| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 18.00 | | | | | $ | 174,999,996 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.26 | | | | | $ | 12,250,000 | | |
Proceeds, before expenses, to ArriVent BioPharma, Inc.
|
| | | $ | 16.74 | | | | | $ | 162,749,996 | | |
| | | | | 1 | | | |
| | | | | 13 | | | |
| | | | | 87 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 94 | | | |
| | | | | 96 | | | |
| | | | | 110 | | | |
| | | | | 160 | | | |
| | | | | 168 | | | |
| | | | | 179 | | | |
| | | | | 182 | | | |
| | | | | 185 | | | |
| | | | | 191 | | | |
| | | | | 194 | | | |
| | | | | 199 | | | |
| | | | | 208 | | | |
| | | | | 208 | | | |
| | | | | 208 | | | |
| | | | | F-1 | | |
(in thousands, except share and
per share data) |
| |
Nine months ended
September 30, |
| |
April 14, 2021
(inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
| |||||||||||||||
|
2022
|
| |
2023
|
| ||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,786 | | | | | $ | 44,874 | | | | | $ | 6,434 | | | | | $ | 30,433 | | |
Acquired in-process research and development
|
| | | | — | | | | | | — | | | | | | 42,910 | | | | | | — | | |
General and administrative
|
| | | | 4,678 | | | | | | 6,598 | | | | | | 2,262 | | | | | | 6,473 | | |
Total operating expenses
|
| | | | 26,464 | | | | | | 51,472 | | | | | | 51,606 | | | | | | 36,906 | | |
Operating loss
|
| | | | (26,464) | | | | | | (51,472) | | | | | | (51,606) | | | | | | (36,906) | | |
Interest income
|
| | | | — | | | | | | 3,332 | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (26,464) | | | | | $ | (48,140) | | | | | $ | (51,606) | | | | | $ | (36,906) | | |
Net loss per share of common stock, basic and diluted(1)
|
| | | $ | (20.74) | | | | | $ | (24.69) | | | | | $ | (72.56) | | | | | $ | (28.90) | | |
Weighted-average shares of common stock, basic and diluted(1)
|
| | | | 1,276,250 | | | | | | 1,949,597 | | | | | | 711,193 | | | | | | 1,277,079 | | |
Pro forma net loss per share of common stock, basic and diluted (unaudited)(2)
|
| | | | | | | | | $ | (2.33) | | | | | | | | | | | $ | (3.34) | | |
Pro forma weighted-average shares of
common stock, basic and diluted (unaudited)(2) |
| | | | | | | | | | 20,629,279 | | | | | | | | | | | | 11,043,792 | | |
| | |
As of September 30, 2023
(unaudited) |
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro forma(1)
|
| |
Pro forma
as adjusted(2) |
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and short-term investments
|
| | | $ | 166,359 | | | | | $ | 166,359 | | | | | $ | 326,427 | | |
Working capital(3)
|
| | | | 169,879 | | | | | | 169,879 | | | | | | 330,767 | | |
Total assets
|
| | | | 181,986 | | | | | | 181,986 | | | | | | 340,162 | | |
Total liabilities
|
| | | | 10,100 | | | | | | 10,100 | | | | | | 9,280 | | |
Convertible preferred stock
|
| | | | 304,490 | | | | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (136,652) | | | | | | (136,652) | | | | | | (136,652) | | |
Total stockholders’ equity (deficit)
|
| | | | (132,604) | | | | | | 171,886 | | | | | | 330,882 | | |
| | |
As of September 30, 2023
(unaudited) |
| |||||||||||||||
(in thousands, except share and per share data)
|
| |
Actual
|
| |
Pro forma
|
| |
Pro forma as
adjusted |
| |||||||||
Cash, cash equivalents and short-term investments
|
| | | $ | 166,359 | | | | | $ | 166,359 | | | | | $ | 326,427 | | |
Series A convertible preferred stock, $0.0001 par value:
150,000,000 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted |
| | | $ | 149,865 | | | | | $ | — | | | | | $ | — | | |
Series B convertible preferred stock, $0.0001 par value:
147,619,034 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted |
| | | | 154,625 | | | | | | — | | | | | | — | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value: no shares authorized, issued or outstanding, actual; 10,000,000 shares authorized, pro forma and pro forma as adjusted; no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value: 368,600,500 shares authorized, 2,667,129 shares issued and outstanding, actual; 200,000,000 shares authorized, pro forma and pro forma as adjusted; 22,234,435 shares issued and outstanding, pro forma; 31,956,657 shares issued and outstanding, pro forma as adjusted
|
| | | | — | | | | | | 2 | | | | | | 3 | | |
Subscriptions receivable
|
| | | | (106) | | | | | | (106) | | | | | | (106) | | |
Additional paid-in capital
|
| | | | 4,154 | | | | | | 308,642 | | | | | | 467,637 | | |
Accumulated deficit
|
| | | | (136,652) | | | | | | (136,652) | | | | | | (136,652) | | |
Total stockholders’ equity (deficit)
|
| | | | (132,604) | | | | | | 171,886 | | | | | | 330,882 | | |
Total capitalization
|
| | | $ | (132,604) | | | | | $ | 171,886 | | | | | $ | 330,882 | | |
|
Initial public offering price per share of our common stock
|
| | | | | | | | | $ | 18.00 | | |
|
Historical net tangible book deficit per share as of September 30, 2023
|
| | | $ | (50.43) | | | | | | | | |
|
Increase in historical net tangible book deficit per share attributable to the
pro forma transactions described in the preceding paragraphs |
| | | | 58.08 | | | | | | | | |
|
Pro forma net tangible book value per share as of September 30, 2023
|
| | | | 7.65 | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors participating in this offering
|
| | | | 2.70 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | | 10.35 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 7.65 | | |
| | |
Shares
Purchased |
| |
Total
Consideration |
| |
Weighted
Average Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 22,234,435 | | | | | | 69.6% | | | | | $ | 305,194,140 | | | | | | 63.6% | | | | | $ | 13.73 | | |
