|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2836
(Primary Standard Industrial
Classification Code Number) |
| |
82-5462585
(I.R.S. Employer
Identification Number) |
|
|
Joshua A. Kaufman
Jaime L. Chase Joshua Rottner Cooley LLP 55 Hudson Yards New York, New York 10001 (212) 479-6000 |
| |
Patrick McCall
Chief Financial Officer IN8bio, Inc. 79 Madison Avenue New York, New York 10016 (646) 600-6438 |
| |
Nathan Ajiashvili
Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 (212) 906-2916 |
|
| 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
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
|
Common Stock, $0.0001 par value per share
|
| | |
$69,000,000
|
| | |
$7,528
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 71 | | | |
| | | | 82 | | | |
| | | | 130 | | | |
| | | | 136 | | | |
| | | | 149 | | | |
| | | | 153 | | | |
| | | | 155 | | | |
| | | | 160 | | | |
| | | | 162 | | | |
| | | | 166 | | | |
| | | | 174 | | | |
| | | | 174 | | | |
| | | | 174 | | | |
| | | | F-1 | | |
| | |
Years Ended
December 31, |
| |
Three Months
Ended March 31, |
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,358 | | | | | $ | 5,378 | | | | | $ | 1,052 | | | | | $ | 1,245 | | |
General and administrative
|
| | | | 2,708 | | | | | | 3,179 | | | | | | 639 | | | | | | 1,118 | | |
Loss on disposal of property and
equipment |
| | | | 68 | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 5,134 | | | | | | 8,557 | | | | | | 1,691 | | | | | | 2,363 | | |
Loss from operations
|
| | | | (5,134) | | | | | | (8,557) | | | | | | (1,691) | | | | | | (2,363) | | |
Net loss
|
| | | $ | (5,134) | | | | | $ | (8,557) | | | | | $ | (1,691) | | | | | $ | (2,363) | | |
Net loss attributable to common stockholders(1)
|
| | | $ | (5,912) | | | | | $ | (10,340) | | | | | $ | (1,951) | | | | | $ | (3,069) | | |
Net loss per share attributable to common stockholders: basic and
diluted |
| | | $ | (1.85) | | | | | $ | (3.02) | | | | | $ | (0.59) | | | | | $ | (0.82) | | |
Weighted-average shares used to compute net
loss per share attributable to common stockholders: basic and diluted |
| | | | 3,188,165 | | | | | | 3,419,075 | | | | | | 3,305,367 | | | | | | 3,764,488 | | |
Pro forma net loss attributable to common
stockholders(1) |
| | | | | | | | | $ | (5,134) | | | | | | | | | | | $ | (2,363) | | |
Pro forma net loss per share attributable to common stockholders (unaudited): basic and diluted(1)
|
| | | | | | | | | $ | (0.83) | | | | | | | | | | | $ | (0.16) | | |
Weighted-average shares used to compute pro forma net loss per share attributable to common stockholders (unaudited): basic and diluted(1)
|
| | | | | | | | | | 6,172,715 | | | | | | | | | | | | 14,754,553 | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro
Forma(1) |
| |
Pro Forma
As Adjusted(2)(3) |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 15,052 | | | | | $ | 15,052 | | | | | $ | | | |
Working capital(4)
|
| | | | 12,310 | | | | | | 12,310 | | | | | | | | |
Total assets
|
| | | | 20,423 | | | | | | 20,423 | | | | | | | | |
Preferred stock
|
| | | | 34,900 | | | | | | — | | | | | | — | | |
Total stockholders’ (deficit) equity
|
| | | | (18,581) | | | | | | 16,319 | | | | | | | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro
Forma |
| |
Pro Forma
As Adjusted(1) |
| |||||||||
Cash
|
| | | $ | 15,052 | | | | | $ | 15,052 | | | | | $ | | | |
Convertible preferred stock, Series A, par value, $0.0001 per share; 27,564,260 shares authorized, 9,993,727 shares issued and outstanding, actual; 27,564,260 shares authorized and no shares issued or outstanding, pro forma; no shares authorized, issued or outstanding, pro forma as adjusted
|
| | | $ | 34,900 | | | | | $ | — | | | |
|
| |||
Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, par value $0.0001 per share; no shares authorized, issued and outstanding, actual; 10,000,000 shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | |
|
| |||
Common stock, par value $0.0001 per share; 50,700,000 shares
authorized, 3,764,488 shares issued and outstanding, actual; 50,700,000 shares authorized and 14,754,553 shares issued and outstanding, pro forma; 490,000,000 shares authorized and shares issued and outstanding, pro forma as adjusted |
| | | | 1 | | | | | | 1 | | | |
|
| |||
Additional paid-in capital
|
| | | | 1,819 | | | | | | 36,719 | | | |
|
| |||
Accumulated deficit
|
| | | | (20,401) | | | | | | (20,401) | | | | | | | | |
Total stockholders’ (deficit) equity
|
| | | | (18,581) | | | | | | 16,319 | | | | | | | | |
Total capitalization
|
| | | $ | 16,319 | | | | | $ | 16,319 | | | | | $ | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Historical net tangible book deficit per share as of March 31, 2021
|
| | | $ | (6.20) | | | | | | | | |
|
Pro forma increase in net tangible book value per share as of March 31, 2021 attributable to the pro forma transactions described above
|
| | | | 6.98 | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2021
|
| | | | 0.78 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | | | | |
|
| ||||
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 14,754,553 | | | | | | 75.9% | | | | | $ | 35,559,158 | | | | | | 32.2% | | | | | $ | 2.41 | | |
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Total
