|
Alabama
|
| |
8731
|
| |
45-4618270
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Darrick M. Mix, Esq.
Justin A. Santarosa, Esq. Duane Morris LLP 30 South 17th Street Philadelphia, Pennsylvania 19103 (215) 979-1227 |
| |
Mitchell S. Nussbaum, Esq.
Norwood P. Beveridge, Jr., Esq. Lili Taheri, Esq. Loeb & Loeb LLP 345 Park Avenue New York, NY 10154 (212) 407-4000 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☒
Emerging growth company ☒
|
|
| | ||||||||||||||
Title of Each Class of Securities to Be Registered
|
| | |
Proposed
Maximum Offering Price Per Share(1)(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||
Common Stock, $0.0001 par value per share
|
| | | | $ | 34,500,000 | | | | | | $ | 4,478.10 | | |
| | |
Per Share
|
| |
Total
|
|
Initial public offering price
|
| | | | | | |
Underwriting discounts and commissions(1)
|
| | | | | | |
Proceeds to us, before expenses
|
| | | | | | |
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 62 | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 99 | | | |
| | | | | 106 | | | |
| | | | | 114 | | | |
| | | | | 115 | | | |
| | | | | 117 | | | |
| | | | | 120 | | | |
| | | | | 122 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | F-1 | | |
| | |
Year Ended December 31,
|
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
(in thousands, except per share data)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 836 | | | | | $ | 854 | | | | | $ | 88 | | | | | $ | 164 | | |
General and administrative
|
| | | | 1,342 | | | | | | 1,107 | | | | | | 833 | | | | | | 712 | | |
Total operating expenses
|
| | | | 2,178 | | | | | | 1,961 | | | | | | 921 | | | | | | 876 | | |
Loss from operations
|
| | | | (2,178) | | | | | | (1,961) | | | | | | (921) | | | | | | (876) | | |
Other income (expense)
|
| | | | (295) | | | | | | (152) | | | | | | (200) | | | | | | (147) | | |
Net loss
|
| | | $ | (2,473) | | | | | $ | (2,113) | | | | | $ | (1,121) | | | | | $ | (1,023) | | |
Pro forma net loss per common share – basic and diluted
(unaudited)(1) |
| | | $ | | | | | | | | | | | | $ | | | | | | | | | |
Pro forma weighted average common shares outstanding – basic
and diluted (unaudited)(1) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of June 30, 2020
|
| |||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2) |
| |||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |||
Balance Sheet Data: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,048 | | | | | | | | |
Working capital
|
| | | | (637) | | | | | | | | |
Total assets
|
| | | | 1,273 | | | | | | | | |
Convertible promissory notes, net of unamortized deferred
issuance costs |
| | | | 5,486 | | | | | | | | |
Preferred members’ interests, non-voting, net
|
| | | | 75 | | | | | | | | |
Equity (deficit)
|
| | | | (6,139) | | | | | | | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands, except share and per
share data) |
| |||||||||||||||
Cash
|
| | | $ | 1,048 | | | | | $ | | | | | $ | | | ||
Convertible promissory notes
|
| | | $ | 5,486 | | | | | $ | | | | | $ | | | ||
Preferred members’ interests, non-voting
|
| | | $ | 75 | | | | | $ | | | | | $ | | | ||
Members’ Equity (deficit): | | | | | | | | | | | | | | | | | | | |
Membership interests, actual; none issued and outstanding, pro forma
and pro forma as adjusted |
| | | $ | 12,601 | | | | | $ | | | | | $ | | | ||
Stockholders’ Equity (deficit): | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value; no shares authorized, and no
shares issued and outstanding, actual; 43,000,000 shares authorized, pro forma and shares issued and outstanding, pro forma |
