| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 10.00 | | | | | $ | 30,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.70 | | | | | $ | 2,100,000 | | |
Proceeds to us, before expenses
|
| | | $ | 9.30 | | | | | $ | 27,900,000 | | |
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 59 | | | |
| | | | | 61 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 98 | | | |
| | | | | 105 | | | |
| | | | | 113 | | | |
| | | | | 114 | | | |
| | | | | 116 | | | |
| | | | | 119 | | | |
| | | | | 121 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | F-1 | | |
| | |
Year Ended December 31,
|
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
(in thousands, except per share data)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 836 | | | | | $ | 854 | | | | | $ | 162 | | | | | $ | 541 | | |
General and administrative
|
| | | | 1,342 | | | | | | 1,107 | | | | | | 3,422 | | | | | | 1,072 | | |
Total operating expenses
|
| | | | 2,178 | | | | | | 1,961 | | | | | | 3,584 | | | | | | 1,613 | | |
Loss from operations
|
| | | | (2,178) | | | | | | (1,961) | | | | | | (3,584) | | | | | | (1,613) | | |
Other income (expense)
|
| | | | (295) | | | | | | (152) | | | | | | (261) | | | | | | (222) | | |
Net loss
|
| | | $ | (2,473) | | | | | $ | (2,113) | | | | | $ | (3,845) | | | | | $ | (1,835) | | |
Pro forma net loss per common share – basic and diluted
(unaudited)(1) |
| | | $ | (0.51) | | | | | | | | | | | $ | (0.80) | | | | | | | | |
Pro forma weighted average common shares outstanding – basic and diluted (unaudited)(1)
|
| | | | 4,832,494 | | | | | | | | | | | | 4,832,494 | | | | | | | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2) |
| |||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 499 | | | | | $ | 499 | | | | | $ | 27,132 | | |
Working capital
|
| | | | (1,224) | | | | | | (438) | | | | | | 26,674 | | |
Total assets
|
| | | | 785 | | | | | | 785 | | | | | | 27,193 | | |
Convertible promissory notes, net of unamortized deferred
issuance costs |
| | | | 4,151 | | | | | | — | | | | | | — | | |
Preferred members’ interests, non-voting, net
|
| | | | 75 | | | | | | 75 | | | | | | — | | |
Equity (deficit)
|
| | | | (5,225) | | | | | | (288) | | | | | | 26,674 | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands, except share and per
share data) |
| |||||||||||||||
Cash
|
| | | $ | 499 | | | | | $ | 499 | | | | | $ | 27,132 | | |
Convertible promissory notes
|
| | | $ | 4,151 | | | | | $ | — | | | | | $ | — | | |
Preferred members’ interests, non-voting
|
| | | $ | 75 | | | | | $ | 75 | | | | | $ | — | | |
Members’ Equity (deficit): | | | | | | | | | | | | | | | | | | | |
Membership interests, actual; none issued and outstanding, pro forma and
pro forma as adjusted |
| | | $ | 16,239 | | | | | $ | — | | | | | $ | — | | |
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; 4,832,494 shares issued and outstanding, pro forma; 7,832,494 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
|
| | | $ | — | | | | | $ | 21,176 | | | | | $ | 48,137 | | |
Accumulated deficit
|
| | | $ | (21,464) | | | | | $ | (21,464) | | | | | $ | (21,464) | | |
Total members’ / stockholders’ equity (deficit)
|
| | | $ | (5,225) | | | | | $ | (288) | | | | | $ | 26,674 | | |
Total capitalization
|
| | | $ | (999) | | | | | $ | (213) | | | | | $ | 26,674 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 10.00 | | |
|
Historical net tangible book value deficit per share as of September 30, 2020
|
| | | $ | (1.27) | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to the conversion of outstanding convertible promissory notes
|
| | | $ | 1.18 | | | | | | | | |
|
Pro forma net tangible book value deficit per share as of September 30,
2020 |
| | | $ | (0.09) | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share attributable to this offering
|
| | | $ | 3.50 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 3.41 | | |
