| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 5.00 | | | | | $ | 40,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.30 | | | | | $ | 2,400,000 | | |
Proceeds to us, before expenses
|
| | | $ | 4.70 | | | | | $ | 37,600,000 | | |
| | | | | 1 | | | |
| | | | | 20 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 77 | | | |
| | | | | 115 | | | |
| | | | | 120 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 130 | | | |
| | | | | 134 | | | |
| | | | | 142 | | | |
| | | | | 142 | | | |
| | | | | 142 | | | |
| | | | | F-1 | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
Statements of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 5,052,900 | | | | | $ | 1,201,700 | | | | | $ | 1,885,600 | | | | | $ | 1,028,100 | | |
General and administrative
|
| | | | 14,144,000 | | | | | | 2,503,700 | | | | | | 2,071,000 | | | | | | 824,600 | | |
Total operating expenses
|
| | | | 19,196,900 | | | | | | 3,705,400 | | | | | | 3,956,600 | | | | | | 1,852,700 | | |
Loss from operations
|
| | | | (19,196,900) | | | | | | (3,705,400) | | | | | | (3,956,600) | | | | | | (1,852,700) | | |
Other income (expense)
|
| | | | (3,300) | | | | | | (22,500) | | | | | | 102,100 | | | | | | — | | |
Net loss
|
| | | $ | (19,200,200) | | | | | $ | (3,727,900) | | | | | $ | (3,854,500) | | | | | $ | (1,852,700) | | |
Net loss per share – basic and diluted
|
| | | $ | (4.42) | | | | | $ | (1.39) | | | | | $ | (0.53) | | | | | $ | (0.78) | | |
| | |
March 31, 2021
|
| |||||||||
| | |
Actual
|
| |
As
adjusted(1) |
| ||||||
Balance Sheet Data | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 7,335,300 | | | | | | 44,454,300 | | |
Working capital
|
| | | | 6,148,900 | | | | | | 43,267,900 | | |
Total assets
|
| | | | 10,152,700 | | | | | | 47,271,700 | | |
Total liabilities
|
| | | | 1,699,900 | | | | | | 1,699,900 | | |
Total stockholders’ equity
|
| | | | 8,452,800 | | | | | | 45,571,800 | | |
| | |
March 31, 2021
|
| |||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 7,335,300 | | | | | $ | 44,454,300 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common Stock
|
| | | | 1,200 | | | | | | 9,200 | | |
Additional paid-in capital
|
| | | | 53,933,900 | | | | | | 91,044,900 | | |
Accumulated deficit
|
| | | | (45,482,300) | | | | | | (45,482,300) | | |
Total stockholders’ equity
|
| | | | 8,452,800 | | | | | | 45,571,800 | | |
Total capitalization
|
| | | | 8,452,800 | | | | | | 45,571,800 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 5.00 | | |
|
Net tangible book value as of March 31, 2021
|
| | | $ | 1.15 | | | | | | | | |
|
Increase in net tangible book value attributable to this offering
|
| | | $ | 1.98 | | | | | | | | |
|
As adjusted net tangible book value, after this offering
|
| | | | | | | | | $ | 3.13 | | |
|
Dilution to new investors in this offering
|
| | | | | | | | | $ | 1.87 | | |
| | |
Three Months Ended
March 31, |
| |
Increase (Decrease)
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,885,600 | | | | | $ | 1,028,100 | | | | | $ | 857,500 | | | | | | 83.41% | | |
General and administrative
|
| | | | 2,071,000 | | | | | | 824,600 | | | | | | 1,246,400 | | | | | | 151.15% | | |
Total operating expenses
|
| | | | 3,956,600 | | | | | | 1,852,700 | | | | | | 2,103,900 | | | | | | 113.56% | | |
Loss from operations
|
| | | | (3,956,600) | | | | | | (1,852,700) | | | | | | 2,103,900 | | | | | | 113.56% | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain on loan extinguishment
|
| | | | 105,800 | | | | | | — | | | | | | 105,800 | | | | | | 100.00% | | |
Interest expense
|
| | | | (3,700) | | | | | | — | | | | | | 3,700 | | | | | | 100.00% | | |
Total other income
|
| | | | 102,100 | | | | | | — | | | | | | 102,100 | | | | | | 100.00% | | |
Net loss
|
| | | $ | (3,854,500) | | | | | $ | (1,852,700) | | | | | $ | 2,206,000 | | | | | | 119.07% | | |
| | |
Three Months Ended
March 31, |
| |
Increase (Decrease)
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Direct research and development expenses by product candidate:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
ALEXIS-PRO-1
|
| | | $ | 26,000 | | | | | $ | 17,900 | | | | | $ | 8,100 | | | | | | 45.25% | | |
ALEXIS-ISO-1
|
| | | | 484,700 | | | | | | 14,700 | | | | | | 470,000 | | | | | | 3,197.28% | | |
Platform development, early-stage research and unallocated expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Employee-related costs
|
| | | | 855,900 | | | | | | 423,900 | | | | | | 432,000 | | | | | | 101.91% | | |
Laboratory supplies and services
|
| | | | 120,700 | | | | | | 66,600 | | | | | | 54,100 | | | | | | 81.23% | | |
Outsourced research and development (net of reimbursements)
|
| | | | 150,000 | | | | | | 396,000 | | | | | | (246,000) | | | | | | (62.12)% | | |
Laboratory equipment and maintenance
|
| | | | 32,400 | | | | | | 14,400 | | | | | | 18,000 | | | | | | 125.00% | | |
Facility-related costs
|
| | | | 155,800 | | | | | | 78,700 | | | | | | 77,100 | | | | | | 97.97% | | |
Intellectual property
|
| | | | 60,000 | | | | | | 14,700 | | | | | | 45,300 | | | | | | 308.16% | | |
Other research and development costs
|
| | | | 100 | | | | | | 1,200 | | | | | | (1,100) | | | | | | (91.67)% | | |
Total research and development expenses
|
| | | $ | 1,885,600 | | | | | $ | 1,028,100 | | | | | $ | 857,500 | | | | | | 83.41% | | |
| | |
Year Ended
December 31, |
| |
Increase (Decrease)
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 5,052,900 | | | | | $ | 1,201,700 | | | | | $ | 3,851,200 | | | | | | 320.48% | | |
General and administrative
|
| | | | 14,144,000 | | | | | | 2,503,700 | | | | | | 11,640,300 | | | | | | 464.92% | | |
Total operating expenses
|
| | | | 19,196,900 | | | | | | 3,705,400 | | | | | | 15,491,500 | | | | | | 418.08% | | |
Loss from operations
|
