|
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) |
| | | $ | (0.51) | | | | | | | | | | | $ | (0.23) | | | | | | | | |
Pro forma weighted average common shares outstanding – basic and diluted (unaudited)(1)
|
| | | | 4,832,499 | | | | | | | | | | | | 4,832,499 | | | | | | | | |
| | |
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 | | | | | $ | 1,048 | | | | | $ | 27,517 | | |
Working capital
|
| | | | (637) | | | | | | 235 | | | | | | 27,182 | | |
Total assets
|
| | | | 1,273 | | | | | | 1,273 | | | | | | 27,681 | | |
Convertible promissory notes, net of unamortized deferred
issuance costs |
| | | | 5,486 | | | | | | — | | | | | | — | | |
Preferred members’ interests, non-voting, net
|
| | | | 75 | | | | | | 75 | | | | | | — | | |
Equity (deficit)
|
| | | | (6,139) | | | | | | 220 | | | | | | 27,182 | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands, except share and per
share data) |
| |||||||||||||||
Cash
|
| | | $ | 1,048 | | | | | $ | 1,048 | | | | | $ | 27,517 | | |
Convertible promissory notes
|
| | | $ | 5,486 | | | | | $ | — | | | | | $ | — | | |
Preferred members’ interests, non-voting
|
| | | $ | 75 | | | | | $ | 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 pro forma as adjusted; 4,832,499 shares issued and outstanding, pro forma; 7,832,499 shares issued and outstanding, pro forma as adjusted |
| | | $ | — | | | | | $ | 0 | | | | | $ | 1 | | |
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
|
| | | $ | — | | | | | $ | 19,017 | | | | | $ | 45,979 | | |
Accumulated deficit
|
| | | $ | (18,740) | | | | | $ | (18,798) | | | | | $ | (18,798) | | |
Total members’ / stockholders’ equity (deficit)
|
| | | $ | (6,139) | | | | | $ | 220 | | | | | $ | 27,182 | | |
Total capitalization
|
| | | $ | 1,273 | | | | | $ | 1,273 | | | | | $ | 27,681 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 10.00 | | |
|
Historical net tangible book value deficit per share as of June 30, 2020
|
| | | $ | (1.52) | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to the conversion of outstanding convertible promissory notes
|
| | | $ | 1.57 | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2020
|
| | | $ | 0.05 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share attributable to this offering
|
| | | $ | 3.42 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 3.47 | | |
|
Dilution per share to new investors purchasing common stock this offering
|
| | | | | | | | | $ | 6.53 | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Existing stockholders | | | | | 4,832,499 | | | | | | 61.7% | | | | | $ | 17,145 | | | | | | 36.4% | | | | | $ | 3.55 | | |
New investors | | | | | 3,000,000 | | | | | | 38.3% | | | | | $ | 30,000 | | | | | | 63.6% | | | | | $ | 10.00 | | |
Total
|
| | | | 7,832,499 | | | | | | 100% | | | | | $ | 47,145 | | | | | | 100% | | | | | | | | |
| | |
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) |
| | | $ | (0.51) | | | | | | | | | | | $ | (0.23) | | | | | | | | |
Pro forma weighted average common shares outstanding – basic and diluted (unaudited)(1)
|
| | | | 4,832,499 | | | | | | | | | | | | 4,832,499 | | | | | | | | |
| | |
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 | | | | | $ | 1,048 | | | | | $ | 27,517 | | |
Working capital
|
| | | | (637) | | | | | | 235 | | | | | | 27,182 | | |
Total assets
|
| | | | 1,273 | | | | | | 1,273 | | | | | | 27,681 | | |
Convertible promissory notes, net of unamortized deferred issuance
costs |
| | | | 5,486 | | | | | | — | | | | | | — | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |||||||||
Preferred members’ interests, non-voting, net
|
| | | | 75 | | | | | | 75 | | | | | | — | | |
