 31, 2024 and 2023, respectively; zero and 85,960,088 shares issued and outstanding as of December 31, 2024 and 2023, respectively; aggregate liquidation preference of zero and $370,540 as of December 31, 2024 and 2023, respectively
|
| | | | — | | | | | | 375,370 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 50,000,000 shares authorized, zero shares issued and outstanding as of December 31, 2024; zero shares authorized, issued and outstanding as of December 31, 2023
|
| | | | — | | | | | | — | | |
Common stock, voting, $0.0001 par value; 492,815,092 and 125,000,000 voting shares authorized as of December 31, 2024 and 2023, respectively; 47,222,419 and 2,675,979 voting shares issued and outstanding as of December 31, 2024 and 2023, respectively
|
| | | | 4 | | | | | | 1 | | |
Common stock, non-voting, $0.0001 par value; 7,184,908 and 85,960,088 non-voting shares authorized as of December 31, 2024 and 2023, respectively; 7,184,908 and zero non-voting shares issued and outstanding as of December 31, 2024 and 2023, respectively
|
| | | | 1 | | | | | | — | | |
Additional paid-in capital
|
| | | | 918,610 | | | | | | 25,055 | | |
Accumulated other comprehensive income (loss)
|
| | | | 40 | | | | | | 2 | | |
Accumulated deficit
|
| | | | (658,551) | | | | | | (364,318) | | |
Total stockholders’ equity (deficit)
|
| | | | 260,104 | | | | | | (339,260) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ equity (deficit)
|
| | | $ | 340,992 | | | | | $ | 89,612 | | |
| | |
Year Ended December 31,
|
| |||||||||
(in thousands, except share and per share amounts)
|
| |
2024
|
| |
2023
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development expenses, including related party expenses of $912 and $1,519 for the years ended December 31, 2024 and 2023, respectively
|
| | | $ | 265,554 | | | | | $ | 137,676 | | |
General and administrative expenses
|
| | | | 35,200 | | | | | | 20,498 | | |
Total operating expenses
|
| | | | 300,754 | | | | | | 158,174 | | |
Loss from operations
|
| | | | (300,754) | | | | | | (158,174) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 12,020 | | | | | | 3,368 | | |
Change in fair value of derivative liability
|
| | | | (5,406) | | | | | | (119) | | |
Other income (expenses), net
|
| | | | (93) | | | | | | (68) | | |
Total other income (expense), net
|
| | | | 6,521 | | | | | | 3,181 | | |
Net loss
|
| | | $ | (294,233) | | | | | $ | (154,993) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Unrealized gain (loss) on marketable securities, net
|
| | | | 38 | | | | | | 129 | | |
Net loss and other comprehensive loss
|
| | | $ | (294,195) | | | | | $ | (154,864) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (10.38) | | | | | $ | (72.08) | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 28,341,866 | | | | | | 2,150,186 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
(in thousands, except share amounts)
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | | 67,960,088 | | | | | $ | 285,473 | | | | | | | 2,642,334 | | | | | $ | 1 | | | | | $ | 14,209 | | | | | $ | (127) | | | | | $ | (209,325) | | | | | $ | (195,242) | | |
Issuance of Series B-2 and B-2A redeemable
convertible preferred stock in May 2023 for cash, net of derivative liability of $2,112 and offering costs of $208 |
| | | | 12,000,000 | | | | | | 57,679 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| |
Issuance of Series B-2 and B-2A redeemable
convertible preferred stock in October 2023 for cash, net of offering costs of $13, and settlement of derivative liability of $2,231 |
| | | | 6,000,000 | | | | | | 32,218 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of stock options and early exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 48,442 | | | | | | — | | | | | | 277 | | | | | | — | | | | | | — | | | | | | 277 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,921 | | | | | | — | | | | | | — | | | | | | 1,921 | | |