Investors participating in this offering
|
| | | | 9,722,222 | | | | | | 30.4% | | | | | $ | 174,999,996 | | | | | | 36.4% | | | | | $ | 18.00 | | |
Total
|
| | | | 31,956,657 | | | | | | 100% | | | | | $ | 480,194,136 | | | | | | 100% | | | | | $ | 15.03 | | |
| | |
Nine Months ended September 30,
|
| |||||||||||||||
(in thousands)
|
| |
2022
|
| |
2023
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,786 | | | | | $ | 44,874 | | | | | $ | 23,088 | | |
General and administrative
|
| | | | 4,678 | | | | | | 6,598 | | | | | | 1,920 | | |
Total operating expenses
|
| | | | 26,464 | | | | | | 51,472 | | | | | | 25,008 | | |
Operating loss
|
| | | | (26,464) | | | | | | (51,472) | | | | | | (25,008) | | |
Interest income
|
| | | | — | | | | | | 3,332 | | | | | | 3,332 | | |
Net loss
|
| | | $ | (26,464) | | | | | $ | (48,140) | | | | | $ | (21,676) | | |
| | |
Nine Months ended September 30,
|
| |||||||||||||||
(in thousands)
|
| |
2022
|
| |
2023
|
| |
Change
|
| |||||||||
Furmonertinib: | | | | | |||||||||||||||
FURTHER
|
| | | $ | 5,109 | | | | | $ | 12,296 | | | | | $ | 7,187 | | |
FURVENT
|
| | | | 4,150 | | | | | | 18,375 | | | | | | 14,226 | | |
FAVOUR
|
| | | | 1,964 | | | | | | 1,230 | | | | | | (733) | | |
Other Furmonertinib costs
|
| | | | 2,936 | | | | | | 2,488 | | | | | | (447) | | |
Total Furmonertinib
|
| | | | 14,159 | | | | | | 34,390 | | | | | | 20,231 | | |
Discovery-stage programs
|
| | | | 350 | | | | | | 1,088 | | | | | | 738 | | |
Personnel-related and other internal costs
|
| | | | 7,277 | | | | | | 9,396 | | | | | | 2,119 | | |
Total research and development expenses
|
| | | $ | 21,786 | | | | | $ | 44,874 | | | | | $ | 23,088 | | |
(in thousands)
|
| |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 6,434 | | | | | $ | 30,433 | | | | | $ | 23,999 | | |
Acquired in-process research and development
|
| | | | 42,910 | | | | | | — | | | | | | (42,910) | | |
General and administrative
|
| | | | 2,262 | | | | | | 6,473 | | | | | | 4,211 | | |
Total operating expenses
|
| | | | 51,606 | | | | | | 36,906 | | | | | | (14,700) | | |
Net loss
|
| | | $ | (51,606) | | | | | $ | (36,906) | | | | | $ | 14,700 | | |
(in thousands)
|
| |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
| |
Change
|
| |||||||||
Furmonertinib: | | | | | |||||||||||||||
FURTHER
|
| | | $ | 1,441 | | | | | $ | 7,185 | | | | | $ | 5,744 | | |
FURVENT
|
| | | | — | | | | | | 7,300 | | | | | | 7,300 | | |
FAVOUR
|
| | | | 280 | | | | | | 2,337 | | | | | | 2,057 | | |
Other Furmonertinib costs
|
| | | | 1,287 | | | | | | 3,532 | | | | | | 2,245 | | |
Total Furmonertinib
|
| | | | 3,008 | | | | | | 20,354 | | | | | | 17,346 | | |
Discovery-stage programs
|
| | | | — | | | | | | 481 | | | | | | 481 | | |
Personnel-related and other internal costs
|
| | | | 3,426 | | | | | | 9,598 | | | | | | 6,172 | | |
Total research and development expenses
|
| | | $ | 6,434 | | | | | $ | 30,433 | | | | | $ | 23,999 | | |
| | |
Nine Months ended
September 30, |
| |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
| |||||||||||||||
(in thousands)
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (27,744) | | | | | $ | (40,929) | | | | | $ | (12,587) | | | | | $ | (43,631) | | |
Investing activities
|
| | | | — | | | | | | (25,000) | | | | | | (40,000) | | | | | | — | | |
Financing activities
|
| | | | 60,002 | | | | | | 43,916 | | | | | | 89,867 | | | | | | 169,723 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 32,258 | | | | | $ | (22,013) | | | | | $ | 37,280 | | | | | $ | 126,092 | | |
Grant Date
|
| |
Number of Shares
Subject to Options Granted |
| |
Exercise Price
Per Share |
| |
Estimate of
Fair Value Per Common Share on Grant Date |
| |||||||||
September 8, 2021
|
| | | | 328,724 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
October 4, 2021
|
| | | | 65,744 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
December 7, 2021
|
| | | | 29,584 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
February 1, 2022
|
| | | | 623,354 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
March 2, 2022
|
| | | | 1,150 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
April 4, 2022
|
| | | | 30,571 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
May 3, 2022
|
| | | | 24,983 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
June 30 2022
|
| | | | 3,287 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
September 1, 2022
|
| | | | 2,958 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
October 1, 2022
|
| | | | 6,573 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
December 1, 2022
|
| | | | 6,574 | | | | | $ | 2.28 | | | | | $ | 2.28 | | |
February 1, 2023
|
| | | | 479,600 | | | | | $ | 3.65 | | | | | $ | 3.65 | | |
April 3, 2023
|
| | | | 9,039 | | | | | $ | 3.65 | | | | | $ | 3.65 | | |
June 1, 2023
|
| | | | 9,039 | | | | | $ | 3.65 | | | | | $ | 3.65 | | |
August 22, 2023
|
| | | | 212,028 | | | | | $ | 6.24 | | | | | $ | 6.24 | | |
September 6, 2023
|
| | | | 65,910 | | | | | $ | 6.24 | | | | | $ | 6.24 | | |
September 8, 2023
|
| | | | 16,436 | | | | | $ | 6.24 | | | | | $ | 6.24 | | |
October 2, 2023
|
| | | | 2,465 | | | | | $ | 6.24 | | | | | $ | 6.24 | | |
October 31, 2023
|
| | | | 6,574 | | | | | $ | 6.24 | | | | | $ | 6.24 | | |
January 1, 2024
|
| | | | 653,769 | | | | | $ | 7.76 | | | | | $ | 7.76 | | |
January 4, 2024
|
| | | | 197,238 | | | | | $ | 7.76 | | | | | $ | 7.76 | | |
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
Name
|
| | | | |
Position
|
|
Executive Officers: | | | | | | | |
Zhengbin (Bing) Yao, Ph.D.