| | | $ | — | | | | | $ | | | | | $ | | | ||
Preferred stock, $0.0001 par value; no shares authorized, and no shares issued and outstanding, actual; 2,000,000 shares authorized and no shares issued and outstanding, pro forma and pro forma as adjusted
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Additional paid-in capital
|
| | | $ | — | | | | | $ | | | | | $ | | | ||
Accumulated deficit
|
| | | $ | (18,740) | | | | | $ | | | | | $ | | | ||
Total members’ / stockholders’ equity (deficit)
|
| | | $ | (6,139) | | | | | $ | | | | | $ | | | ||
Total capitalization
|
| | | $ | 1,273 | | | | | $ | | | | | $ | | | |
|
Initial public offering price per share
|
| |
|
| | | $ | | | |
|
Historical net tangible book value deficit per share as of June 30, 2020
|
| | | | | | | | | |
|
Pro forma net tangible book value deficit per share as of June 30, 2020
|
| | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this offering
|
| | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this
offering |
| | | | | | | | | |
|
Dilution per share to new investors purchasing common stock in this offering
|
| | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
Per Share |
| ||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||
| | |
(in thousands)
|
| ||||||||||||
Existing stockholders | | |
|
| |
|
| |
|
| |
|
| | | |
New investors | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
(in thousands, except for per share data)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 836 | | | | | $ | 854 | | | | | $ | 88 | | | | | $ | 164 | | |
General and administrative
|
| | | | 1,342 | | | | | | 1,107 | | | | | | 833 | | | | | | 712 | | |
Total operating expenses
|
| | | | 2,178 | | | | | | 1,961 | | | | | | 921 | | | | | | 876 | | |
Loss from operations
|
| | | | (2,178) | | | | | | (1,961) | | | | | | (921) | | | | | | (876) | | |
Other income (expense)
|
| | | | (295) | | | | | | (152) | | | | | | (200) | | | | | | (147) | | |
Net loss
|
| | | $ | (2,473) | | | | | $ | (2,113) | | | | | $ | (1,121) | | | | | $ | (1,023) | | |
Pro forma net loss per common share – basic and diluted
(unaudited)(1) |
| | | $ | | | | | | | | | | | | $ | | | | | | | | | |
Pro forma weighted average common shares outstanding – basic
and diluted (unaudited)(1) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of June 30, 2020
|
| |||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |||
Balance Sheet Data: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,048 | | | | | | | | |
Working capital
|
| | | | (637) | | | | | | | | |
Total assets
|
| | | | 1,273 | | | | | | | | |
Convertible promissory notes, net of unamortized deferred issuance
costs |
| | | | 5,486 | | | | | | | | |
Preferred members’ interests, non-voting, net
|
| | | | 75 | | | | | | | | |
Equity (deficit)
|
| | | | (6,139) | | | | | | | | |
| | |
Year Ended
December 31, |
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Research and development
|
| | | $ | 836,175 | | | | | $ | 854,109 | | | | | $ | 87,564 | | | | | $ | 164,030 | | |
General and administrative
|
| | | | 1,342,324 | | | | | | 1,107,386 | | | | | | 833,368 | | | | | | 712,410 | | |
| | | | $ | 2,178,499 | | | | | $ | 1,961,495 | | | | | $ | 920,932 | | | | | $ | 876,440 | | |
| | |
Years Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total net cash (used in) provided by: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (2,092,150) | | | | | $ | (1,195,955) | | | | | $ | (1,049,944) | | | | | $ | (1,111,728) | | |
Financing activities
|
| | | | 2,371,508 | | | | | | 1,150,468 | | | | | | 1,789,052 | | | | | | 1,807,903 | | |