Vesting of restricted shares of common stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 23 | | | | | | — | | | | | | — | | | | | | 23 | | |
Repurchase of unvested early exercised stock options
|
| | | | — | | | | | | — | | | | | | | (14,797) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8,625 | | | | | | — | | | | | | — | | | | | | 8,625 | | |
Other comprehensive loss, net
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 129 | | | | | | — | | | | | | 129 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (154,993) | | | | | | (154,993) | | |
Balance as of December 31, 2023
|
| | | | 85,960,088 | | | | | | 375,370 | | | | | | | 2,675,979 | | | | | | 1 | | | | | | 25,055 | | | | | | 2 | | | | | | (364,318) | | | | | | (339,260) | | |
Issuance of Series C redeemable convertible
preferred stock in March 2024 for cash, net of derivative liability of $8,913 and offering costs of $382 |
| | | | 41,264,891 | | | | | | 120,205 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series C redeemable convertible preferred stock in May 2024 for cash and settlement of the derivative liability of $14,319, net of offering costs of $157
|
| | | | 41,264,892 | | | | | | 143,662 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of voting common stock upon initial public offering, net of underwriting discounts and commissions and other offering costs of $16,684
|
| | | | — | | | | | | — | | | | | | | 13,125,000 | | | | | | 1 | | | | | | 193,315 | | | | | | — | | | | | | — | | | | | | 193,316 | | |
Issuance of voting common stock in private placement transaction
|
| | | | — | | | | | | — | | | | | | | 2,500,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | 40,000 | | |
Conversion and redesignation of redeemable
convertible preferred stock into 28,855,656 shares of voting common stock and 7,184,908 shares of non-voting common stock in connection with initial public offering |
| | | | (168,489,871) | | | | | | (639,237) | | | | | | | 36,040,564 | | | | | | 3 | | | | | | 639,234 | | | | | | — | | | | | | — | | | | | | 639,237 | | |
Issuance of common stock upon exercise of stock options and early exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 72,201 | | | | | | — | | | | | | 375 | | | | | | — | | | | | | — | | | | | | 375 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,154 | | | | | | — | | | | | | — | | | | | | 1,154 | | |
Vesting of restricted shares of common stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 20 | | | | | | — | | | | | | — | | | | | | 20 | | |
Repurchase of unvested early exercised restricted common stock
|
| | | | — | | | | | | — | | | | | | | (6,417) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 19,457 | | | | | | — | | | | | | — | | | | | | 19,457 | | |
Other comprehensive income, net
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 38 | | | | | | — | | | | | | 38 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (294,233) | | | | | | (294,233) | | |
Balance as of December 31, 2024
|
| | | | — | | | | | $ | — | | | | | | | 54,407,327 | | | | | $ | 5 | | | | | $ | 918,610 | | | | | $ | 40 | | | | | $ | (658,551) | | | | | $ | 260,104 | | |
| | |
Year ended December 31,
|
| |||||||||
(in thousands, except share amounts)
|
| |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (294,233) | | | | | $ | (154,993) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Stock-based compensation
|
| | | | 19,457 | | | | | | 8,625 | | |
Change in fair value of derivative liability
|
| | | | 5,406 | | | | | | 119 | | |
Net accretion of discounts on marketable securities
|
| | | | (3,685) | | | | | | (544) | | |
Depreciation and amortization
|
| | | | 3,152 | | | | | | 1,284 | | |
Non-cash lease expense
|
| | | | 60 | | | | | | 2,010 | | |