|
| |
58
|
| | Chief Executive Officer and Chairman of Board | |
Winston Kung, MBA
|
| |
48
|
| | Chief Financial Officer and Treasurer | |
Stuart Lutzker, M.D., Ph.D.
|
| |
63
|
| | President of Research and Development and Director | |
Robin LaChapelle
|
| |
51
|
| | Chief Operating Officer | |
James Kastenmayer, J.D., Ph.D.
|
| |
52
|
| | General Counsel and Secretary | |
Non-Employee Directors: | | | | | | | |
Carl L. Gordon, Ph.D., CFA(1)
|
| |
59
|
| | Director | |
James Healy, M.D., Ph.D.(1)(3)
|
| |
58
|
| | Director | |
Bahija Jallal, Ph.D.(2)(3)
|
| |
62
|
| | Director | |
Chris W. Nolet(1)(2)
|
| |
67
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Option
Awards ($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||
Zhengbin (Bing) Yao, Ph.D.
Chief Executive Officer and President
|
| | | | 2023 | | | | | | 536,475 | | | | | | 394,693(5) | | | | | | 241,414 | | | | | | 13,200 | | | | | | 1,185,782 | | |
| | | 2022 | | | | | | 516,042 | | | | | | 413,091(5) | | | | | | 258,021 | | | | | | 12,200 | | | | | | 1,199,354 | | | ||
Stuart Lutzker, M.D., Ph.D.(9)
President of Research and Development
|
| | | | 2023 | | | | | | 476,867 | | | | | | 119,326(6) | | | | | | 219,359 | | | | | | 13,200 | | | | | | 828,752 | | |
| | | 2022 | | | | | | 456,666 | | | | | | 114,071(6) | | | | | | 182,667 | | | | | | 1,400 | | | | | | 754,804 | | | ||
Robin LaChapelle(10)
Chief Operating Officer
|
| | | | 2023 | | | | | | 392,639 | | | | | | 374,533(8) | | | | | | 180,614 | | | | | | 13,200 | | | | | | 960,986 | | |
| | | 2022 | | | | | | 319,164(7) | | | | | | 73,648(8) | | | | | | 127,667 | | | | | | 10,858 | | | | | | 531,337 | | |
| | | | | | | | |
Option Awards(1)(2)
|
| |||||||||||||||||||||
Name
|
| |
Option
Grant Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Zhengbin (Bing) Yao, Ph.D.
|
| | | | 9/8/2021 | | | | | | 59,171 | | | | | | 46,022 | | | | | $ | 2.28 | | | | | | 9/7/2031 | | |
| | | 2/1/2022 | | | | | | 47,611 | | | | | | 56,267 | | | | | $ | 2.28 | | | | | | 1/31/2032 | | | ||
| | | 2/1/2022 | | | | | | 64,787 | | | | | | 76,566 | | | | | $ | 2.28 | | | | | | 1/31/2032 | | | ||
| | | 2/1/2023 | | | | | | — | | | | | | 141,353 | | | | | $ | 3.65 | | | | | | 1/31/2033 | | |
| | | | | | | | |
Option Awards(1)(2)
|
| |||||||||||||||||||||
Name
|
| |
Option
Grant Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Stuart Lutzker, M.D., Ph.D.
|
| | | | 9/8/2021 | | | | | | 36,982 | | | | | | 28,763 | | | | | $ | 2.28 | | | | | | 9/7/2031 | | |
| | | 2/1/2022 | | | | | | 11,450 | | | | | | 13,533 | | | | | $ | 2.28 | | | | | | 1/31/2032 | | | ||
| | | 2/1/2022 | | | | | | 19,586 | | | | | | 23,149 | | | | | $ | 2.28 | | | | | | 1/31/2032 | | | ||
| | | 2/1/2023 | | | | | | — | | | | | | 42,734 | | | | | $ | 3.65 | | | | | | 1/31/2033 | | | ||
Robin LaChapelle
|
| | | | 9/8/2021 | | | | | | 616 | | | | | | 4,314 | | | | | $ | 2.28 | | | | | | 9/7/2031 | | |
| | | 2/1/2022 | | | | | | 520 | | | | | | 6,766 | | | | | $ | 2.28 | | | | | | 1/31/2032 | | | ||
| | | 2/1/2022 | | | | | | 1,301 | | | | | | 16,915 | | | | | $ | 2.28 | | | | | | 1/31/2032 | | | ||
| | | 2/1/2023 | | | | | | — | | | | | | 31,229 | | | | | $ | 3.65 | | | | | | 1/31/2033 | | | ||
| | | 8/22/2023 | | | | | | — | | | | | | 59,171 | | | | | $ | 6.24 | | | | | | 8/21/2033 | | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Option Awards ($)(1)
|
| |
Total ($)
|
| |||||||||
Carl L. Gordon, Ph.D., CFA
|
| | | | — | | | | | | — | | | | | | — | | |
James Healy, M.D., Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Bahija Jallal, Ph.D.