|
| | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | |
| | |
Three Months Ended March 31,
|
| | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,052 | | | | | $ | 1,245 | | | | | $ | 193 | | |
General and administrative
|
| | | | 639 | | | | | | 1,118 | | | | | | 479 | | |
Total operating expenses
|
| | | | 1,691 | | | | | | 2,363 | | | | | | 672 | | |
Loss from operations
|
| | | | (1,691) | | | | | | (2,363) | | | | | | (672) | | |
Net loss
|
| | | $ | (1,691) | | | | | $ | (2,363) | | | | | $ | (672) | | |
| | |
Three Months Ended March 31,
|
| | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||
Direct research and development expenses: | | | | | | | | | | | | | | | | | | | |
INB-100
|
| | | $ | 102 | | | | | $ | 67 | | | | | $ | (35) | | |
INB-200
|
| | | | 3 | | | | | | 7 | | | | | | 4 | | |
Unallocated expenses | | | | | | | | | | | | | | | | | | | |
Preclinical
|
| | | | 291 | | | | | | 166 | | | | | | (125) | | |
Personnel expenses(1)
|
| | | | 439 | | | | | | 712 | | | | | | 273 | | |
Facility related and other
|
| | | | 217 | | | | | | 293 | | | | | | 76 | | |
Total research and development expenses
|
| | | $ | 1,052 | | | | | $ | 1,245 | | | | | $ | 193 | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,358 | | | | | $ | 5,378 | | | | | $ | 3,020 | | |
General and administrative
|
| | | | 2,708 | | | | | | 3,179 | | | | | | 471 | | |
Loss on disposal of equipment
|
| | | | 68 | | | | | | — | | | | | | (68) | | |
Total operating expenses
|
| | | | 5,134 | | | | | | 8,557 | | | | | | 3,423 | | |
Loss from operations
|
| | | | (5,134) | | | | | | (8,557) | | | | | | (3,423) | | |
Net loss
|
| | | $ | (5,134) | | | | | $ | (8,557) | | | | | $ | (3,423) | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||
Direct research and development expenses: | | | | | | | | | | | | | | | | | | | |
INB-100
|
| | | $ | — | | | | | $ | 706 | | | | | $ | 706 | | |
INB-200
|
| | | | — | | | | | | 689 | | | | | | 689 | | |
Unallocated expenses | | | | | | | | | | | | | | | | | | | |
Preclinical
|
| | | | 595 | | | | | | 1,319 | | | | | | 724 | | |
Personnel expenses(1)
|
| | | | 1,144 | | | | | | 1,687 | | | | | | 543 | | |
Facility related and other
|
| | | | 619 | | | | | | 977 | | | | | | 358 | | |
Total research and development expenses
|
| | | $ | 2,358 | | | | | $ | 5,378 | | | | | $ | 3,020 | | |
| | |
Year ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (4,801) | | | | | $ | (7,133) | | | | | $ | (1,623) | | | | | $ | (2,507) | | |
Net cash provided by investing activities
|
| | | | 356 | | | | | | — | | | | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 65 | | | | | | 24,517 | | | | | | 5,680 | | | | | | (435) | | |
Net (decrease) increase in cash and restricted cash
|
| | | $ | (4,380) | | | | | $ | 17,384 | | | | | $ | 4,057 | | | | | $ | (2,942) | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 to 3
Years |
| |
4 to 5
Years |
| |
More than
5 Years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease commitments
|
| | | $ | 2,266 | | | | | $ | 832 | | | | | $ | 1,157 | | | | | $ | 277 | | | | | $ | — | | |
Total
|
| | | $ | 2,266 | | | | | $ | 832 | | | | | $ | 1,157 | | | | | $ | 277 | | | | | $ | — | | |
Grant Date
|
| |
Number of Common
Shares Subject to Options Granted |
| |
Exercise
Price per Common Share |
| |
Estimated
Per-Share Fair Value of Options |
| |
Estimated
Fair Value per Common Share at Grant Date |
| ||||||||||||
February 3, 2020
|
| | | | 1,825 | | | | | $ | 1.10 | | | | | $ | 0.96 | | | | | $ | 1.10 | | |
May 5, 2020
|
| | | | 28,287 | | | | | $ | 1.23 | | | | | $ | 0.96 | | | | | $ | 1.23 | | |
October 5, 2020
|
| | | | 896,628 | | | | | $ | 6.74 | | | | | $ | 4.79 | | | | | $ | 6.74 | | |
October 15, 2020
|
| | | | 3,066 | | | | | $ | 6.74 | | | | | $ | 4.79 | | | | | $ | 6.74 | | |
February 1, 2021
|
| | | | 305,132 | | | | | $ | 5.36 | | | | | $ | 4.02 | | | | | $ | 5.36 | | |
NAME
|
| |
AGE
|
| |
POSITION(S)
|
| |||
Executive Officers | | | | | | | | | | |
William Ho
|
| | | | 45 | | | | President, Chief Executive Officer and Director | |
Lawrence Lamb, Ph.D.
|
| | | | 67 | | | |
Executive Vice President and Chief Scientific Officer
|
|
Patrick McCall
|
| | | | 38 | | | | Chief Financial Officer | |
Kate Rochlin, Ph.D.
|
| | | | 40 | | | | Vice President, Operations and Innovation | |
Melissa Beelen
|
| | | | 54 | | | | Vice President, Clinical Operations | |
Non-Employee Directors | | | | | | | | | | |
Alan S. Roemer(1)(2)
|
| | | | 51 | | | | Chairman | |
Peter Brandt(1)(3)
|
| | | | 64 | | | | Director | |
Thomas Cirrito, Ph.D.(1)(2)(3)
|
| | | | 48 | | | | Director | |
Travis Whitfill(2)(3)
|
| | | | 31 | | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($) |
| |
Option
Awards ($)(3) |
| |
Non-Equity
Incentive Plan Compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||
William Ho
|
| | | | 2020 | | | | | | 279,167 | | | | | | 150,000(2) | | | | | | 874,540 | | | | | | 144,000 | | | | | | 1,447,707 | | |
President, Chief Executive Officer and former
|
| | | | 2019 | | | | | | 213,505 | | | | | | — | | | | | | — | | | | | | — | | | | | | 213,505 | | |
Chief Financial Officer
|
| | | | | | | ||||||||||||||||||||||||||||||
Lawrence Lamb, Ph.D.
