| | |
Per share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | 20.00 | | | | | $ | 211,000,000 | | |
Underwriting discounts and commissions(1) | | | | $ | 1.40 | | | | | $ | 14,770,000 | | |
Proceeds to us before expenses | | | | $ | 18.60 | | | | | $ | 196,230,000 | | |
|
| J.P. Morgan | | |
BofA Securities
|
| |
SVB Leerink
|
| |
Piper Sandler
|
|
| | |
Page
|
| |||
| | | | i | | | |
| | | | viii | | | |
| | | | x | | | |
| | | | 1 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 87 | | | |
| | | | 150 | | | |
| | | | 162 | | | |
| | | | 173 | | | |
| | | | 176 | | | |
| | | | 178 | | | |
| | | | 183 | | | |
| | | | 186 | | | |
| | | | 190 | | | |
| | | | 201 | | | |
| | | | 202 | | | |
| | | | 203 | | | |
| | | | F-1 | | |
(in thousands, except share and per share data)
|
| |
March 31,
|
| |
December 31,
2020 |
| |
Successor
period from June 21, 2019 (Inception) to December 31, 2019 |
| |
Predecessor
period from January 1, 2019 to June 20, 2019 |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| ||||||||||||||||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 15,374 | | | | | $ | 7,943 | | | | | $ | 39,681 | | | | | $ | 10,107 | | | | | $ | 4,159 | | |
General and administrative
|
| | | | 2,688 | | | | | | 2,050 | | | | | | 9,495 | | | | | | 3,622 | | | | | | 2,145 | | |
Write off of in-process research and development asset
|
| | | | — | | | | | | — | | | | | | 4,722 | | | | | | 225,946 | | | | | | — | | |
Total operating expenses
|
| | | | 18,062 | | | | | | 9,993 | | | | | | 53,898 | | | | | | 239,675 | | | | | | 6,304 | | |
Loss from operations
|
| | | | (18,062) | | | | | | (9,993) | | | | | | (53,898) | | | | | | (239,675) | | | | | | (6,304) | | |
Interest expense
|
| | | | (314) | | | | | | — | | | | | | (381) | | | | | | — | | | | | | — | | |
Other income, net
|
| | | | 28 | | | | | | 320 | | | | | | 704 | | | | | | 908 | | | | | | 302 | | |
Net loss
|
| | | $ | (18,348) | | | | | $ | (9,673) | | | | | $ | (53,575) | | | | | $ | (238,767) | | | | | $ | (6,002) | | |
Net loss per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted(1)
|
| | | $ | (2.39) | | | | | $ | (1.29) | | | | | $ | (7.16) | | | | | $ | (31.91) | | | | | $ | (1.00) | | |
Weighted average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted(1)
|
| | | | 7,677,196 | | | | | | 7,481,861 | | | | | | 7,481,861 | | | | | | 7,481,861 | | | | | | 5,973,228 | | |
Pro forma net loss per share attributable to common stockholders – basic and diluted (unaudited)(2)
|
| | | $ | (0.44) | | | | | | | | | | | $ | (1.29) | | | | | | | | | | | | | | |
Pro forma weighted-average number of common shares – basic and diluted (unaudited)(2)
|
| | | | 41,803,724 | | | | | | | | | | | | 41,608,389 | | | | | ||||||||||
|
| | |
March 31,
2021 |
| |
December 31,
|
| ||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 79,483 | | | | | $ | 27,211 | | | | | $ | 44,064 | | |
Working capital(1)
|
| | | | 172,387 | | | | | | 66,685 | | | | | | 81,128 | | |
Total assets
|
| | | | 286,055 | | | | | | 106,776 | | | | | | 90,896 | | |
Convertible preferred stock
|
| | | | 339,389 | | | | | | 179,761 | | | | | | 179,761 | | |
Accumulated deficit
|
| | | | (310,690) | | | | | | (292,342) | | | | | | (238,767) | | |
Total stockholders’ deficit
|
| | | | (91,557) | | | | | | (106,412) | | | | | | (91,859) | | |
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
as Adjusted |
| |||||||||
Cash, cash equivalents and short-term investments
|
| | | $ | 182,942 | | | | | $ | 182,942 | | | | | $ | 375,173 | | |
Long-term debt
|
| | | | 9,711 | | | | | | 9,711 | | | | | | 9,711 | | |
Stockholders’ deficit: | | | | | | | | | | | | | | | | | | | |
Series A preferred stock, $0.0001 par value: 35,000,000 shares
|
| | | | 34,922 | | | | | | | | | | | | | | |
authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | | | | | | | | | | | | | | | | |
Series B preferred stock, $0.0001 par value: 26,143,790 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | | 144,839 | | | | | | | | | | | | | | |
Series C preferred stock, $0.0001 par value: 24,721,999 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | | 159,628 | | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 125,236,190 shares authorized; 7,872,533 shares issued and outstanding, actual; 300,000,000 shares authorized and 41,999,061 shares issued and outstanding pro forma; 300,000,000 shares authorized and 52,549,061 shares issued and outstanding pro forma as adjusted
|
| | | | 1 | | | | | | 4 | | | | | | 5 | | |
Additional paid-in capital
|
| | | | 219,158 | | | | | | 558,544 | | | | | | 750,774 | | |
Accumulated deficit
|
| | | | (310,690) | | | | | | (310,690) | | | | | | (310,690) | | |
Accumulated other comprehensive loss
|
| | | | (26) | | | | | | (26) | | | | | | (26) | | |
Total capitalization
|
| | | $ | 257,543 | | | | | $ | 257,543 | | | | | $ | 449,774 | | |
|
|
Initial public offering price per share
|
| |
|
| | | $ | 20.00 | | |
|
Historical net tangible book value (deficit) per share as of March 31, 2021
|
| | | | | | $ | (11.63) | | |
|
Pro forma increase in net tangible book value per share as of March 31, 2021 attributable to
the pro forma transactions described above |
| | | | | | | 17.53 | | |
|
Pro forma net tangible book value per share as of March 31, 2021 before giving effect to this offering
|
| | | | | | | 5.90 | | |
|
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | | | | | 2.47 | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | 8.37 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | $ | 11.63 | | |
|
| | |
Shares purchased
|
| |
Total consideration
|
| | | | | | | ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Average price
per share |
| |||||||||||||||
Existing stockholders
|
| | | | 41,999,061 | | | | | | 80% | | | | | $ | 340,000,000 | | | | | | 62% | | | | | $ | 8.10 | | |
New investors
|
| | | | 10.550,000 | | | | | | 20% | | | | | $ | 211,000,000 | | | | | | 38% | | | | | $ | 20.00 | | |
Total
|
| | | | 52,549,061 | | | | | | 100% | | | | | $ | 551,000,000 | | | | | | 100% | | | | | | | | |
| | |
March 31,
|
| |
December 31,
2020 |
| |
Successor
Period from June 21, 2019 (Inception) to December 31, 2019 |
| |
Predecessor
Period from January 1, 2019 to June 20, 2019 |
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 15,374 | | | | | $ | 7,943 | | | | | $ | 39,681 | | | | | $ | 10,107 | | | | | $ | 4,159 | | |
General and administrative
|
| | | | 2,688 | | | | | | 2,050 | | | | | | 9,495 | | | | | | 3,622 | | | | | | 2,145 | | |
Write off of in-process research and development asset
|
| | | | — | | | | | | — | | | | | | 4,722 | | | | | | 225,946 | | | | | | — | | |
Total operating expenses
|
| | | | 18,062 | | | | | | 9,993 | | | | | | 53,898 | | | | | | 239,675 | | | | | | 6,304 | | |
Loss from operations
|
| | | | (18,062) | | | | | | (9,993) | | | | | | (53,898) | | | | | | (239,675) | | | | | | (6,304) | | |
Interest expense
|
| | | | (314) | | | | | | — | | | | | | (381) | | | | | | — | | | | | | — | | |
Other income, net
|
| | | | 28 | | | | | | 320 | | | | | | 704 | | | | | | 908 | | | | | | 302 | | |
Net loss
|
| | | $ | (18,348) | | | | | $ | (9,673) | | | | | $ | (53,575) | | | | | $ | (238,767) | | | | | $ | (6,002) | | |
