| | |
Per share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | 19.00 | | | | | $ | 209,000,000.00 | | |
Underwriting discounts and commissions(1) | | | | $ | 1.33 | | | | | $ | 14,630,000.00 | | |
Proceeds to Olema Pharmaceuticals, Inc., before expenses | | | | $ | 17.67 | | | | | $ | 194,370,000.00 | | |
| J.P. Morgan | | | Jefferies | | | Cowen | | |
Canaccord Genuity
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
CAPITALIZATION | | | | | 78 | | |
DILUTION | | | | | 80 | | |
| | | | 82 | | | |
| | | | 84 | | | |
BUSINESS | | | | | 100 | | |
MANAGEMENT | | | | | 143 | | |
| | | | 152 | | | |
| | | | 164 | | | |
| | | | 168 | | | |
| | | | 172 | | | |
| | | | 177 | | | |
| | | | 179 | | | |
UNDERWRITING | | | | | 183 | | |
| | | | 196 | | | |
EXPERTS | | | | | 196 | | |
| | | | 196 | | | |
| | | | F-1 | | |
| | |
Year ended
December 31, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,693 | | | | | $ | 3,920 | | | | | $ | 3,010 | | | | | $ | 7,415 | | |
General and administrative
|
| | | | 386 | | | | | | 403 | | | | | | 296 | | | | | | 3,982 | | |
Total operating expenses
|
| | | | 2,079 | | | | | | 4,323 | | | | | | 3,306 | | | | | | 11,397 | | |
Loss from operations
|
| | | | (2,079) | | | | | | (4,323) | | | | | | (3,306) | | | | | | (11,397) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 4 | | | | | | 7 | | | | | | 7 | | | | | | 59 | | |
Interest (expense)
|
| | | | (28) | | | | | | — | | | | | | − | | | | | | (653) | | |
Other income
|
| | | | − | | | | | | − | | | | | | − | | | | | | 1 | | |
Loss on extinguishment of convertible notes
|
| | | | (63) | | | | | | — | | | | | | — | | | | | | − | | |
Loss on remeasurement of convertible notes
|
| | | | (31) | | | | | | — | | | | | | − | | | | | | − | | |
Total other (expense) income, net
|
| | | | (118) | | | | | | 7 | | | | | | 7 | | | | | | (593) | | |
Net loss and comprehensive loss(1)
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (11,990) | | |
Repurchase and retirement of Series A and Series
A-1 convertible preferred stock |
| | | | − | | | | | | − | | | | | | − | | | | | | (1,869) | | |
Net loss attributable to common stockholders
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (13,859) | | |
Net loss per share attributable to common stockholders, basic and diluted(1)
|
| | | $ | (0.87) | | | | | $ | (1.66) | | | | | $ | (1.27) | | | | | $ | (5.29) | | |
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted(1)
|
| | | | 2,522,577 | | | | | | 2,593,316 | | | | | | 2,593,316 | | | | | | (2,617,543) | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1)
|
| | | | | | | | | $ | (0.60) | | | | | | | | | | | $ | (0.98) | | |
Weighted-average shares used to compute pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1)
|
| | | | | | | | | | 7,221,531 | | | | | | | | | | | | 14,098,571 | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro forma(1)
|
| |
Pro forma
as adjusted(2) |
| |||||||||
| | |
(unaudited)
|
| |||||||||||||||
Balance Sheet Data:
|
| | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 127,824 | | | | | $ | 127,824 | | | | | $ | 319,808 | | |
Working capital(3)
|
| | | | 123,814 | | | | | | 123,814 | | | | | | 316,385 | | |
Total assets
|
| | | | 130,683 | | | | | | 130,683 | | | | | | 321,191 | | |
Total liabilities
|
| | | | 5,273 | | | | | | 5,273 | | | | | | 4,686 | | |
Convertible preferred stock
|
| | | | 148,373 | | | | | | − | | | | | | — | | |
Accumulated deficit
|
| | | | (22,964) | | | | | | (22,964) | | | | | | (22,963) | | |
Total stockholders’ equity (deficit)
|
| | | | (22,963) | | | | | | 125,410 | | | | | | 316,505 | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
| | |
(unaudited)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 127,824 | | | | | $ | 127,824 | | | | | $ | 319,808 | | |
Convertible preferred stock, $0.0001 par value per share; 66,897,006 shares authorized, 23,765,075 shares issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | $ | 148,373 | | | | | $ | — | | | | | | — | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value per share; 88,000,000 shares
authorized, 2,859,272 shares issued and outstanding, excluding 895,391 shares subject to repurchase, actual; 490,000,000 shares authorized, 26,624,347 shares issued and outstanding, excluding 895,391 shares subject to repurchase, pro forma; 490,000,000 shares authorized, 37,624,347 shares issued and outstanding, excluding 895,391 shares subject to repurchase, pro forma as adjusted |
| | | | 1 | | | | | | 3 | | | | | | 4 | | |
Preferred stock, $0.0001 par value per share; no shares authorized, issued or outstanding, actual; 10,000,000 shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | 148,370 | | | | | | 339,464 | | |
Accumulated deficit
|
| | | | (22,964) | | | | | | (22,963) | | | | | | (22,963) | | |
Total stockholders’ equity (deficit)
|
| | | | (22,963) | | | | | | 125,410 | | | | | | 316,505 | | |
Total capitalization
|
| | | $ | 125,410 | | | | | $ | 125,410 | | | | | $ | 316,505 | | |
| | | | | | | | | | | | | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 19.00 | | |
|
Historical net tangible book (deficit) per share as of September 30, 2020
|
| | | $ | (8.55) | | | |
|
| |||
|
Pro forma increase in historical net tangible book value per share attributable to the pro forma transactions described in the preceding paragraphs