|
| | | | 2020 | | | | | | 245,000 | | | | | | — | | | | | | 1,311,810 | | | | | | 120,000 | | | | | | 1,676,810 | | |
Executive Vice President and
Chief Scientific |
| | | | 2019 | | | | | | 240,000 | | | | | | — | | | | | | 112,935 | | | | | | — | | | | | | 352,935 | | |
Officer
|
| | | | | | | ||||||||||||||||||||||||||||||
Melissa Beelen
|
| | | | 2020 | | | | | | 212,333 | | | | | | — | | | | | | 297,725 | | | | | | 65,000 | | | | | | 570,058 | | |
Vice President of Clinical Operations
|
| | | | 2019 | | | | | | 156,000 | | | | | | — | | | | | | 30,359 | | | | | | 41,600 | | | | | | 227,659 | | |
| | |
Option Awards
|
| |||||||||||||||||||||||||||
Name and Principal
Position |
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
William Ho
|
| |
October 5, 2020
|
| | |
|
—
|
| | | | | 182,500(1) | | | | |
|
—
|
| | | | $ | 6.74 | | | |
October 4, 2030
|
|
President, Chief
Executive Officer and former Chief Financial Officer |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lawrence Lamb, Ph.D.
|
| |
November 12, 2018
|
| | | | 48,665 | | | | | | 6,085(2) | | | | |
|
—
|
| | | | $ | 1.07 | | | |
November 11, 2028
|
|
Executive Vice
President and Chief Scientific Officer |
| |
March 12, 2019
|
| | | | 28,216 | | | | | | 30,671(3) | | | | |
|
—
|
| | | | $ | 1.07 | | | |
March 11, 2029
|
|
|
March 12, 2019
|
| | | | — | | | | | | 22,082(4) | | | | | | 66,248(4) | | | | | $ | 1.07 | | | |
March 11, 2029
|
| ||
|
October 5, 2020
|
| | | | — | | | | | | 273,750(5) | | | | | | — | | | | | $ | 6.74 | | | |
October 4, 2030
|
| ||
Melissa Beelen
|
| |
April 17, 2019
|
| | | | 16,326 | | | | | | 22,858(6) | | | | | | — | | | | | $ | 1.07 | | | |
April 16, 2029
|
|
Vice President of Clinical Operations
|
| |
May 5, 2020
|
| | | | — | | | | | | 13,140(7) | | | | | | — | | | | | $ | 1.23 | | | |
May 4, 2030
|
|
|
May 5, 2020
|
| | | | — | | | | | | — | | | | | | 5,110(8) | | | | | $ | 1.23 | | | |
May 4, 2030
|
| ||
|
October 5, 2020
|
| | | | — | | | | | | 57,434(9) | | | | | | — | | | | | $ | 6.74 | | | |
October 4, 2030
|
|
Position
|
| |
Annual
Service Retainer |
| |
Chairperson
Additional Retainer |
| ||||||
Board of Directors
|
| | | $ | 35,000 | | | | | $ | 65,000 | | |
Audit Committee
|
| | | | 7,500 | | | | | | 15,000 | | |
Compensation Committee
|
| | | | 5,000 | | | | | | 10,000 | | |
Nominating and Corporate Governance Committee
|
| | | | 4,000 | | | | | | 8,000 | | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Option
Awards(1)(4) ($) |
| |
Total
($) |
| |||||||||
Peter Brandt
|
| | | | — | | | | | | 203,848 | | | | | | 203,848 | | |
Thomas Cirrito, Ph.D.
|
| | | | — | | | | | | 218,544 | | | | | | 218,544 | | |
Alan S. Roemer
|
| | | | 30,769(2) | | | | | | 1,081,960(3) | | | | | | 1,112,729 | | |
Travis Whitfill
|
| | | | — | | | | | | 10,815 | | | | | | 10,815 | | |
Name
|
| |
Outstanding
Option Awards |
| |||
Peter Brandt
|
| | | | 72,221 | | |
Thomas Cirrito, Ph.D.
|
| | | | 76,650 | | |
Travis Whitfill
|
| | | | 12,775 | | |
Alan S. Roemer
|
| | | | 225,879 | | |
Name
|
| |
Series A
Preferred Stock (#) |
| |
Warrants to
Purchase Series A Preferred Stock (#)(3) |
| |
Cancellation of
Indebtedness (2018 Note Conversion($) |
| |
Cash
Purchase Price of Series A Preferred Stock ($) |
| |
Aggregate
Purchase Price ($) |
| |||||||||||||||
Entities affiliated with Bios Equity Partners, L.P.(1)
|
| | | | 5,861,427 | | | | | | 163,049 | | | | | | 1,752,744 | | | | | | 19,250,000 | | | | | | 21,002,744 | | |
Entities affiliated with Emily Fairbairn(2)
|
| | | | 3,005,920 | | | | | | 25,195 | | | | | | 270,850 | | | | | | 10,500,000 | | | | | | 10,770,850 | | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||
| | |
Before
Offering |
| |
After
Offering |
| ||||||
Greater than 5% Stockholders: | | | | | | | | | | | | | |
Entities affiliated with Bios Equity Partners, L.P.(1)
|
| | | | 6,625,102 | | | |
44.9%
|
| | | |
Entities affiliated with Emily Fairbairn(2)
|
| | | | 3,341,527 | | | |
22.7%
|
| | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | |
William Ho(3)
|
| | | | 2,544,929 | | | |
17.2%
|
| | | |
Lawrence Lamb, Ph.D.(4)
|
| | | | 185,116 | | | |
1.2%
|
| | | |
Melissa Beelen(5)
|
| | | | 19,592 | | | |
*
|
| | | |
Peter Brandt(6)
|
| | | | 202,570 | | | |
1.4%
|
| | | |
Thomas Cirrito, Ph.D.(7)
|
| | | | 93,379 | | | |
*
|
| | | |
Alan S. Roemer(8)
|
| | | | 67,320 | | | |
*
|
| | | |
Travis Whitfill(9)
|
| | | | 12,775 | | | |
*
|
| | | |
All current executive officers and directors as a group (9 persons)(10)
|
| | | | 3,125,681 | | | |
20.8%
|
| | | |
Underwriters
|
| |
Number of Shares
|
|
Cowen and Company, LLC
|
| | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | |
Mizuho Securities USA LLC
|
| | | |
National Securities Corporation
|
| | | |
Total
|
| | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
Audited Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Condensed Interim Financial Statements | | | | | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 610 | | | | | $ | 17,994 | | |
Prepaid expenses and other current assets
|
| | | | 153 | | | | | | 150 | | |
Total Current Assets
|
| | | | 763 | | | | | | 18,144 | | |
Non-current assets | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 274 | | | | | | 186 | | |
Deferred offering costs
|
