| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 23 | | | |
| | | | | 44 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 57 | | | |
| | | | | 67 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 77 | | | |
| | | | | 81 | | | |
| | | | | 83 | | | |
| | | | | 83 | | | |
| | | | | 83 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | |
Name
|
| |
Age
|
| | | | |
Committees(1)
|
| |
Class – Election Year
|
| ||||||
| | | | | | | | |
Audit
|
| |
Comp
|
| |
N&CG
|
| | | |
Vincent J. Milano | | | 59 | | | Chair of the Board | | | | | | | | | | | | Class I – 2023 | |
Dr. Cristina Csimma | | | 63 | | | Director | | | | | |
X
|
| |
C
|
| | Class I – 2023 | |
Michael Dougherty | | | 64 | | | Director | | |
C
|
| | | | |
X
|
| | Class I – 2023 | |
James Geraghty | | | 68 | | | Director | | | | | | | | | | | | Class II – 2024 | |
Dr. Maxine Gowen | | | 64 | | | Director | | |
X
|
| |
C
|
| | | | | Class II – 2024 | |
Ronald Wooten | | | 63 | | | Director | | |
X
|
| | | | | | | | Class III – 2025 | |
John C. Taylor | | | 52 | | | Director | | | | | | | | | | | | Class III – 2025 | |
Name
|
| |
Age
|
| |
Position(s) Held in Company Following the Acquisition
|
|
Andy Jordan | | |
75
|
| | Chief Strategy Officer | |
John J. Kirby | | |
50
|
| | Chief Financial Officer | |
Dr. Carl Kraus | | |
53
|
| | Chief Medical Officer | |
Bryant D. Lim | | |
51
|
| |
Chief Business Officer and General Counsel
|
|
Daniel Salain | | |
55
|
| | Chief Operating Officer | |
John C. Taylor* | | |
52
|
| | Chief Executive Officer | |
| | |
Shares beneficially
owned |
| |||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number
|
| |
Percentage
|
| ||||||
5% Stockholders: | | | | | | | | | | | | | |
Pillar Investment Entities
|
| | | | 16,748,500(2) | | | | | | 19.99 | | |
co/ Stuarts Corporate Services Ltd.
Kensington House, 69 Dr. Roy’s Drive
Georgetown, Grand Cayman KY1-1104 Cayman Islands |
| | | | | | | | | | | | |
Company Officers and Directors: | | | | | | | | | | | | | |
John Taylor
|
| | | | 2,171,214 | | | | | | 3.5 | | |
Daniel Salain
|
| | | | 2,171,214 | | | | | | 3.5 | | |
Vincent J. Milano
|
| | | | 1,037,546(3) | | | | | | 1.7 | | |
Andrew Jordan
|
| | | | 651,364 | | | | | | 1.0 | | |
John J. Kirby
|
| | | | 354,041(4) | | | | | | * | | |
Bryant D. Lim
|
| | | | 427,371(5) | | | | | | * | | |
Ronald Wooten
|
| | | | 1,343,547(6) | | | | | | 2.2 | | |
Carl Kraus
|
| | | | 189,981(7) | | | | | | * | | |
Michael R. Dougherty
|
| | | | 355,116(8) | | | | | | * | | |
Cristina Csimma
|
| | | | 72,000(9) | | | | | | * | | |
James A. Geraghty
|
| | | | 271,229(10) | | | | | | * | | |
Maxine Gowen
|
| | | | 75,500(11) | | | | | | * | | |
All current directors and executive officers as a group (12 individuals)
|
| | | | 9,120,123(12) | | | | | | 14.6 | | |
| | |
Page(s)
|
| |||
| | | | C-4 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | C-6 | | | |
| | | | C-7 | | | |
| | | | C-8 | | | |
| | | | C-9 | | | |
| | | | C-10 – C-23 | | |
| | |
2021
|
| |||
Assets | | | | | | | |
Current assets | | | | | | | |
Cash and cash equivalents
|
| | | $ | 5,010,224 | | |
Restricted cash
|
| | | | 125,000 | | |
Accounts receivable
|
| | | | 268,166 | | |
Unbilled accounts receivable
|
| | | | 328,012 | | |
Funding receivable
|
| | | | 6,315,637 | | |
Prepaid expenses and other current assets
|
| | | | 798,376 | | |
Total current assets
|
| | | | 12,845,415 | | |
Operating lease – right-of-use asset
|
| | | | 96,212 | | |
Intangible asset
|
| | | | 165,600 | | |
Total assets
|
| | | $ | 13,107,227 | | |
Liabilities, Preferred Equity and Stockholders’ Deficit | | | | | | | |
Current liabilities | | | | | | | |
Accounts payable
|
| | | $ | 313,355 | | |
Accrued expenses
|
| | | | 75,115 | | |
Accrued placement fee
|
| | | | 442,095 | | |
Accrued bonuses
|
| | | | 883,747 | | |
Operating lease liability, net
|
| | | | 40,323 | | |
Acquisition obligation, less unamortized discount based on imputed interest rate of 9.2%,
$567,765 |
| | | | 5,798,919 | | |
Total current liabilities
|
| | | | 7,553,554 | | |
Operating lease liability, net of current portion
|
| | | | 55,889 | | |