|
| | | | 13.05 | | | |
|
| |||
|
Pro forma net tangible book value per share as of September 30, 2020
|
| | | | 4.50 | | | |
|
| |||
|
Increase in pro forma as adjusted net tangible book value per share attributable to investors purchasing shares in this offering
|
| | | | 3.72 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 8.22 | | |
|
Dilution in pro forma as adjusted net tangible book value per share to investors purchasing
shares in this offering |
| | | | | | | | | $ | 10.78 | | |
|
| | |
Shares Purchased
|
| |
Total Consideration(1)
|
| |
Weighted-Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders(2)
|
| | | | 27,519,738 | | | | | | 71.4% | | | | | $ | 153,123,673(1) | | | | | | 42.3% | | | | | $ | 5.55 | | |
New public investors
|
| | | | 11,000,000 | | | | | | 28.6% | | | | | | 209,000,000 | | | | | | 57.7% | | | | | $ | 19.00 | | |
Total
|
| | | | 38,519,738 | | | | | | 100.0% | | | | | $ | 362,123,673 | | | | | | 100.0% | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year ended
December 31, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,693 | | | | | $ | 3,920 | | | | | $ | 3,010 | | | | | $ | 7,415 | | |
General and administrative
|
| | | | 386 | | | | | | 403 | | | | | | 296 | | | | | | 3,982 | | |
Total operating expenses
|
| | | | 2,079 | | | | | | 4,323 | | | | | | 3,306 | | | | | | 11,397 | | |
Loss from operations
|
| | | | (2,079) | | | | | | (4,323) | | | | | | (3,306) | | | | | | (11,397) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | |||||
Interest income
|
| | | | 4 | | | | | | 7 | | | | | | 7 | | | | | | 59 | | |
Interest (expense)
|
| | | | (28) | | | | | | — | | | | | | | | | | | | (653) | | |
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Loss on extinguishment of convertible notes
|
| | | | (63) | | | | | | — | | | | | | — | | | | | | — | | |
Loss on remeasurement of convertible notes
|
| | | | (31) | | | | | | — | | | | | | — | | | | | | — | | |
Total other (expense) income, net
|
| | | | (118) | | | | | | 7 | | | | | | 7 | | | | | | (593) | | |
Net loss and comprehensive loss(1)
|
| | | | (2,197) | | | | | | (4,316) | | | | | | (3,299) | | | | | | (11,990) | | |
Repurchase and retirement of Series A and Series A-1 convertible preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,869) | | |
Net loss attributable to common stockholders
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (13,859) | | |
Net loss per share attributable to common stockholders, basic and diluted(1)
|
| | | $ | (0.87) | | | | | $ | (1.66) | | | | | $ | (1.27) | | | | | $ | (5.29) | | |
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted(1)
|
| | | | 2,522,577 | | | | | | 2,593,316 | | | | | | 2,593,316 | | | | | | 2,617,543 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1)
|
| | | | | | | | | $ | (0.60) | | | | | | | | | | | $ | (0.98) | | |
Weighted-average shares used to compute pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1)
|
| | | | | | | | | | 7,221,531 | | | | | | | | | | | | 14,098,571 | | |
| | |
As of December 31,
|
| |
As of
September 30, |
| ||||||||||||
(in thousands)
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
Balance Sheet Data:
|
| | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,149 | | | | | $ | 68 | | | | | $ | 127,824 | | |
Working capital(1)
|
| | | | 3,041 | | | | | | (1,275) | | | | | | 123,814 | | |
Total assets
|
| | | | 3,271 | | | | | | 132 | | | | | | 130,683 | | |
Total liabilities
|
| | | | 201 | | | | | | 1,378 | | | | | | 5,273 | | |
Convertible preferred stock
|
| | | | 9,348 | | | | | | 9,348 | | | | | | 148,373 | | |
Accumulated deficit
|
| | | | (6,446) | | | | | | (10,762) | | | | | | (22,964) | | |
Total stockholders’ deficit
|
| | | | (6,278) | | | | | | (10,594) | | | | | | (22,963) | | |
| | |
Nine Months Ended
September 30, |
| | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| | |||||||||||
| | |
(unaudited)
(in thousands) |
| | |||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | ||
Research and development
|
| | | $ | 3,010 | | | | | $ | 7,415 | | | | | $ | 4,405 | | | | ||
General and administrative
|
| | | | 296 | | | | | | 3,982 | | | | | | 3,686 | | | | ||
Total operating expenses
|
| | | | 3,306 | | | | | | 11,397 | | | | | | 8,091 | | | | ||
Loss from operations
|
| | | | (3,306) | | | | | | (11,397) | | | | | | (8,091) | | | | ||
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | ||
Interest income
|
| | | | 7 | | | | | | 59 | | | | | | 52 | | | | ||
Interest expense
|
| | | | — | | | | | | (653) | | | | | | (653) | | | | ||
Other income
|
| | | | — | | | | | | 1 | | | | | | 1 | | | | ||
Total other (expense) income, net
|
| | | | 7 | | | | | | (593) | | | | | | (600) | | | | ||
Net loss and comprehensive loss
|
| | | $ | (3,299) | | | | | $ | (11,990) | | | | | $ | (8,691) | | | | ||
|
| | |
Years ended
December 31, |
| | | | | | | |||||||||
| | |
2018
|
| |
2019
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,693 | | | | | $ | 3,920 | | | | | $ | 2,227 | | |
General and administrative
|
| | | | 386 | | | | | | 403 | | | | | | 17 | | |
Total operating expenses
|
| | | | 2,079 | | | | | | 4,323 | | | | | | 2,244 | | |
Loss from operations
|
| | | | (2,079) | | | | | | (4,323) | | | | | | (2,244) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 4 | | | | | | 7 | | | | | | 3 | | |