| | | | — | | | | | | 2,439 | | |
Other non-current assets
|
| | | | 93 | | | | | | 141 | | |
Total Non-Current Assets
|
| | | | 367 | | | | | | 2,766 | | |
Total Assets
|
| | | $ | 1,130 | | | | | $ | 20,910 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 560 | | | | | $ | 620 | | |
Accrued expenses and other current liabilities
|
| | | | 87 | | | | | | 1,778 | | |
Loan payable
|
| | | | — | | | | | | 174 | | |
Total Current Liabilities
|
| | | | 647 | | | | | | 2,572 | | |
Deferred rent
|
| | | | — | | | | | | 17 | | |
Warrant liability
|
| | | | 829 | | | | | | — | | |
Total Liabilities
|
| | | | 1,476 | | | | | | 2,589 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Convertible preferred stock, par value $0.0001 per share; 7,435,616 and
27,564,260 shares authorized at December 31, 2019 and 2020, respectively; 2,713,980 shares and 9,993,727 shares, issued and outstanding at December 31, 2019 and 2020, and a liquidation preference of $10,931 and $37,969 at December 31, 2019 and 2020, respectively |
| | | | 8,896 | | | | | | 34,900 | | |
Stockholders’ Deficit | | | | | | | | | | | | | |
Common stock, par value $0.0001 per share; 27,000,000 and 50,700,000 shares authorized at December 31, 2019 and 2020, respectively; 3,235,671 and 3,764,488 shares issued and outstanding at December 31, 2019 and 2020, respectively
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 238 | | | | | | 1,458 | | |
Accumulated deficit
|
| | | | (9,481) | | | | | | (18,038) | | |
Total Stockholders’ Deficit
|
| | | | (9,242) | | | | | | (16,579) | | |
Total Liabilities, Convertible Preferred Stock and Stockholders’ Deficit
|
| | | $ | 1,130 | | | | | $ | 20,910 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,358 | | | | | $ | 5,378 | | |
General and administrative
|
| | | | 2,708 | | | | | | 3,179 | | |
Loss on disposal of property and equipment
|
| | | | 68 | | | | | | — | | |
Total operating expenses
|
| | | | 5,134 | | | | | | 8,557 | | |
Loss from operations
|
| | | | (5,134) | | | | | | (8,557) | | |
Net loss
|
| | | $ | (5,134) | | | | | $ | (8,557) | | |
Net loss attributable to common stockholders – basic and diluted (Note 12)
|
| | | $ | (5,912) | | | | | $ | (10,340) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (1.85) | | | | | $ | (3.02) | | |
Weighted-average shares of common stock – basic and diluted
|
| | | | 3,188,165 | | | | | | 3,419,075 | | |
| | |
Convertible Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid- in-Capital |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Series A
|
| |
Class A
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance at January 1, 2019
|
| | | | 2,713,980 | | | | | $ | 8,896 | | | | | | 3,174,751 | | | | | $ | 1 | | | | | $ | 97 | | | | | $ | (4,347) | | | | | $ | (4,249) | | |
Exercise of common stock – Class A
|
| | | | — | | | | | | — | | | | | | 60,920 | | | | | | — | | | | | | 65 | | | | | | — | | | | | | 65 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76 | | | | | | — | | | | | | 76 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,134) | | | | | | (5,134) | | |
Balance at December 31, 2019
|
| | | | 2,713,980 | | | | | | 8,896 | | | | | | 3,235,671 | | | | | | 1 | | | | | | 238 | | | | | | (9,481) | | | | | | (9,242) | | |
Issuance of common stock – Class A
|
| | | | — | | | | | | — | | | | | | 227,010 | | | | | | — | | | | | | 499 | | | | | | — | | | | | | 499 | | |
Issuance of common stock – Class A in relation to license agreement
|
| | | | — | | | | | | — | | | | | | 89,629 | | | | | | — | | | | | | 103 | | | | | | — | | | | | | 103 | | |
Issuance of common stock – Class A in relation to legal settlement
|
| | | | — | | | | | | — | | | | | | 200,750 | | | | | | — | | | | | | 248 | | | | | | — | | | | | | 248 | | |
Exercise of common stock option – Class A
|
| | | | — | | | | | | — | | | | | | 11,428 | | | | | | — | | | | | | 13 | | | | | | — | | | | | | 13 | | |
Issuance of convertible preferred stock – Series A, net of $81 issuance cost
|
| | | | 7,048,351 | | | | | | 25,175 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of warrants into convertible preferred stock – Series A
|
| | | | 231,396 | | | | | | 829 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 357 | | | | | | — | | | | | | 357 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,557) | | | | | | (8,557) | | |
Balance at December 31, 2020
|
| | | | 9,993,727 | | | | | $ | 34,900 | | | | | | 3,764,488 | | | | | $ | 1 | | | | | $ | 1,458 | | | | | $ | (18,038) | | | | | $ | (16,579) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (5,134) | | | | | $ | (8,557) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 96 | | | | | | 88 | | |
Loss on disposal of property and equipment
|
| | | | 68 | | | | | | — | | |
Non-cash stock-based compensation
|
| | | | 76 | | | | | | 357 | | |
Non-cash stock issuance related to license agreement
|
| | | | — | | | | | | 103 | | |
Non-cash stock issuance related to legal settlement
|
| | | | — | | | | | | 248 | | |
Deferred rent
|
| | | | — | | | | | | 17 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (100) | | | | | | 3 | | |
Other non-current assets
|
| | | | (65) | | | | | | (48) | | |
Other receivable
|
| | | | 30 | | | | | | — | | |
Accounts payable
|
| | | | 141 | | | | | | (160) | | |