Increase (decrease) in cash
|
| | | $ | 279,358 | | | | | $ | (45,487) | | | | | $ | 739,108 | | | | | $ | 696,175 | | |
Pain Analysis
|
| |
Placebo LS
Change @ Endpoint (SE) |
| |
IMC-1 LS
Change @ Endpoint (SE) |
| |
Contrast (SE)
|
| |
P- Value
|
| |||
NRS 24-hour recall, MMRM LOCF/BOCF Imputation @ 16 weeks
|
| |
-1.1 (0.28)
|
| |
-1.9 (0.28)
|
| |
-0.8 (0.37)
|
| | | | 0.031 | | |
FIQ-R 7-days recall, MMRM LOCF/BOCF Imputation @ 16 weeks
|
| |
-0.92 (0.30)
|
| |
-2.2 (0.30)
|
| |
-1.25 (0.38)
|
| | | | 0.001 | | |
50% Pain Responder Analysis
|
| |
Measure
|
| |
Placebo
Responders (%) |
| |
Placebo
Non-Responders (%) |
| |
IMC-1
Responders (%) |
| |
IMC-1
Non-Responders |
| |
P-Value
|
| |||
Week 16 Visit, 50% Reduction
|
| |
NRS
|
| |
11 (15.1)
|
| |
62 (84.9)
|
| |
20 (30.3)
|
| |
46 (69.7)
|
| | | | 0.009 | | |
Week 16 Visit, 50% Reduction
|
| |
FIQ-R Pain
|
| |
12 (16.9)
|
| |
59 (83.1)
|
| |
25 (37.9)
|
| |
41 (62.1)
|
| | | | 0.001 | | |
PGIC Analysis
|
| |
Placebo
Responders (%) |
| |
Placebo
Non-Responders (%) |
| |
IMC-1
Responders (%) |
| |
IMC-1
Non-Responders |
| |
P- Value
|
| |||
Week 6 Visit
|
| |
14 (19.2)
|
| |
59 (80.8)
|
| |
26 (37.7)
|
| |
43 (62.3)
|
| | | | 0.040 | | |
Week 12 Visit
|
| |
13 (17.8)
|
| |
60 (82.2)
|
| |
26 (37.7)
|
| |
43 (62.3)
|
| | | | 0.005 | | |
Week 16 Visit
|
| |
14 (19.2)
|
| |
59 (80.8)
|
| |
23 (33.3)
|
| |
46 (66.6)
|
| | | | 0.040 | | |
Outcomes Measure
|
| |
Method
|
| |
Placebo
Baseline |
| |
IMC-1
Baseline |
| |
Placebo LS
Change (SE) |
| |
IMC-1 LS
Change (SE) |
| |
Contrast (SE)
|
| |
P- Value
|
| |||
FIQ-R
|
| |
Week 16 MMRM LOCF/BOCF
|
| |
56.81 (73)
|
| |
54.28 (69)
|
| |
-7.87 (2.33)
|
| |
-17.54 (2.40)
|
| |
-9.67 (3.05)
|
| | | | 0.002 | | |
PROMIS Fatigue
|
| |
Week 16 MMRM LOCF/BOCF
|
| |
65.83 (73)
|
| |
65.55 (69)
|
| |
-2.68 (0.93)
|
| |
-6.65 (0.96)
|
| |
-3.96 (1.22)
|
| | | | 0.001 | | |
Week 16
FIQ-R Analysis LOCF/BOCF Imputation)* |
| |
LS Mean (SE) Change from Baseline
|
| | | | | | | | | | |||
|
Placebo
|
| |
IMC-1
|
| | | | | | | | | | ||
|
N = 71
|
| |
N = 66
|
| |
Contrast (SE)
|
| |
P- Value**
|
| |||||
Functional Domain
|
| |
-5.44 (2.32)
|
| |
-14.29 (2.40)
|
| |
-8.85 (3.03)
|
| | | | 0.004 | | |
Overall Impact Domain
|
| |
-1.89 (0.61)
|
| |
-4.29 (0.63)
|
| |
-2.40 (0.79)
|
| | | | 0.003 | | |
Symptoms Domain
|
| |
-7.90 (2.33)
|
| |
-16.77 (2.40)
|
| |
-8.88 (3.06)
|
| | | | 0.004 | | |
Adverse Events Reported for ≥5% of the Patients in Either Treatment Group
|
| ||||||
Adverse Event
|
| |
Placebo
N=73 |
| |
IMC-1
N=69 |
|
Any Event
|
| |
57 (78.1%)
|
| |
50 (72.5%)
|
|
Headache
|
| |
10 (13.7%)
|
| |
8 (11.6%)
|
|
Urinary Tract Infection
|
| |
4 (5.5%)
|
| |
6 (8.7%)
|
|
Blood Lactate Dehydrogenase Increased
|
| |
1 (1.4%)
|
| |
4 (5.8%)
|
|
Nasopharyngitis
|
| |
1 (1.4%)
|
| |
4 (5.8%)
|
|
Diarrhea
|
| |
9 (12.3%)
|
| |
3 (4.3%)
|
|
Nausea
|
| |
13 (17.8%)
|
| |
3 (4.3%)
|
|
Fibromyalgia
|
| |
4 (5.5%)
|
| |
2 (2.9%)
|
|
Vomiting
|
| |
5 (6.8%)
|
| |
2 (2.9%)
|
|
Constipation
|
| |
6 (8.2%)
|
| |
0
|
|
Gastroesophageal Reflux Disease
|
| |
4 (5.5%)
|
| |
0
|
|
Alopecia
|
| |
4 (5.5%)
|
| |
0
|
|
Oropharyngeal Pain
|
| |
4 (5.5%)
|
| |
0
|
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Greg Duncan | | |
55
|
| | Chief Executive Officer, and Chairman | |
Richard Burch(2) | | |
64
|
| | President, Director | |
R. Michael Gendreau, M.D., Ph.D. | | |
65
|
| | Chief Medical Officer | |
Ralph Grosswald | | |
51
|
| | Vice President of Operations | |
Angela Walsh | | |
54
|
| | Vice President of Finance, Treasurer | |
Directors | | | | | | | |
Robert Buchalter(1) | | |