Interest expense
|
| | | | (28) | | | | | | — | | | | | | 28 | | |
Loss on extinguishment of convertible notes
|
| | | | (63) | | | | | | — | | | | | | 63 | | |
Loss on remeasurement of convertible notes
|
| | | | (31) | | | | | | — | | | | | | 31 | | |
Total other (expense) income, net
|
| | | | (118) | | | | | | 7 | | | | | | 125 | | |
Net loss and comprehensive loss
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (2,119) | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
(in thousands)
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Net cash used in operating activities
|
| | | $ | (2,176) | | | | | $ | (3,081) | | | | | $ | (2,233) | | | | | $ | (10,853) | | |
Net cash used in investing activities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
Net cash provided by financing activities
|
| | | | 5,254 | | | | | | — | | | | | | — | | | | | | 138,614 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 3,078 | | | | | $ | (3,081) | | | | | $ | (2,233) | | | | | $ | 127,756 | | |
| | |
Payments due by period
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Less than 1
year |
| |
1 to 3
years |
| |
3 to 5
years |
| |
More than
5 years |
| |
Total
|
| |||||||||||||||
Operating leases
|
| | | $ | 2,699 | | | | | $ | 264 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,963 | | |
Grant Date
|
| |
Number of Shares
Subject to options Granted |
| |
Per Share Exercise
Price of options |
| |
Estimated Fair Value
of Common Stock Per Share on Grant Date (utilized for ASC 718 calculation) |
| |
Per Share
Estimated Fair Value of Options |
| ||||||||||||
June 10, 2020
|
| | | | 78,128 | | | | | $ | 2.064 | | | | | $ | 2.398 | | | | | $ | 1.59 | | |
June 10, 2020
|
| | | | 344,537 | | | | | $ | 2.064 | | | | | $ | 2.398 | | | | | $ | 1.62 | | |
August 12, 2020
|
| | | | 306,612 | | | | | $ | 4.406 | | | | | $ | 4.405 | | | | | $ | 2.87 | | |
August 12, 2020
|
| | | | 105,451 | | | | | $ | 4.406 | | | | | $ | 4.405 | | | | | $ | 2.93 | | |
August 14, 2020
|
| | | | 15,781 | | | | | $ | 4.406 | | | | | $ | 4.405 | | | | | $ | 2.96 | | |
September 12, 2020
|
| | | | 227,859 | | | | | $ | 4.824 | | | | | $ | 4.823 | | | | | $ | 3.18 | | |
September 18, 2020
|
| | | | 113,928 | | | | | $ | 4.824 | | | | | $ | 4.823 | | | | | $ | 2.98 | | |
September 19, 2020
|
| | | | 82,931 | | | | | $ | 4.824 | | | | | $ | 4.823 | | | | | $ | 3.18 | | |
September 19, 2020
|
| | | | 1,280,026 | | | | | $ | 4.824 | | | | | $ | 4.823 | | | | | $ | 3.21 | | |
Ligand
|
| | |
Residual
response to estrogen due to incomplete antagonism |
| |||
Endoxifen | | | | | | 32% | | |
ARN-810 | | | | | | 13% | | |
RAD1901 | | | | | | 14% | | |
AZD9496 | | | | | | 7% | | |
OP-1250 | | | | | | 2% | | |
Fulvestrant | | | | | | -2% | | |
Treatment
|
| |
Dose
(mg/kg) |
| |
Plasma
(ng/mL) |
| |
Tumor
(ng/g) (assuming density of 1g/mL) |
| |
Tumor to Plasma
Ratio |
| ||||||||||||
OP-1250 | | | | | 0.3 | | | | | | 1 | | | | | | 11.5 | | | | | | 12.84 | | |
OP-1250 | | | | | 1 | | | | | | 10 | | | | | | 106 | | | | | | 10.8 | | |
OP-1250 | | | | | 3 | | | | | | 54 | | | | | | 1,463 | | | | | | 27.0 | | |
OP-1250 | | | | | 10 | | | | | | 344 | | | | | | 13,610 | | | | | | 39.5 | | |
OP-1250 | | | | | 30 | | | | | | 1,226 | | | | | | 55,184 | | | | | | 45.0 | | |
Fulvestrant | | | | | 50/25 | | | | | | 69 | | | | | | 175 | | | | | | 2.6 | | |
Treatment
|
| |
Dose
(mg/kg) |
| |
Brain
Concentration (ng/g) |
| |
Plasma
Concentration (ng/mL) |
| |
Brain to Plasma Ratio
|
| ||||||||||||
OP-1250 | | | | | 1 | | | | | | 5 | | | | | | 10 | | | | | | 0.4 | | |
OP-1250 | | | | | 3 | | | | | | 45 | | | | | | 54 | | | | | | 0.8 | | |
OP-1250 | | | | | 10 | | | | | | 499 | | | | | | 344 | | | | | | 1.4 | | |
OP-1250 | | | | | 30 | | | | | | 1920 | | | | | | 1,226 | | | | | | 1.6 | | |
Fulvestrant | | | | | 50/25 | | | | | | 60 | | | | | | 69 | | | | | | 0.9 | | |
|
|
| |
|
| |
|
|
Name
|
| |
Age
|
| |
Position
|
| |||
Executive Officers: | | | | | | | | | | |
Sean Bohen, M.D., Ph.D.
|
| | | | 54 | | | | President, Chief Executive Officer and Director | |
Cyrus L. Harmon, Ph.D.
|
| | | | 50 | | | | Chief Technology Officer and Director | |
Peter J. Kushner, Ph.D.
|
| | | | 82 | | | | Chief Scientific Officer | |
David C. Myles, Ph.D.
|
| | | | 58 | | | | Chief Development Officer | |
Shane Kovacs
|
| | | | 47 | | | | Chief Operating and Financial Officer | |
Kinney Horn
|
| | | | 46 | | | | Chief Business Officer | |
John B. Moriarty, Jr., J.D.
|
| | | | 53 | | | |
Executive Vice President, Chief Legal Officer and Corporate Secretary
|
|
Non-Employee Directors: | | | | | | | | | | |
Ian Clark(1)
|
| | | | 60 | | | | Chairperson of the Board of Directors | |
Cynthia Butitta(1)(3)
|
| | | | 66 | | | | Director | |
Sandra Horning, M.D
|
| | | | 71 | | | | Director | |
Gorjan Hrustanovic, Ph.D.(2)
|
| | | | 32 | | | | Director | |
Frank McCormick, Ph.D., F.R.S., D.Sc. (Hon)(2)
|
| | | | 70 | | | | Director | |
Andrew Rappaport(1)(3)
|
| | | | 63 | | | | Director | |
Graham Walmsley, M.D., Ph.D.(2)(3)
|
| | | | 34 | | | | Director | |
Key Consultant: | | | | | | | | | | |
Pamela M. Klein, M.D.
|
| | | | 59 | | | | Chief Medical Officer | |
Name and principal position
|
| |
Fiscal year
|
| |
Salary
($) |
| |
Total
($) |
| |||||||||
Cyrus L. Harmon, Ph.D.