Acquisition obligation, less current portion, less unamortized discount based on imputed interest rate of 9.2%, $10,824
|
| | | | 1,489,176 | | |
Total liabilities
|
| | | | 9,098,619 | | |
Commitments and contingencies (Note 13) | | | | | | | |
Preferred equity | | | | | | | |
Preferred stock, 5 shares authorized, $.001 par value; 5 shares issued and outstanding with a liquidation preference of $33,583,912 as of December 31, 2021
|
| | | | 33,583,912 | | |
Stockholders’ deficit | | | | | | | |
Common stock, 10,000,000 shares authorized, $.001 par value; 3,536,000 shares issued and outstanding as of December 31, 2021
|
| | | | 3,536 | | |
Additional paid-in capital
|
| | | | — | | |
Accumulated deficit
|
| | | | (29,576,083) | | |
Accumulated other comprehensive income
|
| | | | (2,757) | | |
Total stockholders’ deficit
|
| | | | (29,575,304) | | |
Total liabilities preferred stock and stockholders’ deficit
|
| | | $ | 13,107,227 | | |
| | |
2021
|
| |||
Revenues | | | | | | | |
Government sponsored product development
|
| | | $ | 897,002 | | |
Consulting services
|
| | | | 107,944 | | |
Total revenues
|
| | | | 1,004,946 | | |
Research and development expenses: | | | | | | | |
Government sponsored product development
|
| | | | 624,215 | | |
Consulting services
|
| | | | 31,234 | | |
Non-sponsored research and development
|
| | | | 8,542,309 | | |
In-process research and development
|
| | | | 11,809,631 | | |
Total research and development expenses
|
| | | | 21,007,389 | | |
General and administrative expenses
|
| | | | 3,794,028 | | |
Total operating expenses
|
| | | | 24,801,417 | | |
Operating loss
|
| | | | (23,796,471) | | |
Other expense | | | | | | | |
Interest expense
|
| | | | (108,631) | | |
Foreign currency transaction loss
|
| | | | (1,785) | | |
Total other expense
|
| | | | (110,416) | | |
Loss before income taxes
|
| | | | (23,906,887) | | |
Income tax benefit
|
| | | | — | | |
Net loss
|
| | | $ | (23,906,887) | | |
Other comprehensive loss | | | | | | | |
Currency translation adjustment
|
| | | | (2,757) | | |
Comprehensive loss
|
| | | $ | (23,909,644) | | |
| | |
Preferred Equity
|
| | |
Stockholders’ Deficit
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Preferred Stock – Series X
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Series X preferred stock, net of
issuance costs |
| | | | 5 | | | | | $ | 12,527,164 | | | | | | | — | | | | | $ | — | | | | | $ | 1,422,836 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,422,836 | | |
Preferred shareholder contributions, net of issuance costs
|
| | | | — | | | | | | 13,905,708 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Preferred shares modification
|
| | | | — | | | | | | 7,151,040 | | | | | | | — | | | | | | — | | | | | | (1,481,844) | | | | | | (5,669,196) | | | | | | — | | | | | | (7,151,040) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 59,008 | | | | | | — | | | | | | — | | | | | | 59,008 | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 3,536,000 | | | | | | 3,536 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,536 | | |
Currency translation adjustment
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,757) | | | | | | (2,757) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,906,887) | | | | | | — | | | | | | (23,906,887) | | |
Balances at December 31, 2021
|
| | | | 5 | | | | | $ | 33,583,912 | | | | | | | 3,536,000 | | | | | $ | 3,536 | | | | | $ | — | | | | | $ | (29,576,083) | | | | | $ | (2,757) | | | | | $ | (29,575,304) | | |
| | |
2021
|
| |||
Cash flows from operating activities | | | | | | | |
Net loss
|
| | | $ | (23,906,887) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Amortization of acquisition obligation discount
|
| | | | 109,223 | | |
Amortization of right-of-use asset
|
| | | | 12,609 | | |
Non-cash expense in connection with asset acquisition
|
| | | | 6,918,772 | | |
Foreign currency transaction loss
|
| | | | (2,721) | | |
Stock-based compensation
|
| | | | 59,008 | | |
Changes in operating assets and liabilities:
|
| | | | | | |
Accounts receivable
|
| | | | (237,177) | | |
Unbilled accounts receivable
|
| | | | 361,713 | | |
Funding receivable
|
| | | | (6,315,637) | | |
Prepaid expenses and other current assets