Accrued expenses and other current liabilities
|
| | | | 87 | | | | | | 816 | | |
Net cash used in operating activities
|
| | | | (4,801) | | | | | | (7,133) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (330) | | | | | | — | | |
Proceeds from disposal of property and equipment
|
| | | | 686 | | | | | | — | | |
Net cash provided by investing activities
|
| | | | 356 | | | | | | — | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from exercise of common stock options
|
| | | | 65 | | | | | | 13 | | |
Proceeds from issuance of common stock
|
| | | | — | | | | | | 499 | | |
Proceeds from issuance of loan
|
| | | | — | | | | | | 174 | | |
Proceeds from issuance of preferred stock, net of $81 of issuance costs
|
| | | | — | | | | | | 25,175 | | |
Payment of deferred offering costs
|
| | | | — | | | | | | (1,344) | | |
Net cash provided by financing activities
|
| | | | 65 | | | | | | 24,517 | | |
Net (decrease) increase in cash and restricted cash
|
| | | | (4,380) | | | | | | 17,384 | | |
Cash and restricted cash, beginning of year
|
| | | | 4,990 | | | | | | 610 | | |
Cash and restricted cash, end of year
|
| | | $ | 610 | | | | | $ | 17,994 | | |
Supplemental disclosure of noncash financing activities | | | | | | | | | | | | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 1,095 | | |
Exercise of convertible preferred stock warrants
|
| | | | — | | | | | | 829 | | |
| | |
Estimated Useful Life
|
|
Computer equipment
|
| |
3 years
|
|
Laboratory equipment
|
| |
3-5 years
|
|
Description
|
| |
December 31,
2019 |
| |
Quoted prices
active markets for identical assets (Level 1) |
| |
Significant other
observable inputs (Level 2) |
| |
Significant other
observable inputs (Level 3) |
| ||||||||||||
Liability | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | 829 | | | | | $ | — | | | | | $ | — | | | | | $ | 829 | | |
Total financial liabilities
|
| | | $ | 829 | | | | | $ | — | | | | | $ | — | | | | | $ | 829 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Machinery and equipment
|
| | | $ | 443 | | | | | $ | 443 | | |
Less accumulated depreciation
|
| | | | (169) | | | | | | (257) | | |
Property and equipment, net
|
| | | $ | 274 | | | | | $ | 186 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Accrued offering costs
|
| | | $ | — | | | | | $ | 876 | | |
Accrued clinical trials
|
| | | | — | | | | | | 376 | | |
Accrued compensation
|
| | | | 87 | | | | | | 400 | | |
Accrued other
|
| | | | — | | | | | | 126 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 87 | | | | | $ | 1,778 | | |
| | |
Year of
Maturity |
| |
Interest
Rate |
| |
Outstanding
Principal |
| |||||||||
Loan payable
|
| | | | 2022 | | | | | | 1.00% | | | | | $ | 174 | | |
Total loan payable
|
| | | | | | | | | | | | | | | | 174 | | |
| | |
Options
|
| |
Weighted-
average exercise price |
| |
Weighted-
average contractual term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2019
|
| | | | 237,773 | | | | | $ | 1.07 | | | | | | 9.86 | | | | | $ | — | | |
Granted
|
| | | | 287,788 | | | | | $ | 1.08 | | | | | | 9.32 | | | | | | | | |
Exercised
|
| | | | (60,921) | | | | | $ | 1.08 | | | | | | 0.91 | | | | | | | | |
Cancelled
|
| | | | (102,029) | | | | | $ | 1.08 | | | | | | 9.33 | | | | | | | | |
Outstanding as of December 31, 2019
|
| | | | 362,611 | | | | | $ | 1.08 | | | | | | 9.22 | | | | | $ | 5 | | |
Granted
|
| | | | 929,806 | | | | | $ | 6.56 | | | | | | 9.74 | | | | | | | | |
| | |
Options
|
| |
Weighted-
average exercise price |
| |
Weighted-
average contractual term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Exercised
|
| | | | (11,428) | | | | | $ | 1.09 | | | | | | 8.78 | | | | | | | | |
Cancelled
|
| | | | (33,831) | | | | | $ | 1.08 | | | | | | 9.02 | | | | | | | | |
Outstanding as of December 31, 2020
|
| | | | 1,247,158 | | | | | $ | 5.16 | | | | | | 9.34 | | | | | $ | 1,486 | | |
Exercisable at December 31, 2020
|
| | | | 149,686 | | | | | $ | 1.78 | | | | | | 8.28 | | | | | $ | 562 | | |
Nonvested at December 31, 2020
|
| | | | 1,097,472 | | | | | $ | 5.63 | | | | | | 9.49 | | | | | $ | 924 | | |
|
| | |
December 31,
2019 |
| |
December 31,
2020 |
|
Expected dividend yield
|
| |
—
|
| |
—
|
|
Expected volatility
|
| |
81.9% – 90.1%
|
| |
83.3% – 90.9%
|
|
Risk-free interest rate
|
| |
1.6% – 2.5%
|
| |
0.3% – 1.4%
|
|
Expected average life (in years)
|
| |
5.98 – 8.97
|
| |
4.25 – 9.34
|
|
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Research and development
|
| | | $ | 50 | | | | | $ | 192 | | |
General and administrative
|
| | | | 26 | | | | | | 165 | | |
Total
|
| | | $ | 76 | | | | | $ | 357 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Current provision (benefit): | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | — | | | | | | — | | |
Total
|
| | | | — | | | | | | — | | |
Deferred provision (benefit): | | | | | | | | | | | | | |
Federal
|
| | | | (845) | | | | | | (1,569) | | |
State
|
| | | | (600) | | | | | | (1,116) | | |
Total
|
| | | | (1,445) | | | | | | (2,685) | | |
Change in valuation allowance
|
| | | | 1,445 | | | | | | 2,685 | | |
Income tax provision (benefit)
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
U.S Federal statutory rate
|
| | | | 21% | | | | | | 21% | | |
State taxes, net of Federal Benefit
|
| | | | 10% | | | | | | 10% | | |