Chief Technology Officer and Former President and Chief Executive Officer(1) |
| | | | 2019 | | | | | | 300,000 | | | | | | 300,000 | | |
Peter J. Kushner, Ph.D.
Chief Scientific Officer |
| | | | 2019 | | | | | | 200,000 | | | | | | 200,000 | | |
David C. Myles, Ph.D.
Chief Development Officer |
| | | | 2019 | | | | | | 200,000 | | | | | | 200,000 | | |
Participants(1)
|
| |
Shares of Series C
convertible preferred stock purchased for cash (#) |
| |
Aggregate purchase price
|
| ||||||
Entities affiliated with BVF Partners L.P.(2)
|
| | | | 1,355,957 | | | | | $ | 14,999,998 | | |
Entities affiliated with Cormorant Asset Management, LP(3)
|
| | | | 723,177 | | | | | $ | 7,999,998 | | |
Entities managed by Janus Capital Management LLC(4)
|
| | | | 741,256 | | | | | $ | 8,200,000 | | |
Entities affiliated with RA Capital Management, L.P.(5)
|
| | | | 451,985 | | | | | $ | 4,999,997 | | |
Logos Opportunities Fund II, L.P.
|
| | | | 1,183,114 | | | | | $ | 13,087,946 | | |
Wellington Biomedical Innovation Master Investors (Cayman)
I L.P. |
| | | | 451,986 | | | | | $ | 4,999,997 | | |
Participants(1)
|
| |
Shares of Series B
convertible preferred stock purchased for cash (#) |
| |
Shares of Series B
convertible preferred stock issued upon conversion of BVF Notes (#) |
| |
Aggregate
purchase price |
| |||||||||
Entities affiliated with BVF Partners L.P.
|
| | | | 1,059,619(2) | | | | | | 638,270(3) | | | | | $ | 8,000,000 | | |
Entities affiliated with Cormorant Asset
Management, LP(4) |
| | | | 2,122,367 | | | | | | — | | | | | $ | 10,000,000 | | |
Entities managed by Janus Capital Management LLC(5)
|
| | | | 2,175,425 | | | | | | — | | | | | $ | 10,250,000 | | |
Entities affiliated with RA Capital Management, L.P.(6)
|
| | | | 1,273,419 | | | | | | — | | | | | $ | 6,000,000 | | |
Logos Opportunities Fund I L.P.
|
| | | | 1,400,761 | | | | | | — | | | | | $ | 6,600,001 | | |
Wellington Biomedical Innovation Master Investors (Cayman) I L.P.
|
| | | | 1,273,420 | | | | | | — | | | | | $ | 6,000,000 | | |
Noteholder(1)
|
| |
Aggregate principal amount
|
| |||
Peter J. Kushner, Ph.D.
|
| | | $ | 254,056 | | |
Frank McCormick, Ph.D., F.R.S., D.Sc. (Hon)
|
| | | $ | 300,000 | | |
SPW Investments LLC(2)
|
| | | $ | 252,625 | | |
Participants(1)
|
| |
Shares of Series A-1
convertible preferred stock purchased for cash (#) |
| |
Shares of Series A-1
convertible preferred stock issued upon conversion of A-1 Notes (#) |
| |
Shares of common
stock issued upon conversion of A-1 Notes (#) |
| |
Aggregate purchase
price |
| ||||||||||||
Entities affiliated with BVF Partners L.P.(2)
|
| | | | 2,447,657 | | | | | | | | | | | | — | | | | | $ | 5,000,000 | | |
Peter J. Kushner, Ph.D.
|
| | | | — | | | | | | 130,159 | | | | | | 32,580 | | | | | $ | 266,226 | | |
Frank McCormick, Ph.D., F.R.S.,
D.Sc. (Hon) |
| | | | — | | | | | | 152,891 | | | | | | 38,222 | | | | | $ | 312,322 | | |
SPW Investments LLC(3)
|
| | | | — | | | | | | 129,833 | | | | | | 32,458 | | | | | $ | 265,221 | | |
Name of beneficial owner
|
| |
Number of
shares beneficially owned (#) |
| |
Percentage of shares
beneficially owned |
| ||||||||||||
|
Before
offering (%) |
| |
After
offering (%) |
| ||||||||||||||
Greater than 5% Holders: | | | | | | | | | | | | | | | | | | | |
Entities affiliated with BVF Partners L.P.(1)
|
| | | | 5,501,503 | | | | | | 20.0 | | | | | | 14.3 | | |
Entities affiliated with Cormorant Asset Management, LP(2)
|
| | | | 2,845,544 | | | | | | 10.3 | | | | | | 7.4 | | |
Entities managed by Janus Capital Management LLC(3)
|
| | | | 2,916,681 | | | | | | 10.6 | | | | | | 7.6 | | |
Entities affiliated with Logos Opportunities Fund I L.P.(4)
|
| | | | 2,583,875 | | | | | | 9.4 | | | | | | 6.7 | | |
Entities affiliated with RA Capital Management, L.P.(5)
|
| | | | 1,725,404 | | | | | | 6.3 | | | | | | 4.5 | | |
Wellington Biomedical Innovation Master Investors (Cayman) I L.P.(6)
|
| | | | 1,725,406 | | | | | | 6.3 | | | | | | 4.5 | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | |
Cyrus L. Harmon, Ph.D.(7)
|
| | | | 1,247,815 | | | | | | 4.5 | | | | | | 3.2 | | |
Peter J. Kushner, Ph.D.(8)
|
| | | | 1,431,672 | | | | | | 5.2 | | | | | | 3.7 | | |
David C. Myles, Ph.D.(9)
|
| | | | 759,498 | | | | | | 2.8 | | | | | | 2.0 | | |
Sean Bohen, M.D., Ph.D.(10)
|
| | | | 1,027,965 | | | | | | 3.6 | | | | | | 2.6 | | |
Andrew Rappaport(11)
|
| | | | 573,846 | | | | | | 2.1 | | | | | | 1.5 | | |
Cynthia Butitta(12)
|
| | | | 83,876 | | | | | | * | | | | | | * | | |
Ian Clark(13)
|
| | | | 209,690 | | | | | | * | | | | | | * | | |
Sandra Horning, M.D.