| | | | (19,196,900) | | | | | | (3,705,400) | | | | | | 15,491,500 | | | | | | 418.08% | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,300) | | | | | | (22,500) | | | | | | (19,200) | | | | | | (85.33)% | | |
Total other expense
|
| | | | (3,300) | | | | | | (22,500) | | | | | | (19,200) | | | | | | (85.33)% | | |
Net loss
|
| | | $ | (19,200,200) | | | | | $ | (3,727,900) | | | | | $ | 15,510,700 | | | | | | 416.07% | | |
| | |
Year Ended
December 31, |
| |
Increase (Decrease)
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
Direct research and development expenses by product candidate:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
ALEXIS-PRO-1
|
| | | $ | 89,900 | | | | | $ | — | | | | | $ | 89,900 | | | | | | 100.00% | | |
ALEXIS-ISO-1
|
| | | | 331,600 | | | | | | 15,900 | | | | | | 315,700 | | | | | | 1,985.53% | | |
Platform development, early-stage research and unallocated expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Employee-related costs
|
| | | | 2,821,700 | | | | | | 574,300 | | | | | | 2,247,400 | | | | | | 391.33% | | |
Laboratory supplies and services
|
| | | | 385,500 | | | | | | 218,600 | | | | | | 166,900 | | | | | | 76.35% | | |
Outsourced research and development
|
| | | | 800,400 | | | | | | 321,700 | | | | | | 478,700 | | | | | | 148.80% | | |
Laboratory equipment and maintenance
|
| | | | 57,500 | | | | | | 17,100 | | | | | | 40,400 | | | | | | 236.26% | | |
Facility-related costs
|
| | | | 344,700 | | | | | | 40,700 | | | | | | 304,000 | | | | | | 746.93% | | |
Intellectual property
|
| | | | 217,800 | | | | | | 12,100 | | | | | | 205,700 | | | | | | 1,700.00% | | |
Other research and development costs
|
| | | | 3,800 | | | | | | 1,300 | | | | | | 2,500 | | | | | | 192.31% | | |
Total research and development expenses
|
| | | $ | 5,052,900 | | | | | $ | 1,201,700 | | | | | $ | 3,851,200 | | | | | | 320.48% | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net cash used in operating activities
|
| | | $ | (2,635,900) | | | | | $ | (1,480,300) | | |
Net cash used in investing activities
|
| | | | (44,700) | | | | | | (406,300) | | |
Net cash (used in) provided by financing activities
|
| | | | (134,600) | | | | | | 3,000,000 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net (decrease) increase in cash and cash equivalents
|
| | | | (2,815,200) | | | | | | 1,113,400 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 10,150,500 | | | | | | 1,929,100 | | |
Cash and cash equivalents at end of the period
|
| | | | 7,335,300 | | | | | | 3,042,500 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net cash used in operating activities
|
| | | $ | (6,126,600) | | | | | $ | (2,913,900) | | |
Net cash used in investing activities
|
| | | | (1,457,600) | | | | | | (302,700) | | |
Net cash provided by financing activities
|
| | | | 15,805,600 | | | | | | 4,761,400 | | |
Net increase in cash and cash equivalents
|
| | | | 8,221,400 | | | | | | 1,544,800 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 1,929,100 | | | | | | 384,300 | | |
Cash and cash equivalents at end of the year
|
| | | | 10,150,500 | | | | | | 1,929,100 | | |
Name
|
| |
Age
|
| |
Position
|
|
Maurizio Chiriva Internati | | |
53
|
| | Chairman, Chief Executive Officer and President | |
Tony Tontat | | |
54
|
| | Chief Financial Officer and Director | |
Scott Dahlbeck | | |
59
|
| | Chief Medical Officer | |
Gianluca Rotino | | |
49
|
| | Chief Strategy and Innovation Officer and Director | |
Ignacio Nunez | | |
44
|
| | Chief Operating and Manufacturing Officer | |
Pietro Bersani | | |
53
|
| | Director | |
Americo Cicchetti | | |
54
|
| | Director | |
Michael Nagel | | |
59
|
| | Director | |
Jerry Schneider | | |
73
|
| | Director | |
Name & Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus(1)
|
| |
Stock In
Lieu of Cash Bonus(2) |
| |
Equity
incentive plan grants(3) |
| |
Other
|
| |
Total
|
| |||||||||||||||||||||
Maurizio Chiriva Internati,
Chief Executive Officer |
| | | | 2020 | | | | | $ | 437,900 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,535,000 | | | | | $ | — | | | | | $ | 6,972,900 | | |
| | | 2019 | | | | | $ | 280,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 280,000 | | | ||
Tony Tontat,
Chief Operating Officer and Chief Financial Officer(4) |
| | | | 2020 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 5,226,000 | | | | | $ | 2,654,800 | | | | | $ | 90,000 | | | | | $ | 8,045,800 | | |
| | | 2019 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 67,500 | | | | | $ | 67,500 | | | ||
Gianluca Rotino,
Chief Strategy and Innovation Officer |
| | | | 2020 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 4,160,000 | | | | | $ | 2,665,600 | | | | | $ | 579,700 | | | | | $ | 7,480,300 | | |
| | | 2019 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 207,800 | | | | | $ | 207,800 | | |
Name & Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus(1)
|
| |
Stock In
Lieu of Cash Bonus(2) |
| |
Equity
incentive plan grants(3) |
| |
Other
|
| |
Total
|
| |||||||||||||||||||||
Maurizio Chiriva Internati,
Chief Executive Officer |
| | | | 2020 | | | | | $ | 437,900 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,535,000 | | | | | $ | — | | | | | $ | 6,972,900 | | |
| | | 2019 | | | | | $ | 280,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 280,000 | | | ||
Tony Tontat,
Chief Operating Officer and Chief Financial Officer(4) |
| | | | 2020 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 5,226,000 | | | | | $ | 2,654,800 | | | | | $ | 90,000 | | | | | $ | 8,045,800 | | |
| | | 2019 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 67,500 | | | | | $ | 67,500 | | | ||
Gianluca Rotino,
Chief Strategy and Innovation Officer |
| | | | 2020 | | | | | $ | 75,000 | | | | | $ | — | | | | | $ | 4,160,000 | | | | | $ | 2,665,600 | | | | | $ | 579,700 | | | | | $ | 7,480,300 | | |