|
Dilution per share to new investors purchasing common stock this offering
|
| | | | | | | | | $ | 6.59 | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Existing stockholders
|
| | | | 4,832,494 | | | | | | 61.7% | | | | | $ | 17,211 | | | | | | 36.5% | | | | | $ | 3.56 | | |
New investors
|
| | | | 3,000,000 | | | | | | 38.3% | | | | | $ | 30,000 | | | | | | 63.5% | | | | | $ | 10.00 | | |
Total
|
| | | | 7,832,494 | | | | | | 100% | | | | | $ | 47,211 | | | | | | 100% | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
(in thousands, except for per share data)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 836 | | | | | $ | 854 | | | | | $ | 162 | | | | | $ | 541 | | |
General and administrative
|
| | | | 1,342 | | | | | | 1,107 | | | | | | 3,422 | | | | | | 1,072 | | |
Total operating expenses
|
| | | | 2,178 | | | | | | 1,961 | | | | | | 3,584 | | | | | | 1,613 | | |
Loss from operations
|
| | | | (2,178) | | | | | | (1,961) | | | | | | (3,584) | | | | | | (1,613) | | |
Other income (expense)
|
| | | | (295) | | | | | | (152) | | | | | | (261) | | | | | | (222) | | |
Net loss
|
| | | $ | (2,473) | | | | | $ | (2,113) | | | | | $ | (3,845) | | | | | $ | (1,835) | | |
Pro forma net loss per common share – basic and diluted
(unaudited)(1) |
| | | $ | (0.51) | | | | | | | | | | | $ | (0.80) | | | | | | | | |
Pro forma weighted average common shares outstanding – basic and diluted (unaudited)(1)
|
| | | | 4,832,494 | | | | | | | | | | | | 4,832,494 | | | | | | | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| |
(Unaudited)
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 499 | | | | | $ | 499 | | | | | $ | 27,132 | | |
Working capital
|
| | | | (1,224) | | | | | | (438) | | | | | | 26,674 | | |
Total assets
|
| | | | 785 | | | | | | 785 | | | | | | 27,193 | | |
Convertible promissory notes, net of unamortized deferred issuance
costs |
| | | | 4,151 | | | | | | — | | | | | | — | | |
| | |
As of September 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)
|
| | | | (5,225) | | | | | | (288) | | | | | | 26,674 | | |
| | |
Year Ended
December 31, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Research and development
|
| | | $ | 836,175 | | | | | $ | 854,109 | | | | | $ | 161,944 | | | | | $ | 541,073 | | |
General and administrative
|
| | | | 1,342,324 | | | | | | 1,107,386 | | | | | | 3,421,798 | | | | | | 1,071,696 | | |
| | | | $ | 2,178,499 | | | | | $ | 1,961,495 | | | | | $ | 3,583,742 | | | | | $ | 1,612,769 | | |
| | |
Years Ended
December 31, |
| |
Nine Months Ended
September 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) | | | | | $ | (1,608,834) | | | | | $ | (1,620,436) | | |
Financing activities
|
| | | | 2,371,508 | | | | | | 1,150,468 | | | | | | 1,798,532 | | | | | | 1,797,078 | | |
Increase (decrease) in cash
|
| | | $ | 279,358 | | | | | $ | (45,487) | | | | | $ | 189,698 | | | | | $ | 176,642 | | |
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 | | |
52
|
| | Vice President of Operations | |
Angela Walsh | | |
54
|
| | Vice President of Finance, Treasurer | |
Directors | | | | | | | |
Robert Buchalter(1) | | |
64
|
| | Director | |
Abel De La Rosa, Ph.D.(3) | | |
57
|
| | Director | |
David Keefer | | |
67
|
| | Director | |
William L. Pridgen, M.D. | | |
60
|
| | Founder, Director | |
John C. Thomas, Jr.(3) | | |
67
|
| | Director | |
Richard J. Whitley, M.D.(3) | | |
75
|
| | Director | |
Robert Young(1) | | |
74
|
| | 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
|
| | | | 4,905(1) | | | | | | * | | | | | | * | | |
Richard Burch
|
| | | | 439,843(2) | | | | | | 8.58% | | | | | | 5.41% | | |
Abel De La Rosa
|
| | | | — | | | | | | — | | | | | | — | | |
Greg Duncan
|
| | | | 410,154(3) | | | | | | 7.83% | | | | | | 4.98% | | |
David Keefer
|
| | | | 7,808(4) | | | | | | * | | | | | | * | | |
William L. Pridgen, M.D.