|
| | | | — | | | | | | * | | | | | | * | | |
Gorjan Hrustanovic, Ph.D.
|
| | | | — | | | | | | * | | | | | | * | | |
Frank McCormick, Ph.D., F.R.S., D.Sc. (Hon)(14)
|
| | | | 350,271 | | | | | | 1.3 | | | | | | * | | |
Graham Walmsley, M.D., Ph.D.(15)
|
| | | | 2,583,875 | | | | | | 9.4 | | | | | | 6.7 | | |
All directors and executive officers as a group (14 persons)(16)
|
| | | | 8,910,756 | | | | | | 30.5 | | | | | | 22.2 | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 4,510,000 | | |
Jefferies LLC
|
| | | | 3,080,000 | | |
Cowen and Company, LLC
|
| | | | 2,640,000 | | |
Canaccord Genuity LLC
|
| | | | 770,000 | | |
Total
|
| | | | 11,000,000 | | |
| | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | 1.33 | | | | | $ | 1.33 | | |
Total
|
| | | $ | 14,630,000.00 | | | | | $ | 16,824,500.00 | | |
| Section 96(1) (a) | | |
the offer, transfer, sale, renunciation or delivery is to:
(i) persons whose ordinary business, or part of whose ordinary business, is to deal in securities, as principal or agent;
(ii) the South African Public Investment Corporation;
(iii) persons or entities regulated by the Reserve Bank of South Africa;
(iv) authorised financial service providers under South African law;
(v) financial institutions recognised as such under South African law;
(vi) a wholly-owned subsidiary of any person or entity contemplated in (c), (d) or (e), acting as agent in the capacity of an authorised portfolio manager for a pension fund, or as manager for a collective investment scheme (in each case duly registered as such under South African law); or
(vii) any combination of the person in (i) to (vi); or
|
|
| Section 96(1) (b) | | | the total contemplated acquisition cost of the securities, for any single addressee acting as principal is equal to or greater than ZAR1,000,000 or such higher amount as may be promulgated by notice in the Government Gazette of South Africa pursuant to section 96(2)(a) of the South African Companies Act. | |
| | |
Page
|
| |||
| | | | F-2 | | | |
Financial Statements | | | |||||
| | | | F-3 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
December 31,
|
| |
September 30,
2020 |
| |
Pro Forma
Stockholders' Equity as of September 30, 2020 |
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Assets | | | | | | | | | | | | | | | | | | | | | |||||
Current assets: | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 3,149 | | | | | $ | 68 | | | | | $ | 127,824 | | | | | $ | | | |
Prepaid expenses and other current assets
|
| | | | 93 | | | | | | 35 | | | | | | 1,263 | | | | | | | | |
Total current assets
|
| | | | 3,242 | | | | | | 103 | | | | | | 129,087 | | | | | | | | |
Property and equipment, net
|
| | | | 26 | | | | | | 26 | | | | | | 24 | | | | | | | | |
Deferred offering costs
|
| | | | — | | | | | | — | | | | | | 1,476 | | | | | | | | |
Other assets
|
| | | | 3 | | | | | | 3 | | | | | | 96 | | | | | | | | |
Total assets
|
| | | $ | 3,271 | | | | | $ | 132 | | | | | $ | 130,683 | | | | | $ | | | |
Liabilities, convertible preferred stock and stockholders’ equity (deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 116 | | | | | $ | 935 | | | | | $ | 97 | | | | | $ | | | |
Other current liabilities
|
| | | | 85 | | | | | | 443 | | | | | | 5,176 | | | | | | | | |
Total current liabilities
|
| | | | 201 | | | | | | 1,378 | | | | | | 5,273 | | | | | | | | |
Total liabilities
|
| | | | 201 | | | | | | 1,378 | | | | | | 5,273 | | | | | | | | |
Commitments and Contingencies (Note 12) | | | | | | | | | | | | | | | | | | | | | |||||
Convertible preferred stock (Series A, A-1, B, and C),
$0.0001 par value; 12,903,514, 12,903,514 and 66,897,006 shares authorized as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; 4,628,215, 4,628,215 and 23,765,075 shares issued and outstanding as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; aggregate liquidation preference of $9,432, $9,432 and $150,350 as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; no shares issued or outstanding, pro forma as of September 30, 2020 (unaudited) |
| | | | 9,348 | | | | | | 9,348 | | | | | | 148,373 | | | | | | — | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
December 31,
|
| |
September 30,
2020 |
| |
Pro Forma
Stockholders' Equity as of September 30, 2020 |
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Common stock, $0.0001 par value; 22,000,000, 22,000,000 and 88,000,000 shares authorized as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; 2,804,937, 2,804,937 and 3,754,663 shares issued as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively ; 2,593,316, 2,593,316 and 2,859,272 shares outstanding as of December 31, 2018 and 2019 and September 30, 2020 (unaudited), respectively; 27,519,738 shares issued and 26,624,347 shares outstanding, pro forma as of September 30, 2020 (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 168 | | | | | | 168 | | | | | | — | | | | | | 148,370 | | |
Accumulated deficit
|
| | | | (6,446) | | | | | | (10,762) | | | | | | (22,963) | | | | | | (22,963) | | |
Total stockholders’ equity (deficit)
|
| | | | (6,278) | | | | | | (10,594) | | | | | | (22,963) | | | | | | 125,410 | | |
Total liabilities, convertible preferred stock and stockholders’ equity (deficit)
|
| | | $ | 3,271 | | | | | $ | 132 | | | | | $ | 130,683 | | | | | $ | 130,683 | | |
|
| | |
Years Ended December 31,
|
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,693 | | | | | $ | 3,920 | | | | | $ | 3,010 | | | | | $ | 7,415 | | |
General and administrative
|
| | | | 386 | | | | | | 403 | | | | | | 296 | | | | | | 3,982 | | |
Total operating expenses
|
| | | | 2,079 | | | | | | 4,323 | | | | | | 3,306 | | | | | | 11,397 | | |
Loss from operations
|
| | | | (2,079) | | | | | | (4,323) | | | | | | (3,306) | | | | | | (11,397) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 4 | | | | | | 7 | | | | | | 7 | | | | | | 59 | | |
Interest expense
|
| | | | (28) | | | | | | — | | | | | | — | | | | | | (653) | | |