|
| | | | — | | | | | | 17,797 | | | | | | 17,797 | | |
Chris W. Nolet
|
| | | | — | | | | | | 79,277 | | | | | | 79,277 | | |
Position
|
| |
Retainer
|
| |||
Board Member
|
| | | $ | 45,000 | | |
Audit Committee Chair
|
| | | $ | 20,000 | | |
Compensation Committee Chair
|
| | | $ | 15,000 | | |
Nominating and Corporate Governance Committee Chair
|
| | | $ | 10,000 | | |
Name
|
| |
Shares of
Series A Convertible Preferred Stock Purchased |
| |
Aggregate
Purchase Price |
| ||||||
LAV Fund VI, L.P.(1)
|
| | | | 28,000,000 | | | | | $ | 28,000,000 | | |
Entities affiliated with Octagon Capital Advisors LP(2)
|
| | | | 17,000,000 | | | | | $ | 17,000,000 | | |
Entities affiliated with OrbiMed(3)
|
| | | | 25,000,000 | | | | | $ | 25,000,000 | | |
Entities affiliated with Hillhouse Investment Management, Ltd.(4)
|
| | | | 55,000,000 | | | | | $ | 55,000,000 | | |
Zoo Capital (Cayman) Limited I(5)
|
| | | | 15,000,000 | | | | | $ | 15,000,000 | | |
Entities affiliated with Sirona Capital Partners Ltd.(6)
|
| | | | 10,000,000 | | | | | $ | 10,000,000 | | |
Name
|
| |
Shares of
Series B Convertible Preferred Stock Purchased |
| |
Aggregate
Purchase Price |
| ||||||
Entities affiliated with Hillhouse Investment Management, Ltd.(1)
|
| | | | 4,761,903 | | | | | $ | 4,999,998.15 | | |
LAV Fund VI, L.P.(2)
|
| | | | 1,904,761 | | | | | $ | 1,999,999.05 | | |
Entities affiliated with Octagon Capital Advisors LP(3)
|
| | | | 9,523,808 | | | | | $ | 9,999,998.40 | | |
Entities affiliated with OrbiMed(4)
|
| | | | 14,285,714 | | | | | $ | 14,999,999.70 | | |
Sofinnova Venture Partners XI, L.P.(5)
|
| | | | 19,047,619 | | | | | $ | 19,999,999.95 | | |
Entities affiliated with Sirona Capital Partners Ltd.(6)
|
| | | | 9,523,808 | | | | | $ | 9,999,998.40 | | |
| | |
Shares
Beneficially Owned |
| |
Percentage of Shares
Beneficially Owned |
| ||||||||||||
Name and Address of Beneficial Owner(1)
|
| |
Before
Offering |
| |
After
Offering |
| ||||||||||||
Greater than 5% Stockholders: | | | | | | | | | | | | | | | | | | | |
LAV Fund VI, L.P.(2)
|
| | | | 1,966,123 | | | | | | 8.8% | | | | | | 6.1% | | |
Entities affiliated with Octagon Capital Advisors LP(3)
|
| | | | 1,743,836 | | | | | | 7.8% | | | | | | 5.4% | | |
Entities affiliated with OrbiMed(4)
|
| | | | 2,582,884 | | | | | | 11.6% | | | | | | 8.1% | | |
Shanghai Allist Pharmaceuticals Co., Ltd.(5)
|
| | | | 1,276,250 | | | | | | 5.7% | | | | | | 4.0% | | |
Sofinnova Venture Partners XI, L.P.(6)
|
| | | | 1,252,308 | | | | | | 5.6% | | | | | | 3.9% | | |
Entities affiliated with Hillhouse Investment Management, Ltd.(7)
|
| | | | 3,929,117 | | | | | | 17.6% | | | | | | 12.3% | | |
Entities affiliated with Sirona Capital Partners Ltd.(8)
|
| | | | 1,283,615 | | | | | | 5.8% | | | | | | 4.0% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Zhengbin (Bing) Yao, Ph.D.(9)
|
| | | | 834,646 | | | | | | 3.7% | | | | | | 2.6% | | |
Stuart Lutzker, M.D., Ph.D.(10)
|
| | | | 232,006 | | | | | | 1.0% | | | | | | * | | |
Robin LaChapelle(11)
|
| | | | 503,971 | | | | | | 2.3% | | | | | | 1.6% | | |
Carl L. Gordon, Ph.D., CFA(12)
|
| | | | 2,582,884 | | | | | | 11.6% | | | | | | 8.1% | | |
James Healy, M.D., Ph.D.(13)
|
| | | | 1,252,308 | | | | | | 5.6% | | | | | | 3.9% | | |
Bahija Jallal, Ph.D.(14)
|
| | | | 15,340 | | | | |
|
*
|
| | | | | * | | |
Chris W. Nolet
|
| | | | — | | | | | | * | | | | | | * | | |
All current executive officers and directors as a group (8 persons)(15)
|
| | | | 5,034,065 | | | | | | 22.2% | | | | | | 15.6% | | |
Underwriters
|
| |
Number of
Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 3,986,111 | | |
Jefferies LLC
|
| | | | 3,013,889 | | |
Citigroup Global Markets Inc.