Net loss per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted(1)
|
| | | $ | (2.39) | | | | | $ | (1.29) | | | | | $ | (7.16) | | | | | $ | (31.91) | | | | | $ | (1.00) | | |
Weighted average common shares outstanding Basic and Diluted(1)
|
| | | | 7,677,196 | | | | | | 7,481,861 | | | | | | 7,481,861 | | | | | | 7,481,861 | | | | | | 5,973,228 | | |
Pro forma net loss per share attributable to common stockholders – basic and diluted (unaudited)(2)
|
| | | $ | (0.44) | | | | | | | | | | | $ | (1.29) | | | | | ||||||||||
Pro forma weighted-average number of common shares – basic and diluted (unaudited)(2)
|
| | | | 41,803,724 | | | | | | | | | | | | 41,608,389 | | | | | ||||||||||
|
| | |
March 31,
2021 |
| |
December 31,
|
| ||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 79,483 | | | | | $ | 27,211 | | | | | $ | 44,064 | | |
Working capital(1)
|
| | | | 172,387 | | | | | | 66,685 | | | | | | 81,128 | | |
Total assets
|
| | | | 286,055 | | | | | | 106,776 | | | | | | 90,896 | | |
Convertible preferred stock
|
| | | | 339,389 | | | | | | 179,761 | | | | | | 179,761 | | |
Accumulated deficit
|
| | | | (310,690) | | | | | | (292,342) | | | | | | (238,767) | | |
Total stockholders’ deficit
|
| | | | (91,557) | | | | | | (106,412) | | | | | | (91,859) | | |
(in thousands)
|
| |
Three months ended
March 31, 2021 |
| |
Three months ended
March 31, 2020 |
| |
Change
|
| |||||||||
Operating expenses: | | | | | |||||||||||||||
Research and development
|
| | | $ | 15,374 | | | | | $ | 7,943 | | | | | $ | 7,431 | | |
General and administrative
|
| | | | 2,688 | | | | | | 2,050 | | | | | | 638 | | |
Total operating expenses
|
| | | | 18,062 | | | | | | 9,993 | | | | | | 8,069 | | |
Loss from operations
|
| | | | (18,062) | | | | | | (9,993) | | | | | | (8,069) | | |
Interest expense
|
| | | | (314) | | | | | | — | | | | | | (314) | | |
Other income, net
|
| | | | 28 | | | | | | 320 | | | | | | (292) | | |
Net loss
|
| | | $ | (18,348) | | | | | $ | (9,673) | | | | | $ | (8,675) | | |
|
(in thousands)
|
| |
Three months ended
March 31, 2021 |
| |
Three months ended
March 31, 2020 |
| |
Change
|
| |||||||||
Personnel and related costs
|
| | | $ | 4,789 | | | | | $ | 2,588 | | | | | $ | 2,201 | | |
Facility and other allocated costs
|
| | | | 2,075 | | | | | | 668 | | | | | | 1,407 | | |
Research and laboratory
|
| | | | 4,260 | | | | | | 1,621 | | | | | | 2,639 | | |
Collaborations
|
| | | | 2,906 | | | | | | 2,877 | | | | | | 29 | | |
Consulting
|
| | | | 691 | | | | | | 57 | | | | | | 634 | | |
Other
|
| | | | 653 | | | | | | 132 | | | | | | 521 | | |
Total research and development expense
|
| | | $ | 15,374 | | | | | $ | 7,943 | | | | | $ | 7,431 | | |
|
(in thousands)
|
| |
Successor
year ended December 31, 2020 |
| |
Successor
period from June 21, 2019 (Inception) to December 31, 2019 |
| |
Predecessor
period from January 1, 2019 to June 20, 2019 |
| |
Change
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 39,681 | | | | | $ | 10,107 | | | | | $ | 4,159 | | | | | $ | 25,415 | | |
General and administrative
|
| | | | 9,495 | | | | | | 3,622 | | | | | | 2,145 | | | | | | 3,728 | | |
Write off of in-process research and development asset
|
| | | | 4,722 | | | | | | 225,946 | | | | | | — | | | | | | (221,224) | | |
Total operating expenses
|
| | | | 53,898 | | | | | | 239,675 | | | | | | 6,304 | | | | | | (192,081) | | |
Loss from operations
|
| | | | (53,898) | | | | | | (239,675) | | | | | | (6,304) | | | | | | 192,081 | | |
Other income, net
|
| | | | 704 | | | | | | 908 | | | | | | 302 | | | | | | (506) | | |
Interest expense
|
| | | | (381) | | | | | | — | | | | | | — | | | | | | (381) | | |
Net loss
|
| | | $ | (53,575) | | | | | $ | (238,767) | | | | | $ | (6,002) | | | | | $ | 191,194 | | |
(in thousands)
|
| |
Successor
year ended December 31, 2020 |
| |
Successor
period from June 21, 2019 to December 31, 2019 |
| |
Predecessor
period from January 1, 2019 to June 20, 2019 |
| |
Change
|
| ||||||||||||
Personnel and related costs
|
| | | $ | 14,901 | | | | | $ | 3,222 | | | | | $ | 1,686 | | | | | $ | 9,993 | | |
Facility and other allocated costs
|
| | | | 3,262 | | | | | | 179 | | | | | | 70 | | | | | | 3,012 | | |
Research and laboratory
|
| | | | 10,518 | | | | | | 2,394 | | | | | | 564 | | | | | | 7,561 | | |
Collaborations
|
| | | | 9,002 | | | | | | 3,139 | | | | | | 1,643 | | | | | | 4,220 | | |
Consulting
|
| | | | 730 | | | | | | 113 | | | | | | 92 | | | | | | 525 | | |
Other
|
| | | | 1,268 | | | | | | 1,060 | | | | | | 104 | | | | | | 104 | | |
Total research and development expense
|
| | | $ | 39,681 | | | | | $ | 10,107 | | | | | $ | 4,159 | | | | | $ | 25,415 | | |
(in thousands, except share and per share data)
|
| |
Three months ended
March 31, 2021 |
| |
Year ended
December 31, 2020 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss used in calculating pro forma net loss per share, basic and
diluted |
| | | $ | (18,348) | | | | | $ | (53,575) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding
|
| | | | 7,677,196 | | | | | | 7,481,861 | | |
Weighted-average convertible preferred stock
|
| | | | 34,126,528 | | | | | | 34,126,528 | | |
Pro forma weighted-average shares outstanding, basic and diluted
|
| | | | 41,803,724 | | | | | | 41,608,389 | | |
Pro forma net loss per share, basic and diluted
|
| | | $ | (0.44) | | | | | $ | (1.29) | | |
(in thousands)
|
| |
Three months
ended March 31, 2021 |
| |
Three months
ended March 31, 2020 |
| |
Successor
year ended December 31, 2020 |
| |
Successor
Period from June 21, 2019 to December 31, 2019 |
| |
Predecessor
period from January 1, 2019 to June 20, 2019 |
| |||||||||||||||
Net cash provided by (used in): | | | | | | | |||||||||||||||||||||||||
Operating activities
|
| | | $ | (22,179) | | | | | $ | (6,884) | | | | | $ | (41,269) | | | | | $ | (11,768) | | | | | $ | (4,400) | | |
Investing activities
|
| | | | (119,034) | | | | | | (4,178) | | | | | | (22,757) | | | | | | (19,007) | | | | | | (827) | | |
Financing activities
|
| | | | (193,485) | | | | | | — | | | | | | 47,690 | | | | | | 74,839 | | | | | | — | | |
Net (decrease) increase in cash, cash equivalents, and restricted cash
|
| | | $ | 52,272 | | | | | $ | (11,062) | | | | | $ | (16,336) | | | | | $ | 44,064 | | | | | $ | (5,227) | | |
(in thousands)
|
| |
Payments due by period
|
| |||||||||||||||||||||||||||
|
1 year
|
| |
1 to 3 years
|
| |
3 to 5 years
|
| |
More than 5 years
|
| |
Total
|
| |||||||||||||||||
Operating leases
|
| | | $ | 1,220 | | | | | $ | 3,347 | | | | | $ | 3,629 | | | | | $ | 13,207 | | | | | $ | 21,403 | | |
Long-term debt
|
| | | | — | | | | | | 7,642 | | | | | | 2,753 | | | | | | — | | | | | | 10,395 | | |
Interest on long-term debt(1)
|
| | | | 968 | | | | | | 1,543 | | | | | | 48 | | | | | | — | | | | | | 2,560 | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Osvaldo Flores, Ph.D.
|
| |
58
|
| |
President, Chief Executive Officer and Director
|
|
Luis Borges, Ph.D.
|
| |
59
|
| | Chief Scientific Officer | |
Michael Diem, M.D.
|
| |
52
|
| | Chief Business Officer | |
Adrienne Farid, Ph.D.
|
| |
59
|
| | Chief Operations Officer | |
Hyam Levitsky, M.D.
|
| |
63
|
| | President of Research and Development | |
Gregory Russotti, Ph.D.