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Loss on extinguishment of convertible notes
|
| | | | (63) | | | | | | — | | | | | | — | | | | | | — | | |
Loss on remeasurement of convertible notes
|
| | | | (31) | | | | | | — | | | | | | — | | | | | | — | | |
Total other (expense) income, net
|
| | | | (118) | | | | | | 7 | | | | | | 7 | | | | | | (593) | | |
Net loss and comprehensive loss
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | | (3,299) | | | | | | (11,990) | | |
Repurchase and retirement of Series A and Series A-1 convertible preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,869) | | |
Net loss attributable to common stockholders
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (13,859) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.87) | | | | | $ | (1.66) | | | | | $ | (1.27) | | | | | $ | (5.29) | | |
Weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted
|
| | | | 2,522,577 | | | | | | 2,593,316 | | | | | | 2,593,316 | | | | | | 2,617,543 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)
|
| | | | | | | | | $ | (0.60) | | | | | | | | | | | $ | (0.98) | | |
Weighted average shares used to compute pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)
|
| | | | | | | | | | 7,221,531 | | | | | | | | | | | | 14,098,571 | | |
|
| | |
Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances at December 31, 2017
|
| | | | 1,664,309 | | | | | $ | 3,377 | | | | | | | 2,464,217 | | | | | $ | — | | | | | $ | 73 | | | | | $ | (4,249) | | | | | $ | (4,176) | | |
Issuance of Series A-1 convertible preferred stock, net of issuance costs of $68
|
| | | | 2,447,657 | | | | | | 4,931 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A-1 convertible preferred stock in connection with convertible notes, net of issuance costs of $15
|
| | | | 516,249 | | | | | | 1,040 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon conversion of convertible notes, net
of issuance costs of $1 |
| | | | — | | | | | | — | | | | | | | 129,099 | | | | | | — | | | | | | 94 | | | | | | — | | | | | | 94 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Net loss and comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,197) | | | | | | (2,197) | | |
Balances at December 31, 2018
|
| | | | 4,628,215 | | | | | | 9,348 | | | | | | | 2,593,316 | | | | | | — | | | | | | 168 | | | | | | (6,446) | | | | | | (6,278) | | |
Net loss and comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,316) | | | | | | (4,316) | | |
Balances at December 31, 2019
|
| | | | 4,628,215 | | | | | | 9,348 | | | | | | | 2,593,316 | | | | | | — | | | | | | 168 | | | | | | (10,762) | | | | | | (10,594) | | |
Beneficial conversion option recognized upon
issuance of 2020 convertible notes |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,054 | | | | | | — | | | | | | 1,054 | | |
Beneficial conversion option recognized upon
repurchase of 2020 convertible notes on settlement date |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (2,568) | | | | | | — | | | | | | (2,568) | | |
Extinguishment of 2020 convertible notes
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,148 | | | | | | — | | | | | | 2,148 | | |
Issuance of Series B convertible preferred stock,
net of issuance costs of $256 |
| | | | 10,801,277 | | | | | | 50,637 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series B convertible preferred stock in
connection with the conversion of convertible notes |
| | | | 638,270 | | | | | | 3,007 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase and retirement of Series A and Series A-1
convertible preferred stock |
| | | | (206,821) | | | | | | (420) | | | | | | | — | | | | | | — | | | | | | (1,658) | | | | | | (211) | | | | | | (1,869) | | |
Issuance of Series C convertible preferred stock,
net of issuance costs of $1,637 |
| | | | 7,904,135 | | | | | | 85,801 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 239,055 | | | | | | — | | | | | | 120 | | | | | | — | | | | | | 120 | | |
Vesting of restricted stock awards
|
| | | | — | | | | | | — | | | | | | | 26,901 | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 736 | | | | | | — | | | | | | 736 | | |
Net loss and comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,990) | | | | | | (11,990) | | |
Balances at September 30, 2020 (unaudited)
|
| | | | 23,765,075 | | | | | $ | 148,373 | | | | | | | 2,859,272 | | | | | $ | — | | | | | $ | — | | | | | $ | (22,963) | | | | | $ | (22,963) | | |
Balances at December 31, 2018
|
| | | | 4,628,215 | | | | | $ | 9,348 | | | | | | | 2,593,316 | | | | | $ | — | | | | | $ | 168 | | | | | $ | (6,446) | | | | | $ | (6,278) | | |
Net loss and comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,299) | | | | | | (3,299) | | |
Balances at September 30, 2019 (unaudited)
|
| | | | 4,628,215 | | | | | $ | 9,348 | | | | | | | 2,593,316 | | | | | $ | — | | | | | $ | 168 | | | | | $ | (9,745) | | | | | $ | (9,577) | | |
|
| | |
Year Ended December 31,
|
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | ||||||||||
Net loss
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (11,990) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | ||||||||||
Depreciation and amortization expense
|
| | | | 8 | | | | | | 9 | | | | | | 6 | | | | | | 7 | | |
Non-cash interest expense
|
| | | | 28 | | | | | | — | | | | | | — | | | | | | 641 | | |
Stock-based compensation expense
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 736 | | |
Loss on extinguishment of convertible notes
|
| | | | 63 | | | | | | — | | | | | | — | | | | | | — | | |
Loss on remeasurement of convertible notes
|
| | | | 31 | | | | | | — | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | ||||||||||
Prepaid expenses, other current assets and other assets
|
| | | | (78) | | | | | | 58 | | | | | | 15 | | | | | | (1,321) | | |
Accounts payable and other current liabilities
|
| | | | (32) | | | | | | 1,168 | | | | | | 1,045 | | | | | | 1,074 | | |
Net cash used in operating activities
|
| | | | (2,176) | | | | | | (3,081) | | | | | | (2,233) | | | | | | (10,853) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of equipment