|
| | | | (715,638) | | |
Accounts payable
|
| | | | (83,951) | | |
Accrued expenses and other liabilities
|
| | | | 1,254,875 | | |
Operating lease liability, net
|
| | | | (12,609) | | |
Net cash used in operating activities
|
| | | | (22,558,420) | | |
Cash flows from investing activities | | | | | | | |
Purchase of intangible asset
|
| | | | (165,600) | | |
Net cash used in investing activities
|
| | | | (165,600) | | |
Cash flows from financing activities | | | | | | | |
Proceeds from issuance of preferred stock, net
|
| | | | 27,855,708 | | |
Proceeds from issuance of common stock
|
| | | | 3,536 | | |
Net cash provided by financing activities
|
| | | | 27,859,244 | | |
Net change in cash, cash equivalents, and restricted cash
|
| | | | 5,135,224 | | |
Cash and cash equivalents | | | | | | | |
Consolidated cash and restricted cash at beginning of year
|
| | | | — | | |
Consolidated cash and restricted cash at end of year
|
| | | $ | 5,135,224 | | |
Supplemental disclosure of cash flow information | | | | | | | |
Cash paid for interest
|
| | | $ | — | | |
Supplemental disclosure of noncash investing and financing activities | | | | | | | |
Preferred stock modification dividend
|
| | | $ | 7,151,040 | | |
| | |
2021
|
| |||
Cash and cash equivalents
|
| | | $ | 5,010,224 | | |
Restricted cash
|
| | | | 125,000 | | |
Total cash, cash equivalents, and restricted cash
|
| | | $ | 5,135,224 | | |
| | |
2021
|
| |||
Prepaid materials
|
| | | $ | 614,319 | | |
Prepaid licenses
|
| | | | 61,581 | | |
Prepaid research fees
|
| | | | 37,013 | | |
Prepaid insurance
|
| | | | 23,984 | | |
Prepaid rent
|
| | | | 11,352 | | |
Other
|
| | | | 50,127 | | |
Total prepaid expenses and other current assets
|
| | | $ | 798,376 | | |
| | |
2021
|
| |||
2022
|
| | | $ | 47,502 | | |
2023
|
| | | | 47,502 | | |
2024
|
| | | | 11,876 | | |
Total lease payments
|
| | | $ | 106,880 | | |
Less: imputed interest
|
| | | | (10,668) | | |
Total operating lease liabilities
|
| | | $ | 96,212 | | |
| | |
2021
|
|
Expected stock price volatility
|
| |
85.75% – 86.62%
|
|
Risk-free interest rate
|
| |
0.84% – 1.22%
|
|
Expected term
|
| |
5 years – 6 years
|
|
Estimated value of stock per share
|
| |
$3.07
|
|
Estimated forfeiture rate
|
| |
10%
|
|
| | |
Incentive Stock Options
|
| |
Nonqualified Stock Options
|
| ||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted
Average Exercise Prices |
| |
Number of
Shares |
| |
Weighted
Average Exercise Prices |
| ||||||||||||
Outstanding at December 31, 2020
|
| | | | — | | | | | | | | | | | | — | | | | | | | | |
Granted
|
| | | | 244,240 | | | | | $ | 3.07 | | | | | | 70,760 | | | | | $ | 3.07 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2021
|
| | | | 244,240 | | | | | $ | — | | | | | | 70,760 | | | | | $ | — | | |
Exercisable at December 31, 2021
|
| | | | — | | | | | | | | | | | | 6,250 | | | | | | | | |
| | |
Amounts
|
| |||
Years Ending December 31 | | | | | | | |
2022
|
| | | $ | 6,366,684 | | |
2023
|
| | | | 1,500,000 | | |
Total
|
| | | | 7,866,684 | | |
Less: Unamortized acquisition discount
|
| | | | (578,589) | | |
Total acquisition obligation
|
| | | $ | 7,288,095 | | |
| | |
2021
|
| |||
Deferred tax assets | | | | | | | |
Tax loss carryforwards
|
| | | $ | 3,041,100 | | |
Tax credits
|
| | | | 391,500 | | |
Stock Compensation
|
| | | | 10,400 | | |
Intangible asset
|
| | | | 388,300 | | |
Total deferred tax assets
|
| | | | 3,831,300 | | |
Valuation allowance
|
| | | | (3,698,400) | | |
Net deferred tax assets
|
| | | | 132,900 | | |
Deferred tax liabilities | | | | | | | |
Debt discount
|
| | | | (132,900) | | |
Total deferred tax liabilities
|
| | | | (132,900) | | |
Net deferred tax assets
|
| | | $ | — | | |
| | |
2021
|
| |||||||||
| | |
Amount
|
| |
Pretax
Earnings |
| ||||||
U.S. federal tax at statutory rate
|
| | | $ | (5,020,400) | | | | | | 21.0% | | |
State taxes, net of federal benefit
|
| | | | (455,300) | | | | | | 1.9% | | |
Non-deductible expenses
|
| | | | 4,500 | | | | | | 0.0% | | |
Non-deductible IPR&D expense
|
| | | | 2,351,200 | | | | | | (9.9)% | | |
Foreign rate differential
|
| | | | 33,700 | | | | | | (0.1)% | | |
Credits