64
|
| | Director | |
Abel De La Rosa, Ph.D.(2) | | |
57
|
| | Director | |
David Keefer | | |
67
|
| | Director | |
William L. Pridgen, M.D. | | |
59
|
| | Founder, Director | |
John C. Thomas, Jr.(2) | | |
66
|
| | Director | |
Richard J. Whitley, M.D.(2) | | |
74
|
| | Director | |
Robert Young(1) | | |
73
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Option
Awards ($) |
| |
Total
($) |
| ||||||||||||
William L. Pridgen, M.D.(1) | | | | | 2019 | | | | | | 350,000 | | | | | | — | | | | | | 350,000 | | |
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Richard Burch | | | | | 2019 | | | | | | 350,000 | | | | | | — | | | | | | 350,000 | | |
President
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Number of
Shares Beneficially Owned Prior to Offering |
| |
Percentage of
Shares Beneficially Owned |
| |||
Name of Beneficial Owner
|
| |
Prior to
Offering |
| |
After
Offering |
| |||
Robert Buchalter | | | | | | | | | | |
Richard Burch(1) | | | | | | | | | | |
Abel De La Rosa, Ph.D. | | | | | | | | | | |
Greg Duncan(2) | | | | | | | | | | |
David Keefer | | | | | | | | | | |
William L. Pridgen, M.D. | | | | | | | | | | |
John C. Thomas, Jr. | | | | | | | | | | |
Angela Walsh(3) | | | | | | | | | | |
Richard J. Whitley, M.D. | | | | | | | | | | |
Robert Young | | | | | | | | | | |
Directors and Officers as a Group ( ) individuals) | | | | | | | | | | |
Beneficial owners of more than 5% of our common stock: | | | | | | | | | | |
The University of Alabama(4) | | | | | | | | | | |
Underwriter
|
| |
Number of
Shares |
|
ThinkEquity, a division of Fordham Financial Management, Inc.
|
| | | |
| | | | |
Total
|
| | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
Without
Option |
| |
With
Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions (7%)
|
| | | $ | | | | | $ | | | | | $ | | | |||
Non-accountable expense allowance (1%)
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page(s)
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-17 | | | |
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | |
December 31
|
| |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | |
$
|
309,384
|
| | | | $ | 30,026 | | |
Prepaid expenses and other current assets
|
| | |
|
6,516
|
| | | | | 12,372 | | |
Total current assets
|
| | |
|
315,900
|
| | | | | 42,398 | | |
Deferred issuance costs
|
| | |
|
—
|
| | | | | 23,537 | | |
Total assets
|
| | |
$
|
315,900
|
| | | | $ | 65,935 | | |
Liabilities and members’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
35,421
|
| | | | $ | 145,656 | | |
Accrued expenses
|
| | |
|
525,445
|
| | | | | 174,427 | | |
Accrued salaries
|
| | |
|
1,060,000
|
| | | | | 1,006,250 | | |
Total current liabilities
|
| | |
|
1,620,866
|
| | | | | 1,326,333 | | |
Convertible promissory notes, net
|
| | |
|
3,637,543
|
| | | | | — | | |
Total liabilities
|
| | |
|
5,258,409
|
| | | | | 1,326,333 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Preferred members’ interests, non-voting, net
|
| | |
|
75,000
|
| | | | | 1,283,484 | | |
Members’ deficit: | | | | | | | | | | | | | |
Member’s interests, voting
|
| | |
|
—
|
| | | | | — | | |
Members’ interests, non-voting
|
| | |
|
12,601,201
|
| | | | | 12,601,201 | | |
Accumulated deficit
|
| | |
|
(17,618,710)
|
| | | | | (15,145,083) | | |
Total members’ deficit
|
| | |
|
(5,017,509)
|
| | | | | (2,543,882) | | |
Total liabilities and members’ deficit
|
| | |
$
|
315,900
|
| | | | $ | 65,935 | | |
For the years ended December 31
|
| |
2019
|
| |
2018
|
| ||||||
Revenue
|
| | |
$
|
—
|
| | | | $ | — | | |
Research and development expenses
|
| | |
|
836,175