|
| | | | 726,493(5) | | | | | | 15.03% | | | | | | 9.27% | | |
John C. Thomas, Jr.
|
| | | | — | | | | | | — | | | | | | — | | |
Angela Walsh
|
| | | | 40,625(6) | | | | | | * | | | | | | * | | |
Richard J. Whitley, M.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Robert Young
|
| | | | 46,968 | | | | | | * | | | | | | * | | |
Directors and Officers as a group (8 individuals before offering and 9 individuals upon offering)
|
| | | | 1,717,421 | | | | | | 30.58% | | | | | | 19.93% | | |
Beneficial Owners of more than 5% of our common stock: | | | | | | | | | | | | | | | | | | | |
The University of Alabama(7)
|
| | | | 323,347 | | | | | | 6.69% | | | | | | 4.13% | | |
Underwriter
|
| |
Number of
Shares |
| |||
ThinkEquity, a division of Fordham Financial Management, Inc.
|
| | | | 3,000,000 | | |
| | | | | | | |
Total
|
| | | | 3,000,000 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
Without
Option |
| |
With
Option |
| |||||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 30,000,000 | | | | | $ | 34,500,000 | | |
Underwriting discounts and commissions (7%)
|
| | | $ | 0.70 | | | | | $ | 2,100,000 | | | | | $ | 2,415,000 | | |
Non-accountable expense allowance (1%)
|
| | | $ | 0.10 | | | | | $ | 300,000 | | | | | $ | 345,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 9.20 | | | | | $ | 27,600,000 | | | | | $ | 31,740,000 | | |
| | |
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 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | |
$
|
499,082
|
| | | | $ | 309,384 | | |
Prepaid expenses and other current assets
|
| | |
|
61,014
|
| | | | | 6,516 | | |
Total current assets
|
| | |
|
560,096
|
| | | | | 315,900 | | |
Deferred issuance costs
|
| | |
|
225,278
|
| | | | | — | | |
Total assets
|
| | |
$
|
785,374
|
| | | | $ | 315,900 | | |
Liabilities and members’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
199,366
|
| | | | $ | 35,421 | | |
Accrued expenses
|
| | |
|
569,395
|
| | | | | 525,445 | | |
Accrued salaries
|
| | |
|
1,015,713
|
| | | | | 1,060,000 | | |
Total current liabilities
|
| | |
|
1,784,474
|
| | | | | 1,620,866 | | |
Convertible promissory notes, net
|
| | |
|
4,150,776
|
| | | | | 3,637,543 | | |
Total liabilities
|
| | |
|
5,935,250
|
| | | | | 5,258,409 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Preferred members’ interests, non-voting, net
|
| | |
|
75,000
|
| | | | | 75,000 | | |
Members’ deficit: | | | | | | | | | | | | | |
Members’ interests, voting
|
| | |
|
16,239,001
|
| | | | | — | | |
Members’ interests, non-voting
|
| | |
|
—
|
| | | | | 12,601,201 | | |
Accumulated deficit
|
| | |
|
(21,463,877)
|
| | | | | (17,618,710) | | |
Total members’ deficit
|
| | |
|
(5,224,876)
|
| | | | | (5,017,509) | | |
Total liabilities and members’ deficit
|
| | |
$
|
785,374
|
| | | | $ | 315,900 | | |
| | |
Three Months Ended
|
| |
Nine Months Ended
|
| ||||||||||||||||||
| | |
September 30,
2020 |
| |
September 30,
2019 |
| |
September 30,
2020 |
| |
September 30,
2019 |
| ||||||||||||
Revenue
|
| | |
$
|
—
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | — | | |
Research and development expenses
|
| | |
|
108,086
|
| | | | | 392,832 | | | | |
|