Loss on disposal of fixed assets
|
| | | | 5 | | | | | | 266 | | |
Write-off of deferred offering costs
|
| | | | — | | | | | | 555 | | |
Loss on abandonment of right-of-use assets
|
| | | | — | | | | | | 645 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Research and development prepaid expenses
|
| | | | (10,763) | | | | | | 5,526 | | |
Other prepaid expenses and other assets
|
| | | | (2,870) | | | | | | (340) | | |
Accounts payable
|
| | | | 8,506 | | | | | | (642) | | |
Research and development accrued expenses
|
| | | | 18,203 | | | | | | 5,168 | | |
Other accrued expenses and current liabilities
|
| | | | 3,542 | | | | | | 2,490 | | |
Operating lease liabilities
|
| | | | (1,858) | | | | | | (144) | | |
Net cash used in operating activities
|
| | | | (255,078) | | | | | | (129,975) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Maturities of marketable securities
|
| | | | 128,000 | | | | | | 76,250 | | |
Purchases of marketable securities
|
| | | | (240,058) | | | | | | (11,279) | | |
Purchases of property and equipment
|
| | | | (1,732) | | | | | | (4,499) | | |
Net cash (used in) provided by investing activities
|
| | | | (113,790) | | | | | | 60,472 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of redeemable convertible preferred stock and derivative liability, net of
offering costs |
| | | | 258,461 | | | | | | 89,778 | | |
Proceeds from initial public offering, net of underwriter discounts and commissions and other offering costs
|
| | | | 193,316 | | | | | | — | | |
Proceeds from a private placement transaction
|
| | | | 40,000 | | | | | | — | | |
Proceeds from issuance of common stock upon exercise of stock options
|
| | | | 596 | | | | | | 453 | | |
Payments of deferred offering costs
|
| | | | — | | | | | | (485) | | |
Repurchase of unvested common stock shares issued upon early exercised stock options
|
| | | | (6) | | | | | | (64) | | |
Net cash provided by financing activities
|
| | | | 492,367 | | | | | | 89,682 | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 123,499 | | | | | | 20,179 | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 47,133 | | | | | | 26,954 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 170,632 | | | | | $ | 47,133 | | |
Supplemental disclosures: | | | | | | | | | | | | | |
Conversion of 168,489,871 shares of redeemable convertible preferred stock upon the closing of
initial public offering |
| | | $ | 639,237 | | | | | $ | — | | |
Settlement of derivative liability upon issuance of redeemable convertible preferred stock
|
| | | $ | (14,319) | | | | | $ | (2,231) | | |
Recognition of derivative liability upon issuance of redeemable convertible preferred stock
|
| | | $ | 8,913 | | | | | $ | 2,112 | | |
Vesting of early exercised stock options and unvested restricted shares of common stock
|
| | | $ | 1,174 | | | | | $ | 1,944 | | |
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | — | | | | | $ | 14,255 | | |
Property and equipment acquired through tenant improvement allowance
|
| | | $ | — | | | | | $ | 16,691 | | |
Purchases of property and equipment in other accrued expenses and current liabilities
|
| | | $ | — | | | | | $ | 49 | | |
Reconciliation of cash, cash equivalents and restricted cash: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 169,526 | | | | | $ | 45,996 | | |
Restricted cash
|
| | | | — | | | | | | 113 | | |
Restricted cash, non-current
|
| | | | 1,106 | | | | | | 1,024 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 170,632 | | | | | $ | 47,133 | | |
| | |
Fair Value Measurements as of
December 31, 2024 |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 168,847 | | | | | $ | — | | | | | $ | — | | | | | $ | 168,847 | | |
Marketable securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | | 47,137 | | | | | | 71,600 | | | | | | — | | | | | | 118,737 | | |
Total assets