|
| | | | | 854,109 | | |
General and administrative expenses
|
| | |
|
1,342,324
|
| | | | | 1,107,386 | | |
Operating loss
|
| | |
|
(2,178,499)
|
| | | | | (1,961,495) | | |
Interest expense, net
|
| | |
|
(295,128)
|
| | | | | (152,103) | | |
Other income
|
| | |
|
—
|
| | | | | 6 | | |
Loss before provision for income taxes
|
| | |
|
(2,473,627)
|
| | | | | (2,113,592) | | |
Provision for income taxes
|
| | |
|
—
|
| | | | | — | | |
Net loss
|
| | |
$
|
(2,473,627)
|
| | | | $ | (2,113,592) | | |
Pro forma information (unaudited): | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,473,627) | | | | | | | | |
Pro forma income tax (expense) benefit
|
| | | | — | | | | | | | | |
Pro forma net loss
|
| | | $ | (2,473,627) | | | | | | | | |
Pro forma net loss per share – basic and diluted
|
| | | $ | | | | | | | | | |
Weighted average pro forma number of shares outstanding – basic and diluted
|
| | | | | | | | | | | | |
| | |
Voting
Member’s Interests |
| |
Non-voting
Members Interests |
| |
Accumulated
Deficit |
| |
Total
Members’ Deficit |
| ||||||||||||
Balance, December 31, 2017
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (13,031,491) | | | | | $ | (430,290) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (2,113,592) | | | | | | (2,113,592) | | |
Balance, December 31, 2018
|
| | | | — | | | | | | 12,601,201 | | | | | | (15,145,083) | | | | | | (2,543,882) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (2,473,627) | | | | | | (2,473,627) | | |
Balance, December 31, 2019
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (17,618,710) | | | | | $ | (5,017,509) | | |
For the years ended December 31
|
| |
2019
|
| |
2018
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(2,473,627)
|
| | | | $ | (2,113,592) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Amortization of issuance costs
|
| | |
|
62,841
|
| | | | | 33,016 | | |
Provision for uncollectable receivables
|
| | |
|
2,160
|
| | | | | 15,489 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
(Increase) decrease:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | |
|
3,696
|
| | | | | (23,694) | | |
Increase (decrease):
|
| | | | | | | | | | | | |
Accounts payable
|
| | |
|
(89,824)
|
| | | | | 65,638 | | |
Accrued expenses
|
| | |
|
348,854
|
| | | | | 156,355 | | |
Accrued salaries
|
| | |
|
53,750
|
| | | | | 670,833 | | |
Net cash used in operating activities
|
| | |
|
(2,092,150)
|
| | | | | (1,195,955) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of convertible promissory notes
|
| | |
|
2,430,000
|
| | | | | — | | |
Proceeds from issuance of non-voting preferred members’ interests
|
| | |
|
—
|
| | | | | 1,220,000 | | |
Payment of deferred issuance costs
|
| | |
|
(58,492)
|
| | | | | (69,532) | | |
Net cash provided by financing activities
|
| | |
|
2,371,508
|
| | | | | 1,150,468 | | |
Net increase (decrease) in cash
|
| | |
|
279,358
|
| | | | | (45,487) | | |
Cash, beginning of period
|
| | |
|
30,026
|
| | | | | 75,513 | | |
Cash, end of period
|
| | |
$
|
309,384
|
| | | | $ | 30,026 | | |
Supplemental disclosure of non-cash financing transactions: | | | | | | | | | | | | | |
Accrued deferred issuance costs
|
| | |
$
|
5,290
|
| | | | $ | 23,537 | | |
Conversion of non-voting preferred members’ interests to convertible promissory notes
|
| | |
$
|
1,245,000
|
| | | | $ | — | | |
Conversion of investor loan to non-voting preferred members’ interests
|
| | |
$
|
—
|
| | | | $ | 100,000 | | |
December 31
|
| |
2019
|
| |
2018
|
| ||||||
Prepaid insurance
|
| | |
$
|
—
|
| | | | $ | 7,871 | | |
Prepaid data room hosting services
|
| | |