| | | 2019 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 207,800 | | | | | $ | 207,800 | | |
| | |
Cash Fees
|
| |
Option Awards(1)
|
| |
Total
|
| |||||||||
Pietro Bersani(2)
|
| | | $ | 20,250 | | | | | $ | 42,400 | | | | | $ | 62,650 | | |
Americo Cicchetti(3)
|
| | | $ | — | | | | | $ | 42,600 | | | | | $ | 42,600 | | |
Michael Nagel(4)
|
| | | $ | 7,000 | | | | | $ | 43,200 | | | | | $ | 50,200 | | |
Jerry Schneider(5)
|
| | | $ | 7,750 | | | | | $ | 43,200 | | | | | $ | 50,950 | | |
| | |
Equity Compensation Plans
|
| |||||||||||||||
| | |
Number of securities to
be issued upon exercise of outstanding options, warrants and rights |
| |
Weighted average
exercise price of outstanding options |
| |
Number of securities
remaining available for future issuance |
| |||||||||
Equity compensation plans approved by security holders
|
| | | | 1,435,963(1) | | | | | $ | 10.03(2) | | | | | | 270,933(3) | | |
Equity compensation plans not approved by security holders
|
| | | | | | | | | | | | | | | | | | |
Total
|
| | | | 1,435,963 | | | | | $ | 10.03 | | | | | | 270,933 | | |
| | |
Number of Shares
Beneficially Owned Prior to Offering |
| |
Percentage of Common Stock Beneficially Owned
|
| ||||||||||||
Beneficial Owner
|
| |
Before Offering
|
| |
After Offering
|
| ||||||||||||
Directors and Executive Officers | | | | | | | | | | | | | | | | | | | |
Maurizio Chiriva Internati
|
| | | | 1,375,272 | | | | | | 18.61 | | | | | | 8.94 | | |
Tony Tontat(1)
|
| | | | 453,518 | | | | | | 6.10 | | | | | | 2.94 | | |
Gianluca Rotino(2)
|
| | | | 467,806 | | | | | | 6.21 | | | | | | 3.01 | | |
Scott Dahlbeck(3)
|
| | | | 443,828 | | | | | | 5.99 | | | | | | 2.88 | | |
Ignacio Nunez
|
| | | | — | | | | | | — | | | | | | — | | |
Pietro Bersani(4)
|
| | | | 5,278 | | | | | | * | | | | | | * | | |
Americo Cicchetti(4)
|
| | | | 5,278 | | | | | | * | | | | | | * | | |
Michael Nagel(4)
|
| | | | 5,278 | | | | | | * | | | | | | * | | |
Jerry Schneider(5)
|
| | | | 10,278 | | | | | | * | | | | | | * | | |
All executive officers and directors (9 persons)(6)
|
| | | | 2,766,536 | | | | | | 36.30 | | | | | | 17.71 | | |
Other 5% Stockholders: | | | | | | | | | | | | | | | | | | | |
Encap (Global) Asset Management Limited(7)
|
| | | | 498,333 | | | | | | 6.74 | | | | | | 3.24 | | |
Jose A. Figueroa(8)
|
| | | | 478,912 | | | | | | 6.48 | | | | | | 3.11 | | |
Underwriter
|
| |
Number of
Shares |
| |||
ThinkEquity, a division of Fordham Financial Management, Inc
|
| | | | 8,000,000 | | |
Total
|
| | | | 8,000,000 | | |
| | |
Per Share
|
| |
Total Without
Over-Allotment Option |
| |
Total With
Over-Allotment Option |
| |||||||||
Public offering price
|
| | | $ | 5.00 | | | | | $ | 40,000,000 | | | | | $ | 46,000,000 | | |
Underwriting discount (6.0%)
|
| | | $ | 0.30 | | | | | $ | 2,400,000 | | | | | $ | 2,760,000 | | |
Proceeds, before expense, to us
|
| | | $ | 4.70 | | | | | $ | 37,600,000 | | | | | $ | 43,240,000 | | |
| | |
Page
|
|
Audited Consolidated Financial Statements for the Years December 31, 2020 and 2019 | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
For the Three Months Ended March 31, 2021 and 2020 – Unaudited | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 10,150,500 | | | | | $ | 1,929,100 | | |
Inventories
|
| | | | — | | | | | | 22,200 | | |
Prepaid expenses and other current assets
|
| | | | 588,800 | | | | | | 89,100 | | |
Total current assets
|
| | | | 10,739,300 | | | | | | 2,040,400 | | |
Property and equipment, net
|
| | | | 2,066,000 | | | | | | 587,900 | | |
Other assets
|
| | | | 24,400 | | | | | | 24,400 | | |
Total Assets
|
| | | $ | 12,829,700 | | | | | $ | 2,652,700 | | |
Liabilities and Stockholders’ Equity: | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 665,200 | | | | | $ | 452,400 | | |
Accrued expenses and other current liabilities
|
| | | | 334,200 | | | | | | 221,300 | | |
Interest payable
|
| | | | 200 | | | | | | — | | |
Loan payable
|
| | | | 105,600 | | | | | | — | | |
Note payable
|
| | | | 362,400 | | | | | | — | | |
Total current liabilities
|
| | | | 1,467,600 | | | | | | 673,700 | | |
Total Liabilities
|
| | | | 1,467,600 | | | | | | 673,700 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Series A-1 Preferred Stock, $0.0001 par value: 24,000,000 shares authorized
as of December 31, 2020 and 2019; 0 and 21,822,301 shares issued and outstanding as of December 31, 2020 and 2019, respectively |
| | | | — | | | | | | 9,134,700 | | |
Series B Preferred Stock, $0.0001 par value: 16,500,000 and 14,130,435 shares authorized as of December 31, 2020 and 2019, respectively; 0 and 9,869,659 shares issued and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | — | | | | | | 1,306,900 | | |
Preferred Stock, $0.0001 par value: 19,500,000 and 21,869,565 shares authorized as of December 31, 2020 and 2019, respectively; 0 shares issued and outstanding as of December 31, 2020 and 2019
|
| | | | — | | | | | | — | | |
Common stock, $0.001 par value: 300,000,000 shares authorized as of December 31, 2020 and 2019; 7,332,999 and 2,863,812 shares issued and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | 1,200 | | | | | | — | | |
Additional paid-in capital
|
| | | | 52,988,700 | | | | | | 13,965,000 | | |
Accumulated deficit
|
| | | | (41,627,800) | | | | | | (22,427,600) | | |
Total Stockholders’ Equity
|
| | | | 11,362,100 | | | | | | 1,979,000 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 12,829,700 | | | | | $ | 2,652,700 | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 5,052,900 | | | | | $ | 1,201,700 | | |
General and administrative
|
| | | | 14,144,000 | | | | | | 2,503,700 | | |
Total operating expenses
|
| | | | 19,196,900 | | | | | | 3,705,400 | | |
Loss from operations
|
| | | | (19,196,900) | | | | | | (3,705,400) | | |