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
Net cash used in investing activities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | ||||||||||
Proceeds from the issuance of convertible notes
|
| | | | 323 | | | | | | — | | | | | | — | | | | | | 3,000 | | |
Proceeds from issuance of Series A-1 convertible preferred stock, net of issuance costs
|
| | | | 4,931 | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from issuance of Series B convertible preferred stock, net
of issuance costs |
| | | | — | | | | | | — | | | | | | — | | | | | | 50,637 | | |
Proceeds from issuance of Series C convertible preferred stock, net
of issuance costs |
| | | | — | | | | | | — | | | | | | — | | | | | | 87,427 | | |
Repurchase of shares of Series A and Series A-1 convertible preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,289) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | 640 | | |
Proceeds from the settlement of non-recourse notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 88 | | |
Payments of costs related to initial public offering
|
| | | | — | | | | | | — | | | | | | — | | | | | | (889) | | |
Net cash provided by financing activities
|
| | | | 5,254 | | | | | | — | | | | | | — | | | | | | 138,614 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 3,078 | | | | | | (3,081) | | | | | | (2,233) | | | | | | 127,756 | | |
Cash and cash equivalents at beginning of period
|
| | | | 71 | | | | | | 3,149 | | | | | | 3,149 | | | | | | 68 | | |
Cash and cash equivalents at end of period
|
| | | $ | 3,149 | | | | | $ | 68 | | | | | $ | 916 | | | | | $ | 127,824 | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | ||||||||||
Conversion of convertible notes and accrued interest into Series A-1 convertible preferred stock
|
| | | $ | 1,040 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Purchases of property and equipment included in accounts payable
|
| | | $ | — | | | | | $ | 9 | | | | | $ | — | | | | | $ | — | | |
Conversion of convertible notes into Series B convertible preferred
stock |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,007 | | |
Deferred offering costs included in other current liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 587 | | |
Series C convertible preferred stock issuance costs included in other current liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,626 | | |
|
| | |
Estimated Useful Life
|
|
Lab equipment
|
| |
5 – 7 years
|
|
Computer equipment
|
| |
5 years
|
|
| | |
December 31,
|
| |
September 30,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | | | | (unaudited) | | |
Prepaid clinical trial costs
|
| | | $ | — | | | | | $ | — | | | | | $ | 935 | | |
Other
|
| | | | 93 | | | | | | 35 | | | | | | 328 | | |
| | | | $ | 93 | | | | | $ | 35 | | | | | $ | 1,263 | | |
| | |
December 31,
|
| |
September 30,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | | | | (unaudited) | | |
Lab equipment
|
| | | $ | 80 | | | | | $ | 89 | | | | | $ | 88 | | |
Computer equipment
|
| | | | 17 | | | | | | 17 | | | | | | 23 | | |
Property and equipment, gross
|
| | | | 97 | | | | | | 106 | | | | | | 111 | | |
Less: Accumulated depreciation
|
| | | | (71) | | | | | | (80) | | | | | | (87) | | |
Property and equipment, net
|
| | | $ | 26 | | | | | $ | 26 | | | | | $ | 24 | | |
|
| | |
December 31,
|
| |
September 30,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | | | | (unaudited) | | |
Accrued professional fees
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,919 | | |
Accrued employee bonuses
|
| | | | — | | | | | | — | | | | | | 495 | | |
Accrued R&D related costs
|
| | | | — | | | | | | — | | | | | | 915 | | |
Early exercise of unvested options
|
| | | | — | | | | | | — | | | | | | 608 | | |
Other
|
| | | | 85 | | | | | | 443 | | | | | | 239 | | |
| | | | $ | 85 | | | | | $ | 443 | | | | | $ | 5,176 | | |
| | |
As of December 31, 2018 and 2019
|
| |||||||||||||||||||||||||||
| | |
Convertible
preferred stock Authorized |
| |
Convertible
preferred stock Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common
Stock Issuable Upon Conversion |
| |||||||||||||||
Series A convertible preferred stock
|
| | | | 4,640,126 | | | | | | 1,664,309 | | | | | $ | 3,377 | | | | | $ | 3,377 | | | | | | 1,664,309 | | |
Series A-1 convertible preferred stock
|
| | | | 8,263,388 | | | | | | 2,963,906 | | | | | | 5,971 | | | | | | 6,055 | | | | | | 2,963,906 | | |
| | | | | 12,903,514 | | | | | | 4,628,215 | | | | | $ | 9,348 | | | | | $ | 9,432 | | | | | | 4,628,215 | | |
|
| | |
As of September 30, 2020 (unaudited)
|
| |||||||||||||||||||||||||||
| | |
Convertible
Preferred Stock Authorized |
| |
Convertible
Preferred Stock Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series A convertible preferred stock
|
| | | | 4,640,126 | | | | | | 1,482,866 | | | | | $ | 3,009 | | | | | $ | 3,009 | | | | | | 1,482,866 | | |
Series A-1 convertible preferred stock
|
| | | | 8,263,388 | | | | | | 2,938,587 | | | | | | 5,919 | | | | | | 6,003 | | | | | | 2,938,587 | | |
Series B convertible preferred stock
|
| | | | 31,893,492 | | | | | | 11,439,547 | | | | | | 53,644 | | | | | | 53,900 | | | | | | 11,439,547 | | |
Series C convertible preferred stock
|
| | | | 22,100,000 | | | | | | 7,904,135 | | | | | | 85,801 | | | | | | 87,438 | | | | | | 7,904,135 | | |
| | | | | 66,897,006 | | | | | | 23,765,075 | | | | | $ | 148,373 | | | | | $ | 150,350 | | | | | | 23,765,075 | | |
|
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
| | | | | | | | | | | | | | | | | (unaudited) | | |
Conversion of outstanding shares of convertible preferred stock
|
| | | | 4,628,215 | | | | | | 4,628,215 | | | | | | 23,765,075 | | |
Options outstanding under the 2014 Stock Plan(1)(2)
|
| | | | 111,190 | | | | | | 111,190 | | | | | | 2,639,009 | | |
Shares available for future grant under the 2014 Stock
Plan |
| | | | 394,548 | | | | | | 394,548 | | | | | | 1,175,022 | | |
Unvested restricted stock awards outstanding under the 2014 Stock Plan
|