Non-deductible expenses
|
| | | | (1)% | | | | | | 0% | | |
Change in valuation allowance
|
| | | | (30)% | | | | | | (31)% | | |
Effective rate
|
| | | | 0% | | | | | | 0% | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Stock-based compensation
|
| | | $ | 14 | | | | | $ | 155 | | |
Net operating loss carryforwards and alternative minimum tax credits
|
| | | | 2,089 | | | | | | 4,667 | | |
Total deferred tax assets
|
| | | | 2,103 | | | | | | 4,822 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (5) | | | | | | (38) | | |
Total deferred tax liabilities
|
| | | | (5) | | | | | | (38) | | |
Valuation allowance
|
| | | | (2,098) | | | | | | (4,784) | | |
Deferred tax assets (liabilities), net
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (5,134) | | | | | $ | (8,557) | | |
Less: Accruals of dividends of preferred stock
|
| | | | (778) | | | | | | (1,783) | | |
Net loss attributable to common stockholders – basic and diluted
|
| | | $ | (5,912) | | | | | $ | (10,340) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common stock outstanding
|
| | | | 3,188,165 | | | | | | 3,419,075 | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (1.85) | | | | | $ | (3.02) | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Convertible preferred stock on an if converted basis
|
| | | | 2,999,149 | | | | | | 9,993,727 | | |
Stock options to purchase common stock
|
| | | | 362,611 | | | | | | 1,247,158 | | |
Warrants to purchase preferred stock
|
| | | | 231,396 | | | | | | — | | |
| | |
Amounts
|
| |||
2021
|
| | | $ | 832 | | |
2022
|
| | | | 562 | | |
2023
|
| | | | 365 | | |
2024
|
| | | | 230 | | |
2025
|
| | | | 236 | | |
Thereafter
|
| | | | 41 | | |
Total minimum payments
|
| | | $ | 2,266 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
| | | | | | | | |
(unaudited)
|
| |||
Assets | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 17,994 | | | | | $ | 15,052 | | |
Prepaid expenses and other current assets
|
| | | | 150 | | | | | | 320 | | |
Total Current Assets
|
| | | | 18,144 | | | | | | 15,372 | | |
Non-current assets
|
| | | | | | | | | | | | |
Property and equipment, net
|
| | | | 186 | | | | | | 164 | | |
Deferred offering costs
|
| | | | 2,439 | | | | | | 3,134 | | |
Right of use assets – financing leases
|
| | | | — | | | | | | 819 | | |
Right of use assets – operating leases
|
| | | | — | | | | | | 793 | | |
Other non-current assets
|
| | | | 141 | | | | | | 141 | | |
Total Non-Current Assets
|
| | | | 2,766 | | | | | | 5,051 | | |
Total Assets
|
| | | $ | 20,910 | | | | | $ | 20,423 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 620 | | | | | $ | 660 | | |
Accrued expenses and other current liabilities
|
| | | | 1,778 | | | | | | 1,632 | | |
Short-term financing lease liabilities
|
| | | | — | | | | | | 466 | | |
Short-term operating lease liabilities
|
| | | | — | | | | | | 130 | | |
Loan payable, current
|
| | | | 174 | | | | | | 174 | | |
Total Current Liabilities
|
| | | | 2,572 | | | | | | 3,062 | | |
Deferred rent
|
| | | | 17 | | | | | | — | | |
Long-term financing lease liabilities
|
| | | | — | | | | | | 309 | | |
Long-term operating lease liabilities
|
| | | | — | | | | | | 733 | | |
Total Liabilities
|
| | | | 2,589 | | | | | | 4,104 | | |
Commitments and Contingencies
|
| | | | | | | | | | | | |
Convertible preferred stock, par value $0.0001 per share; 27,564,260 shares authorized, 9,993,727 shares, issued and outstanding at December 31, 2020 and March 31, 2021, and a liquidation preference of $37,969 and $38,676 at December 31, 2020 and March 31, 2021, respectively
|
| | | | 34,900 | | | | | | 34,900 | | |
Stockholders’ Deficit
|
| | | | | | | | | | | | |
Common stock, par value $0.0001 per share; 50,700,000 shares authorized, 3,764,488 shares issued and outstanding at December 31, 2020 and March 31, 2021
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 1,458 | | | | | | 1,819 | | |
Accumulated deficit
|
| | | | (18,038) | | | | | | (20,401) | | |
Total Stockholders’ Deficit
|
| | | | (16,579) | | | | | | (18,581) | | |
Total Liabilities, Convertible Preferred Stock and Stockholders’
Deficit |
| | | $ | 20,910 | | | | | $ | 20,423 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,052 | | | | | $ | 1,245 | | |
General and administrative
|
| | | | 639 | | | | | | 1,118 | | |
Total operating expenses
|
| | | | 1,691 | | | | | | 2,363 | | |
Loss from operations
|
| | | | (1,691) | | | | | | (2,363) | | |
Net loss
|
| | | $ | (1,691) | | | | | $ | (2,363) | | |
Net loss attributable to common stockholders – basic and diluted
(Note 10) |
| | | $ | (1,951) | | | | | $ | (3,069) | | |
Net loss per share attributable to common stockholders – basic and
diluted |
| | | $ | (0.59) | | | | | $ | (0.82) | | |
Weighted-average shares of common stock – basic and diluted
|
| | | | 3,305,367 | | | | | | 3,764,488 | | |
| | |
Convertible Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-in- Capital |
| |
Accumulated
Deficit |
| |
Total
|
| | | | |||||||||||||||||||||||||||||||||
| | |
Series A
|
| |
Class A
|
| | | | | | | | | | ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | | | | ||||||||||||||||||||||||||||||
Balance at January 1, 2020
|
| | | | 2,713,980 | | | | | $ | 8,896 | | | | | | 3,235,671 | | | | | $ | 1 | | | | | $ | 238 | | | | | $ | (9,481) | | | | | $ | (9,242) | | | | | | ||||||