Other expense | | | | | | | | | | | | | |
Interest expense
|
| | | | (3,300) | | | | | | (22,500) | | |
Total other expense
|
| | | | (3,300) | | | | | | (22,500) | | |
Net loss
|
| | | $ | (19,200,200) | | | | | $ | (3,727,900) | | |
Net loss per share, basic and diluted
|
| | | $ | (4.42) | | | | | $ | (1.39) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 4,505,867 | | | | | | 2,862,809 | | |
| | |
Series A-1
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Common Stock
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Amount
|
| |
Number of
Shares |
| |
Amount
|
| |
Number of
Shares |
| |
Amount
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||
Balance at January 1, 2019
|
| | | | 20,886,782 | | | | | $ | 8,727,400 | | | | | | — | | | | | $ | — | | | | | | 2,863,093 | | | | | $ | — | | | | | $ | 10,237,600 | | | | | $ | (18,699,700) | | | | | $ | 265,300 | | |
Conversion of convertible promissory
notes and accrued interest into Series A-1 Preferred Stock |
| | | | 935,519 | | | | | | 407,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 407,300 | | |
Issuance of Series B Preferred
Stock |
| | | | — | | | | | | — | | | | | | 9,782,609 | | | | | | 1,056,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,056,300 | | |
Series B Preferred Stock discount amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | 210,600 | | | | | | — | | | | | | — | | | | | | (210,600) | | | | | | — | | | | | | — | | |
Warrants underlying Series B Preferred Stock issuance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,443,700 | | | | | | — | | | | | | 3,443,700 | | |
Accretion and settlement of Series B Preferred Stock dividend
|
| | | | — | | | | | | — | | | | | | 87,050 | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | (40,000) | | | | | | — | | | | | | — | | |
Exercised stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,719 | | | | | | — | | | | | | 11,400 | | | | | | — | | | | | | 11,400 | | |
Stock compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 522,900 | | | | | | — | | | | | | 522,900 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,727,900) | | | | | | (3,727,900) | | |
Balance at December 31, 2019
|
| | | | 21,822,301 | | | | | | 9,134,700 | | | | | | 9,869,659 | | | | | $ | 1,306,900 | | | | | | 2,864,812 | | | | | $ | — | | | | | $ | 13,965,000 | | | | | $ | (22,427,600) | | | | | $ | 1,979,000 | | |
Issuance of Series B Preferred
Stock |
| | | | — | | | | | | — | | | | | | 6,521,738 | | | | | | 331,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 331,700 | | |
Series B Preferred Stock discount amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | 692,700 | | | | | | — | | | | | | — | | | | | | (692,700) | | | | | | — | | | | | | — | | |
Warrants underlying Series B Preferred Stock issuance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,668,300 | | | | | | — | | | | | | 2,668,300 | | |
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,399,921 | | | | | | — | | | | | | 4,900 | | | | | | — | | | | | | 4,900 | | |
Common stock issuance net of issuance costs and discount amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,250,000 | | | | | | 1,200 | | | | | | 11,974,200 | | | | | | — | | | | | | 11,975,400 | | |
Warrants underlying common stock discount amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,700) | | | | | | — | | | | | | (19,700) | | |
Warrants underlying common stock issuance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,000 | | | | | | — | | | | | | 377,000 | | |
Series A-1 Preferred Stock conversion
to common stock and fractional shares adjustments from stock split and conversion |
| | | | (21,822,301) | | | | | | (9,134,700) | | | | | | — | | | | | | — | | | | | | 624,594 | | | | | | — | | | | | | 9,134,700 | | | | | | — | | | | | | — | | |
Series B Preferred Stock conversion to
common stock and fractional shares adjustments from stock split and conversion |
| | | | — | | | | | | — | | | | | | (16,391,397) | | | | | | (2,331,300) | | | | | | 469,136 | | | | | | — | | | | | | 2,331,300 | | | | | | — | | | | | | — | | |
Common stock issuance to employees
and non-employees |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 725,536 | | | | | | — | | | | | | 9,432,000 | | | | | | — | | | | | | 9,432,000 | | |
Stock compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,813,700 | | | | | | — | | | | | | 3,813,700 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,200,200) | | | | | | (19,200,200) | | |
Balance at December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 7,333,999 | | | | | | 1,200 | | | | | | 52,988,700 | | | | | | (41,627,800) | | | | | | 11,362,100 | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (19,200,200) | | | | | $ | (3,727,900) | | |
Adjustments to reconcile net loss to net cash used for operating activities: | | | | | | | | | | | | | |
Depreciation
|
| | | | 200,000 | | | | | | 87,500 | | |
Stock compensation expense
|
| | | | 13,245,700 | | | | | | 522,900 | | |
Non-cash interest
|
| | | | 200 | | | | | | 20,500 | | |
Inventory obsolescence impairment
|
| | | | 22,200 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Unbilled receivables from granting agency
|
| | | | — | | | | | | 24,300 | | |
Inventories
|
| | | | — | | | | | | (5,900) | | |
Prepaid expenses and other current assets
|
| | | | (499,700) | | | | | | 46,200 | | |
Other assets
|
| | | | — | | | | | | (6,600) | | |
Accounts payable
|
| | | | (7,700) | | | | | | 293,400 | | |
Accrued expenses and other current liabilities
|
| | | | 112,900 | | | | | | (151,300) | | |
Deferred rent
|
| | | | — | | | | | | (19,000) | | |
Convertible promissory notes derivative liability
|
| | | | — | | | | | | 2,000 | | |
Net cash used for operating activities
|
| | | | (6,126,600) | | | | | | (2,913,900) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (1,457,600) | | | | | | (302,700) | | |