|
| | | | 2,041,667 | | |
LifeSci Capital LLC
|
| | | | 680,555 | | |
Total
|
| | | | 9,722,222 | | |
Paid by the Company
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 1.26 | | | | | $ | 1.26 | | |
Total
|
| | | $ | 12,250,000 | | | | | $ | 14,087,499 | | |
| | |
Page
|
| |||
Audited Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Interim Financial Statements | | | | | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | | | | | | | |
(As Restated)
|
| |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 37,280 | | | | | $ | 163,372 | | |
Prepaid expenses and other current assets
|
| | | | 5,672 | | | | | | 19,250 | | |
Total current assets
|
| | | | 42,952 | | | | | | 182,622 | | |
Right of use assets – operating leases
|
| | | | — | | | | | | 139 | | |
Other assets
|
| | | | 87 | | | | | | 72 | | |
Total assets
|
| | | $ | 43,039 | | | | | $ | 182,833 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 293 | | | | | $ | 3,094 | | |
Accrued expenses
|
| | | | 1,525 | | | | | | 5,138 | | |
Operating lease liabilities
|
| | | | — | | | | | | 128 | | |
Total current liabilities
|
| | | | 1,818 | | | | | | 8,360 | | |
Operating lease liabilities
|
| | | | — | | | | | | 11 | | |
Total liabilities
|
| | | | 1,818 | | | | | | 8,371 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Series A convertible preferred stock $0.0001 par value, 150,000,000
shares authorized; 150,000,000 shares issued and outstanding at December 31, 2022; liquidation preference of $150,000 at December 31, 2022 |
| | | | — | | | | | | 149,865 | | |
Series B convertible preferred stock $0.0001 par value, 138,095,239
shares authorized; 104,761,894 shares issued and outstanding at December 31, 2022; liquidation preference of $110,000 at December 31, 2022 |
| | | | — | | | | | | 109,706 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Series A convertible preferred stock $0.0001 par value, 150,000,000 shares authorized; 90,000,000 shares issued and outstanding at December 31, 2021
|
| | | | 89,865 | | | | | | — | | |
Common stock $0.0001 par value, 368,600,500 shares authorized; 2,591,164 and 2,597,738 shares issued and outstanding at December 31, 2021 and 2022, respectively
|
| | | | — | | | | | | — | | |
Subscription receivable
|
| | | | (2) | | | | | | — | | |
Additional paid-in capital
|
| | | | 2,964 | | | | | | 3,403 | | |
Accumulated deficit
|
| | | | (51,606) | | | | | | (88,512) | | |
Total stockholders’ equity (deficit)
|
| | | | 41,221 | | | | | | (85,109) | | |
Total liabilities, convertible preferred stock and stockholders’ equity (deficit)
|
| | | $ | 43,039 | | | | | $ | 182,833 | | |
| | |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 6,434 | | | | | $ | 30,433 | | |
Acquired in-process research and development
|
| | | | 42,910 | | | | | | — | | |
General and administrative
|
| | | | 2,262 | | | | | | 6,473 | | |
Total operating expenses
|
| | | | 51,606 | | | | | | 36,906 | | |
Net loss
|
| | | $ | (51,606) | | | | | $ | (36,906) | | |
Share information: | | | | | | | | | | | | | |
Net loss per share of common stock, basic and diluted
|
| | | $ | (72.56) | | | | | $ | (28.90) | | |
Weighted-average shares of common stock outstanding, basic
and diluted |
| | | | 711,193 | | | | | | 1,277,079 | | |
| | |
Series A
convertible preferred stock |
| |
Series B
convertible preferred stock |
| | |
Series A
convertible preferred stock |
| |
Common stock
|
| |
Subscription
receivable |
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance, April 14, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of founders’ shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,314,914 | | | | | | — | | | | | | (2) | | | | | | 2 | | | | | | — | | | | | | — | | |
Issuance of Series A
convertible preferred stock at $1.00 per share, net of issuance costs of $135 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 90,000,000 | | | | | | 89,865 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 89,865 | | |
Issuance of common stock in
connection with license agreement |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,276,250 | | | | | | — | | | | | | — | | | | | | 2,912 | | | | | | — | | | | | | 2,912 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | — | | | | | | 50 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,606) | | | | | | (51,606) | | |
Balance, December 31, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 90,000,000 | | | | | | 89,865 | | | | | | 2,591,164 | | | | | | — | | | | | | (2) | | | | | | 2,964 | | | | | | (51,606) | | | | | | 41,221 | | |
Issuance of Series A
convertible preferred stock at $1.00 per share (as restated) |
| | | | 60,000,000 | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series B
convertible preferred stock at $1.05 per share, net of issuance costs of $294 (as restated) |
| | | | — | | | | | | — | | | | | | 104,761,894 | | | | | | 109,706 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reclassification of Series A
convertible preferred stock (as restated) |
| | | | 90,000,000 | | | | | | 89,865 | | | | | | — | | | | | | — | | | | | | | (90,000,000) | | | | | | (89,865) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89,865) | | |
Payment of subscription receivable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | | | | | | | 2 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6,574 | | | | | | — | | | | | | — | | | | | | 15 | | | | | | — | | | | | | 15 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 424 | | | | | | — | | | | | | 424 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (36,906) | | | | | | (36,906) | | |
Balance, December 31, 2022, as restated
|
| | | | 150,000,000 | | | | | $ | 149,865 | | | | | | 104,761,894 | | | | | $ | 109,706 | | | | | | | — | | | | | $ | — | | | | | | 2,597,738 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,403 | | | | | $ | (88,512) | | | | | $ | (85,109) | | |
| | |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year Ended
