| | |
Per share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | 11.00 | | | | | $ | 75,020,000 | | |
Underwriting discounts and commissions(1) | | | | $ | 0.77 | | | | | $ | 5,251,400 | | |
Proceeds before expenses, to us | | | | $ | 10.23 | | | | | $ | 69,768,600 | | |
| J.P. Morgan | | | Leerink Partners | | | Piper Sandler | | | William Blair | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 13 | | | |
| | | | 15 | | | |
| | | | 82 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 86 | | | |
| | | | 87 | | | |
| | | | 89 | | | |
| | | | 91 | | | |
| | | | 109 | | | |
| | | | 155 | | | |
| | | | 164 | | | |
| | | | 177 | | | |
| | | | 181 | | | |
| | | | 184 | | | |
| | | | 189 | | | |
| | | | 192 | | | |
| | | | 196 | | | |
| | | | 208 | | | |
| | | | 208 | | | |
| | | | 208 | | | |
| | | | F-1 | | |
| | |
Six months ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
(In thousands, except share and per share data)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and collaboration revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | 350 | | | | | $ | — | | |
Operating Expenses: | | | | | | | | | | | | | | | | ||||||||||
Research and development
|
| | | | 19,129 | | | | | | 20,136 | | | | | | 40,616 | | | | | | 34,771 | | |
General and Administrative
|
| | | | 6,408 | | | | | | 5,930 | | | | | | 11,613 | | | | | | 10,230 | | |
Total operating expenses
|
| | | | 25,537 | | | | | | 26,066 | | | | | | 52,229 | | | | | | 45,001 | | |
Loss from operations
|
| | | | (25,537) | | | | | | (26,066) | | | | | | (51,879) | | | | | | (45,001) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 626 | | | | | | 1,550 | | | | | | 2,808 | | | | | | 904 | | |
Other (expense)
|
| | | | (117) | | | | | | (90) | | | | | | (220) | | | | | | (95) | | |
Total other income (expense), net
|
| | | | 509 | | | | | | 1,460 | | | | | | 2,588 | | | | | | 809 | | |
Net Loss
|
| | | $ | (25,028) | | | | | $ | (24,606) | | | | | $ | (49,291) | | | | | $ | (44,192) | | |
Net loss per share attributable to common stockholders, basic and diluted(1)
|
| | | $ | (52.56) | | | | | $ | (65.59) | | | | | $ | (124.80) | | | | | $ | (141.51) | | |
Weighted average shares of common stock outstanding, basic and diluted(1)
|
| | | | 476,167 | | | | | | 375,127 | | | | | | 394,976 | | | | | | 312,296 | | |
Pro forma net loss per share attributable to common
stockholders, basic and diluted(2) |
| | | $ | (2.06) | | | | | | | | | | | $ | (4.09) | | | | | | | | |
Pro forma weighted average shares of common stock
outstanding, basic and diluted(2) |
| | | | 12,124,749 | | | | | | | | | | | | 12,043,558 | | | | | | | | |
| | |
As of June 30, 2024
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro forma(2)
|
| |
Pro forma
as adjusted(3) |
| |||||||||
Balance Sheet Data: | | | | | |||||||||||||||
Cash and cash equivalents
|
| | | $ | 12,607 | | | | | $ | 12,607 | | | | | $ | 79,276 | | |
Restricted cash
|
| | | | 1,624 | | | | | | 1,624 | | | | | | 1,624 | | |
Working capital(1)
|
| | | | 7,001 | | | | | | 7,001 | | | | | | 73,670 | | |
Total assets
|
| | | | 29,944 | | | | | | 29,944 | | | | | | 96,613 | | |
Convertible preferred stock
|
| | | | 162,147 | | | | | | — | | | | | | — | | |
Total stockholders’ (deficit) equity
|
| | | | (147,114) | | | | | | 15,033 | | | | | | 81,702 | | |
| | |
As of June 30, 2024
|
| |||||||||||||||
(in thousands, except share and per share data)
|
| |
Actual
|
| |
Pro forma
|
| |
Pro forma as
adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 12,607 | | | | | $ | 12,607 | | | | | $ | 79,276 | | |
Preferred stock warrant liability
|
| | | $ | 2 | | | | | | 2 | | | | | | 2 | | |
Series A Prime convertible preferred stock, $0.0001 par value; 68,173,692 shares authorized, 62,389,791 shares issued and outstanding, actual; no shares authorized, issued or outstanding pro forma and pro forma as adjusted
|
| | | | 61,952 | | | | | | — | | | | | | — | | |
Series B convertible preferred stock, $0.0001 par value; 81,499,592
shares authorized, 68,258,635 shares issued and outstanding, actual; no shares authorized, issued or outstanding pro forma and pro forma as adjusted |
| | | | 100,195 | | | | | | — | | | | | | — | | |
Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; no shares authorized, issued or outstanding, actual; 25,000,000 shares authorized and no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 210,000,000 shares authorized,
1,027,116 shares issued and 490,877 shares outstanding, actual; 175,000,000 shares authorized, 12,675,698 shares issued and 12,139,459 outstanding, pro forma; 175,000,000 shares authorized, 19,495,698 shares issued and 18,959,459 outstanding, pro forma as adjusted |
| | | | 1 | | | | | | 1 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 37,875 | | | | | | 200,022 | | | | | | 266,690 | | |
Accumulated (deficit) equity
|
| | | | (184,990) | | | | | | (184,990) | | | | | | (184,990) | | |
Total stockholders’ (deficit) equity
|
| | | $ | (147,114) | | | | | | 15,033 | | | | | | 81,702 | | |