Net cash used for investing activities
|
| | | | (1,457,600) | | | | | | (302,700) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from sale of convertible promissory notes
|
| | | | — | | | | | | 250,000 | | |
Exercise of stock options
|
| | | | — | | | | | | 11,400 | | |
Proceeds from issuance of common stock
|
| | | | 15,000,000 | | | | | | — | | |
Issuance costs
|
| | | | (2,667,300) | | | | | | — | | |
Proceeds from warrant exercise
|
| | | | 4,900 | | | | | | — | | |
Proceeds from loan payable
|
| | | | 115,600 | | | | | | — | | |
Repayments of loan payable
|
| | | | (10,000) | | | | | | — | | |
Borrowings from note payable
|
| | | | 540,500 | | | | | | — | | |
Repayments of note payable
|
| | | | (178,100) | | | | | | — | | |
Proceeds from Series B Preferred Stock issuance
|
| | | | 3,000,000 | | | | | | 4,500,000 | | |
Net cash provided by financing activities
|
| | | | 15,805,600 | | | | | | 4,761,400 | | |
Net change in cash and cash equivalents
|
| | | | 8,221,400 | | | | | | 1,544,800 | | |
Cash and cash equivalents: | | | | | | | | | | | | | |
Beginning of year
|
| | | | 1,929,100 | | | | | | 384,300 | | |
End of year
|
| | | $ | 10,150,500 | | | | | $ | 1,929,100 | | |
Supplemental disclosures of non-cash investing and financing activities: | | | | | | | | | | | | | |
Accruals for property and equipment
|
| | | $ | 220,500 | | | | | $ | 74,700 | | |
Cash paid for interest on note payable
|
| | | $ | 3,100 | | | | | $ | — | | |
Conversion of accounts payable into convertible promissory notes
|
| | | $ | — | | | | | $ | 134,800 | | |
Conversion of convertible promissory notes and accrued interest into Series A-1 Preferred Stock
|
| | | $ | — | | | | | $ | 407,300 | | |
Accretion and settlement of Series B Preferred Stock dividend
|
| | | $ | — | | | | | $ | 40,000 | | |
Asset Description
|
| |
Estimated Lives
|
|
Laboratory Equipment
|
| |
3 – 8
|
|
Leasehold Improvements
|
| |
1 – 7
|
|
Office Furniture, Fixtures, and Equipment
|
| |
5
|
|
Software
|
| |
3 – 5
|
|
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Convertible promissory notes | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | — | | | | | $ | — | | |
Amounts allocated to the embedded derivative liability at inception (at fair value)
|
| | | | — | | | | | | (21,000) | | |
Conversions from accounts payable into convertible promissory notes
|
| | | | — | | | | | | 134,800 | | |
Proceeds from issuances of convertible promissory notes
|
| | | | — | | | | | | 250,000 | | |
Conversions into Series A-1 Stock
|
| | | | — | | | | | | (363,800) | | |
Ending balance
|
| | | $ | — | | | | | $ | — | | |
Rollforward of Level 3 Liabilities Measured at Fair Value on a Recurring
Basis: |
| | | | | | | | | | | | |
Convertible promissory note embedded derivative liability | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | — | | | | | $ | — | | |
Realized and unrealized gains and losses
|
| | | | — | | | | | | 2,000 | | |
Fair value of embedded derivative liability at inception
|
| | | | — | | | | | | 21,000 | | |
Amounts derecognized upon conversion of the related convertible promissory notes
|
| | | | — | | | | | | (23,000) | | |
Ending balance
|
| | | $ | — | | | | | $ | — | | |
| | |
Years Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net loss
|
| | | $ | (19,200,200) | | | | | $ | (3,727,900) | | |
Less: Accretion and settlement of Series B Preferred Stock dividend
|
| | | | — | | | | | | (40,000) | | |
Less: Series B Preferred Stock discount amortization
|
| | | | (692,700) | | | | | | (210,600) | | |
Less: IPO Common Stock discount amortization
|
| | | | (19,700) | | | | | | — | | |
Net loss attributable to common shareholders, basic and diluted
|
| | | $ | (19,912,600) | | | | | $ | (3,978,500) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 4,505,867 | | | | | | 2,862,809 | | |
Net loss per common share, basic and diluted
|
| | | $ | (4.42) | | | | | $ | (1.39) | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Stock options to purchase
|
| | | | 1,647 | | | | | | 75,405 | | |
Restricted Stock Units
|
| | | | 95,815 | | | | | | — | | |
Series A-1 Preferred Stock
|
| | | | — | | | | | | 624,594 | | |
Series B Preferred Stock
|
| | | | — | | | | | | 282,478 | | |
Warrants underlying Series B Preferred Stock
|
| | | | — | | | | | | 839,784 | | |
Total
|
| | | | 97,462 | | | | | | 1,822,261 | | |
| | |
2020
|
| |
2019
|
| ||||||
Equipment
|
| | | $ | 780,500 | | | | | $ | 488,800 | | |
Leasehold improvements
|
| | | | 1,229,700 | | | | | | 302,700 | | |
Office furniture, fixtures, and equipment
|
| | | | 16,600 | | | | | | 16,600 | | |
Software
|
| | | | 151,700 | | | | | | 141,500 | | |
Construction in progress
|
| | | | 449,200 | | | | | | — | | |
| | | | | 2,627,700 | | | | | | 949,600 | | |
Less: Accumulated depreciation
|
| | | | (561,700) | | | | | | (361,700) | | |
Total
|
| | | $ | 2,066,000 | | | | | $ | 587,900 | | |
| | |
2020
|
| |
2019
|
| ||||||
Accrued consulting and outside services
|
| | | $ | 143,200 | | | | | $ | 221,300 | | |
Accrued compensation
|
| | | | 191,000 | | | | | | — | | |
Total
|
| | | $ | 334,200 | | | | | $ | 221,300 | | |
| | |
2020
|
| |
2019
|
| ||||||
Convertible promissory notes- issuances
|
| | | $ | — | | | | | $ | 250,000 | | |
Conversion of accounts payable into convertible promissory notes
|
| | | | — | | | | | | 134,800 | | |
Total issuances and conversions into convertible promissory notes
|
| | | | — | | | | | | 384,800 | | |
Embedded derivative liability | | | | | | | | | | | | | |
Initial fair value upon issuance of convertible promissory notes
|
| | | | — | | | | | | 21,000 | | |
Realized and unrealized gains and losses
|
| | | | — | | | | | | 2,000 | | |
Converted embedded derivative liability into Series A-1 Preferred Stock
|