|
| |
54
|
| | Chief Technology Officer | |
Non-Employee Directors | | | | | | | |
Toshikazu Ban(4)
|
| |
60
|
| | Director | |
Kimberly Blackwell, M.D.(1)(3)
|
| |
52
|
| | Director | |
Cynthia Butitta(1)(2)
|
| |
66
|
| | Director | |
Eli Casdin(2)(3)
|
| |
48
|
| | Director | |
Juergen Eckhardt, M.D.(5)
|
| |
54
|
| | Director | |
Joseph Jimenez(2)(3)
|
| |
61
|
| | Director, Chairman of the Board | |
Alessandro Riva, M.D.(1)
|
| |
60
|
| | Director | |
Carlo Rizzuto, Ph.D.(2)(3)
|
| |
51
|
| | Director | |
Name
|
| |
Fees earned
or paid in cash ($) |
| |
Option
awards ($) |
| |
All other
compensation ($) |
| |
Total
($) |
| ||||||||||||
Toshikazu Ban
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Juergen Eckhardt, M.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joseph Jimenez
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carlo Rizzuto, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Compensation Elements: Non-Employee Director Compensation Policy
|
| |||
Cash | | | | |
Member Annual Retainer
|
| | $ 35,000 | |
Chairperson Annual Retainer
|
| | $ 30,000 | |
Annual Committee Chair Retainer | | | | |
Audit
|
| | $ 15,000 | |
Compensation
|
| | $ 10,000 | |
Nominating and Corporate Governance
|
| | $ 8,000 | |
Annual Committee Member Retainer | | | | |
Audit
|
| | $ 7,500 | |
Compensation
|
| | $ 5,000 | |
Nominating and Corporate Governance
|
| | $ 4,000 | |
Equity | | | | |
Initial Equity Grant
|
| |
Option to purchase 100,000 shares of Common Stock, made to directors at the commencement of their director service, vesting monthly over a period of 36 months, subject to continued service with the Company
|
|
Annual Equity Retainer
|
| |
Option to purchase 50,000 shares of Common Stock, vesting in full on the sooner of the first anniversary of the date of grant or the next annual shareholder meeting, subject to continued service with the Company
|
|
Name and principal
position |
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
awards ($)(1) |
| |
Non-equity
incentive plan compensation ($)(2) |
| |
All other
compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Osvaldo Flores, Ph.D.
|
| | | | 2020 | | | | | | 461,250 | | | | | | — | | | | | | 741,750 | | | | | | 185,400 | | | | | | 2,250 | | | | | | 1,390,650 | | |
President and Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hyam Levitsky, M.D.
|
| | | | 2020 | | | | | | 384,375(3) | | | | | | — | | | | | | — | | | | | | 115,875 | | | | | | 1,875 | | | | | | 502,125 | | |
President of R&D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Diem, M.D.
|
| | | | 2020 | | | | | | 123,958 | | | | | | 125,000(5) | | | | | | 644,258 | | | | | | 49,583 | | | | | | — | | | | | | 942,799 | | |
Chief Business
Officer(4) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Option awards
|
| |
Stock awards
|
| |||||||||||||||||||||||||||||||||||||||
Name and
Principal Position (a) |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) (b) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) (c) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) (d) |
| |
Option
Exercise Price ($) (e) |
| |
Option
expiration date ($) (f) |
| |
Number
of Shares or Units of Stock That Have Not Vested (#) (g) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1) (h) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) (i) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($) (j) |
| ||||||||||||||||||
Osvaldo Flores, Ph.D.
|
| | | | — | | | | | | 213,624(2) | | | | | | | | | | | | 1.74 | | | |
10/1/2030
|
| | | | | | | | | | | | | | | | | | |
| | | | | — | | | | | | | | | | | | 213,624(3) | | | | | | 1.74 | | | |
10/1/2030
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 484,791(4) | | | | | | 841,651.66 | | | | | | | | |
Hyam Levitsky, M.D.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324,162(5) | | | | | | 562,781.25 | | | | | | | | |
Michael
Diem, M.D. |
| | | | | | | | | | | | | | | | 371,092(6) | | | | | | 1.74 | | | |
9/30/2030
|
| | | | | | | | | | | | | | | | | | |
| | |
Beneficial ownership prior to
this offering |
| |
Beneficial ownership after
this offering |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number of
shares beneficially owned |
| |
Percentage
of beneficial ownership |
| |
Number of
shares beneficially owned |
| |
Percentage
of beneficial ownership |
| ||||||||||||
5% and Greater Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Versant Entities(1)
|
| | | | 13,530,909 | | | | | | 30.6% | | | | | | 13,530,909 | | | | | | 24.7% | | |
FUJIFILM Cellular Dynamics, Inc.(2)
|
| | | | 6,955,207 | | | | | | 15.7% | | | | | | 6,955,207 | | | | | | 12.7% | | |
Bayer World Investments B.V.(3)
|
| | | | 11,925,838 | | | | | | 26.9% | | | | | | 11,925,838 | | | | | | 21.8% | | |
Casdin Entities(4)
|
| | | | 2,456,380 | | | | | | 5.5% | | | | | | 2,456,380 | | | | | | 4.4% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | |
Osvaldo Flores, Ph.D.(5)
|
| | | | 1,535,343 | | | | | | 3.5% | | | | | | 1,535,343 | | | | | | 2.8% | | |
Michael Diem, M.D.(6)
|
| | | | 371,092 | | | | | | * | | | | | | 371,092 | | | | | | * | | |
Hyam Levitsky, M.D.(7)
|
| | | | 536,544 | | | | | | 1.2% | | | | | | 536,544 | | | | | | * | | |
Carlo Rizzuto, Ph.D.
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Toshikazu Ban
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Joseph Jimenez
|
| | | | 494,346 | | | | | | 1.1% | | | | | | 494,346 | | | | | | * | | |
Juergen Eckhart, M.D.
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Eli Casdin(4)
|
| | | | 2,456,380 | | | | | | 5.5% | | | | | | 2,456,380 | | | | | | 4.4% | | |
Cynthia Butitta
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Kimberly Blackwell, M.D.
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Alessandro Riva, M.D.
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
All current directors and executive officers as a group
(14 persons) |
| | | | 6,869,212 | | | | | | 14.0% | | | | | | 6,869,212 | | | | | | 12.1% | | |
|
Approximate Number of Shares
|
| |
First Date Available for Sale on the Public Markets
|
|
40,088,134 shares | | |
181 days after the date of this prospectus, upon expiration of the lock-up
agreements referred to below, subject in some cases to applicable volume, manner of sale and other limitations under Rule 144 and Rule 701. |
|
Name
|
| |
Number of
shares of common stock |
| |||
J.P. Morgan Securities LLC
|
| | | | 3,428,750 | | |
BofA Securities, Inc.
|
| | | | 3,428,750 | | |
SVB Leerink LLC
|
| | | | 2,110,000 | | |
Piper Sandler & Co.