|
5,731
|
| | | | | 4,167 | | |
Miscellaneous receivables
|
| | |
|
785
|
| | | | | 334 | | |
Total prepaid expenses and other assets
|
| | |
$
|
6,516
|
| | | | $ | 12,372 | | |
December 31
|
| |
2019
|
| |
2018
|
| ||||||
Accrued CRO and CMO costs
|
| | |
$
|
149,178
|
| | | | $ | 35,228 | | |
Accrued interest on preferred members’ interests
|
| | |
|
188,085
|
| | | | | 119,257 | | |
Accrued interest on promissory notes
|
| | |
|
163,123
|
| | | | | — | | |
Other
|
| | |
|
25,059
|
| | | | | 19,942 | | |
| | | |
$
|
525,445
|
| | | | $ | 174,427 | | |
| | |
June 30, 2020
As Restated |
| |
December 31, 2019
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | |
$
|
1,048,492
|
| | | | $ | 309,384 | | |
Prepaid expenses and other current assets
|
| | |
|
164,030
|
| | | | | 6,516 | | |
Total current assets
|
| | |
|
1,212,522
|
| | | | | 315,900 | | |
Deferred issuance costs
|
| | |
|
60,000
|
| | | | | — | | |
Total assets
|
| | |
$
|
1,272,522
|
| | | | $ | 315,900 | | |
Liabilities and members’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
198,247
|
| | | | $ | 35,421 | | |
Accrued expenses
|
| | |
|
635,818
|
| | | | | 525,445 | | |
Accrued salaries
|
| | |
|
1,015,713
|
| | | | | 1,060,000 | | |
Total current liabilities
|
| | |
|
1,849,778
|
| | | | | 1,620,866 | | |
Convertible promissory notes, net
|
| | |
|
5,486,391
|
| | | | | 3,637,543 | | |
Total liabilities
|
| | |
|
7,336,169
|
| | | | | 5,258,409 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Preferred members’ interests, non-voting, net
|
| | |
|
75,000
|
| | | | | 75,000 | | |
Members’ deficit: | | | | | | | | | | | | | |
Member’s interests, voting(1)
|
| | |
|
12,601,201
|
| | | | | — | | |
Members’ interests, non-voting(1)
|
| | |
|
—
|
| | | | | 12,601,201 | | |
Accumulated deficit
|
| | |
|
(18,739,848)
|
| | | | | (17,618,710) | | |
Total members’ deficit
|
| | |
|
(6,138,647)
|
| | | | | (5,017,509) | | |
Total liabilities and members’ deficit
|
| | |
$
|
1,272,522
|
| | | | $ | 315,900 | | |
| | |
Three Months Ended
|
| |
Six Months Ended
|
| ||||||||||||||||||
| | |
June 30,
2020 |
| |
June 30,
2019 |
| |
June 30,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Revenue
|
| | |
$
|
—
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | — | | |
Research and development expenses
|
| | |
|
24,153
|
| | | | | 108,634 | | | | |
|
87,564
|
| | | | | 164,030 | | |
General and administrative expenses
|
| | |
|
514,227
|
| | | | | 387,492 | | | | |
|
833,368
|
| | | | | 712,410 | | |
Operating loss
|
| | |
|
(538,380)
|
| | | | | (496,126) | | | | |
|
(920,932)
|
| | | | | (876,440) | | |
Interest expense, net
|
| | |
|
(116,205)
|
| | | | | (71,730) | | | | |
|
(200,206)
|
| | | | | (146,779) | | |
Loss before provision for income taxes
|
| | |
|
(654,585)
|
| | | | | (567,856) | | | | |
|
(1,121,138)
|
| | | | | (1,023,219) | | |
Provision for income taxes
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | |
Net loss
|
| | |
$
|
(654,585)
|
| | | | $ | (567,856) | | | | |
$
|
(1,121,138)
|
| | | | $ | (1,023,219) | | |
Pro forma information (unaudited): | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before taxes
|
| | | $ | (654,585) | | | | | | | | | | | $ | (1,121,138) | | | | | | | | |
Pro forma tax expense
|
| | | | — | | | | | | | | | | | | — | | | | | | | | |
Pro forma net loss
|
| | | $ | (654,585) | | | | | | | | | | | $ | (1,121,138) | | | | | | | | |
Pro forma net loss per share – basic and diluted
|
| | | $ | | | | | | | | | | | | $ | | | | | | | | | |
Weighted average pro forma number of shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Voting