|
| | | $ | 215,984 | | | | | $ | 71,600 | | | | | $ | — | | | | | $ | 287,584 | | |
| | |
Fair Value Measurements as of
December 31, 2023 |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 21,310 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,310 | | |
U.S. treasuries
|
| | | | 2,000 | | | | | | — | | | | | | — | | | | | | 2,000 | | |
Marketable securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | | 1,958 | | | | | | 998 | | | | | | — | | | | | | 2,956 | | |
Total assets
|
| | | $ | 25,268 | | | | | $ | 998 | | | | | $ | — | | | | | $ | 26,266 | | |
| | |
Year Ended December 31,
|
| |||
| | |
2024
|
| |
2023
|
|
Expected term (in years)
|
| |
0.2 – 0.4
|
| |
0.0 – 0.4
|
|
Volatility
|
| |
55.1% – 59.9%
|
| |
43.2% – 83.2%
|
|
Risk-free interest rate
|
| |
5.4% – 5.5%%
|
| |
5.2% – 5.6%
|
|
Dividend yield
|
| |
0.0%
|
| |
0.0%
|
|
Probability of option exercise
|
| |
0.0% – 100.0%%
|
| |
30.0% – 100.0%
|
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Fair value at beginning of period
|
| | | $ | — | | | | | $ | — | | |
Fair value upon issuance
|
| | | | 8,913 | | | | | | 2,112 | | |
Changes in fair value
|
| | | | 5,406 | | | | | | 119 | | |
Fair value upon settlement
|
| | | | (14,319) | | | | | | (2,231) | | |
Fair value at end of period
|
| | | $ | — | | | | | $ | — | | |
| | |
Amortized Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value as of
December 31, 2024 |
| ||||||||||||
Short-term marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | $ | 118,697 | | | | | $ | 45 | | | | | $ | (5) | | | | | $ | 118,737 | | |
Total short-term marketable securities
|
| | | $ | 118,697 | | | | | $ | 45 | | | | | $ | (5) | | | | | $ | 118,737 | | |
| | |
Amortized Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value as of
December 31, 2023 |
| ||||||||||||
Short-term marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | $ | 2,954 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 2,956 | | |
Total short-term marketable securities
|
| | | $ | 2,954 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 2,956 | | |
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Prepaid insurance
|
| | | $ | 695 | | | | | $ | 111 | | |
Prepaid subscriptions
|
| | | | 1,232 | | | | | | 703 | | |
Interest receivable
|
| | | | 698 | | | | | | 108 | | |
Tax receivable
|
| | | | 1,114 | | | | | | 614 | | |
Other
|
| | | | 762 | | | | | | 95 | | |
Total other prepaid expenses and current assets
|
| | | $ | 4,501 | | | | | $ | 1,631 | | |
| | |
Estimated Useful Life
(in years) |
| |
December 31,
2024 |
| |
December 31,
2023 |
| | ||||||||
Leasehold improvements
|
| |
Shorter of useful
life or lease term |
| | | $ | 17,618 | | | | | $ | 17,592 | | | | ||
Laboratory equipment
|
| |
5
|
| | | | 5,227 | | | | | | 3,577 | | | | ||
Furniture and fixtures
|
| |
5
|
| | | | 1,709 | | | | | | 1,709 | | | | ||
Computer equipment
|
| |
5
|
| | | | 896 | | | | | | 896 | | | | ||
Capitalized software
|
| |
3
|
| | | | 75 | | | | | | 75 | | | | ||
Total property and equipment, gross
|
| | | | | | | 25,525 | | | | | | 23,849 | | | | | |
Less: Accumulated depreciation and amortization
|
| | | | | | | (4,557) | | | | | | (1,408) | | | | | |
Total property and equipment, net
|
| | | | | | $ | 20,968 | | | | | $ | 22,441 | | | | | |
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Accrued personnel and related expenses
|
| | | $ | 7,765 | | | | | $ | 5,585 | | |
Accrued professional services
|
| | | | 2,657 | | | | | | 1,093 | | |
Accrued other expenses
|
| | | | 158 | | | | | | 409 | | |
Total other accrued expenses and current liabilities
|
| | | $ | 10,580 | | | | | $ | 7,087 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating lease costs
|
| | | $ | 3,469 | | | | | $ | 4,747 | | |
Variable lease costs
|
| | | | 1,202 | | | | | | 545 | | |
Total lease costs
|