|
| | | | 1,582,500 | | |
Total
|
| | | | 10,550,000 | | |
| | |
Without
option to purchase additional shares of common stock exercise |
| |
With full
option to purchase additional shares of common stock exercise |
| ||||||
Per Common Share
|
| | | $ | 1.40 | | | | | $ | 1.40 | | |
Total
|
| | | $ | 14,770,000 | | | | | $ | 16,985,500 | | |
| | | | | F-2 | | | |
| Consolidated financial statements | | | | | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | |
Successor
|
| |||||||||
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 27,211 | | | | | $ | 44,064 | | |
Short-term investments
|
| | | | 48,542 | | | | | | 37,475 | | |
Escrow deposits, current
|
| | | | 783 | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 2,261 | | | | | | 2,583 | | |
Total current assets
|
| | | | 78,797 | | | | | | 84,122 | | |
Property and equipment, net
|
| | | | 15,385 | | | | | | 2,488 | | |
Operating lease right-of-use asset, net
|
| | | | 9,392 | | | | | | — | | |
Restricted cash
|
| | | | 517 | | | | | | — | | |
Escrow deposits, non-current
|
| | | | 723 | | | | | | — | | |
Long-term investments
|
| | | | 1,053 | | | | | | 4,080 | | |
Security deposits
|
| | | | 909 | | | | | | 206 | | |
Total assets
|
| | | $ | 106,776 | | | | | $ | 90,896 | | |
Liabilities, convertible preferred stock, and stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,082 | | | | | $ | 1,548 | | |
Accrued expenses and other liabilities
|
| | | | 4,030 | | | | | | 1,446 | | |
Total current liabilities
|
| | |
|
12,112
|
| | | |
|
2,994
|
| |
Operating lease liability, long-term
|
| | | | 11,679 | | | | |
|
—
|
| |
Long-term debt, net
|
| | | | 9,636 | | | | |
|
—
|
| |
Total liabilities
|
| | | | 33,427 | | | | | | 2,994 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Non-cumulative convertible preferred stock, Series A, $0.0001 par value, 35,000,000 shares authorized, issued and outstanding at December 31, 2020 and 2019
|
| | | | 34,922 | | | | | | 34,922 | | |
Non-cumulative convertible preferred stock, Series B, $0.0001 par value, 26,143,790 shares authorized, issued and outstanding at December 31, 2020 and 2019
|
| | | | 144,839 | | | | | | 144,839 | | |
Stockholders' deficit | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 125,236,190 shares authorized; 7,481,861 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 217,832 | | | | | | 216,910 | | |
Subscription receivable
|
| | | | (31,900) | | | | | | (70,000) | | |
Accumulated deficit
|
| | | | (292,342) | | | | | | (238,767) | | |
Accumulated other comprehensive loss
|
| | | | (3) | | | | | | (3) | | |
Total stockholders’ deficit
|
| | | | (106,412) | | | | | | (91,859) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 106,776 | | | | | $ | 90,896 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the Year Ended
December 31, 2020 |
| |
For the period June 21,
2019 through December 31, 2019 |
| | |
For the period January
1, 2019 through June 20, 2019 |
| |||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 39,681 | | | | | $ | 10,107 | | | | | | $ | 4,159 | | |
General and administrative
|
| | | | 9,495 | | | | | | 3,622 | | | | | | | 2,145 | | |
Write off of in-process research and development asset
|
| | | | 4,722 | | | | | | 225,946 | | | | | | | — | | |
Total operating expenses
|
| | | | 53,898 | | | | | | 239,675 | | | | | | | 6,304 | | |
Loss from operations
|
| | | | (53,898) | | | | | | (239,675) | | | | | | | (6,304) | | |
Interest expense
|
| | | | (381) | | | | | | — | | | | | | | — | | |
Other income, net
|
| | | | 704 | | | | | | 908 | | | | | | | 302 | | |
Net loss
|
| | | $ | (53,575) | | | | | $ | (238,767) | | | | | | $ | (6,002) | | |
Net loss per common share
Basic and Diluted |
| | | $ | (7.16) | | | | | $ | (31.91) | | | | | | $ | (1.00) | | |
Weighted average common shares outstanding
Basic and Diluted |
| | | | 7,481,861 | | | | | | 7,481,861 | | | | | | | 5,973,228 | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (53,575) | | | | | $ | (238,767) | | | | | | $ | (6,002) | | |
Unrealized gain (loss) on short-term
investments |
| | | | 8 | | | | | | (3) | | | | | | | — | | |
Foreign currency translation adjustment
|
| | | | (8) | | | | | | — | | | | | | | — | | |
Comprehensive loss
|
| | | $ | (53,575) | | | | | $ | (238,770) | | | | | | $ | (6,002) | | |
|
| | |
Predecessor
|
| |
Successor
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
Preferred Stock
|
| |
Series A
Convertible Preferred Stock |
| |
Series B
Convertible Preferred Stock |
| |
Predecessor
|
| |
Successor
|
| |
Additional
Paid-In Capital |
| |
Subscription
Receivable |
| |
Predecessor
|
| |
Successor
|
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ (Deficit) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Common
Stock |
| |
Amount
|
| |
Common
Units |
| |
Amount
|
| |
Common
Stock |
| |
Amount
|
| |
Accumulated
Deficit |
| |
Accumulated
Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018, Predecessor
|
| | | | 35,000,000 | | | | | $ | 34,922 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 5,961,607 | | | | | $ | 1 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 154 | | | | | $ | — | | | | | $ | (1,894) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,739) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,241 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| |
Stock based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
14
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (6,002) | | | | | | — | | | | | | — | | | | |
|
(6,002)
|
| |
Balance, June 20, 2019, Predecessor
|
| | | | 35,000,000 | | | | | $ | 34,922 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 5,984,848 | | | | | $ | 1 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 168 | | | | | $ | — | | | | | $ | (7,896) | | | | | $ | — | | | | | $ | — | | | | | $ | (7,727) | | |
Balance, June 21, 2019, Successor
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common units for cash, net of equity
issuance costs |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,143,790 | | | | | | 144,839 | | | | | | — | | | | | | — | | | | | | — | | | | | | (70,000) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
74,839
|
| |
Issuance of common units for acquired assets, net
of equity issuance costs |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,226,891 | | | | | | 251,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
251,700
|
| |
Cancellation of LLC Units (Note 2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (93,370,681) | | | | | | (396,539) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(396,539)
|
| |
Capital restructuring (Note 2)
|
| | | | — | | | | | | — | | | | | | 35,000,000 | | | | | | 34,922 | | | | | | 26,143,790 | | | | | | 144,839 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,481,861 | | | | | | 1 | | | | | | 216,777 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
216,778
|
| |
Unrealized loss on short-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3) | | | | |
|
(3)
|
| |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 133 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
133
|
| |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (238,767) | | | | | | — | | | | |
|
(238,767)
|
| |
Balance, December 31, 2019
|
| | | | — | | | | | | — | | | | | | 35,000,000 | | | | | | 34,922 | | | | | | 26,143,790 | | | | | | 144,839 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,481,861 | | | | | | 1 | | | | | | 216,910 | | | | | | (70,000) | | | | | | — | | | | | | (238,767) | | | | | | (3) | | | | | | (91,859) | | |
Receipt of subscription receivable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,100 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
38,100
|
| |
Unrealized gain on short-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8 | | | | |
|
8
|
| |
Warrants on long term debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 46 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
46
|
| |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8) | | | | |
|
(8)
|
| |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 876 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
876
|
| |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,575) | | | | | | — | | | | |
|
(53,575)
|
| |
Balance, December 31, 2020, Successor
|