| | | | — | | | | | | (23,000) | | |
Embedded derivative liability balance at December 31
|
| | | $ | — | | | | | $ | — | | |
| | |
Amount
|
| |||
2021
|
| | | $ | 265,200 | | |
2022
|
| | | | 269,700 | | |
2023
|
| | | | 274,200 | | |
2024
|
| | | | 230,400 | | |
Total
|
| | | $ | 1,039,500 | | |
| | |
2020
|
| |||
Common Stock | | | | | | | |
Balance at January 1,
|
| | | $ | — | | |
Common stock IPO proceeds, net of issuance costs
|
| | | | 12,332,700 | | |
Common stock IPO discount
|
| | | | (377,000) | | |
Common stock IPO discount amortization
|
| | | | 19,700 | | |
Balance at December 31,
|
| | | $ | 11,975,400 | | |
| | |
2020
|
| |
2019
|
| ||||||
Series B Preferred Stock | | | | | | | | | | | | | |
Balance at January 1,
|
| | | $ | 1,306,900 | | | | | $ | 4,500,000 | | |
Series B Preferred Stock proceeds
|
| | | | 3,000,000 | | | | | | (3,443,700) | | |
Series B Preferred Stock discount
|
| | | | (2,668,300) | | | | | | 210,600 | | |
Series B Preferred Stock discount amortization
|
| | | | 692,700 | | | | | | 40,000 | | |
Series B Preferred Stock conversion to common stock
|
| | | | (2,331,300) | | | | | | — | | |
Balance at December 31,
|
| | | $ | — | | | | | $ | 1,306,900 | | |
| | |
2020
|
| |
2019
|
|
Risk-free interest rate
|
| |
1.54% – 1.88%
|
| |
1.54% – 1.84%
|
|
Expected volatility
|
| |
71.95% – 72.71%
|
| |
71.95% – 72.20%
|
|
Expected life (years)
|
| |
10.00
|
| |
10.00
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
| | |
2020
|
| |||
Risk-free interest rate
|
| | | | 0.18% | | |
Expected volatility
|
| | | | 94.08% | | |
Expected life (years)
|
| | | | 2.74 | | |
Expected dividend yield
|
| | | | 0% | | |
| | |
2020
|
| |
2019
|
|
Risk-free interest rate
|
| |
0.15% – 2.92%
|
| |
1.60% – 2.92%
|
|
Expected volatility
|
| |
72.29% – 82.52%
|
| |
72.29% – 78.16%
|
|
Expected life (years)
|
| |
4.93 – 6.07
|
| |
4.93 – 6.07
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
|
Shares
|
| |
Weighted
Average Exercise Price |
| |
Shares
|
| |
Weighted
Average Exercise Price |
| ||||||||||||||
Options outstanding at beginning of year
|
| | | | 598,083 | | | | | $ | 11.04 | | | | | | 520,517 | | | | | $ | 8.64 | | |
Granted
|
| | | | 86,536 | | | | | | 17.95 | | | | | | 209,505 | | | | | | 17.29 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | (1,719) | | | | | | 6.64 | | |
Cancelled and forfeited
|
| | | | (194,901) | | | | | | 15.06 | | | | | | (130,220) | | | | | | 11.56 | | |
Balance at December 31
|
| | | | 489,718 | | | | | $ | 10.03 | | | | | | 598,083 | | | | | $ | 11.04 | | |
Options exercisable at December 31:
|
| | | | 441,430 | | | | | $ | 9.50 | | | | | | 368,527 | | | | | $ | 7.72 | | |
Weighted average grant date fair value for options granted during the year:
|
| | | | | | | | | $ | 17.43 | | | | | | | | | | | $ | 10.82 | | |
| | |
Options Outstanding
|
| |
Options Exercisable
|
| ||||||||||||||||||||||||||||||||||||
As of
December 31, |
| |
Options
Outstanding |
| |
Weighted
Average Remaining Contractual Life |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |
Options
Exercisable |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||||||||
2020
|
| | | | 489,718 | | | | | | 6.37 | | | | | $ | 10.03 | | | | | $ | 554,900 | | | | | | 441,430 | | | | | $ | 9.50 | | | | | $ | — | | |
2019
|
| | | | 598,083 | | | | | | 8.07 | | | | | $ | 11.04 | | | | | $ | 19,163,700 | | | | | | 368,527 | | | | | $ | 7.72 | | | | | $ | 13,031,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
Research and development
|
| | | $ | 1,008,000 | | | | | $ | 332,000 | | |
General and administrative
|
| | | | 332,000 | | | | | | 190,900 | | |
Total
|
| | | $ | 1,340,000 | | | | | $ | 522,900 | | |
| | |
2020
|
| |||||||||
| | |
Shares
|
| |
Weighted Average
Grant Date Fair Value Per Share |
| ||||||
Nonvested RSUs at beginning of year
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 1,655,579 | | | | | | 12.84 | | |
Vested
|
| | | | — | | | | | | — | | |
Cancelled and forfeited
|
| | | | (709,334) | | | | | | 12.87 | | |
Nonvested RSUs at December 31
|
| | | | 946,245 | | | | | $ | 12.81 | | |
| | |
2020
|
| |
2019
|
| ||||||
Federal income tax at statutory rates
|
| | | | 21.00% | | | | | | 21.00% | | |
Federal income tax rate reduction
|
| | | | —% | | | | | | —% | | |
Change in valuation allowance
|
| | | | (21.00) | | | | | | (21.00) | | |
Effective income tax rate
|
| | | | —% | | | | | | —% | | |
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets (liabilities): | | | | | | | | | | | | | |
Net operating loss carryforward
|
| | | $ | 3,842,900 | | | | | $ | 2,605,400 | | |
Stock compensation expense
|
| | | | 3,379,000 | | | | | | 597,400 | | |
Intangible assets
|
| | | | 23,600 | | | | | | 27,800 | | |
Total gross deferred tax assets
|
| | | | 7,245,500 | | | | | | 3,230,600 | | |
Valuation allowance
|
| | | | (7,061,600) | | | | | | (3,198,100) | | |
Property and equipment
|
| | | | (183,900) | | | | | | (32,500) | | |
Net deferred tax assets (liabilities)
|
| | | | — | | | | | | — | | |
| | |
Amount
|
| |||
2021
|
| | | $ | 380,600 | | |
2022
|
| | | | 546,700 | | |
2023
|
| | | | 551,100 | | |
2024
|
| | | | 461,200 | | |
Total
|
| | | $ | 1,939,600 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 7,335,300 | | | | | $ | 10,150,500 | | |
Prepaid expenses and other current assets
|
| | | | 513,500 | | | | | | 588,800 | | |
Total current assets
|
| | | | 7,848,800 | | | | | | 10,739,300 | | |
Property and equipment, net
|
| | | | 2,279,500 | | | | | | 2,066,000 | | |
Other assets
|
| | | | 24,400 | | | | | | 24,400 | | |
Total Assets
|
| | | $ | 10,152,700 | | | | | $ | 12,829,700 | | |
Liabilities and Stockholders’ Equity: | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,203,200 | | | | | $ | 665,200 | | |
Accrued expenses and other current liabilities
|