| | | $ | 4,671 | | | | | $ | 5,292 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash payments included in the measurement of operating lease liabilities
|
| | | $ | 5,299 | | | | | $ | 2,903 | | |
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Weighted-average remaining lease term (years)
|
| | | | 8.7 | | | | | | 9.5 | | |
Weighted-average incremental borrowing rate
|
| | | | 11.4% | | | | | | 11.4% | | |
|
2025
|
| | | $ | 4,959 | | |
|
2026
|
| | | | 5,125 | | |
|
2027
|
| | | | 5,296 | | |
|
2028
|
| | | | 5,474 | | |
|
2029
|
| | | | 5,658 | | |
|
Thereafter
|
| | | | 21,857 | | |
|
Total undiscounted lease payments
|
| | | | 48,369 | | |
|
Less: Imputed interest
|
| | | | (17,647) | | |
|
Total operating lease liabilities
|
| | | $ | 30,722 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | |
Shares
Authorized |
| |
Shares
Issued and Out standing |
| |
Aggregate
Liquidation Preference |
| |
Net Carrying
Value |
| ||||||||||||
| | |
(in thousands, except share amounts)
|
| |||||||||||||||||||||
Series Seed redeemable convertible preferred stock
|
| | | | 10,500,000 | | | | | | 10,500,000 | | | | | $ | 10,500 | | | | | $ | 10,480 | | |
Series A redeemable convertible preferred stock
|
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 30,000 | | | | | | 29,972 | | |
Series B redeemable convertible preferred stock
|
| | | | 40,200,000 | | | | | | 40,200,000 | | | | | | 201,000 | | | | | | 200,711 | | |
Series B-1 redeemable convertible preferred stock
|
| | | | 9,760,088 | | | | | | 9,760,088 | | | | | | 39,040 | | | | | | 44,310 | | |
Series B-2 redeemable convertible preferred stock
|
| | | | 18,000,000 | | | | | | 16,221,170 | | | | | | 81,106 | | | | | | 80,969 | | |
Series B-2A redeemable convertible preferred stock
|
| | | | 3,056,490 | | | | | | 1,778,830 | | | | | | 8,894 | | | | | | 8,928 | | |
Total redeemable convertible preferred stock
|
| | | | 89,016,578 | | | | | | 85,960,088 | | | | | $ | 370,540 | | | | | $ | 375,370 | | |
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Outstanding and issued stock options
|
| | | | 9,458,788 | | | | | | 5,096,086 | | |
Shares available for grant under 2024 Equity Incentive Plan
|
| | | | 6,893,517 | | | | | | — | | |
Shares available for grant under 2024 Employee Stock Purchase Plan
|
| | | | 650,000 | | | | | | — | | |
Shares available for grant under 2024 Performance Option Plan
|
| | | | 92,800 | | | | | | — | | |
Shares available for grant under 2021 Stock Plan
|
| | | | — | | | | | | 296,189 | | |
Redeemable convertible preferred stock issued and outstanding
|
| | | | — | | | | | | 18,387,168 | | |
Total
|
| | | | 17,095,105 | | | | | | 23,779,443 | | |
| | |
Number of
Shares |
| |
Weighted-
Average Grant Date Fair Value |
| ||||||
Unvested as of December 31, 2023
|
| | | | 29,322 | | | | | $ | 2.90 | | |
Vested
|
| | | | (20,322) | | | | | $ | 2.90 | | |
Repurchased
|
| | | | (6,417) | | | | | $ | 2.90 | | |
Unvested as of December 31, 2024
|
| | | | 2,583 | | | | | $ | 2.90 | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price Per Share |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| | ||||||||||||||
Outstanding as of December 31, 2023
|
| | | | 5,096,086 | | | | | $ | 9.68 | | | | | | 8.5 | | | | | $ | 15,033 | | | | ||
Granted
|
| | | | 2,902,385 | | | | | $ | 11.68 | | | | | | | | | | | | | | | | ||
Exercised
|
| | | | (72,201) | | | | | $ | 8.26 | | | | | | | | | | | $ | 333 | | | | | |
Forfeited or expired
|
| | | | (255,362) | | | | | $ | 10.23 | | | | | | | | | | | | | | | | ||
Outstanding, vested and expected to vest as of December 31, 2024
|
| | | | 7,670,908 | | | | | $ | 9.59 | | | | | | 8.2 | | | | | $ | 1,777 | | | | ||
Exercisable as of December 31, 2024
|