161,944
|
| | | | | 541,073 | | |
General and administrative expenses
|
| | |
|
2,554,724
|
| | | | | 343,496 | | | | |
|
3,421,798
|
| | | | | 1,071,696 | | |
Operating loss
|
| | |
|
(2,662,810)
|
| | | | | (736,328) | | | | |
|
(3,583,742)
|
| | | | | (1,612,769) | | |
Interest expense, net
|
| | |
|
(104,440)
|
| | | | | (75,491) | | | | |
|
(304,646)
|
| | | | | (222,269) | | |
Other income
|
| | |
|
43,221
|
| | | | | — | | | | |
|
43,221
|
| | | | | — | | |
Loss before provision for income taxes
|
| | |
|
(2,724,029)
|
| | | | | (811,819) | | | | |
|
(3,845,167)
|
| | | | | (1,835,038) | | |
Provision for income taxes
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | |
Net loss
|
| | |
$
|
(2,724,029)
|
| | | | $ | (811,819) | | | | |
$
|
(3,845,167)
|
| | | | $ | (1,835,038) | | |
Pro forma information (unaudited): | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before taxes
|
| | |
$
|
(2,724,029)
|
| | | | | | | | | |
$
|
(3,845,167)
|
| | | | | | | |
Pro forma tax expense
|
| | |
|
—
|
| | | | | | | | | |
|
—
|
| | | | | | | |
Pro forma net loss
|
| | |
$
|
(2,724,029)
|
| | | | | | | | | |
$
|
(3,845,167)
|
| | | | | | | |
Pro forma net loss per share – basic and diluted
|
| | |
$
|
(0.56)
|
| | | | | | | | | |
$
|
(0.80)
|
| | | | | | | |
Weighted average pro forma number of shares outstanding – basic and diluted
|
| | |
|
4,832,494
|
| | | | | | | | | |
|
4,832,494
|
| | | | | | | |
| | |
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) | | |
Net loss
|
| | | | — | | | | |
|
—
|
| | | | | (811,819) | | | | | | (811,819) | | |
Balance, September 30, 2019
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (16,980,121) | | | | | $ | (4,378,920) | | |
|
| | |
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
|
| | | $ | 12,601,201 | | | | | $ | — | | | | | $ | (18,739,848) | | | | | $ | (6,138,647) | | |
Conversion of convertible promissory notes
|
| | | | 1,637,800 | | | | | | — | | | | | | — | | | | | | 1,637,800 | | |
Equity-based compensation expense
|
| | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | 2,000,000 | | |
Net loss
|
| | | | — | | | | |
|
—
|
| | | | | (2,724,029) | | | | | | (2,724,029) | | |
Balance, September 30, 2020
|
| | | $ | 16,239,001 | | | | | $ | — | | | | | $ | (21,463,877) | | | | | $ | (5,224,876) | | |
For the nine months ended September 30
|
| |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(3,845,167)
|
| | | | $ | (1,835,038) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Amortization of issuance costs
|
| | |
|
42,071
|
| | | | | 50,894 | | |
(Recovery) provision for uncollectable receivables
|
| | |
|
(15,020)
|
| | | | | 1,967 | | |
Equity-based compensation
|
| | |
|
2,000,000
|
| | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
(Increase) decrease:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | |
|
(39,478)
|
| | | | | 1,294 | | |
Increase (decrease):
|
| | | | | | | | | | | | |
Accounts payable
|
| | |
|
156,139
|
| | | | | (74,253) | | |
Accrued expenses
|
| | |
|
136,908
|
| | | | | 210,117 | | |
Accrued salaries
|
| | |
|
(44,287)
|
| | | | | 24,583 | | |
Net cash used in operating activities
|
| | |
|
(1,608,834)
|