|
| | | | (391,500) | | | | | | 1.6% | | |
Other
|
| | | | 100 | | | | | | 0.0% | | |
Change in valuation allowance
|
| | | | 3,477,700 | | | | | | (14.5)% | | |
Provision (benefit) for income taxes
|
| | | $ | — | | | | | | 0.0% | | |
| | |
Page(s)
|
| |||
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | D-4 | | | |
| | | | D-5 | | | |
| | | | D-6 | | | |
| | | | D-7 | | | |
| | | | D-8 – D-16 | | |
| | |
As of
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | | | | | | | |
(audited)
|
| |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 7,934,183 | | | | | $ | 5,010,224 | | |
Restricted cash
|
| | | | 125,000 | | | | | | 125,000 | | |
Accounts receivable
|
| | | | 1,312,248 | | | | | | 268,166 | | |
Unbilled accounts receivable
|
| | | | 1,451,330 | | | | | | 328,012 | | |
Funding receivable
|
| | | | 701,249 | | | | | | 6,315,637 | | |
Prepaid expenses and other current assets
|
| | | | 564,128 | | | | | | 798,376 | | |
Total current assets
|
| | | | 12,088,138 | | | | | | 12,845,415 | | |
Operating lease right-of-use asset
|
| | | | 32,740 | | | | | | 96,212 | | |
Intangible asset
|
| | | | 165,600 | | | | | | 165,600 | | |
Total assets
|
| | | $ | 12,286,478 | | | | | $ | 13,107,227 | | |
Liabilities and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,488,899 | | | | | $ | 313,355 | | |
Accrued expenses
|
| | | | 307,782 | | | | | | 75,115 | | |
Accrued placement fee
|
| | | | 49,087 | | | | | | 442,095 | | |
Accrued bonuses
|
| | | | 688,579 | | | | | | 883,747 | | |
Operating lease liability
|
| | | | 32,740 | | | | | | 40,323 | | |
Acquisition obligation, less unamortized discount of $250,919 and $567,765 as of June 30, 2022 and December 31, 2021
|
| | | | 7,615,765 | | | | | | 5,798,919 | | |
Total current liabilities
|
| | | | 11,182,852 | | | | | | 7,553,554 | | |
Operating lease liability, less current portion
|
| | | | — | | | | | | 55,889 | | |
Acquisition obligation, less current portion, less unamortized discount of
$0 and $10,824 as of June 30, 2022 and December 31, 2021 |
| | | | — | | | | | | 1,489,176 | | |
Total liabilities
|
| | | | 11,182,852 | | | | | | 9,098,619 | | |
Commitments and Contingencies (Note 6)
|
| | | | — | | | | | | — | | |
Preferred equity | | | | | | | | | | | | | |
Preferred stock, 5 shares authorized, $0.001 par value; 5 shares issued and outstanding with a liquidation preference of $38,134,262 as of June 30, 2022
|
| | | | 38,134,262 | | | | | | 33,583,912 | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Common stock, 10,000,000 shares authorized, $.001 par value; 3,536,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021
|
| | | | 3,536 | | | | | | 3,536 | | |
Additional paid-in capital
|
| | | | 494,759 | | | | | | — | | |
Accumulated deficit
|
| | | | (37,525,332) | | | | | | (29,576,083) | | |
Accumulated other comprehensive loss
|
| | | | (3,599) | | | | | | (2,757) | | |
Total stockholders’ equity
|
| | | | (37,030,636) | | | | | | (29,575,304) | | |
Total liabilities, preferred equity and stockholders’ deficit
|
| | | $ | 12,286,478 | | | | | $ | 13,107,227 | | |
| | |
Six Months Ended
June 30, 2022 |
| |
Period from
March 2, 2021 to June 30, 2021 |
| ||||||
Revenues | | | | | | | | | | | | | |
Government sponsored product development
|
| | | $ | 8,393,491 | | | | | $ | — | | |
Non-government sponsored product development
|
| | | | 1,000,000 | | | | | | — | | |
Total revenues
|
| | | | 9,393,491 | | | | | | — | | |
Research and development expenses: | | | | | | | | | | | | | |
Government and non-government sponsored product development
|
| | | | 6,363,077 | | | | | | — | | |
Non-sponsored research and development
|
| | | | 7,377,712 | | | | | | 1,702,145 | | |
In-process research and development expenses
|
| | | | — | | | | | | 1,575,763 | | |
Total research and development expenses
|
| | | | 13,740,789 | | | | | | 3,277,908 | | |
General and administrative expenses
|
| | | | 3,233,282 | | | | | | 1,189,506 | | |
Total operating expenses
|
| | | | 16,974,071 | | | | | | 4,467,414 | | |
Operating loss
|
| | | | (7,580,580) | | | | | | (4,467,414) | | |
Other expense | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (330,513) | | | | | | 157 | | |