Member’s Interests |
| |
Non-voting
Members’ Interests |
| |
Accumulated
Deficit |
| |
Total
Members’ Deficit |
| ||||||||||||
Balance, December 31, 2018
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (15,145,083) | | | | | $ | (2,543,882) | | |
Net loss
|
| | | | — | | | | |
|
—
|
| | | | | (455,363) | | | | | | (455,363) | | |
Balance, March 31, 2019
|
| | | | — | | | | | | 12,601,201 | | | | | | (15,600,446) | | | | | | (2,999,245) | | |
Net loss
|
| | | | — | | | | |
|
—
|
| | | | | (567,856) | | | | | | (567,856) | | |
Balance, June 30, 2019
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (16,168,302) | | | | | $ | (3,567,101) | | |
|
| | |
Voting
Members’ Interests |
| |
Non-voting
Members’ Interests |
| |
Accumulated
Deficit |
| |
Total
Members’ Deficit |
| ||||||||||||
Balance, December 31, 2019
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (17,618,710) | | | | | $ | (5,017,509) | | |
Net loss
|
| | | | — | | | | |
|
—
|
| | | | | (466,553) | | | | | | (466,553) | | |
Balance, March 31, 2020
|
| | | | — | | | | | | 12,601,201 | | | | | | (18,085,263) | | | | | | (5,484,062) | | |
Membership conversion to voting interests
|
| | | $ | 12,601,201 | | | | | | (12,601,201) | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | |
|
—
|
| | | | | (654,585) | | | | | | (654,585) | | |
Balance, June 30, 2020 As Restated(1)
|
| | | $ | 12,601,201 | | | | | | — | | | | | $ | (18,739,848) | | | | | $ | (6,138,647) | | |
For the six months ended June 30
|
| |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(1,121,138)
|
| | | | $ | (1,023,219) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Amortization of issuance costs
|
| | |
|
27,321
|
| | | | | 38,571 | | |
(Recovery) provision for uncollectable receivables
|
| | |
|
(15,020)
|
| | | | | 1,967 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
(Increase) decrease:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | |
|
(142,494)
|
| | | | | (220,400) | | |
Increase (decrease):
|
| | | | | | | | | | | | |
Accounts payable
|
| | |
|
135,301
|
| | | | | (23,102) | | |
Accrued expenses
|
| | |
|
110,373
|
| | | | | 89,872 | | |
Accrued salaries
|
| | |
|
(44,287)
|
| | | | | 24,583 | | |
Net cash used in operating activities
|
| | |
|
(1,049,944)
|
| | | | | (1,111,728) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of convertible promissory notes
|
| | |
|
1,869,133
|
| | | | | 1,850,000 | | |
Payment of deferred issuance costs
|
| | |
|
(45,081)
|
| | | | | (42,097) | | |
Payment of proposed public offering costs
|
| | |
|
(35,000)
|
| | | | | — | | |
Net cash provided by financing activities
|
| | |
|
1,789,052
|
| | | | | 1,807,903 | | |
Net increase in cash
|
| | |
|
739,108
|
| | | | | 696,175 | | |
Cash, beginning of period
|
| | |
|
309,384
|
| | | | | 30,026 | | |
Cash, end of period
|
| | |
$
|
1,048,492
|
| | | | $ | 726,201 | | |
Supplemental disclosure of non-cash financing transactions: | | | | | | | | | | | | | |
Accrued deferred issuance costs
|
| | |
$
|
27,525
|
| | | | $ | 2,264 | | |
Conversion of non-voting preferred members’ interests to convertible promissory notes
|
| | |
$
|
—
|
| | | | $ | 540,000 | | |
| | |
Three Months Ended
|
| |
Six Months Ended
|
| ||||||||||||||||||
| | |
June 30,
2020 |
| |
June 30,
2019 |
| |
June 30,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Convertible promissory notes
|
| | |
$
|
16,699
|
| | | | $ | 5,974 | | | | |
$
|
27,321
|
| | | | $ | 10,092 | | |
Mezzanine preferred members’ interests
|
| | |
|
—
|
| | | | | 7,214 | | | | |
|
—
|
| | | | | 28,749 | | |
| | | |
$
|
16,699