| | | | 6,565,317 | | | | | $ | 9.31 | | | | | | 8.0 | | | | | $ | 1,777 | | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price Per Share |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding as of December 31, 2023
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 1,880,680 | | | | | $ | 10.19 | | | | | | | | | | | | | | |
Forfeited or expired
|
| | | | (92,800) | | | | | $ | 10.19 | | | | | | | | | | | | | | |
Outstanding, vested and expected to vest as of December 31, 2024
|
| | | | 1,787,880 | | | | | $ | 10.19 | | | | | | 9.3 | | | | | $ | — | | |
Exercisable as of December 31, 2024
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||
| | |
2024
|
| |
2023
|
|
Expected term (in years)
|
| |
5.8 – 6.1
|
| |
5.8 – 6.6
|
|
Volatility
|
| |
103.65% – 109.78%
|
| |
97.65% – 102.54%
|
|
Risk-free interest rate
|
| |
3.47% – 4.48%
|
| |
3.66% – 4.77%
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price Per Share |
| ||||||
Unvested as of December 31, 2022
|
| | | | 663,930 | | | | | $ | 5.36 | | |
Early exercised
|
| | | | 18,469 | | | | | $ | 9.48 | | |
Vested
|
| | | | (340,502) | | | | | $ | 5.65 | | |
Repurchased
|
| | | | (14,797) | | | | | $ | 4.36 | | |
Unvested as of December 31, 2023
|
| | | | 327,100 | | | | | $ | 5.33 | | |
Early exercised
|
| | | | 25,034 | | | | | $ | 8.84 | | |
Vested
|
| | | | (205,451) | | | | | $ | 5.62 | | |
Unvested as of December 31, 2024
|
| | | | 146,683 | | | | | $ | 5.53 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Research and development
|
| | | $ | 10,110 | | | | | $ | 4,745 | | |
General and administrative
|
| | | | 9,347 | | | | | | 3,880 | | |
Total stock-based compensation expense
|
| | | $ | 19,457 | | | | | $ | 8,625 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Stock options
|
| | | $ | 19,399 | | | | | $ | 8,553 | | |
Restricted stock awards
|
| | | | 58 | | | | | | 72 | | |
Total stock-based compensation expense
|
| | | $ | 19,457 | | | | | $ | 8,625 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (294,233) | | | | | $ | (154,993) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares of common stock outstanding
|
| | | | 28,579,979 | | | | | | 2,649,038 | | |
Less: Weighted-average shares of common stock subject to repurchase
|
| | | | (238,113) | | | | | | (498,852) | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 28,341,866 | | | | | | 2,150,186 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (10.38) | | | | | $ | (72.08) | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
Stock options issued and outstanding
|
| | | | 9,458,788 | | | | | | 5,096,086 | | |
Unvested restricted common stock and early exercised stock options
|
| | | | 149,266 | | | | | | 356,422 | | |
Redeemable convertible preferred stock issued and outstanding
|
| | | | — | | | | | | 18,387,168 | | |
Total
|
| | | | 9,608,054 | | | | | | 23,839,676 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Amount at statutory tax rates
|
| | | $ | (61,789) | | | | | $ | (32,548) | | |
Permanent differences
|
| | | | 3,000 | | | | | | 7 | | |
Valuation allowance
|
| | | | 64,923 | | | | | | 34,961 | | |
Stock-based compensation
|
| | | | 3,356 | | | | | | 892 | | |
Federal research and development credit
|
| | | | (9,520) | | | | | | (3,322) | | |
Other
|
| | | | 30 | | | | | | 10 | | |
Total
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 21,573 | | | | | $ | 10,519 | | |
Tax credits
|
| | | | 17,407 | | | | | | 6,243 | | |
Research and development capitalization
|
| | | | 74,211 | | | | | | 39,059 | | |
Accruals and reserves
|
| | | | 115 | | | | | | 15 | | |
Stock-based compensation
|
| | | | 3,088 | | | | | | 1,361 | | |
Operating lease liabilities
|
| | | | 6,452 | | | | | | 6,842 | | |
Other capitalized expenses
|
| | | | 11,832 | | | | | | 4,567 | | |
Gross deferred tax assets
|
| | | | 134,678 | | | | | | 68,606 | | |
Valuation allowance
|
| | | | (127,990) | | | | | | (61,404) | | |