Equity (deficit)
|
| | | | (6,139) | | | | | | 220 | | | | | | 27,182 | | |
| | |
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 | | |
30% Pain Responder Analysis
|
| |
Measure
|
| |
Placebo
Responders (%) |
| |
Placebo
Non-Responders (%) |
| |
IMC-1
Responders (%) |
| |
IMC-1
Non-Responders |
| |
P-Value
|
| |||
Week 16 Visit, 30%
Reduction . . . . . . . . . . . |
| |
NRS
|
| |
23 (31.5)
|
| |
50 (68.5)
|
| |
28 (42.4)
|
| |
38 (57.6)
|
| | | | 0.052 | | |
Week 16 Visit, 30%
Reduction . . . . . . . . . . . |
| |
FIQ-R Pain
|
| |
20 (28.2)
|
| |
51 (71.8)
|
| |
29 (43.9)
|
| |
37 (56.1)
|
| | | | 0.012 | | |
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%)
|
|
Adverse Events Reported for ≥5% of the Patients in Either Treatment Group
|
| ||||||
Adverse Event
|
| |
Placebo
N=73 |
| |
IMC-1
N=69 |
|
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
|
| | | | 4,858(1) | | | | | | * | | | | | | * | | |
Richard Burch
|
| | | | 440,078(2) | | | | | | 8.59% | | | | | | 5.42% | | |
Abel De La Rosa
|
| | | | — | | | | | | — | | | | | | — | | |
Greg Duncan
|
| | | | 410,105(3) | | | | | | 7.83% | | | | | | 4.98% | | |
David Keefer
|
| | | | 7,709(4) | | | | | | * | | | | | | * | | |
William L. Pridgen, M.D.
|
| | | | 730,384(5) | | | | | | 15.11% | | | | | | 9.32% | | |
John C. Thomas, Jr.
|
| | | | — | | | | | | — | | | | | | — | | |
Angela Walsh
|
| | | | 40,625(6) | | | | | | * | | | | | | * | | |
Richard J. Whitley, M.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Robert Young
|
| | | | 47,058 | | | | | | * | | | | | | * | | |
Directors and Officers as a group (8 individuals before offering and 9 individuals upon offering)
|
| | | | 1,721,442 | | | | | | 30.65% | | | | | | 19.98% | | |
Beneficial Owners of more than 5% of our common stock:
|
| | | | | | | | | | | | | | | | | | |
The University of Alabama(7)
|
| | | | 323,963 | | | | | | 6.70% | | | | | | 4.14% | | |
Underwriter
|
| |
Number of
Shares |
| |||
ThinkEquity, a division of Fordham Financial Management, Inc.
|
| | | | | | |
| | | | | | | |
Total
|
| | | | 3,000,000 | | |
| | | | | | | | |
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
|
| | | $ | (0.51) | | | | | | | | |
Weighted average pro forma number of shares outstanding – basic and diluted
|
| | | | 4,832,499 | | | | | | | | |
| | |
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
|
| | | $ | (0.14) | | | | | | | | | | | $ | (0.23) | | | | | | | | |
Weighted average pro forma number of shares outstanding – basic and diluted
|
| | | | 4,832,499 | | | | | | | | | | | | 4,832,499 | | | | | | | | |
| | |
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
|
| | | $ | 50,000 | | |
Accountants’ fees and expenses
|
| | | $ | 48,000 | | |
Legal fees and expenses
|
| | | $ | 350,000 | | |
Transfer agent’s fees and expenses
|
| | | $ | 5,000 | | |
Printing and engraving expenses
|
| | | $ | 100,000 | | |
Non-accountable expenses to underwriters
|
| | | $ | 300,000 | | |
Miscellaneous
|
| | | $ | 75,000 | | |
Total expenses
|
| | | $ | 938,153 | | |
| | | | 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 25, 2020
|
|
|
/s/ Angela Walsh
Angela Walsh
|
| |
Vice President of Finance (principal
financial and accounting officer) |
| |
September 25, 2020
|
|
|
*
Richard Burch
|
| | President | | |
September 25, 2020
|
|
|
*
Robert Buchalter
|
| | Director | | |
September 25, 2020
|
|
|
*
David Keefer
|
| | Director | | |
September 25, 2020
|
|
|
*
William L. Pridgen, M.D.
|
| | Director | | |
September 25, 2020
|
|
|
*
Robert Young
|
| | Director | | |
September 25, 2020
|
|
|
* By:
|
| |
/s/ Greg Duncan
Attorney-in-fact
|
| | | |