| | | | — | | | | | $ | — | | | | | | 35,000,000 | | | | | $ | 34,922 | | | | | | 26,143,790 | | | | | $ | 144,839 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 7,481,861 | | | | | $ | 1 | | | | | $ | 217,832 | | | | | $ | (31,900) | | | | | $ | — | | | | | $ | (292,342) | | | | | $ | (3) | | | | | $ | (106,412) | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the year ended
December 31, 2020 |
| |
For the period June 21,
2019 to December 31, 2019 |
| | |
For the period
January 1, 2019 to June 20, 2019 |
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (53,575) | | | | | $ | (238,767) | | | | | | $ | (6,002) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | | |
Write off of in-process research and development asset
|
| | | | 4,722 | | | | | | 225,946 | | | | | | | — | | |
Depreciation
|
| | | | 1,402 | | | | | | 179 | | | | | | | 70 | | |
Amortization of deferred financing cost
|
| | | | 92 | | | | | | — | | | | | | | — | | |
Non-cash operating lease expense
|
| | | | 352 | | | | | | — | | | | | | | — | | |
Stock based compensation
|
| | | | 876 | | | | | | 133 | | | | | | | 14 | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | | |
Escrow deposit
|
| | | | (1,506) | | | | | | — | | | | | | | — | | |
Prepaid expenses and other assets
|
| | | | (203) | | | | | | (969) | | | | | | | 832 | | |
Operating lease liability
|
| | | | 2,175 | | | | | | — | | | | | | | — | | |
Accounts payable
|
| | | | 2,062 | | | | | | 1,548 | | | | | | | (315) | | |
Accrued expenses and other liabilities
|
| | | | 2,334 | | | | | | 162 | | | | | | | 1,001 | | |
Net cash used in operating activities
|
| | | | (41,269) | | | | | | (11,768) | | | | | | | (4,400) | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | (9,825) | | | | | | (1,633) | | | | | | | (827) | | |
Payments for purchase of fixed maturity securities, available for sale
|
| | | | (49,860) | | | | | | (41,540) | | | | | | | — | | |
Asset acquisition, net of cash acquired
|
| | | | (4,722) | | | | | | 24,166 | | | | | | | — | | |
Sale of fixed maturity securities, available for sale
|
| | | | 41,650 | | | | | | — | | | | | | | — | | |
Net cash used in investing activities
|
| | | | (22,757) | | | | | | (19,007) | | | | | | | (827) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | |
Proceeds from long-term debt and warrants, net
|
| | | | 9,734 | | | | | | — | | | | | | | — | | |
Payments of deferred financing cost
|
| | | | (144) | | | | | | | | | | | | | | | |
Proceeds from subscription receivable
|
| | | | 38,100 | | | | | | — | | | | | | | — | | |
Proceeds from issuance of common units
|
| | | | — | | | | | | 74,839 | | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 47,690 | | | | | | 74,839 | | | | | | | — | | |
Net (decrease) increase in cash, cash equivalents, and restricted cash
|
| | | | (16,336) | | | | | | 44,064 | | | | | | | (5,227) | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 44,064 | | | | | | — | | | | | | | 31,424 | | |
Cash, cash equivalents and restricted cash, end of
period |
| | | $ | 27,728 | | | | | $ | 44,064 | | | | | | $ | 26,197 | | |
Supplemental disclosure of cash and non-cash operating activities:
|
| | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 207 | | | | | $ | — | | | | | | $ | — | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | | |
Issuance of common units in exchange for asset
acquisition |
| | | $ | — | | | | | $ | 251,700 | | | | | | $ | — | | |
Purchase of property and equipment, accrued and unpaid
|
| | | $ | 4,472 | | | | | $ | — | | | | | | $ | — | | |
|
| | |
Successor
|
| |||||||||
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Cash and cash equivalents
|
| | | $ | 27,211 | | | | | $ | 44,064 | | |
Restricted cash
|
| | | | 517 | | | | | | — | | |
Cash, cash equivalents, and restricted cash
|
| | | $ | 27,728 | | | | | $ | 44,064 | | |
| | |
As of June 21, 2019
|
| |||
Cash and cash equivalents
|
| | | $ | 25,163 | | |
IPR&D
|
| | | | 225,946 | | |
Property and equipment
|
| | | | 1,034 | | |
Other current assets
|
| | | | 578 | | |
Other non-current assets
|
| | | | 669 | | |
Current liabilities
|
| | | | (1,283) | | |
Total | | | | $ | 252,107 | | |
| | |
June 9, 2020
|
| |||
Cash paid to Sellers at close
|
| | | $ | 4,516 | | |
Seller expenses paid by the Company
|
| | | | 3 | | |
Buyer transaction expenses
|
| | | | 203 | | |
Total consideration
|
| | | $ | 4,722 | | |
IPR&D
|
| | | $ | 4,722 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents
|
| | | $ | 24,284 | | | | | | — | | | | | | — | | | | | $ | 24,284 | | |
U.S. Treasury
|
| | | | 9,525 | | | | | | — | | | | | | — | | | | | | 9,525 | | |
Corporate bonds
|
| | | | — | | | | | | 40,070 | | | | | | — | | | | | | 40,070 | | |
Total
|
| | | $ | 33,809 | | | | | $ | 40,070 | | | | | $ | — | | | | | $ | 73,879 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents
|
| | | $ | 42,010 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,010 | | |
U.S. Treasury
|
| | | | 7,612 | | | | | | — | | | | | | — | | | | | | 7,612 | | |
Corporate bonds
|
| | | | — | | | | | | 33,943 | | | | | | — | | | | | | 33,943 | | |
Total
|
| | | $ | 49,622 | | | | | $ | 33,943 | | | | | $ | — | | | | | $ | 83,565 | | |
| | |
Amortized Cost
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
U.S. Treasury
|
| | | $ | 9,518 | | | | | $ | 7 | | | | | $ | — | | | | | $ | 9,525 | | |
Corporate bonds
|
| | | | 40,069 | | | | | | 8 | | | | | | (7) | | | | | | 40,070 | | |
Total
|
| | | $ | 49,587 | | | | | $ | 15 | | | | | $ | (7) | | | | | $ | 49,595 | | |
| | |
Amortized Cost
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
U.S. Treasury
|
| | | $ | 7,612 | | | | | $ | 1 | | | | | $ | (1) | | | | | $ | 7,612 | | |
Corporate bonds
|
| | | | 33,946 | | | | | | 3 | | | | | | (6) | | | | | | 33,943 | | |
Total
|
| | | $ | 41,558 | | | | | $ | 4 | | | | | $ | (7) | | | | | $ | 41,555 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Less than one year
|
| | | $ | 48,542 | | | | | $ | 37,475 | | |
One to five years
|
| | | | 1,053 | | | | | | 4,080 | | |
| | | | $ | 49,595 | | | | | $ | 41,555 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Research and development
|
| | | $ | 97 | | | | | $ | 2,140 | | |
Software licenses and other
|
| | | | 760 | | | | | | 196 | | |
Miscellaneous receivables
|
| | | | 908 | | | | | | 123 | | |
Warranties
|
| | | | 240 | | | | | | — | | |
Other
|
| | | | 256 | | | | | | 124 | | |
Total prepaid expenses and other current assets
|
| | | $ | 2,261 | | | | | $ | 2,583 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Lab equipment
|
| | | $ | 8,941 | | | | | $ | 2,633 | | |
Leasehold improvements
|
| | | | 1,964 | | | | | | 34 | | |
Construction in progress
|
| | | | 5,771 | | | | | | — | | |
Computer software and equipment
|
| | | | 214 | | | | | | — | | |
Furniture and fixtures
|
| | | | 76 | | | | | | — | | |
Total
|
| | | | 16,966 | | | | | | 2,667 | | |
Less: Accumulated depreciation
|
| | | | (1,581) | | | | | | (179) | | |
Property and equipment, net
|
| | | $ | 15,385 | | | | | $ | 2,488 | | |
| | |
Successor
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Payroll and bonuses
|
| | | $ | 3,132 | | | | | $ | 1,028 | | |
Interest
|
| | | | 82 | | | | | | — | | |
Professional and legal fees
|
| | | | 524 | | | | | | 365 | | |
Operating lease liability, current
|
| | | | 240 | | | | | | — | | |
Other
|
| | | | 52 | | | | | | 53 | | |
Total accrued expenses and other liabilities
|
| | | $ | 4,030 | | | | | $ | 1,446 | | |
| | |
Successor
|
| |||
| | |
December 31, 2020
|
| |||
Principal
|
| | | $ | 10,000 | | |
Less: Debt discount attributable to warrants, net of accretion
|
| | | | (43) | | |
Less: Unamortized deferred financing cost, net of accretion
|
| | | | (321) | | |
Long-term debt, net
|
| | | $ | 9,636 | | |
| | |
Successor
|
| |||
| | |
For the Year Ended
December 31, 2020 |
| |||
Interest expense
|
| | | $ | 289 | | |
Amortization of debt issuance costs, including end of term fee accretion
|
| | | | 92 | | |
| | | | $ | 381 | | |
| | |
Principal
Payments |
| |||
2021
|
| | | $ | — | | |
2022
|
| | | | 1,039 | | |
2023
|
| | | | 6,603 | | |
2024
|
| | | | 2,753 | | |
Total future payments
|
| | | $ | 10,395 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the Year Ended
December 31, 2020 |
| |
Period from
June 21, 2019 through December 31, 2019 |
| | |
Period from
January 1, 2019 through June 20, 2019 |
| |||||||||