Deferred tax assets, net of valuation allowance
|
| | | $ | 6,688 | | | | | $ | 7,202 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets
|
| | | | (885) | | | | | | (1,025) | | |
Operating lease right-of-use assets
|
| | | | (5,803) | | | | | | (6,177) | | |
Deferred tax liabilities
|
| | | | (6,688) | | | | | | (7,202) | | |
Total net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
Amount
|
| |
Begin to Expire
|
| |||
Net operating losses, U.S. federal
|
| | | $ | 84,664 | | | |
Do not expire
|
|
Net operating losses, U.S. federal
|
| | | $ | 16,520 | | | |
2037
|
|
Net operating losses, U.S. states
|
| | | $ | 4,683 | | | |
2041
|
|
Tax credits, U.S. federal
|
| | | $ | 16,026 | | | |
2039
|
|
Tax credits, U.S. states
|
| | | $ | 5,289 | | | |
2037
|
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Beginning balance
|
| | | $ | 4,116 | | | | | $ | 2,451 | | |
Increases in tax positions in the current period
|
| | | | 1,336 | | | | | | 3,572 | | |
Decreases related to prior year’s tax position
|
| | | | (2,655) | | | | | | (1,907) | | |
Ending balance
|
| | | $ | 2,797 | | | | | $ | 4,116 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development expenses
|
| | | | | | | | | | | | |
External costs
|
| | | | | | | | | | | | |
Milestones related to previously acquired IPR&D assets
|
| | | $ | 23,000 | | | | | $ | — | | |
CRO, CMO and clinical trials
|
| | | | 151,422 | | | | | | 68,967 | | |
Professional consulting services
|
| | | | 19,154 | | | | | | 13,155 | | |
Other research and development costs
|
| | | | 10,258 | | | | | | 11,463 | | |
Internal costs
|
| | | | | | | | | | | | |
Personnel-related costs
|
| | | | 46,774 | | | | | | 32,068 | | |
Facilities and overhead costs
|
| | | | 14,946 | | | | | | 12,023 | | |
Total research and development expense
|
| | | | 265,554 | | | | | | 137,676 | | |
General and administrative expenses
|
| | | | 35,200 | | | | | | 20,498 | | |
Total operating expenses
|
| | | | 300,754 | | | | | | 158,174 | | |
Loss from operations
|
| | | | (300,754) | | | | | | (158,174) | | |
Total other income (expense), net
|
| | | | 6,521 | | | | | | 3,181 | | |
Consolidated net loss
|
| | | $ | (294,233) | | | | | $ | (154,993) | | |
| | |
Page
|
| |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-15 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | |
| | |
Page
|
| |||
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-43 | | | |
| | | | A-47 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-58 | | |
| | |
Page
|
| |||
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-70 | | |
| Exhibit A | | | Certificate of Incorporation of the Surviving Corporation | |
| Exhibit B | | | Tax Representation Letters | |
Term
|
| |
Section Reference
|
|
Agreement | | | Preamble | |
Bankruptcy and Equity Exception | | | 3.4(b) | |
Bylaws | | | 1.5 | |
Certificate | | | 2.1(b) | |
Certificate of Incorporation | | | 1.4 | |
Certificate of Merger | | | 1.3 | |
Closing | | | 1.2 | |
Closing Date | | | 1.2 | |
Company | | | Preamble | |
Company Acquisition Proposal | | | 5.2(d) | |
Company Alternative Acquisition Agreement | | | 5.2(e) | |
Company Balance Sheet | | | 3.9(b) | |
Company Board | | | Recitals | |
Term
|
| |
Section Reference
|
|
Company Board Recommendation | | | Recitals | |
Company Bylaws | | | 3.1(b) | |
Company Capital Stock | | | 3.3(a) | |
Company Change in Recommendation | | | 5.2(e) | |
Company Charter | | | 3.1(b) | |
Company Disclosure Letter | | | Article III | |
Company Employees | | | 5.18(b) | |
Company Equity Awards | | | 2.4(d)(i) | |
Company Financial Advisor | | | 3.22 | |
Company In-bound License | | | 3.16(d) | |
Company Intervening Event | | | 5.2(d) | |
Company Leases | | | 3.20(c) | |
Company Licensed Registered IP | | | 3.16(a) | |
Company Material Contract | | | 3.11(b) | |
Company Out-bound License | | | 3.16(d) | |