December 31, 2022 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (51,606) | | | | | $ | (36,906) | | |
Adjustment to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Acquired in-process research and development
|
| | | | 42,910 | | | | | | — | | |
Stock-based compensation expense
|
| | | | 50 | | | | | | 424 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (5,672) | | | | | | (13,578) | | |
Other assets
|
| | | | (87) | | | | | | 16 | | |
Accounts payable
|
| | | | 293 | | | | | | 2,800 | | |
Accrued expenses
|
| | | | 1,525 | | | | | | 3,613 | | |
Net cash used in operating activities
|
| | | | (12,587) | | | | | | (43,631) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of acquired in-process research and development
|
| | | | (40,000) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (40,000) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock
|
| | | | 2 | | | | | | 2 | | |
Proceeds from related-party loan
|
| | | | 200 | | | | | | — | | |
Payment on related-party loan
|
| | | | (200) | | | | | | — | | |
Proceeds from the exercise of stock options
|
| | | | — | | | | | | 15 | | |
Proceeds from the sale of Series A convertible preferred stock, net of issuance costs
|
| | | | 89,865 | | | | | | 60,000 | | |
Proceeds from the sale of Series B convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 109,706 | | |
Net cash provided by financing activities
|
| | | | 89,867 | | | | | | 169,723 | | |
Net increase in cash
|
| | | | 37,280 | | | | | | 126,092 | | |
Cash at beginning of the year
|
| | | | — | | | | | | 37,280 | | |
Cash at end of the year
|
| | | $ | 37,280 | | | | | $ | 163,372 | | |
Supplemental disclosures of non-cash financing and investing activities
|
| | | | | | | | | | | | |
Common stock issued in connection with license agreement
|
| | | $ | 2,910 | | | | | $ | — | | |
Right-of-use assets obtained in exchange for new operating lease liabilities
|
| | | | — | | | | | | 260 | | |
| | |
As Reported
|
| |
As Restated
|
| ||||||
Series A convertible preferred stock
|
| | | $ | — | | | | | $ | 149,865 | | |
Series B convertible preferred stock
|
| | | $ | — | | | | | $ | 109,706 | | |
Total stockholders’ equity (deficit): | | | | | | | | | | | | | |
Series A convertible preferred stock
|
| | | $ | 149,865 | | | | | $ | — | | |
Series B convertible preferred stock
|
| | | $ | 109,706 | | | | | $ | — | | |
Total stockholders’ equity (deficit)
|
| | | $ | 174,462 | | | | | $ | (85,109) | | |
| | |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (51,606) | | | | | $ | (36,906) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding
|
| | | | 1,855,469 | | | | | | 2,591,993 | | |
Less: Weighted-average common shares subject to repurchase
|
| | | | (1,144,276) | | | | | | (1,314,914) | | |
Weighted-average common shares outstanding, basic and
diluted |
| | | | 711,193 | | | | | | 1,277,079 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (72.56) | | | | | $ | (28.90) | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Series A convertible preferred stock (as converted to common stock)
|
| | | | 5,917,155 | | | | | | 9,861,923 | | |
Series B convertible preferred stock (as converted to common stock)
|
| | | | — | | | | | | 6,887,690 | | |
Common stock subject to repurchase
|
| | | | 1,314,914 | | | | | | 1,314,914 | | |
Stock options
|
| | | | 424,052 | | | | | | 1,078,795 | | |
| | | | | 7,656,121 | | | | | | 19,143,322 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Research and development
|
| | | $ | 5,393 | | | | | $ | 18,417 | | |
Professional fees
|
| | | | 29 | | | | | | 177 | | |
Insurance
|
| | | | — | | | | | | 156 | | |
Tax credit receivable
|
| | | | 250 | | | | | | 500 | | |
| | | | $ | 5,672 | | | | | $ | 19,250 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Research and development
|
| | | $ | 497 | | | | | $ | 2,299 | | |
Professional fees
|
| | | | 89 | | | | | | 141 | | |
Compensation and related expenses
|
| | | | 913 | | | | | | 2,677 | | |
Other accrued expenses
|
| | | | 26 | | | | | | 21 | | |
| | | | $ | 1,525 | | | | | $ | 5,138 | | |
| Fiscal year ending: | | | | | | | |
|
2023
|
| | | $ | 132 | | |
|
2024
|
| | | | 11 | | |
|
Total future minimum payments
|
| | | | 143 | | |
|
Less imputed interest
|
| | | | (4) | | |
|
Present value of lease liabilities
|
| | | $ | 139 | | |
| | |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
|
Research and development
|
| |
$30
|
| |
$215
|
|
General and administrative
|
| |
20
|
| |
209
|
|
| | |
$50
|
| |
$424
|
|
| | |
Options
|
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual term (years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of April 14, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Granted
|
| | | | 424,052 | | | | | | 2.28 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2021
|
| | | | 424,052 | | | | | | 2.28 | | | | | | | | | | | | | | |
Granted
|
| | | | 699,450 | | | | | | 2.28 | | | | | | | | | | | | | | |
Exercised
|
| | | | (6,574) | | | | | | 2.28 | | | | | | | | | | | $ | — | | |
Forfeited
|
| | | | (38,133) | | | | | | 2.28 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2022
|
| | | | 1,078,795 | | | | | $ | 2.28 | | | | | | 8.97 | | | | | $ | 1,477 | | |
Exercisable as of December 31, 2022
|
| | | | 119,429 | | | | | $ | 2.28 | | | | | | 8.71 | | | | | $ | 164 | | |
Vested and expected to vest at December 31, 2022
|
| | | | 1,078,795 | | | | | $ | 2.28 | | | | | | 8.97 | | | | | $ | 1,477 | | |
| | |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
|
Risk-free interest rate
|
| |
0.97% – 1.35%
|
| |
1.70% – 4.01%
|
|
Expected term
|
| |
6 years
|
| |
6 years
|
|
Expected volatility
|
| |
86.4% – 88.1%
|
| |
88.4% – 90.0%
|
|
Expected dividend yield
|
| |
—
|
| |
—
|
|
Estimated fair value of the Company’s common stock per share
|
| |
$2.28
|
| |
$2.28
|
|
| | |
April 14, 2021
(Inception) through December 31, 2021 |
| |
Year ended
December 31, 2022 |
| ||||||
Tax at U.S. federal rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State income taxes