Foreign currency transaction loss
|
| | | | (1,292) | | | | | | (523) | | |
Total other expense
|
| | | | (331,805) | | | | | | (366) | | |
Loss before income taxes
|
| | | | (7,912,385) | | | | | | (4,467,780) | | |
Provision for income taxes
|
| | | | (36,864) | | | | | | — | | |
Net loss
|
| | | | (7,949,249) | | | | | | (4,467,780) | | |
Other comprehensive loss | | | | | | | | | | | | | |
Currency translation adjustment
|
| | | | (842) | | | | | | 4,184 | | |
Comprehensive loss
|
| | | $ | (7,950,091) | | | | | $ | (4,463,596) | | |
| | |
Preferred Equity
|
| | |
Stockholders’ Deficit
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Preferred Stock — Series X
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balances at March 2, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Series X preferred stock, net of issuance costs
|
| | | | 5 | | | | | | 12,527,167 | | | | | | | — | | | | | | — | | | | | | 1,422,836 | | | | | | — | | | | | | — | | | | | | 1,422,836 | | |
Preferred shareholder contributions, net of
issuance costs |
| | | | — | | | | | | 5,080,705 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 3,536,000 | | | | | | 3,536 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,536 | | |
Currency translation adjustment
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,184 | | | | | | 4,184 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,467,780) | | | | | | — | | | | | | (4,467,780) | | |
Balances at June 30, 2021
|
| | | | 5 | | | | | $ | 17,607,872 | | | | | | | 3,536,000 | | | | | $ | 3,536 | | | | | $ | 1,423,836 | | | | | $ | (4,467,780) | | | | | $ | 4,184 | | | | | $ | (3,036,224) | | |
| | |
Preferred Equity
|
| | |
Stockholders’ Deficit
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Preferred Stock — Series X
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balances at December 31, 2021
(audited) |
| | | | 5 | | | | | $ | 33,583,912 | | | | | | | 3,536,000 | | | | | $ | 3,536 | | | | | $ | — | | | | | $ | (29,576,083) | | | | | $ | (2,757) | | | | | $ | (29,575,304) | | |
Preferred shareholder contributions, net of issuance costs
|
| | | | — | | | | | | 4,550,350 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 494,759 | | | | | | — | | | | | | — | | | | | $ | 494,759 | | |
Currency translation adjustment
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (842) | | | | | $ | (842) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,949,249) | | | | | | — | | | | | $ | (7,949,249) | | |
Balances at June 30, 2022
|
| | | | 5 | | | | | $ | 38,134,262 | | | | | | | 3,536,000 | | | | | $ | 3,536 | | | | | $ | 494,759 | | | | | $ | (37,525,332) | | | | | $ | (3,599) | | | | | $ | (37,030,636) | | |
| | |
Six Months Ended
June 30, 2022 |
| |
Period from
March 2, 2021 to June 30, 2021 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (7,949,249) | | | | | $ | (4,467,780) | | |
Adjustments to reconcile net loss to net cash provided by (used in)
operating activities: |
| | | | | | | | | | | | |
Amortization of acquisition discount
|
| | | | 327,670 | | | | | | — | | |
Amortization of right-of-use asset
|
| | | | 19,511 | | | | | | — | | |
Foreign currency translation
|
| | | | 320 | | | | | | (4,757) | | |
Stock-based compensation
|
| | | | 494,759 | | | | | | 1,000 | | |
Changes in assets and liabilities, net of effects of acquisitions
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,044,082) | | | | | | — | | |
Unbilled accounts receivable
|
| | | | (1,123,318) | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 286,291 | | | | | | (50,010) | | |
Accounts payable
|
| | | | 2,103,318 | | | | | | 1,345,292 | | |
Accrued expenses and other liabilities
|
| | | | 68,969 | | | | | | (1,225,892) | | |
Operating lease liability, net
|
| | | | (19,511) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (6,835,322) | | | | | | (4,402,147) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from Series X preferred stock transaction, net
|
| | | | 9,771,732 | | | | | | 16,342,061 | | |
Proceeds from issuance of common stock
|
| | | | — | | | | | | 3,536 | | |
Effects of exchange rate changes on cash
|
| | | | (12,451) | | | | | | 49 | | |