Company Owned Registered IP | | | 3.16(a) | |
Company Permits | | | 3.18(a) | |
Company Preferred Stock | | | 3.3(a) | |
Company Privacy Requirements | | | 3.17(a) | |
Company Registered IP | | | 3.16(a) | |
Company SEC Documents | | | 3.6(a) | |
Company Specified Representatives | | | 5.2(i) | |
Company Stockholder Approval | | | 3.4(b) | |
Company Stockholders Meeting | | | 5.5(a)(i) | |
Company Subsidiaries | | | 3.1(a) | |
Company Superior Proposal | | | 5.2(d) | |
Company Voting Agreements | | | Recitals | |
Continuation Period | | | 5.18(b) | |
Converted Option | | | 2.4(a)(i) | |
Converted Performance RSU | | | 2.4(c)(i) | |
Converted Performance RSU Vesting Date | | | 2.4(c)(i) | |
Converted PSU Parent Shares | | | 2.4(c)(i) | |
Converted RSU | | | 2.4(b)(i) | |
Converted RSU Parent Shares | | | 2.4(b)(i) | |
Current Purchase Period | | | 2.4(e) | |
DGCL | | | Recitals | |
Effective Time | | | 1.3 | |
Equiniti | | | 2.2(a) | |
ERISA Affiliate | | | 3.12(f) | |
Exchange Agent | | | 2.2(a) | |
Exchange Fund | | | 2.2(a) | |
Exchange Ratio | | | 2.1(a) | |
Excluded Share | | | 2.1(a) | |
Term
|
| |
Section Reference
|
|
Filed Company Contract | | | 3.11(a) | |
Filed Company SEC Documents | | | Article III | |
Filed Parent Contract | | | 4.11(a) | |
Filed Parent SEC Documents | | | Article IV | |
Form S-4 | | | 5.4(a) | |
HSR Act | | | 4.5(c) | |
Indemnification Period | | | 5.11(a) | |
Intended Tax Treatment | | | Recitals | |
IRS | | | 3.12(e) | |
Joint Proxy Statement/Prospectus | | | 5.4(a) | |
Merger | | | Recitals | |
Merger Consideration | | | 2.1(a) | |
Merger Sub | | | Preamble | |
New Plans | | | 5.18(c) | |
Old Plans | | | 5.18(c) | |
Parent | | | Preamble | |
Parent Acquisition Proposal | | | 5.3(d) | |
Parent Alternative Acquisition Agreement | | | 5.3(e) | |
Parent Balance Sheet | | | 4.9(b) | |
Parent Board | | | Recitals | |
Parent Board Expansion | | | 5.16 | |
Parent Board Recommendation | | | Recitals | |
Parent Bylaws | | | 4.1(b) | |
Parent Capital Stock | | | 4.3(a) | |
Parent Change in Recommendation | | | 5.3(e) | |
Parent Charter | | | 4.1(b) | |
Parent Common Stock | | | 4.3(a) | |
Parent Disclosure Letter | | | Article IV | |
Parent Financial Advisor | | | 4.23 | |
Parent In-bound License | | | 4.15(d) | |
Parent Intervening Event | | | 5.3(d) | |
Parent Leases | | | 4.20(c) | |
Parent Licensed Registered IP | | | 4.15(a) | |
Parent Material Contract | | | 4.11(b) | |
Parent Non-Voting Common Stock | | | 4.3(a) | |
Parent Out-bound License | | | 4.15(d) | |
Parent Owned Registered IP | | | 4.15(a) | |
Parent Permits | | | 4.17(a) | |
Parent Preferred Stock | | | 4.3(a) | |
Parent Privacy Requirements | | | 4.16(a) | |
Parent Registered IP | | | 4.15(a) | |
Parent SEC Documents | | | 4.6(a) | |
Parent Share Issuance | | | 4.4(a) | |
Term
|
| |
Section Reference
|
|
Parent Special Committee | | | Recitals | |
Parent Specified Representatives | | | 5.3(i) | |
Parent Stockholder Approval | | | 4.4(b) | |
Parent Stockholders Meeting | | | 4.4(a) | |
Parent Subsidiaries | | | 4.1(a) | |
Parent Superior Proposal | | | 5.3(d) | |
Parent Voting Agreements | | | Recitals | |
participate | | | 5.14(b) | |
Party/(ies) | | | Preamble | |
Permits | | | 3.18(a) | |
Pre-Closing Period | | | 5.1(a) | |
Shares | | | Recitals | |
Surviving Corporation | | | 1.1 | |
Tail Policy | | | 5.11(c) | |
Termination Date | | | 7.2(a) | |
Uncertificated Shares | | | 2.1(b) | |
WARN Act | | | 3.13(e) | |
Name, Address and Electronic Mail Address of Securityholder
|
| |
Number and Class of Subject Securities
|
|
| | | | |
| | | | |
Name, Address and Electronic Mail Address of Securityholder
|
| |
Number and Class of Subject Securities
|
|
| | | | |
| | | | |
|
![]() |
| |
Guggenheim Securities, LLC
330 Madison Avenue New York, New York 10017 GuggenheimPartners.com |
|