| | | | — | | | | | | — | | | | | | 762,195 | | |
| | | | | 5,133,953 | | | | | | 5,133,953 | | | | | | 28,341,301 | | |
|
| | |
Years Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Weighted average risk-free interest rate
|
| | | | * | | | | | | * | | | | | | * | | | | | | 0.39% | | |
Expected term (in years)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 5.90 | | |
Expected volatility
|
| | | | * | | | | | | * | | | | | | * | | | | | | 77.50% | | |
Expected dividend yield
|
| | | | * | | | | | | * | | | | | | * | | | | | | 0% | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||
Outstanding as of December 31, 2018(1)
|
| | | | 322,811 | | | | | $ | 0.39 | | | | | | 7.04 | | | | | $ | — | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding as of December 31, 2019(1)
|
| | | | 322,811 | | | | | $ | 0.39 | | | | | | 6.04 | | | | | $ | — | | |
Granted
|
| | | | 2,555,253 | | | | | | 4.31 | | | | | | | | | | | | | | |
Exercised
|
| | | | (239,055) | | | | | | 0.48 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding as of September 30, 2020 (unaudited)(2)
|
| | | | 2,639,009 | | | | | $ | 4.18 | | | | | | 9.75 | | | | | $ | 5,564 | | |
Options vested and exercisable as of
December 31, 2019 |
| | | | 319,075 | | | | | $ | 0.39 | | | | | | 6.02 | | | | | $ | — | | |
Options vested and exercisable as of September 30, 2020 (unaudited)
|
| | | | 362,272 | | | | | $ | 2.65 | | | | | | 8.71 | | | | | $ | 1,314 | | |
Options expected to vest as of December 31, 2019
|
| | | | 3,736 | | | | | $ | 0.39 | | | | | | 7.59 | | | | | $ | — | | |
Options expected to vest as of September 30, 2020 (unaudited)
|
| | | | 2,276,737 | | | | | $ | 4.41 | | | | | | 9.92 | | | | | $ | 4,250 | | |
| | |
Number of Shares
|
| |
Grant Date Fair Value
|
| ||||||
Unvested restricted stock as of December 31, 2019
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 789,096 | | | | | | 2.40 | | |
Vested
|
| | | | (26,901) | | | | | | 2.40 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Unvested restricted stock as of September 30, 2020 (unaudited)
|
| | | | 762,195 | | | | | $ | 2.40 | | |
| | |
Years Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Research and development expenses
|
| | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 495 | | |
General and administrative
|
| | | | — | | | | | | — | | | | | | — | | | | | | 241 | | |
| | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 736 | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Federal statutory income tax
|
| | | $ | 461 | | | | | $ | 906 | | |
State income taxes, net of federal tax benefit
|
| | | | 144 | | | | | | 300 | | |
Other permanent items
|
| | | | (28) | | | | | | (3) | | |
Valuation allowance
|
| | | | (577) | | | | | | (1,203) | | |
Provision for income taxes
|
| | | $ | — | | | | | $ | — | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 1,504 | | | | | $ | 2,706 | | |
Equity compensation
|
| | | | 6 | | | | | | 6 | | |
Total deferred tax assets
|
| | | $ | 1,510 | | | | | $ | 2,712 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets
|
| | | $ | (5) | | | | | $ | (4) | | |
Total deferred tax liabilities
|
| | | $ | (5) | | | | | $ | (4) | | |
Valuation allowance
|
| | | $ | (1,505) | | | | | $ | (2,708) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
Years Ended
December 31, |
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Valuation allowance at beginning of year
|
| | | $ | 928 | | | | | $ | 1,505 | | |
Increase recorded to provision for income taxes
|
| | | | 577 | | | | | | 1,203 | | |
Valuation allowance at end of year
|
| | | $ | 1,505 | | | | | $ | 2,708 | | |
|
| | |
Years Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Numerator: | | | | | | | | | | | | | | | | ||||||||||
Net loss
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (11,990) | | |
Repurchase and retirement of Series A and Series A-1 convertible preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,869) | | |
Net loss attributable to common stockholders
|
| | | $ | (2,197) | | | | | $ | (4,316) | | | | | $ | (3,299) | | | | | $ | (13,859) | | |
Denominator: | | | | | | | | | | | | | | | | ||||||||||
Weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted
|
| | | | 2,522,577 | | | | | | 2,593,316 | | | | | | 2,593,316 | | | | | | 2,617,543 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.87) | | | | | $ | (1.66) | | | | | $ | (1.27) | | | | | $ | (5.29) | | |
|
| | |
Years Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Unvested restricted common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 762,195 | | |
Options to purchase common stock
|
| | | | 322,811 | | | | | | 322,811 | | | | | | 322,811 | | | | | | 2,639,009 | | |
Convertible preferred stock (as converted to common shares)
|
| | | | 4,628,215 | | | | | | 4,628,215 | | | | | | 4,628,215 | | | | | | 23,765,075 | | |
| | | | | 4,951,026 | | | | | | 4,951,026 | | | | | | 4,951,026 | | | | | | 27,166,279 | | |
|
| | |
Year Ended
December 31, 2019 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
| | | | | | | | |
(unaudited)
|
| |||
Numerator: | | | | | | | | | |||||
Net loss attributable to common stockholders
|
| | | $ | (4,316) | | | | | $ | (13,859) | | |
Denominator: | | | | | | | | | |||||
Weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted
|
| | | | 2,593,316 | | | | | | 2,617,543 | | |
Weighted average pro forma adjustment to reflect assumed conversion of convertible preferred stock into common stock upon the closing of a qualified IPO
|
| | | | 4,628,215 | | | | | | 11,481,028 | | |
Weighted average shares used to compute pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)
|
| | | | 7,221,531 | | | | | | 14,098,571 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)
|
| | | $ | (0.60) | | | | | $ | (0.98) | | |
|
Year Ending December 31,
|
| | | | | | |
2020 (remaining)
|
| | | $ | 2,488 | | |
2021
|
| | | | 283 | | |
2022
|
| | | | 192 | | |
2023
|
| | | | — | | |
2024
|
| | | | — | | |
Thereafter
|
| | | | — | | |
| | | | $ | 2,963 | | |