Net cash provided by financing activities
|
| | | | 9,759,281 | | | | | | 16,345,646 | | |
Net change in cash, cash equivalents, and restricted cash
|
| | | | 2,923,959 | | | | | | 11,943,499 | | |
Consolidated cash and restricted cash at beginning of period
|
| | | | 5,135,224 | | | | | | — | | |
Consolidated cash and restricted cash at end of period
|
| | | $ | 8,059,183 | | | | | $ | 11,943,499 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Remeasurement of operating lease right-of-use asset for lease modification
|
| | | $ | 40,295 | | | | | $ | — | | |
Cash paid for interest
|
| | | | 3,914 | | | | | | — | | |
Accrued capital contributions, net of issuance costs
|
| | | | 652,162 | | | | | | 2,688,647 | | |
| | |
2022
|
|
Expected stock price volatility
|
| |
82.98%
|
|
Risk-free interest rate
|
| |
2.00% – 2.84%
|
|
Expected term
|
| |
6 years – 7 years
|
|
Estimated value of stock per share
|
| |
$12.28
|
|
| | |
Incentive Stock Options
|
| |
Nonqualified Stock Options
|
| ||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted
Average Exercise Prices |
| |
Number of
Shares |
| |
Weighted
Average Exercise Prices |
| ||||||||||||
Outstanding at December 31, 2021 (audited)
|
| | | | 244,240 | | | | | $ | 3.07 | | | | | | 70,760 | | | | | $ | 3.07 | | |
Granted
|
| | | | 225,741 | | | | | $ | 12.28 | | | | | | 308,759 | | | | | $ | 12.28 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at June 30, 2022
|
| | | | 469,981 | | | | | $ | 7.49 | | | | | | 379,519 | | | | | $ | 10.56 | | |
Exercisable at June 30, 2022
|
| | | | 20,936 | | | | | $ | 3.07 | | | | | | 16,458 | | | | | $ | 3.07 | | |
| | |
Amounts
|
| |||
Years Ending December 31 | | | | | | | |
2022
|
| | | $ | 6,366,684 | | |
2023
|
| | | | 1,500,000 | | |
Total
|
| | | | 7,866,684 | | |
Less: Unamortized acquisition discount
|
| | | | (250,919) | | |
Total acquisition obligation
|
| | | $ | 7,615,765 | | |
| | |
Idera
Pharmaceuticals, Inc. (Historical) |
| |
Aceragen, Inc.
Historical for the Period from January 1, 2022 through September 28, 2022 |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Government contracts revenue
|
| | | $ | 49 | | | | | $ | 13,209 | | | | | | — | | | | | | | | | | | $ | 13,258 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 5,960 | | | | | | 21,556 | | | | | | — | | | | | | | | | | | | 27,516 | | |
General and administrative
|
| | | | 7,325 | | | | | | 7,978 | | | | | | (2,966) | | | | | | A | | | | | | 12,337 | | |
Acquisition-related costs
|
| | | | 2,836 | | | | | | — | | | | | | (2,836) | | | | | | A | | | | | | — | | |
Restructuring and other costs
|
| | | | 2,802 | | | | | | — | | | | | | (2,802) | | | | | | A | | | | | | — | | |
Total operating expenses
|
| | | | 18,923 | | | | | | 29,534 | | | | | | (8,604) | | | | | | | | | | | | 39,853 | | |
Loss from operations
|
| | | | (18,874) | | | | | | (16,325) | | | | | | 8,604 | | | | | | | | | | | | (26,595) | | |
Non-operating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | 156 | | | | | | (482) | | | | | | (67) | | | | | | B | | | | | | (393) | | |
Warrant revaluation gain
|
| | | | 116 | | | | | | — | | | | | | (116) | | | | | | C | | | | | | — | | |
Foreign currency exchange and other gains (losses)
|
| | | | (21) | | | | | | (2) | | | | | | — | | | | | | | | | | | | (23) | | |
Change in fair value of Series X preferred stock liability
|
| | | | — | | | | | | — | | | | | | (1,536) | | | | | | D | | | | | | (1,536) | | |
Loss before income tax benefit
|
| | | | (18,623) | | | | | | (16,809) | | | | | | 6,885 | | | | | | | | | | | | (28,547) | | |
Income tax benefit
|
| | | | 6,039 | | | | | | (37) | | | | | | (6,039) | | | | | | E | | | | | | (37) | | |
Net loss
|
| | | $ | (12,584) | | | | | $ | (16,846) | | | | | $ | 846 | | | | | | | | | | | $ | (28,584) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.24) | | | | | $ | (4.99) | | | | | | | | | | | | | | | | | $ | (0.26) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 53,052 | | | | | | 3,373 | | | | | | 55,257 | | | | | | F | | | | | | 111,682 | | |
| | |
Idera
Pharmaceuticals, Inc. (Historical) |
| |
Aceragen, Inc.
(Historical) |
| |
Arrevus, Inc.