|
| | | | 0.1 | | | | | | 0.1 | | |
Other permanent differences
|
| | | | (0.1) | | | | | | (0.1) | | |
Research and development credit
|
| | | | 0.2 | | | | | | 3.4 | | |
Valuation allowance
|
| | | | (21.2) | | | | | | (24.4) | | |
Total provision
|
| | | | —% | | | | | | —% | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 2,156 | | | | | $ | 4,574 | | |
Research and development credit
|
| | | | 116 | | | | | | 1,366 | | |
Intangible asset
|
| | | | 8,718 | | | | | | 8,107 | | |
Capitalized research and development
|
| | | | — | | | | | | 5,935 | | |
Other
|
| | | | — | | | | | | 31 | | |
Gross deferred tax assets
|
| | | | 10,990 | | | | | | 20,013 | | |
Valuation allowance
|
| | | | (10,990) | | | | | | (19,984) | | |
Total deferred tax assets
|
| | | | — | | | | | | 29 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Right of use asset
|
| | | | — | | | | | | (29) | | |
Total deferred tax liabilities
|
| | | | — | | | | | | (29) | | |
Net deferred tax assets and liabilities
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2022 |
| |
September 30,
2023 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 163,372 | | | | | $ | 141,359 | | |
Short-term investments
|
| | | | — | | | | | | 25,000 | | |
Prepaid expenses and other current assets
|
| | | | 19,250 | | | | | | 13,620 | | |
Total current assets
|
| | | | 182,622 | | | | | | 179,979 | | |
Right of use assets – operating leases
|
| | | | 139 | | | | | | 44 | | |
Deferred offering costs
|
| | | | — | | | | | | 1,892 | | |
Other assets
|
| | | | 72 | | | | | | 71 | | |
Total assets
|
| | | $ | 182,833 | | | | | $ | 181,986 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,094 | | | | | $ | 4,818 | | |
Accrued expenses
|
| | | | 5,138 | | | | | | 5,238 | | |
Operating lease liabilities
|
| | | | 128 | | | | | | 44 | | |
Total current liabilities
|
| | | | 8,360 | | | | | | 10,100 | | |
Operating lease liabilities
|
| | | | 11 | | | | | | — | | |
Total liabilities
|
| | | | 8,371 | | | | | | 10,100 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Series A convertible preferred stock $0.0001 par value, 150,000,000 shares authorized; 150,000,000 shares issued and outstanding at December 31, 2022 and September 30, 2023; liquidation value of $150,000 at September 30, 2023
|
| | | | 149,865 | | | | | | 149,865 | | |
Series B convertible preferred stock $0.0001 par value, 147,619,034
shares authorized; 104,761,894 and 147,619,034 shares issued and outstanding at December 31, 2022 and September 30, 2023, respectively; liquidation value of $155,000 at September 30, 2023 |
| | | | 109,706 | | | | | | 154,625 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock $0.0001 par value, 368,600,500 shares authorized; 2,597,738 and 2,667,129 shares issued and outstanding at December 31, 2022 and September 30, 2023, respectively
|
| | | | — | | | | | | — | | |
Subscription receivable
|
| | | | — | | | | | | (106) | | |
Additional paid-in capital
|
| | | | 3,403 | | | | | | 4,154 | | |
Accumulated deficit
|
| | | | (88,512) | | | | | | (136,652) | | |
Total stockholders’ deficit
|
| | | | (85,109) | | | | | | (132,604) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 182,833 | | | | | $ | 181,986 | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,786 | | | | | $ | 44,874 | | |
General and administrative
|
| | | | 4,678 | | | | | | 6,598 | | |
Total operating expenses
|
| | | | 26,464 | | | | | | 51,472 | | |
Operating loss
|
| | | | (26,464) | | | | | | (51,472) | | |
Interest income
|
| | | | — | | | | | | 3,332 | | |
Net loss
|
| | | $ | (26,464) | | | | | $ | (48,140) | | |
Share information: | | | | | | | | | | | | | |
Net loss per share of common stock, basic and diluted
|
| | | $ | (20.74) | | | | | $ | (24.69) | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 1,276,250 | | | | | | 1,949,597 | | |
| | |
Series A
convertible preferred stock |
| |
Series B
convertible preferred stock |
| | |
Series A
convertible preferred stock |
| |
Common stock
|
| |
Subscription
receivable |
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 90,000,000 | | | | | $ | 89,865 | | | | | | 2,591,164 | | | | | $ | — | | | | | $ | (2) | | | | | $ | 2,964 | | | | | $ | (51,606) | | | | | $ | 41,221 | | |
Issuance of Series A convertible preferred stock at $1.00 per share
|
| | | | 60,000,000 | | | | | | 60,000 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reclassification of Series A convertible preferred stock
|
| | | | 90,000,000 | | | | | | 89,865 | | | | | | — | | | | | | — | | | | | | | (90,000,000) | | | | | | (89,865) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89,865) | | |
Payment of subscription receivable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 2 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 311 | | | | | | — | | | | | | 311 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,464) | | | | | | (26,464) | | |
Balance, September 30, 2022
|
| | | | 150,000,000 | | | | | $ | 149,865 | | | | | | — | | | | | $ | — | | | | | | | — | | | | | | — | | | | | | 2,591,164 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,275 | | | | | $ | (78,070) | | | | | $ | (74,795) | | |
Balance January 1, 2023
|
| | | | 150,000,000 | | | | | $ | 149,865 | | | | | | 104,761,894 | | | | | $ | 109,706 | | | | | | | — | | | | | $ | — | | | | | | 2,597,738 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,403 | | | | | $ | (88,512) | | | | | $ | (85,109) | | |
Issuance of Series B convertible preferred stock at $1.05 per share, net of issuance costs of $81
|
| | | | — | | | | | | — | | | | | | 42,857,140 | | | | | | 44,919 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (7,387) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 76,778 | | | | | | — | | | | | | (106) | | | | | | 175 | | | | | | — | | | | | | 69 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 576 | | | | | | — | | | | | | 576 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (48,140) | | | | | | (48,140) | | |