| | | | 268,900 | | | | | | 334,200 | | |
Interest payable
|
| | | | — | | | | | | 200 | | |
Loan payable
|
| | | | — | | | | | | 105,600 | | |
Note payable
|
| | | | 227,800 | | | | | | 362,400 | | |
Total current liabilities
|
| | | | 1,699,900 | | | | | | 1,467,600 | | |
Total Liabilities
|
| | | | 1,699,900 | | | | | | 1,467,600 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Common stock, $0.001 par value: 300,000,000 shares authorized as of March 31, 2021 and December 31, 2020; 7,332,999 shares issued and outstanding as of March 31, 2021 and December 31, 2020
|
| | | | 1,200 | | | | | | 1,200 | | |
Additional paid-in capital
|
| | | | 53,933,900 | | | | | | 52,988,700 | | |
Accumulated deficit
|
| | | | (45,482,300) | | | | | | (41,627,800) | | |
Total Stockholders’ Equity
|
| | | | 8,452,800 | | | | | | 11,362,100 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 10,152,700 | | | | | $ | 12,829,700 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,885,600 | | | | | $ | 1,028,100 | | |
General and administrative
|
| | | | 2,071,000 | | | | | | 824,600 | | |
Total operating expenses
|
| | | | 3,956,600 | | | | | | 1,852,700 | | |
Loss from operations
|
| | | | (3,956,600) | | | | | | (1,852,700) | | |
Other income (expense) | | | | | | | | | | | | | |
Gain on loan extinguishment
|
| | | | 105,800 | | | | | | — | | |
Interest expense
|
| | | | (3,700) | | | | | | — | | |
Total other expense
|
| | | | 102,100 | | | | | | — | | |
Net loss
|
| | | $ | (3,854,500) | | | | | $ | (1,852,700) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.53) | | | | | $ | (0.78) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 7,332,999 | | | | | | 2,863,812 | | |
| | |
Three Months Ended March 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||
| | |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||
Balance at January 1, 2021
|
| | | | 7,332,999 | | | | | | 1,200 | | | | | | 52,988,700 | | | | | | (41,627,800) | | | | | | 11,362,100 | | |
Common stock discount amortization
|
| | | | — | | | | | | — | | | | | | 24,700 | | | | | | — | | | | | | 24,700 | | |
Warrants underlying common stock issuance
|
| | | | — | | | | | | — | | | | | | (24,700) | | | | | | — | | | | | | (24,700) | | |
Stock compensation expense
|
| | | | — | | | | | | — | | | | | | 945,200 | | | | | | — | | | | | | 945,200 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,854,500) | | | | | | (3,854,500) | | |
Balance at March 31, 2021
|
| | | | 7,332,999 | | | | | | 1,200 | | | | | | 53,933,900 | | | | | | (45,482,300) | | | | | | 8,452,800 | | |
| | |
Three Months Ended March 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series A-1
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid- In Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Amount
|
| |
Number of
Shares |
| |
Amount
|
| |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at January 1, 2020
|
| | | | 21,822,301 | | | | | $ | 9,134,700 | | | | | | 9,869,659 | | | | | $ | 1,306,900 | | | | | | 2,863,812 | | | | | $ | — | | | | | $ | 13,965,000 | | | | | $ | (22,427,600) | | | | | $ | 1,979,000 | | |
Issuance of Series B Preferred Stock
|
| | | | — | | | | | | — | | | | | | 6,521,738 | | | | | | 331,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 331,700 | | |
Series B Preferred Stock discount amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | 368,400 | | | | | | — | | | | | | — | | | | | | (368,400) | | | | | | — | | | | | | — | | |
Warrants underlying Series B Preferred Stock issuance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,668,300 | | | | | | — | | | | | | 2,668,300 | | |
Stock compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 456,000 | | | | | | — | | | | | | 456,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,852,700) | | | | | | (1,852,700) | | |
Balance at March 31, 2020
|
| | | | 21,822,301 | | | | | $ | 9,134,700 | | | | | | 16,391,397 | | | | | $ | 2,007,000 | | | | | | 2,863,812 | | | | | $ | — | | | | | $ | 16,720,900 | | | | | $ | (24,280,300) | | | | | $ | 3,582,300 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,854,500) | | | | | $ | (1,852,700) | | |
Adjustments to reconcile net loss to net cash used for operating activities: | | | | | | | | | | | | | |
Depreciation
|
| | | | 95,600 | | | | | | 33,800 | | |
Stock compensation expense
|
| | | | 945,200 | | | | | | 456,000 | | |
Gain on loan extinguishment
|
| | | | (105,800) | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 75,400 | | | | | | (99,700) | | |
Accounts payable
|
| | | | 273,600 | | | | | | (35,200) | | |
Accrued expenses and other current liabilities
|
| | | | (65,400) | | | | | | 17,500 | | |
Net cash used for operating activities
|
| | | | (2,635,900) | | | | | | (1,480,300) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (44,700) | | | | | | (406,300) | | |
Net cash used for investing activities
|
| | | | (44,700) | | | | | | (406,300) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayments of note payable
|
| | | | (134,600) | | | | | | — | | |
Proceeds from Series B Preferred Stock issuance
|
| | | | — | | | | | | 3,000,000 | | |
Net cash (used in) provided by financing activities
|
| | | | (134,600) | | | | | | 3,000,000 | | |
Net change in cash and cash equivalents
|
| | | | (2,815,200) | | | | | | 1,113,400 | | |
Cash and cash equivalents: | | | | | | | | | | | | | |
Beginning of year
|
| | | | 10,150,500 | | | | | | 1,929,100 | | |
End of period
|
| | | $ | 7,335,300 | | | | | $ | 3,042,500 | | |
Supplemental disclosures of non-cash investing and financing activities: | | | | | | | | | | | | | |
Accruals for property and equipment
|
| | | $ | 264,400 | | | | | $ | 230,700 | | |
Cash paid for interest on note payable
|
| | | $ | 3,700 | | | | | $ | — | | |
Warrants underlying Series B Preferred Stock issuance
|