Historical for the Period from January 1, 2021 through October 24, 2021 |
| |
Other
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Aceragen, Inc. |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
Government contracts
revenue |
| | | $ | — | | | | | $ | 1,005 | | | | | $ | 2,867 | | | | | $ | — | | | | | | | | | | | $ | 3,872 | | | | | $ | — | | | | | | | | | | | $ | 3,872 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 16,375 | | | | | | 21,007 | | | | | | 2,010 | | | | | | — | | | | | | | | | | | | 23,017 | | | | | | — | | | | | | | | | | | | 39,392 | | |
General and administrative
|
| | | | 9,976 | | | | | | 3,794 | | | | | | 589 | | | | | | (104) | | | | | | A | | | | | | 4,279 | | | | | | — | | | | | | | | | | | | 14,255 | | |
Restructuring charge
|
| | | | 1,322 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 1,322 | | |
Total operating expenses
|
| | | | 27,673 | | | | | | 24,801 | | | | | | 2,599 | | | | | | (104) | | | | | | | | | | | | 27,296 | | | | | | — | | | | | | | | | | | | 54,969 | | |
Loss from operations
|
| | | | (27,673) | | | | | | (23,796) | | | | | | 268 | | | | | | 104 | | | | | | | | | | | | (23,424) | | | | | | — | | | | | | | | | | | | (51,097) | | |
Non-operating income (expense):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | 2 | | | | | | (109) | | | | | | (36) | | | | | | 36 | | | | | | G | | | | | | (109) | | | | | | (89) | | | | | | B | | | | | | (196) | | |
Warrant revaluation gain
|
| | | | 6,983 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 6,983 | | |
Future tranche right revaluation gain
|
| | | | 118,803 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 118,803 | | |
Foreign currency exchange loss
|
| | | | (24) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | | | | | | | (2) | | | | | | — | | | | | | | | | | | | (26) | | |
Change in fair value of Series X preferred stock liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (2,734) | | | | | | D | | | | | | (2,734) | | |
Other income
|
| | | | — | | | | | | — | | | | | | 54 | | | | | | — | | | | | | | | | | | | 54 | | | | | | — | | | | | | | | | | | | 54 | | |
Net income (loss) before income
tax benefit |
| | | | 98,091 | | | | | | (23,907) | | | | | | 286 | | | | | | 140 | | | | | | | | | | | | (23,481) | | | | | | (2,823) | | | | | | | | | | | | 71,787 | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6,039 | | | | | | E | | | | | | 6,039 | | |
Net income (loss)
|
| | | $ | 98,091 | | | | | $ | (23,907) | | | | | $ | 286 | | | | | $ | 140 | | | | | | | | | | | $ | (23,481) | | | | | $ | 3,216 | | | | | | | | | | | $ | 77,826 | | |
Undistributed earnings to preferred stockholders
|
| | | | (1,150) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (1,150) | | |
Net income (loss) attributable to
common stockholders |
| | | $ | 96,941 | | | | | $ | (23,907) | | | | | $ | 286 | | | | | $ | 140 | | | | | | | | | | | $ | (23,481) | | | | | $ | 3,216 | | | | | | | | | | | $ | 76,676 | | |
Net income (loss) per share applicable to common stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.97 | | | | | $ | (8.15) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.71 | | |
Diluted
|
| | | $ | (0.58) | | | | | $ | (8.15) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.67) | | |
Weighted-average number of common shares used in computing net income (loss) per share applicable to common stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 49,203 | | | | | | 2,933 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55,424 | | | | | | F | | | | | | 107,560 | | |
Diluted
|
| | | | 50,127 | | | | | | 2,933 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55,424 | | | | | | F | | | | | | 108,484 | | |
Net loss – diluted
|
| | | | (28,845) | | | | | | (23,907) | | | | | | 286 | | | | | | 140 | | | | | | | | | | | | (23,481) | | | | | | 3,216 | | | | | | | | | | | | (72,591) | | |
|
Fair value of Idera common stock issued to Aceragen stockholders
|
| | | $ | 1,672 | | |
|
Fair value of Idera Series Z convertible preferred stock issued to Aceragen stockholders
|
| | | | 26,971 | | |
|
Fair value of Idera Series X preferred stock issued to Aceragen stockholders
|
| | | | 20,400 | | |
|
Fair value of Aceragen stock options and warrants assumed and allocated to consideration
paid |
| | | | 6,670 | | |
|
Total consideration paid
|
| | | $ | 55,713 | | |
| Assets acquired: | | | | | | | |
|
Cash, cash equivalents and restricted cash
|
| | | $ | 5,482 | | |
|
Receivables
|
| | | | 1,914 | | |
|
Prepaid expenses and other assets
|
| | | | 575 | | |
|
In-process research and development assets
|
| | | | 63,067 | | |
|
Goodwill
|
| | | | 9,934 | | |
| | | | | | 80,972 | | |