Balance, September 30, 2023
|
| | | | 150,000,000 | | | | | $ | 149,865 | | | | | | 147,619,034 | | | | | $ | 154,625 | | | | | | | — | | | | | $ | — | | | | | | 2,667,129 | | | | | $ | — | | | | | $ | (106) | | | | | $ | 4,154 | | | | | $ | (136,652) | | | | | $ | (132,604) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (26,464) | | | | | $ | (48,140) | | |
Adjustment to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Stock-based compensation expense
|
| | | | 311 | | | | | | 576 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (8,276) | | | | | | 5,630 | | |
Other assets
|
| | | | 15 | | | | | | — | | |
Accounts payable
|
| | | | 2,781 | | | | | | 1,084 | | |
Accrued expenses
|
| | | | 3,889 | | | | | | (79) | | |
Net cash used in operating activities
|
| | | | (27,744) | | | | | | (40,929) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of short-term investments
|
| | | | — | | | | | | (25,000) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (25,000) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock
|
| | | | 2 | | | | | | — | | |
Proceeds from the exercise of stock options
|
| | | | — | | | | | | 69 | | |
Proceeds from the sale of Series A convertible preferred stock, net of issuance costs
|
| | | | 60,000 | | | | | | — | | |
Proceeds from the sale of Series B convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 44,919 | | |
Payment of deferred offering costs
|
| | | | — | | | | | | (1,072) | | |
Net cash provided by financing activities
|
| | | | 60,002 | | | | | | 43,916 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 32,258 | | | | | | (22,013) | | |
Cash and cash equivalents at beginning of the period
|
| | | | 37,280 | | | | | | 163,372 | | |
Cash and cash equivalents at end of the period
|
| | | $ | 69,538 | | | | | $ | 141,359 | | |
Supplemental disclosures of non-cash financing and investing activities
|
| | | | | | | | | | | | |
Deferred offering costs included in accounts payable
|
| | | $ | — | | | | | $ | 820 | | |
Right-of-use assets obtained in exchange for new operating lease liabilities
|
| | | | 260 | | | | | | — | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (26,464) | | | | | $ | (48,140) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding
|
| | | | 2,591,164 | | | | | | 2,603,861 | | |
Less: Weighted-average common shares subject to repurchase
|
| | | | (1,314,914) | | | | | | (654,264) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 1,276,250 | | | | | | 1,949,597 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (20.74) | | | | | $ | (24.69) | | |
| | |
December 31,
2022 |
| |
September 30,
2023 |
| ||||||
Series A convertible preferred stock (as converted to common stock)
|
| | | | 9,861,923 | | | | | | 9,861,923 | | |
Series B convertible preferred stock (as converted to common stock)
|
| | | | 6,887,690 | | | | | | 9,705,383 | | |
Common stock subject to repurchase
|
| | | | 1,314,914 | | | | | | — | | |
Stock options
|
| | | | 1,078,795 | | | | | | 1,777,093 | | |
| | | | | 19,143,322 | | | | | | 21,344,399 | | |
| | |
September 30, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Current assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents – money market funds
|
| | | $ | 122,511 | | | | | $ | — | | | | | $ | — | | | | | $ | 122,511 | | |
Short-term investments – certificate of deposit
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | |
Total assets measured at fair value
|
| | | $ | 147,511 | | | | | $ | — | | | | | $ | — | | | | | $ | 147,511 | | |
| | |
December 31,
2022 |
| |
September 30,
2023 |
| ||||||
Research and development
|
| | | $ | 18,417 | | | | | $ | 12,245 | | |
Professional fees
|
| | | | 177 | | | | | | 135 | | |
Insurance
|
| | | | 156 | | | | | | 151 | | |
Investment income receivable
|
| | | | — | | | | | | 456 | | |
Tax credit receivable
|
| | | | 500 | | | | | | 633 | | |
| | | | $ | 19,250 | | | | | $ | 13,620 | | |
| | |
December 31,
2022 |
| |
September 30,
2023 |
| ||||||
Research and development
|
| | | $ | 2,299 | | | | | $ | 2,278 | | |
Professional fees
|
| | | | 141 | | | | | | 370 | | |
Compensation and related expenses
|
| | | | 2,677 | | | | | | 2,493 | | |
Other accrued expenses
|
| | | | 21 | | | | | | 97 | | |
| | | | $ | 5,138 | | | | | $ | 5,238 | | |
| Fiscal year ending: | | | | | | | |
|
2023
|
| | | $ | 34 | | |
|
2024
|
| | | | 11 | | |
|
Total future minimum payments
|
| | | | 45 | | |
|
Less imputed interest
|
| | | | (1) | | |
|
Present value of lease liabilities
|
| | | $ | 44 | | |
| | |
Nine months ended
September 30, |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Research and development
|
| | | $ | 159 | | | | | $ | 291 | | |
General and administrative
|
| | | | 152 | | | | | | 285 | | |
| | | | $ | 311 | | | | | $ | 576 | | |
| | |
Options
|
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual term (years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2023
|
| | | | 1,078,795 | | | | | $ | 2.28 | | | | | | | | | | | | | | |
Granted
|
| | | | 792,052 | | | | | $ | 4.61 | | | | | | | | | | | | | | |
Exercised
|
| | | | (76,778) | | | | | $ | 2.28 | | | | | | | | | | | $ | 304 | | |
Forfeited/expired
|
| | | | (16,976) | | | | | $ | 2.90 | | | | | | | | | | | | | | |
Outstanding as of September 30, 2023
|
| | | | 1,777,093 | | | | | $ | 3.31 | | | | | | 8.81 | | | | | $ | 5,192 | | |
Exercisable as of September 30, 2023
|
| | | | 1,777,093 | | | | | $ | 3.31 | | | | | | 8.19 | | | | | $ | 1,494 | | |
Vested and expected to vest at September 30, 2023
|
| | | | 1,777,093 | | | | | $ | 3.31 | | | | | | 8.81 | | | | | $ | 5,192 | | |
| | |
Nine months ended
|
| |||
| | |
September 30, 2022
|
| |
September 30, 2023
|
|
Risk-free interest rate
|
| |
1.70% – 3.37%
|
| |
3.45% – 4.46%
|
|
Expected term
|
| |
6 years
|
| |
6 years
|
|
Expected volatility
|
| |
87.9% – 90.6%
|
| |
87.0% – 89.5%
|
|
Expected dividend yield
|
| |
—
|
| |
—
|
|
Estimated fair value of the Company’s common stock per share
|
| |
$2.28
|
| |
$3.65 – $6.24
|
|