Operating lease expense: | | | | | | | | | | | | | | | | | | | | |
Fixed lease cost
|
| | | $ | 935 | | | | | $ | — | | | | | | $ | — | | |
Variable lease cost
|
| | | | 131 | | | | | | — | | | | | | | — | | |
Short term lease expense
|
| | | | 2,352 | | | | | | 379 | | | | | | | 243 | | |
Total operating lease expense
|
| | | $ | 3,418 | | | | | $ | 379 | | | | | | $ | 243 | | |
|
| | | | | |
Successor
|
|
| | |
Location in Balance Sheet
|
| |
As of December 31, 2020
|
|
Operating lease right-of-use asset, net | | |
Operating lease right-of-use asset, net
|
| | $9,392 | |
Operating lease liability, current | | |
Accrued expenses and other liabilities
|
| | $240 | |
Operating lease liability, long-term | | | Operating lease liability, long-term | | | 11,679 | |
Total operating lease liability | | | | | | $11,919 | |
| | |
Successor
|
| |||
| | |
As of December 31, 2020
|
| |||
Weighted-average remaining lease terms—operating leases
|
| |
10.2 years
|
| |||
Weighted-average discount rate—operating leases
|
| | | | 9.0% | | |
|
| | |
Successor
|
| |||
| | |
For the Year Ended
December 31, 2020 |
| |||
Cash paid for amounts included in the measurement of lease liabilities | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 2,175 | | |
Right-of-use assets obtained in exchange for lease obligations:
|
| | | $ | 9,735 | | |
| | |
Operating Leases
|
| |||
2021
|
| | | $ | 1,220 | | |
2022
|
| | | | 1,594 | | |
2023
|
| | | | 1,753 | | |
2024
|
| | | | 1,801 | | |
2025
|
| | | | 1,828 | | |
Thereafter
|
| | | | 13,207 | | |
Total lease payments
|
| | | | 21,403 | | |
Less: Imputed Interest
|
| | | | (9,484) | | |
Total
|
| | | $ | 11,919 | | |
| | | | | | | | |
Weighted Average
|
| |||||||||
| | |
Shares
|
| |
Exercise Price
|
| |
Remaining
Contractual Term (years) |
| |||||||||
Outstanding January 1, 2020
|
| | | | 1,746,030 | | | | | $ | 0.68 | | | | | | 9.45 | | |
Granted
|
| | | | 2,437,336 | | | | | | 1.36 | | | | | | — | | |
Exercised—vested
|
| | | | (142,468) | | | | | | 1.03 | | | | | | — | | |
Exercised—unvested
|
| | | | (157,446) | | | | | | 1.03 | | | | | | — | | |
Forfeited
|
| | | | (632) | | | | | | 1.03 | | | | | | — | | |
Cancelled
|
| | | | (491) | | | | | | 1.03 | | | | | | — | | |
Outstanding, December 31, 2020
|
| | | | 3,882,329 | | | | | $ | 1.06 | | | | | | 9.11 | | |
Exercisable at December 31, 2020, Successor
|
| | | | 2,377,182 | | | | | $ | 1.06 | | | | | | 8.93 | | |
|
| | | | | | | | |
Weighted Average
|
| |||||||||
| | |
Shares
|
| |
Exercise Price
|
| |
Remaining
Contractual Term (years) |
| |||||||||
Outstanding January 1, 2019, Predecessor
|
| | | | — | | | | | $ | — | | | | | | — | | |
Granted
|
| | | | 766,988 | | | | | | 0.03 | | | | | | | | |
Outstanding June 21, 2019, Successor
|
| | | | 766,988 | | | | | | 0.03 | | | | | | — | | |
Granted
|
| | | | 1,336,841 | | | | | | 1.03 | | | | | | — | | |
Exercised—vested
|
| | | | (74,446) | | | | | | 0.03 | | | | | | — | | |
Exercised—unvested
|
| | | | (283,353) | | | | | | 0.03 | | | | | | — | | |
Outstanding, December 31, 2019
|
| | | | 1,746,030 | | | | | $ | 0.68 | | | | | | 9.45 | | |
Exercisable at December 31, 2019, Successor
|
| | | | 1,508,531 | | | | | $ | 0.75 | | | | | | 9.44 | | |
|
| | |
Successor
|
| |||||||||
| | |
Year ended
December 31, 2020 |
| |
Period ended
June 21, 2019 through December 31, 2019 |
| ||||||
Expected dividend rate
|
| | | | — | | | | | | — | | |
Expected option term (years)
|
| | | | 5.85 | | | | | | 5.97 | | |
Expected volatility
|
| | | | 68.38% | | | | | | 65.63% | | |
Risk-free interest rate
|
| | | | 0.58% | | | | | | 1.77% | | |
| | |
Shares
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Unvested January 1, 2019, Predecessor
|
| | | | 1,704,256 | | | | | $ | 0.03 | | |
Issued
|
| | | | 278,905 | | | | | | 0.03 | | |
Vested
|
| | | | (23,241) | | | | | | 0.03 | | |
Unvested June 21, 2019, Successor
|
| | | | 1,959,920 | | | | | $ | 0.03 | | |
Issued
|
| | | | 571,407 | | | | | | 1.03 | | |
Repurchased
|
| | | | (298,080) | | | | | | 0.03 | | |
Vested
|
| | | | (516,456) | | | | | | 0.03 | | |
Total Unvested December 31, 2019, Successor
|
| | | | 1,716,791 | | | | | | 0.35 | | |
Vested
|
| | | | (663,289) | | | | | | 0.38 | | |
Total Unvested December 31, 2020, Successor
|
| | | | 1,053,502 | | | | | $ | 0.35 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the Year Ended
December 31, 2020 |
| |
For the period June
21, 2019 through December 31, 2019 |
| | |
For the period
January 1, 2019 through June 20, 2019 |
| |||||||||
Numerator | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (53,575) | | | | | $ | (238,767) | | | | | | $ | (6,002) | | |
Denominator | | | | | | | | | | | | | | | | | | | | |
Weighted-average common share for basic
and diluted net loss per share |
| | | | 7,481,861 | | | | | | 7,481,861 | | | | | | | 5,973,228 | | |
Basic and diluted net loss per common share
|
| | | $ | (7.16) | | | | | $ | (31.91) | | | | | | $ | (1.00) | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the Year Ended
December 31, 2020 |
| |
For the period June
21, 2019 through December 31, 2019 |
| | |
For the period
January 1, 2019 through June 20, 2019 |
| |||||||||
Stock options to purchase common stock
|
| | | | 3,882,328 | | | | | | 1,746,030 | | | | | | | 766,988 | | |
Early exercised stock options subject to future
vesting |
| | | | 330,629 | | | | | | 283,353 | | | | | | | — | | |
Restricted stock award subject to future vesting
|
| | | | 1,053,502 | | | | | | 1,716,791 | | | | | | | 1,959,920 | | |
Warrants on long term debt
|
| | | | 16,112 | | | | | | — | | | | | | | — | | |
Convertible preferred stock
|
| | | | 61,143,790 | | | | | | 61,143,790 | | | | | | | 35,000,000 | | |
Total
|
| | | | 66,426,361 | | | | | | 64,889,964 | | | | | | | 37,726,908 | | |
|
| Unaudited consolidated financial statements | | | | | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | |
| | |
March 31, 2021
(unaudited) |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 79,483 | | | | | $ | 27,211 | | |
Short-term investments
|
| | | | 103,459 | | | | | | 48,542 | | |
Escrow deposits, current
|
| | | | 377 | | | | | | 783 | | |
Prepaid expenses and other current assets
|
| | | | 1,980 | | | | | | 2,261 | | |
Total current assets
|
| | | | 185,299 | | | | | | 78,797 | | |
Property and equipment, net
|
| | | | 20,657 | | | | | | 15,385 | | |
Deferred offering costs
|
| | | | 2,119 | | | | | | — | | |
Operating lease right-of-use asset, net
|
| | | | 12,460 | | | | | | 9,392 | | |
Restricted cash
|
| | | | 517 | | | | | | 517 | | |
Escrow deposits, non-current
|
| | | | 723 | | | | | | 723 | | |
Long-term investments
|
| | | | 63,138 | | | | | | 1,053 | | |
Security deposits
|
| | | | 1,142 | | | | | | 909 | | |
Total assets
|
| | | $ | 286,055 | | | | | $ | 106,776 | | |
Liabilities, convertible preferred stock, and stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,816 | | | | | $ | 8,082 | | |
Accrued expenses and other liabilities
|
| | | | 3,815 | | | | | | 4,030 | | |
Deposit liability
|
| | | | 281 | | | | | | — | | |
Total current liabilities
|
| | |
|
12,912
|
| | | |
|
12,112
|
| |
Operating lease liability, long-term
|
| | | | 14,745 | | | | | | 11,679 | | |
Deposit liability, non-current
|
| | | | 855 | | | | | | — | | |
Long-term debt, net
|
| | | | 9,711 | | | | | | 9,636 | | |
Total liabilities
|
| | | | 38,223 | | | | | | 33,427 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Non-cumulative convertible preferred stock, Series A, $0.0001 par value, 35,000,000 shares authorized, issued and outstanding at March 31, 2021 and December 31, 2020
|
| | | | 34,922 | | | | | | 34,922 | | |
Non-cumulative convertible preferred stock, Series B, $0.0001 par value, 26,143,790 shares authorized, issued and outstanding at March 31, 2021 and December 31, 2020
|
| | | | 144,839 | | | | | | 144,839 | | |
Non-cumulative convertible preferred stock, Series C, $0.0001 par value, 24,721,999 and 0 shares authorized, issued and outstanding at March 31, 2021 and December 31, 2020, respectively
|
| | | | 159,628 | | | | | | — | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 125,236,190 shares authorized; 7,872,533 and 7,481,861 shares issued and outstanding at March 31, 2021 and December 31, 2020, respectively
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 219,158 | | | | | | 217,832 | | |