Issuance of common stock – Class A in relation to license agreement
|
| | | | — | | | | | | — | | | | | | 44,011 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
Issuance of common stock – Class A
|
| | | | — | | | | | | — | | | | | | 182,500 | | | | | | — | | | | | | 200 | | | | | | — | | | | | | 200 | | | | | | ||||||
Issuance of convertible preferred stock – Series A, net of $16 issuance cost
|
| | | | 1,533,947 | | | | | | 5,480 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18 | | | | | | — | | | | | | 18 | | | | | | ||||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,691) | | | | | | (1,691) | | | | | | ||||||
Balance at March 31, 2020
(unaudited) |
| | | | 4,247,927 | | | | | $ | 14,376 | | | | | | 3,462,182 | | | | | $ | 1 | | | | | $ | 456 | | | | | $ | (11,172) | | | | | $ | (10,715) | | | | | | ||||||
Balance at January 1, 2021
|
| | | | 9,993,727 | | | | | $ | 34,900 | | | | | | 3,764,488 | | | | | $ | 1 | | | | | $ | 1,458 | | | | | $ | (18,038) | | | | | $ | (16,579) | | | | | | ||||||
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 361 | | | | | | — | | | | | | 361 | | | | | | ||||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,363) | | | | | | (2,363) | | | | | | ||||||
Balance at March 31, 2021 (unaudited)
|
| | | | 9,993,727 | | | | | $ | 34,900 | | | | | | 3,764,488 | | | | | $ | 1 | | | | | $ | 1,819 | | | | | $ | (20,401) | | | | | $ | (18,581) | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,691) | | | | | $ | (2,363) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 22 | | | | | | 22 | | |
Non-cash stock-based compensation
|
| | | | 18 | | | | | | 361 | | |
Amortization of financing lease right-of-use assets
|
| | | | — | | | | | | 113 | | |
Amortization of operating lease right-of-use assets
|
| | | | — | | | | | | 30 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 65 | | | | | | (162) | | |
Other non-current assets
|
| | | | (48) | | | | | | (52) | | |
Accounts payable
|
| | | | (60) | | | | | | (180) | | |
Accrued expenses and other current liabilities
|
| | | | 71 | | | | | | (298) | | |
Short-term operating lease liabilities
|
| | | | — | | | | | | 57 | | |
Long-term operating lease liabilities
|
| | | | — | | | | | | (35) | | |
Net cash used in operating activities
|
| | | | (1,623) | | | | | | (2,507) | | |
Cash flows from financing activities
|
| | | | | | | | | | | | |
Proceeds from exercise of common stock options – Class A
|
| | | | 200 | | | | | | — | | |
Proceeds from issuance of preferred stock – Series A, net of $16 of issuance costs
|
| | | | 5,480 | | | | | | — | | |
Payments of financing lease obligations
|
| | | | — | | | | | | (112) | | |
Payment of deferred offering costs
|
| | | | — | | | | | | (323) | | |
Net cash provided by (used in) financing activities
|
| | | | 5,680 | | | | | | (435) | | |
Net increase (decrease) in cash and restricted cash
|
| | | | 4,057 | | | | | | (2,942) | | |
Cash and restricted cash, beginning of period
|
| | | | 610 | | | | | | 17,994 | | |
Cash and restricted cash, end of period
|
| | | $ | 4,667 | | | | | $ | 15,052 | | |
Supplemental disclosure of noncash financing activities
|
| | | | | | | | | | | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 1,238 | | |
Initial measurement of operating lease right-of-use assets and
liabilities |
| | | $ | — | | | | | $ | 3,483 | | |
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Machinery and equipment
|
| | | $ | 443 | | | | | $ | 443 | | |
Less accumulated depreciation
|
| | | | (257) | | | | | | (279) | | |
Property and equipment, net
|
| | | $ | 186 | | | | | $ | 164 | | |
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Accrued offering costs
|
| | | $ | 876 | | | | | $ | 1,028 | | |
Accrued clinical trials
|
| | | | 376 | | | | | | 415 | | |
Accrued compensation
|
| | | | 400 | | | | | | 170 | | |
Accrued other
|
| | | | 126 | | | | | | 19 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 1,778 | | | | | $ | 1,632 | | |
| | |
Year of
Maturity |
| |
Interest
Rate |
| |
Outstanding
Principal |
| ||||||
Loan payable
|
| |
2022
|
| | | | 1.00% | | | | | $ | 174 | | |
Total loan payable
|
| | | | | | | | | | | | $ | 174 | | |
| | |
Options
|
| |
Weighted-
average exercise price |
| |
Weighted-
average contractual term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2020
|
| | | | 362,611 | | | | | $ | 1.08 | | | | | | 9.22 | | | | | $ | 5 | | |
Granted
|
| | | | 1,825 | | | | | $ | 1.10 | | | | | | 9.85 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Cancelled
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Outstanding as of March 31, 2020
|
| | | | 364,436 | | | | | $ | 1.08 | | | | | | 8.98 | | | | | $ | 8 | | |
Exercisable at March 31, 2020
|
| | | | 114,587 | | | | | $ | 1.08 | | | | | | 8.83 | | | | | $ | 2 | | |
Nonvested at March 31, 2020
|
| | | | 249,849 | | | | | $ | 1.08 | | | | | | 8.96 | | | | | $ | 6 | | |
Outstanding as of January 1, 2021
|
| | | | 1,247,158 | | | | | $ | 5.16 | | | | | | 9.34 | | | | | $ | 1,486 | | |
Granted
|
| | | | 305,152 | | | | | $ | 5.36 | | | | | | 9.84 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Cancelled
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Outstanding as of March 31, 2021