| | | | | (1,620,436) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of converibile promissory notes
|
| | |
|
1,994,133
|
| | | | | 1,850,000 | | |
Payment of deferred issuance costs
|
| | |
|
(57,971)
|
| | | | | (52,922) | | |
Payment of proposed public offering costs
|
| | |
|
(137,630)
|
| | | | | — | | |
Net cash provided by financing activities
|
| | |
|
1,798,532
|
| | | | | 1,797,078 | | |
Net increase in cash
|
| | |
|
189,698
|
| | | | | 176,642 | | |
Cash, beginning of period
|
| | |
|
309,384
|
| | | | | 30,026 | | |
Cash, end of period
|
| | |
$
|
499,082
|
| | | | $ | 206,668 | | |
Supplemental cash flow disclosures: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 3,000 | | | | | $ | — | | |
Non-cash financing transactions: | | | | | | | | | | | | | |
Deferred public offering costs included in accounts payable
|
| | | $ | 7,806 | | | | | $ | — | | |
Deferred public offering costs included in accrued expenses
|
| | | $ | 79,842 | | | | | $ | — | | |
Deferred issuance costs included in accounts payable
|
| | |
$
|
—
|
| | | | $ | 6,802 | | |
Conversion of convertible promissory notes and accrued interest into membership interests
|
| | |
$
|
1,637,800
|
| | | | $ | — | | |
Conversion of non-voting preferred members’ interests to convertible promissory notes
|
| | |
$
|
—
|
| | | | $ | 540,000 | | |
| | |
Three Months Ended
|
| |
Nine Months Ended
|
| ||||||||||||||||||
| | |
September 30,
2020 |
| |
September 30,
2019 |
| |
September 30,
2020 |
| |
September 30,
2019 |
| ||||||||||||
Convertible promissory notes
|
| | |
$
|
14,749
|
| | | | $ | 7,559 | | | | |
$
|
42,071
|
| | | | $ | 17,650 | | |
Mezzanine preferred members’ interests
|
| | |
|
—
|
| | | | | 4,764 | | | | |
|
—
|
| | | | | 33,244 | | |
| | | |
$
|
14,749
|
| | | | $ | 12,323 | | | | |
$
|
42,071
|
| | | | $ | 50,894 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Prepaid insurance
|
| | |
$
|
4,347
|
| | | | $ | — | | |
Prepaid legal fees
|
| | |
|
50,000
|
| | | | | — | | |
Prepaid services
|
| | |
|
6,667
|
| | | | | 5,731 | | |
Miscellaneous receivables
|
| | |
|
—
|
| | | | | 785 | | |
Total prepaid expenses and other assets
|
| | |
$
|
61,014
|
| | | | $ | 6,516 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
Accrued CRO and CMO costs
|
| | |
$
|
—
|
| | | | $ | 149,178 | | |
Accrued interest on preferred members’ interests
|
| | |
|
188,085
|
| | | | | 188,085 | | |
Accrued interest on promissory notes
|
| | |
|
249,657
|
| | | | | 163,123 | | |
Accrued public offering costs
|
| | |
|
79,842
|
| | | | | | | |
Accrued vacation
|
| | |
|
34,654
|
| | | | | — | | |
Other
|
| | |
|
17,157
|
| | | | | 25,059 | | |
| | | |
$
|
569,395
|
| | | | $ | 525,445 | | |
| | |
Three Months Ended
|
| |
Six Months Ended
|
| ||||||||||||||||||
| | |
September 30,
2020 |
| |
September 30,
2019 |
| |
September 30,
2020 |
| |
September 30,
2019 |
| ||||||||||||
Fourth offering
|
| | |
$
|
50,940
|
| | | | $ | 48,061 | | | | |
$
|
197,324
|
| | | | $ | 106,322 | | |
Fifth offering
|
| | |
|
38,750
|
| | | | | — | | | | |
|
65,010
|
| | | | | — | | |
| | | |
$
|
89,690
|
| | | | $ | 48,061 | | | | |
$
|
262,334
|
| | | | $ | 106,322 | | |