Subscription receivable
|
| | | | — | | | | | | (31,900) | | |
Accumulated deficit
|
| | | | (310,690) | | | | | | (292,342) | | |
Accumulated other comprehensive loss
|
| | | | (26) | | | | | | (3) | | |
Total stockholders’ deficit
|
| | | | (91,557) | | | | | | (106,412) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 286,055 | | | | | $ | 106,776 | | |
| | |
Three Months Ended
March 31, 2021 (unaudited) |
| |
Three Months Ended
March 31, 2020 (unaudited) |
| ||||||
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | $ | 15,374 | | | | | $ | 7,943 | | |
General and administrative
|
| | | | 2,688 | | | | | | 2,050 | | |
Total operating expenses
|
| | | | 18,062 | | | | | | 9,993 | | |
Loss from operations
|
| | | | (18,062) | | | | | | (9,993) | | |
Interest expense
|
| | | | (314) | | | | | | — | | |
Other income, net
|
| | | | 28 | | | | | | 320 | | |
Net loss
|
| | | $ | (18,348) | | | | | $ | (9,673) | | |
Net loss per common share | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (2.39) | | | | | $ | (1.29) | | |
Weighted average common shares outstanding | | | | | | | | | | | | | |
Basic and Diluted
|
| | | | 7,677,196 | | | | | | 7,481,861 | | |
Other comprehensive loss | | | | | | | | | | | | | |
Net loss
|
| | | $ | (18,348) | | | | | $ | (9,673) | | |
Unrealized (loss) gain on short-term investments
|
| | | | (27) | | | | | | 27 | | |
Foreign currency translation adjustment
|
| | | | 4 | | | | | | — | | |
Comprehensive loss
|
| | | $ | (18,371) | | | | | $ | (9,646) | | |
|
| | |
Series A
Convertible Preferred Stock |
| |
Series B
Convertible Preferred Stock |
| |
Series C
Convertible Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020
|
| | | | 35,000,000 | | | | | $ | 34,922 | | | | | | 26,143,790 | | | | | $ | 144,839 | | | | | | — | | | | | $ | — | | | | | | 7,481,861 | | | | | $ | 1 | | | | | $ | 217,832 | | | | | $ | (31,900) | | | | | $ | (292,342) | | | | | $ | (3) | | | | | $ | (106,412) | | |
Receipt of subscription receivable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,900 | | | | | | — | | | | | | — | | | | |
|
31,900
|
| |
Issuance of Series C preferred stock, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,721,999 | | | | | | 159,628 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| |
Net assets contributed as result of merger
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,061 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
1,061
|
| |
Issuance of common stock upon the exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,790 | | | | | | — | | | | | | 47 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
47
|
| |
Vesting of restricted stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,799 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| |
Vesting of early exercise stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 199,083 | | | | | | — | | | | | | 123 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
123
|
| |
Unrealized loss on short-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27) | | | | |
|
(27)
|
| |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | |
|
4
|
| |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 95 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
95
|
| |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,348) | | | | | | — | | | | |
|
(18,348)
|
| |
Balance, March 31, 2021
|
| | | | 35,000,000 | | | | | $ | 34,922 | | | | | | 26,143,790 | | | | | $ | 144,839 | | | | | | 24,721,999 | | | | | $ | 159,628 | | | | | | 7,872,533 | | | | | $ | 1 | | | | | $ | 219,158 | | | | | $ | — | | | | | $ | (310,690) | | | | | $ | (26) | | | | | $ | (91,557) | | |
|
| | |
Series A
Convertible Preferred Stock |
| |
Series B
Convertible Preferred Stock |
| |
Series C
Convertible Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2019
|
| | | | 35,000,000 | | | | | $ | 34,922 | | | | | | 26,143,790 | | | | | $ | 144,839 | | | | | | — | | | | | $ | — | | | | | | 7,481,861 | | | | | $ | 1 | | | | | $ | 216,910 | | | | | $ | (70,000) | | | | | $ | (238,767) | | | | | $ | (3) | | | | | $ | (91,859) | | |
Unrealized gain on short-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27 | | | | |
|
27
|
| |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 221 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
221
|
| |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,673) | | | | | | — | | | | |
|
(9,673)
|
| |
Balance, March 31, 2020
|
| | | | 35,000,000 | | | | | $ | 34,922 | | | | | | 26,143,790 | | | | | $ | 144,839 | | | | | | — | | | | | $ | — | | | | | | 7,481,861 | | | | | $ | 1 | | | | | $ | 217,131 | | | | | $ | (70,000) | | | | | $ | (248,440) | | | | | $ | 24 | | | | | $ | (101,284) | | |
|
| | |
Three Months Ended
March 31, 2021 (unaudited) |
| |
Three Months Ended
March 31, 2020 (unaudited) |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (18,348) | | | | | $ | (9,673) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 718 | | | | | | 200 | | |
Amortization of deferred financing cost
|
| | | | 75 | | | | | | — | | |
Non-cash operating lease expense
|
| | | | 230 | | | | | | 59 | | |
Stock based compensation
|
| | | | 95 | | | | | | 221 | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | 173 | | | | | | 1,583 | | |
Operating lease liability
|
| | | | 127 | | | | | | 21 | | |
Accounts payable
|
| | | | (4,938) | | | | | | 1,627 | | |
Accrued expenses and other liabilities
|
| | | | (311) | | | | | | (922) | | |
Net cash used in operating activities
|
| | | | (22,179) | | | | | | (6,884) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | (1,884) | | | | | | (2,699) | | |
Payments for purchase of fixed maturity securities, available for sale
|
| | | | (124,850) | | | | | | (1,479) | | |
Sale of fixed maturity securities, available for sale
|
| | | | 7,700 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (119,034) | | | | | | (4,178) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Payments of deferred offering costs
|
| | | | (554) | | | | | | — | | |
Proceeds from issuance of common stock
|
| | | | 47 | | | | | | — | | |
Proceeds from early exercises of common stock options, net of expense
|
| | | | 138 | | | | | | — | | |
Proceeds from subscription receivable
|
| | | | 31,900 | | | | | | — | | |
Proceeds from issuance of Series C preferred stock, net of issuance costs
|
| | | | 159,628 | | | | | | — | | |
Cash contributed as a result of merger
|
| | | | 2,326 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 193,485 | | | | | | — | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | 52,272 | | | | | | (11,062) | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 27,728 | | | | | | 44,064 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 80,000 | | | | | $ | 33,002 | | |
Supplemental disclosure of cash and non-cash operating activities:
|
| | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 239 | | | | | $ | — | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | |
Purchase of property and equipment, accrued and unpaid
|
| | | $ | 4,107 | | | | | $ | 569 | | |
Deferred offering cost, accrued and unpaid
|
| | | $ | 1,565 | | | | | $ | — | | |
|
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Cash and cash equivalents
|
| | | $ | 79,483 | | | | | $ | 27,211 | | |
Restricted cash
|
| | | | 517 | | | | | | 517 | | |
Cash, cash equivalents, and restricted cash
|
| | | $ | 80,000 | | | | | $ | 27,728 | | |
|
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Total shares legally outstanding
|
| | | | 9,727,754 | | | | | | 8,865,992 | | |
Less: unvested early exercised shares
|
| | | | (952,518) | | | | | | (330,629) | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Less: unvested restricted stock
|
| | | | (902,703) | | | | | | (1,053,502) | | |
Total shares issued and outstanding
|
| | | | 7,872,533 | | | | | | 7,481,861 | | |
|
| | |
As of June 21, 2019
|
| |||
Cash and cash equivalents
|
| | | $ | 25,163 | | |
IPR&D
|
| | | | 225,946 | | |
Property and equipment
|
| | | | 1,034 | | |
Other current assets
|
| | | | 578 | | |
Other non-current assets
|
| | | | 669 | | |
Current liabilities
|
| | | | (1,283) | | |
Total | | | | $ | 252,107 | | |
|
| | |
June 9, 2020
|
| |||
Cash paid to Sellers at close
|
| | | $ | 4,516 | | |
Seller expenses paid by the Company
|
| | | | 3 | | |
Buyer transaction expenses
|
| | | | 203 | | |