| | | $ | — | | | | | $ | 2,668,300 | | |
Asset Description
|
| |
Estimated Lives
|
| |||
Laboratory Equipment
|
| | | | 3 – 8 | | |
Leasehold Improvements
|
| | | | 1 – 7 | | |
Office Furniture, Fixtures, and Equipment
|
| |
5
|
| |||
Software
|
| | | | 3 – 5 | | |
| | | | ||||||||||
| | |
Three Months Ended
March 31, |
| |||||||||
| | | | | 2021 | | | | | | 2020 | | |
Net loss
|
| | | $ | (3,854,500) | | | | | $ | (1,852,700) | | |
Less: Series B Preferred Stock discount amortization
|
| | | | — | | | | | | (368,400) | | |
Less: IPO Common Stock discount amortization
|
| | | | (24,700) | | | | | | — | | |
Net loss attributable to common shareholders, basic and diluted
|
| | | $ | (3,879,200) | | | | | $ | (2,221,100) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 7,332,999 | | | | | | 2,863,812 | | |
Net loss per common share, basic and diluted
|
| | | $ | (0.53) | | | | | $ | (0.78) | | |
| | |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
Stock options to purchase
|
| | | | 677 | | | | | | 404,391 | | |
Restricted Stock Units
|
| | | | 32,000 | | | | | | — | | |
Series A-1 Preferred Stock
|
| | | | — | | | | | | 624,594 | | |
Series B Preferred Stock
|
| | | | — | | | | | | 469,136 | | |
Warrants underlying Series B Preferred Stock
|
| | | | — | | | | | | 1,399,807 | | |
Total
|
| | | | 32,677 | | | | | | 2,897,928 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Equipment
|
| | | $ | 1,138,900 | | | | | $ | 780,500 | | |
Leasehold improvements
|
| | | | 1,274,600 | | | | | | 1,229,700 | | |
Office furniture, fixtures, and equipment
|
| | | | 16,600 | | | | | | 16,600 | | |
Software
|
| | | | 151,700 | | | | | | 151,700 | | |
Construction in progress
|
| | | | 355,000 | | | | | | 449,200 | | |
| | | | | 2,936,800 | | | | | | 2,627,700 | | |
Less: Accumulated depreciation
|
| | | | (657,300) | | | | | | (561,700) | | |
Total
|
| | | $ | 2,279,500 | | | | | $ | 2,066,000 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Accrued consulting and outside services
|
| | | $ | 173,900 | | | | | $ | 143,200 | | |
Accrued compensation
|
| | | | 95,000 | | | | | | 191,000 | | |
Total
|
| | | $ | 268,900 | | | | | $ | 334,200 | | |
| | |
Amount
|
| |||
2021
|
| | | $ | 316,600 | | |
2022
|
| | | | 546,700 | | |
2023
|
| | | | 551,100 | | |
2024
|
| | | | 461,200 | | |
Total
|
| | | $ | 1,875,600 | | |
| | |
2021
|
| |||
Common Stock
|
| | | | | | |
Balance at January 1,
|
| | | $ | 11,975,400 | | |
Common stock IPO discount amortization
|
| | | | 24,700 | | |
Balance at March 31,
|
| | | $ | 12,000,100 | | |
| | |
2020
|
| |||
Series B Preferred Stock | | | | | | | |
Balance at January 1,
|
| | | $ | 1,306,900 | | |
Series B Preferred Stock proceeds
|
| | | | 3,000,000 | | |
Series B Preferred Stock discount
|
| | | | (2,668,300) | | |
Series B Preferred Stock discount amortization
|
| | | | 368,400 | | |
Balance at March 31,
|
| | | $ | 2,007,000 | | |
| | |
March 31,
2020 |
|
Risk-free interest rate
|
| |
1.54% – 1.88%
|
|
Expected volatility
|
| |
71.95% – 72.71%
|
|
Expected life (years)
|
| |
10
|
|
Expected dividend yield
|
| |
0%
|
|
| | |
2020
|
| |||
Risk-free interest rate
|
| | | | 0.18% | | |
Expected volatility
|
| | | | 94.08% | | |
Expected life (years)
|
| | | | 2.74 | | |
Expected dividend yield
|
| | | | 0% | | |
| | |
2020
|
|
Risk-free interest rate
|
| |
1.59% – 2.92%
|
|
Expected volatility
|
| |
72.29% – 78.16%
|
|
Expected life (years)
|
| |
4.93 – 6.07
|
|
Expected dividend yield
|
| |
0%
|
|
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Shares
|
| |
Weighted
Average Exercise Price |
| ||||||||||||
Options outstanding at beginning of year
|
| | | | 489,718 | | | | | $ | 10.03 | | | | | | 598,083 | | | | | $ | 11.11 | | |
Granted
|
| | | | — | | | | | | — | | | | | | 17,631 | | | | | | 12.02 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cancelled and forfeited
|
| | | | (57,149) | | | | | | 17.88 | | | | | | (30,768) | | | | | | 11.88 | | |
Balance at December 31
|
| | | | 432,569 | | | | | $ | 8.99 | | | | | | 584,946 | | | | | $ | 11.09 | | |
Options exercisable at December 31:
|
| | | | 408,306 | | | | | $ | 8.75 | | | | | | 361,720 | | | | | $ | 7.67 | | |
Weighted average grant date fair value for options granted during
the year: |
| | | | | | | | | $ | — | | | | | | | | | | | $ | 35.62 | | |
| | |
Options Outstanding
|
| |
Options Exercisable
|
| ||||||||||||||||||||||||||||||||||||
As of
March 31, |
| |
Options
Outstanding |
| |
Weighted
Average Remaining Contractual Life |
| |
Weighted
Aggregate Exercise Price |
| |
Average
Intrinsic
Value
|
| |
Options
Exercisable |
| |
Weighted
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||||||||
2021
|
| | | | 432,569 | | | | | | 6.72 | | | | | $ | 8.99 | | | | | $ | 839,700 | | | | | | 408,306 | | | | | $ | 8.75 | | | | | $ | 269,514 | | |
2020
|
| | | | 584,946 | | | | | | 8.02 | | | | | $ | 11.09 | | | | | $ | 18,712,900 | | | | | | 361,720 | | | | | $ | 7.67 | | | | | $ | 12,808,800 | | |
| | |
2021
|
| |
2020
|
| ||||||
Research and development
|
| | | $ | 19,000 | | | | | $ | 425,000 | | |
General and administrative
|
| | | | 102,000 | | | | | | 31,000 | | |
Total
|
| | | $ | 121,000 | | | | | $ | 456,000 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Shares
|
| |
Weighted Average
Grant Date Fair Value Per Share |
| |
Shares
|
| |
Weighted Average
Grant Date Fair Value Per Share |
| ||||||||||||
Nonvested RSUs at beginning of year
|
| | | | 946,245 | | | | | $ | 12.81 | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 6,019 | | | | | | 9.00 | | | | | | — | | | | | | — | | |
Vested
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cancelled and forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nonvested RSUs at December 31
|
| | | | 952,264 | | | | | $ | 12.79 | | | | | | — | | | | | $ | — | | |