| Liabilities assumed: | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | | 7,827 | | |
|
Assumed debt obligations
|
| | | | 7,476 | | |
|
Operating lease liabilities
|
| | | | 22 | | |
|
Deferred tax liability
|
| | | | 9,934 | | |
| | | | | | 25,259 | | |
|
Net assets acquired
|
| | | $ | 55,713 | | |
| | |
Nine Months
Ended September 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
Issuance of Idera common stock to Aceragen stockholders
|
| | | | 57,716 | | | | | | 58,357 | | |
Vesting of equity awards issued to Aceragen stockholders
|
| | | | 914 | | | | | | — | | |
Elimination of historical Aceragen basic weighted average shares outstanding
|
| | | | (3,373) | | | | | | (2,933) | | |
Pro forma adjustment
|
| | | | 55,257 | | | | | | 55,424 | | |
(in thousands)
|
| |
For the period from
March 2, 2021 (inception) through December 31, 2021 |
| |||
Revenues: | | | | | | | |
Government sponsored product development
|
| | | $ | 897 | | |
Consulting services
|
| | | | 108 | | |
Total revenues
|
| | | | 1,005 | | |
(in thousands)
|
| |
For the period from
March 2, 2021 (inception) through December 31, 2021 |
| |||
Direct costs by program: | | | | | | | |
Government sponsored product development:
|
| | | $ | 624 | | |
Non-sponsored research and development:
|
| | | | 8,542 | | |
Consulting Services
|
| | | | 31 | | |
In-process research and development
|
| | | | 11,810 | | |
Total Research and Development Costs
|
| | | $ | 21,007 | | |
(in thousands)
|
| |
For the period from
March 2, 2021 (inception) through December 31, 2021 |
| |||
General and administrative expenses
|
| | | $ | 3,794 | | |
(in thousands)
|
| |
Three Months
Ended June 30, 2022 |
| |
Three Months
Ended June 30, 2021 |
| |
$
Variance |
| |
%
Variance |
| ||||||||||||
Government sponsored product development
|
| | | $ | 3,705 | | | | | $ | — | | | | | $ | 3,705 | | | | | | — | | |
Non-government sponsored product development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Revenues
|
| | | $ | 3,705 | | | | | $ | — | | | | | $ | 3,705 | | | | | | — | | |
(in thousands)
|
| |
Three Months
Ended June 30, 2022 |
| |
Three Months
Ended June 30, 2021 |
| |
$
Variance |
| |
%
Variance |
| ||||||||||||
Government and non-government sponsored product development
|
| | | $ | 2,745 | | | | | $ | — | | | | | $ | 2,745 | | | | | | — | | |
Non-sponsored research and development
|
| | | $ | 3,768 | | | | | $ | 662 | | | | | $ | 3,102 | | | | | | 469% | | |
Total research and development expenses
|
| | | $ | 6,513 | | | | | $ | 662 | | | | | $ | 5,851 | | | | | | 884% | | |
(in thousands)
|
| |
Three Months
Ended June 30, 2022 |
| |
Three Months
Ended June 30, 2021 |
| |
$
Variance |
| |
%
Variance |
| ||||||||||||
General and administrative expenses
|
| | | $ | 1,735 | | | | | $ | 851 | | | | | $ | 884 | | | | | | 104% | | |
(in thousands)
|
| |
Three Months
Ended June 30, 2022 |
| |
Three Months
Ended June 30, 2021 |
| |
$
Variance |
| |
%
Variance |
| ||||||||||||
Interest expense (income), net
|
| | | $ | 167 | | | | | $ | — | | | | | $ | 167 | | | | | | — | | |
(in thousands)
|
| |
Six Months
Ended June 30, 2022 |
| |
Period from
March 2, 2021 (inception) to June 30, 2021 |
| |
$
Variance |
| |
%
Variance |
| ||||||||||||
Government sponsored product development
|
| | | $ | 8,393 | | | | | $ | — | | | | | $ | 8,393 | | | | | | — | | |
Non-government sponsored product development
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | | | | | — | | |
Total Revenues
|
| | | $ | 9,393 | | | | | $ | — | | | | | $ | 9,393 | | | | | | — | | |
(in thousands)
|
| |
Six Months
Ended June 30, 2022 |
| |
Period from
March 2, 2021 (inception) to June 30, 2021 |
| |
$
Variance |
| |
%
Variance |
| ||||||||||||
Government and non-government sponsored product development
|
| | | $ | 6,363 | | | | | $ | — | | | | | $ | 6,363 | | | | | | — | | |
Non-sponsored research and development
|
| | | | 7,378 | | | | | | 1,702 | | | | | | 5,676 | | | | | | 333% | | |
In-Process Research and Development
|
| | | | — | | | | | | 1,576 | | | | | | (1,576) | | | | | | — | | |
Total research and development expenses
|
| | | $ | 13,741 | | | | | $ | 3,278 | | | | | $ | 10,463 | | | | | | 319% | | |
(in thousands)
|
| |
Six Months
Ended June 30, 2022 |
| |
Period from
March 2, 2021 (inception) to June 30, 2021 |
| |
$
Variance |
| |
%
Variance |
| ||||||||||||
General and administrative expenses
|
| | | $ | 3,233 | | | | | $ | 1,190 | | | | | $ | 2,044 | | | | | | 172% | | |
(in thousands)
|
| |
Six Months
Ended June 30, 2022 |
| |
Period from
March 2, 2021 (inception) to June 30, 2021 |
| |
$
Variance |
| |
%
Variance |
| ||||||||||||
Interest expense, net
|
| | | $ | 331 | | | | | $ | — | | | | | $ | 331 | | | | | | — | | |