Total consideration
|
| | | $ | 4,722 | | |
IPR&D
|
| | | $ | 4,722 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents
|
| | | $ | 75,686 | | | | | | — | | | | | | — | | | | | $ | 75,686 | | |
U.S. Treasury
|
| | | | 11,999 | | | | | | — | | | | | | — | | | | | | 11,999 | | |
Corporate bonds
|
| | | | — | | | | | | 154,598 | | | | | | — | | | | | | 154,598 | | |
Total
|
| | | $ | 87,685 | | | | | $ | 154,598 | | | | | $ | — | | | | | $ | 242,283 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents
|
| | | $ | 24,284 | | | | | $ | — | | | | | $ | — | | | | | $ | 24,284 | | |
U.S. Treasury
|
| | | | 9,525 | | | | | | — | | | | | | — | | | | | | 9,525 | | |
Corporate bonds
|
| | | | — | | | | | | 40,070 | | | | | | — | | | | | | 40,070 | | |
Total
|
| | | $ | 33,809 | | | | | $ | 40,070 | | | | | $ | — | | | | | $ | 73,879 | | |
|
| | |
Amortized Cost
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
U.S. Treasury
|
| | | $ | 11,996 | | | | | $ | 3 | | | | | $ | — | | | | | $ | 11,999 | | |
Corporate bonds
|
| | | | 154,628 | | | | | | 10 | | | | | | (40) | | | | | | 154,598 | | |
Total
|
| | | $ | 166,624 | | | | | $ | 13 | | | | | $ | (40) | | | | | $ | 166,597 | | |
|
| | |
Amortized Cost
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
U.S. Treasury
|
| | | $ | 9,518 | | | | | $ | 7 | | | | | $ | — | | | | | $ | 9,525 | | |
Corporate bonds
|
| | | | 40,069 | | | | | | 8 | | | | | | (7) | | | | | | 40,070 | | |
Total
|
| | | $ | 49,587 | | | | | $ | 15 | | | | | $ | (7) | | | | | $ | 49,595 | | |
|
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Less than one year
|
| | | $ | 103,459 | | | | | $ | 48,542 | | |
One to five years
|
| | | | 63,138 | | | | | | 1,053 | | |
| | | | $ | 166,597 | | | | | $ | 49,595 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Research and development
|
| | | $ | 130 | | | | | $ | 97 | | |
Software licenses and other
|
| | | | 1,145 | | | | | | 760 | | |
Reimbursement receivable
|
| | | | 137 | | | | | | 908 | | |
Warranties
|
| | | | 299 | | | | | | 240 | | |
Other
|
| | | | 269 | | | | | | 256 | | |
Total prepaid expenses and other current assets
|
| | | $ | 1,980 | | | | | $ | 2,261 | | |
|
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Lab equipment
|
| | | $ | 11,427 | | | | | $ | 8,941 | | |
Leasehold improvements
|
| | | | 7,746 | | | | | | 1,964 | | |
Construction in progress
|
| | | | 3,401 | | | | | | 5,771 | | |
Computer software and equipment
|
| | | | 228 | | | | | | 214 | | |
Furniture and fixtures
|
| | | | 153 | | | | | | 76 | | |
Total
|
| | | | 22,955 | | | | | | 16,966 | | |
Less: Accumulated depreciation
|
| | | | (2,298) | | | | | | (1,581) | | |
Property and equipment, net
|
| | | $ | 20,657 | | | | | $ | 15,385 | | |
|
| | |
March 31
2021 |
| |
December 31,
2020 |
| ||||||
Payroll and bonuses
|
| | | $ | 868 | | | | | $ | 3,132 | | |
Interest
|
| | | | 82 | | | | | | 82 | | |
Professional and legal fees
|
| | | | 2,213 | | | | | | 524 | | |
Operating lease liability, current
|
| | | | 596 | | | | | | 240 | | |
Other
|
| | | | 56 | | | | | | 52 | | |
Total accrued expenses and other liabilities
|
| | | $ | 3,815 | | | | | $ | 4,030 | | |
|
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Principal
|
| | | $ | 10,000 | | | | | $ | 10,000 | | |
Less: Debt discount attributable to warrants, net of accretion
|
| | | | (39) | | | | | | (43) | | |
Less: Unamortized deferred financing cost, net of accretion
|
| | | | (250) | | | | | | (321) | | |
Long-term debt, net
|
| | | $ | 9,711 | | | | | $ | 9,636 | | |
|
| | |
For the Three
Months Ended March 31, 2021 |
| |
For the Three
Months Ended March 31, 2020 |
| ||||||
Interest expense for loan
|
| | | $ | 239 | | | | | $ | — | | |
Amortization of debt issuance costs, including end of term fee
|
| | | | | | | | | | | | |
accretion
|
| | | | 75 | | | | | | — | | |
| | | | $ | 314 | | | | | $ | — | | |
| | |
Principal Payments
|
| |||
2021
|
| | | $ | — | | |
2022
|
| | | | 1,039 | | |
2023
|
| | | | 6,603 | | |
2024
|
| | | | 2,753 | | |
2025
|
| | | | — | | |
Total future payments
|
| | | $ | 10,395 | | |
|
| | |
For the
Three Months Ended March 31, 2021 |
| |
For the
Three Months Ended March 31, 2020 |
| ||||||
Operating lease expense: | | | | | | | | | | | | | |
Fixed lease cost
|
| | | $ | 548 | | | | | $ | 126 | | |
Variable lease cost
|
| | | | 272 | | | | | | — | | |
Short term lease expense
|
| | | | 668 | | | | | | 496 | | |
Total operating lease expense
|
| | | $ | 1,488 | | | | | $ | 622 | | |
|
| | |
Location in Balance Sheet
|
| |
As of
March 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Operating lease right-of-use asset, net
|
| |
Operating lease right-of-use asset, net
|
| | | $ | 12,460 | | | | | $ | 9,392 | | |
Operating lease liability, current
|
| |
Accrued expenses and other liabilities
|
| | | | 596 | | | | | | 240 | | |
Operating lease liability, long-term
|
| | Operating lease liability, long-term | | | | | 14,745 | | | | | | 11,679 | | |
Total operating lease liability
|
| | | | | | $ | 15,341 | | | | | $ | 11,919 | | |
|
| | |
As of March 31, 2021
|
| |
As of December 31, 2020
|
|
Weighted-average remaining lease terms—operating leases
|
| |
8.74 years
|
| |
10.2 years
|
|
Weighted-average discount rate—operating leases
|
| |
9%
|
| |
9%
|
|
| | |
For the Three
Months Ended March 31, 2021 |
| |
For the Three
Months Ended March 31, 2020 |
| ||||||
Cash paid for amounts included in the measurement of lease liabilities
|
| | | | | | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 127 | | | | | $ | 21 | | |
Right-of-use assets obtained in exchange for lease obligations:
|
| | | $ | 3,295 | | | | | $ | 2,998 | | |
| | |
Operating Leases
|
| |||
2021
|
| | | $ | 1,869 | | |
2022
|
| | | | 2,813 | | |
2023
|
| | | | 2,678 | | |
2024
|
| | | | 2,708 | | |
2025
|
| | | | 2,743 | | |
Thereafter
|
| | | | 18,300 | | |
Total lease payments
|
| | | | 31,111 | | |
Less: imputed Interest
|
| | | | (12,065) | | |
Less: tenant incentive receivable
|
| | | | (3,705) | | |
Total
|
| | | $ | 15,341 | | |
|
| | |
Three Months
Ended March 31, 2021 |
| |
Three Months
Ended March 31, 2020 |
| ||||||
Numerator | | | | | | | | | | | | | |
Net loss
|
| | | $ | (18,348) | | | | | $ | (9,673) | | |
Denominator | | | | | | | | | | | | | |
Weighted-average common share for basic and diluted net loss per
share |
| | | | 7,677,196 | | | | | | 7,481,861 | | |
Basic and diluted net loss per common share
|
| | | $ | (2.39) | | | | | $ | (1.29) | | |
|
| | |
Three Months
Ended March 31, 2021 |
| |
Three Months
Ended March 31, 2020 |
| ||||||
Stock options to purchase common stock
|
| | | | 3,419,208 | | | | | | 2,424,405 | | |
Early exercised stock options subject to future vesting
|
| | | | 952,518 | | | | | | 222,656 | | |
Restricted stock award subject to future vesting
|
| | | | 902,703 | | | | | | 1,536,337 | | |
Warrants on long term debt
|
| | | | 16,112 | | | | | | — | | |
Convertible preferred stock
|
| | | | 85,865,789 | | | | | | 61,143,790 | | |
Total
|
| | | | 91,156,330 | | | | | | 65,327,188 | | |
|
| | | | | | | | |
Weighted Average
|
| |||||||||
| | |
Shares
|
| |
Exercise Price
|
| |
Remaining
Contractual Term (years) |
| |||||||||
Outstanding January 1, 2021
|
| | | | 3,882,328 | | | | | $ | 1.06 | | | | | | 9.11 | | |
Granted
|
| | | | 420,914 | | | | | | 7.27 | | | | | | — | | |
Exercised—vested
|
| | | | (172,883) | | | | | | 1.05 | | | | | | — | | |
Exercised—unvested
|
| | | | (688,886) | | | | | | 1.42 | | | | | | — | | |
Forfeited
|
| | | | (22,265) | | | | | | 1.03 | | | | | | — | | |
Cancelled
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding, March 31, 2021
|
| | | | 3,419,208 | | | | | $ | 1.83 | | | | | | 8.94 | | |
Exercisable at March 31, 2021
|
| | | | 2,021,936 | | | | | $ | 2.23 | | | | | | 8.77 | | |
|
| | |
March 31, 2021
|
| |||
Expected dividend rate
|
| | | | — | | |
Expected option term (years)
|
| | | | 6.04 | | |
Expected volatility
|
| | | | 69.81% | | |
Risk-free interest rate
|
| | | | 1.07% | | |
| | |
Shares
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Total Unvested December 31, 2020
|
| | | | 1,053,502 | | | | | | 0.35 | | |
Vested
|
| | | | (150,799) | | | | | | 0.25 | | |
Total Unvested March 31, 2021
|
| | | | 902,703 | | | | | $ | 0.38 | | |
| J.P. Morgan | | |
BofA Securities
|
| |
SVB Leerink
|
| |
Piper Sandler
|
|