|
| | | | $ | 13,188 | | | | |
$
|
27,321
|
| | | | $ | 38,841 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Prepaid insurance
|
| | |
$
|
8,408
|
| | | | $ | — | | |
Prepaid drug purchases
|
| | |
|
93,398
|
| | | | | — | | |
Prepaid legal and accounting fees
|
| | |
|
62,000
|
| | | | | — | | |
Prepaid services
|
| | |
|
224
|
| | | | | 5,731 | | |
Miscellaneous receivables
|
| | |
|
—
|
| | | | | 785 | | |
Total prepaid expenses and other assets
|
| | |
$
|
164,030
|
| | | | $ | 6,516 | | |
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Accrued CRO and CMO costs
|
| | |
$
|
54,153
|
| | | | $ | 149,178 | | |
Accrued interest on preferred members’ interests
|
| | |
|
188,085
|
| | | | | 188,085 | | |
Accrued interest on promissory notes
|
| | |
|
335,766
|
| | | | | 163,123 | | |
Accrued vacation
|
| | |
|
19,519
|
| | | | | — | | |
Other
|
| | |
|
38,295
|
| | | | | 25,059 | | |
| | | |
$
|
635,818
|
| | | | $ | 525,445 | | |
| | |
Three Months Ended
|
| |
Six Months Ended
|
| ||||||||||||||||||
| | |
June 30,
2020 |
| |
June 30,
2019 |
| |
June 30,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Fourth offering
|
| | |
$
|
73,192
|
| | | | $ | 35,205 | | | | |
$
|
146,384
|
| | | | $ | 58,261 | | |
Fifth offering
|
| | |
|
26,260
|
| | | | | — | | | | |
|
26,260
|
| | | | | — | | |
| | | |
$
|
99,452
|
| | | | $ | 35,205 | | | | |
$
|
172,644
|
| | | | $ | 58,261 | | |
| | |
Amount
|
| |||
Securities and Exchange Commission registration fee
|
| | | $ | 4,478 | | |
FINRA filing fee
|
| | | $ | 5,675 | | |
Initial Nasdaq listing fee
|
| | | | | | |
Accountants’ fees and expenses
|
| | | | | | |
Legal fees and expenses
|
| | | | | | |
Transfer agent’s fees and expenses
|
| | | | | | |
Printing and engraving expenses
|
| | | | | | |
Non-accountable expenses to underwriters
|
| | | | | | |
Miscellaneous
|
| | | | | | |
Total expenses
|
| | | | | | |
|
Exhibit
Number |
| |
Description of Exhibit
|
|
| 10.6+# | | | Virios Therapeutics, Inc. 2020 Equity Incentive Plan. | |
| 10.7# | | | University of Alabama Know-How License Agreement, dated June 1, 2012, by and between The Board of Trustees of The University of Alabama for and on behalf of its component institution The University of Alabama and Innovative Med Concepts, LLC. | |
| 10.8+ | | | Employment Agreement, dated September 10, 2020, by and between R. Michael Gendreau and Virios Therapeutics, LLC. | |
| 23.1 | | | Consent of Dixon Hughes Goodman LLP. | |
| 23.2* | | | Consent of Duane Morris LLP (included in Exhibit 5.1.) | |
| 24.1# | | | Power of Attorney. | |
| 99.1 | | | Consent of Abel De La Rosa | |
| 99.2 | | | Consent of John C. Thomas, Jr. | |
| 99.3 | | | Consent of Richard J. Whitley, M.D. | |
| | | | VIRIOS THERAPEUTICS, LLC | | ||||||
| | | | By: | | | /s/ Greg Duncan | | |||
| | | | | | | Name: | | | Greg Duncan | |
| | | | | | | Title: | | |
Chief Executive Officer and Chairman
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Greg Duncan
Greg Duncan
|
| |
Chief Executive Officer and Chairman
(principal executive officer) |
| |
September 16, 2020
|
|
|
/s/ Angela Walsh
Angela Walsh
|
| |
Vice President of Finance (principal
financial and accounting officer) |
| |
September 16, 2020
|
|
|
*
Richard Burch
|
| | President | | |
September 16, 2020
|
|
|
*
Robert Buchalter
|
| | Director | | |
September 16, 2020
|
|
|
*
David Keefer
|
| | Director | | |
September 16, 2020
|
|
|
*
William L. Pridgen, M.D.
|
| | Director | | |
September 16, 2020
|
|
|
*
Robert Young
|
| | Director | | |
September 16, 2020
|
|
|
* By:
|
| |
/s/ Greg Duncan
Attorney-in-fact
|
| | | |