|
| | | | 1,552,290 | | | | | $ | 5.20 | | | | | | 9.24 | | | | | $ | 1,486 | | |
Exercisable at March 31, 2021
|
| | | | 195,024 | | | | | $ | 2.38 | | | | | | 8.24 | | | | | $ | 643 | | |
Nonvested at March 31, 2021
|
| | | | 1,357,266 | | | | | $ | 5.61 | | | | | | 9.39 | | | | | $ | 843 | | |
| | |
March 31,
2020 |
| |
March 31,
2021 |
| ||||||
Expected dividend yield
|
| | | | — | | | | | | — | | |
Expected volatility
|
| | | | 83.3% | | | | | | 88.78% | | |
Risk-free interest rate
|
| | | | 1.40% | | | | | | 0.67% | | |
Expected average life (in years)
|
| | | | 6.08 | | | | | | 6.08 | | |
| | |
March 31,
2020 |
| |
March 31,
2021 |
| ||||||
Research and development
|
| | | $ | 16 | | | | | $ | 168 | | |
General and administrative
|
| | | | 2 | | | | | | 193 | | |
Total
|
| | | $ | 18 | | | | | $ | 361 | | |
| | |
March 31,
2020 |
| |
March 31,
2021 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,691) | | | | | $ | (2,363) | | |
Less: Accruals of dividends of preferred stock
|
| | | | (260) | | | | | | (706) | | |
Net loss attributable to common stockholders – basic and diluted
|
| | | $ | (1,951) | | | | | $ | (3,069) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common stock outstanding
|
| | | | 3,305,367 | | | | | | 3,764,488 | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (0.59) | | | | | $ | (0.82) | | |
| | |
March 31,
2020 |
| |
March 31,
2021 |
| ||||||
Convertible preferred stock on an if converted basis
|
| | | | 4,247,927 | | | | | | 9,993,727 | | |
Stock options to purchase common stock
|
| | | | 364,436 | | | | | | 1,552,290 | | |
Warrants to purchase preferred stock
|
| | | | 231,396 | | | | | | — | | |
| | |
Amounts
|
| |||
Lease Cost | | | | | | | |
Financing lease costs: | | | | | | | |
Amortization of finance right-of-use assets
|
| | | $ | 113 | | |
Interest on finance lease liabilities
|
| | | | 21 | | |
Operating lease costs
|
| | | | 52 | | |
Short-term lease costs
|
| | | | 115 | | |
Variable lease costs
|
| | | | — | | |
Total minimum payments
|
| | | $ | 301 | | |
| Other Lease Information | | | |||||
|
Cash paid for amounts included in the measurement of lease liability – finance leases
|
| | | $ | 21 | | |
|
Cash paid for amounts included in the measurement of lease liability – operating leases
|
| | | $ | 133 | | |
|
Weighted-average remaining lease term – finance leases
|
| | | | 1.86 | | |
|
Weighted-average remaining lease term – operating leases
|
| | | | 4.92 | | |
|
Weighted-average discount rate – finance leases
|
| | | | 10.2% | | |
|
Weighted-average discount rate – operating leases
|
| | | | 10.4% | | |
| | |
Financing
|
| |
Operating
|
| ||||||
2021
|
| | | $ | 400 | | | | | $ | 158 | | |
2022
|
| | | | 315 | | | | | | 216 | | |
2023
|
| | | | 132 | | | | | | 223 | | |
2024
|
| | | | — | | | | | | 230 | | |
2025
|
| | | | — | | | | | | 236 | | |
Thereafter
|
| | | | — | | | | | | 41 | | |
Total lease payments
|
| | | | 847 | | | | | | 1,104 | | |
Less: interest
|
| | | | (72) | | | | | | (241) | | |
Total lease liabilities
|
| | | $ | 775 | | | | | $ | 863 | | |
| Cowen | | |
Stifel
|
| |
Mizuho Securities
|
|
Item
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 7,528 | | |
FINRA filing fee
|
| | | | 14,246 | | |
Nasdaq listing fee
|
| | | | 150,000 | | |
Printing expenses
|
| | | | 100,000 | | |
Legal fees and expenses
|
| | | | 1,500,000 | | |
Accounting fees and expenses
|
| | | | 200,000 | | |
Miscellaneous expenses
|
| | | | 228,226 | | |
Total
|
| | | $ | 2,200,000 | | |
Exhibit
Number |
| |
Description
|
| |||
| | 1.1# | | | | | |
| | 3.1# | | | | | |
| | 3.2# | | | | | |
| | 3.3# | | | | | |
| | 3.4# | | | | | |
| | 4.1# | | | | | |
| | 4.2# | | | | | |
| | 5.1# | | | | | |
| | 10.1+# | | | | | |
| | 10.2+# | | | | | |
| | 10.3+# | | | | | |
| | 10.4+# | | | | | |
| | 10.5+# | | | | |
Exhibit
Number |
| |
Description
|
| |||
| | 10.6+# | | | | | |
| | 10.7+# | | | | | |
| | 10.8†# | | | | | |
| | 10.9†# | | | | | |
| | 10.10†# | | | | | |
| | 10.11†# | | | | | |
| | 10.12†# | | | | | |
| | 10.13†# | | | | | |
| | 10.14†# | | | | | |
| | 10.15†# | | | | | |
| | 10.16+# | | | | | |
| | 10.17+# | | | | | |
| | 10.18+# | | | | | |
| | 10.19+# | | | | | |
| | 23.1* | | | | | |
| | 23.2# | | | | | |
| | 24.1# | | | | |
|
SIGNATURE
|
| |
TITLE
|
| |
DATE
|
|
|
/s/ William Ho
William Ho
|
| |
President, Chief Executive Officer
and Director (Principal Executive Officer) |
| |
May 7, 2021
|
|
|
/s/ Patrick McCall
Patrick McCall
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
May 7, 2021
|
|
|
*
Alan S. Roemer
|
| |
Chairman
|
| |
May 7, 2021
|
|
|
*
Peter Brandt
|
| |
Director
|
| |
May 7, 2021
|
|
|
*
Thomas Cirrito, Ph.D.
|
| |
Director
|
| |
May 7, 2021
|
|
|
*
Travis Whitfill
|
| |
Director
|
| |
May 7, 2021
|
|
|
*By:
/s/ William Ho
William Ho
Attorney-in-Fact |
| | |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the inclusion in Amendment No. 3 to the Registration Statement on Form S-1 (File No. 333-249530) of IN8bio, Inc. of our report dated March 31, 2021, on our audits of the financial statements of IN8bio, Inc as of December 31, 2020 and 2019 and for the years then ended. We also consent to the reference to our firm under the heading “Experts.”
/s/ CohnReznick LLP
Tysons, Virginia
May 7, 2021