Total capitalization
|
| | | $ | 15,035 | | | | | $ | 15,035 | | | | | $ | 81,704 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 11.00 | | |
|
Historical net tangible book value (deficit) per share as of June 30, 2024
|
| | | $ | (303.27) | | | | | | | | |
|
Pro forma increase in net tangible book value (deficit) per share attributable to the pro forma transactions described above
|
| | | | 304.36 | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2024
|
| | | | 1.09 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share attributable to new
investors participating in this offering |
| | | | 3.22 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 4.31 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 6.69 | | |
|
| | |
Total shares
|
| |
Total consideration
|
| |
Weighted
average price per share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 12,139,459 | | | | | | 64.0% | | | | | $ | 188,257,160 | | | | | | 71.5% | | | | | $ | 15.51 | | |
New Investors
|
| | | | 6,820,000 | | | | | | 36.0% | | | | | $ | 75,020,000 | | | | | | 28.5% | | | | | $ | 11.00 | | |
Total
|
| | | | 18,959,459 | | | | | | 100.0% | | | | | $ | 263,277,160 | | | | | | 100.0% | | | | | | | | |
| | |
Six months ended June 30,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change ($)
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 19,129 | | | | | $ | 20,136 | | | | | $ | (1,007) | | |
General and administrative
|
| | | | 6,408 | | | | | | 5,930 | | | | | | 478 | | |
Total operating expenses
|
| | | | 25,537 | | | | | | 26,066 | | | | | | (529) | | |
Loss from operations
|
| | | | (25,537) | | | | | | (26,066) | | | | | | 529 | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 626 | | | | | | 1,550 | | | | | | (924) | | |
Other expense
|
| | | | (117) | | | | | | (90) | | | | | | (27) | | |
Total other income (expense), net
|
| | | | 509 | | | | | | 1,460 | | | | | | (951) | | |
Net loss and comprehensive loss
|
| | | $ | (25,028) | | | | | $ | (24,606) | | | | | $ | (422) | | |
| | |
Six months ended June 30,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change ($)
|
| |||||||||
Clinical and pre-clinical expenses
|
| | | $ | 8,518 | | | | | $ | 9,129 | | | | | $ | (611) | | |
Personnel-related expenses
|
| | | | 6,256 | | | | | | 7,388 | | | | | | (1,132) | | |
Professional fees
|
| | | | 1,107 | | | | | | 755 | | | | | | 352 | | |
Facility-related and other expenses
|
| | | | 3,248 | | | | | | 2,864 | | | | | | 384 | | |
Total research and development expenses
|
| | | $ | 19,129 | | | | | $ | 20,136 | | | | | $ | (1,007) | | |
| | |
Six months ended June 30,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change ($)
|
| |||||||||
Personnel-related expenses
|
| | | $ | 3,558 | | | | | $ | 3,471 | | | | | $ | 87 | | |
Professional and consultant fees
|
| | | | 1,901 | | | | | | 1,437 | | | | | | 464 | | |
Facilities-related fees and other related costs
|
| | | | 949 | | | | | | 1,022 | | | | | | (73) | | |
Total general and administrative expenses
|
| | | $ | 6,408 | | | | | $ | 5,930 | | | | | $ | 478 | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change ($)
|
| |||||||||
Revenue | | | | | | | | | | | | | | | | | | | |
Research and collaboration revenue
|
| | | $ | 350 | | | | | $ | — | | | | | $ | 350 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 40,616 | | | | | $ | 34,771 | | | | | $ | 5,845 | | |
General and administrative
|
| | | | 11,613 | | | | | | 10,230 | | | | | | 1,383 | | |
Total operating expenses
|
| | | | 52,229 | | | | | | 45,001 | | | | | | 7,228 | | |
Loss from operations
|
| | | | (51,879) | | | | | | (45,001) | | | | | | (6,878) | | |
Other income (expense), net | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 2,808 | | | | | | 904 | | | | | | 1,904 | | |
Other expense
|
| | | | (220) | | | | | | (95) | | | | | | (125) | | |
Total other income, net
|
| | | | 2,588 | | | | | | 809 | | | | | | 1,779 | | |
Net loss and comprehensive loss
|
| | | $ | (49,291) | | | | | $ | (44,192) | | | | | $ | (5,099) | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change ($)
|
| |||||||||
Clinical and preclinical expenses
|
| | | $ | 19,841 | | | | | $ | 19,750 | | | | | $ | 91 | | |
Personnel-related expenses
|
| | | | 14,715 | | | | | | 11,050 | | | | | | 3,665 | | |
Professional fees
|
| | | | 1,324 | | | | | | 509 | | | | | | 815 | | |
Facility-related and other expenses
|
| | | | 4,736 | | | | | | 3,462 | | | | | | 1,274 | | |
Total research and development expenses
|
| | | $ | 40,616 | | | | | $ | 34,771 | | | | | $ | 5,845 | | |
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2023
|
| |
2022
|
| |
Change ($)
|
| |||||||||
Personnel-related expenses
|
| | | $ | 6,909 | | | | | $ | 5,378 | | | | | $ | 1,531 | | |
Professional and consultant fees
|
| | | | 2,670 | | | | | | 2,926 | | | | | | (256) | | |
Facilities, fees and other related costs
|
| | | | 2,034 | | | | | | 1,926 | | | | | | 108 | | |
Total general and administrative expenses
|
| | | $ | 11,613 | | | | | $ | 10,230 | | | | | $ | 1,383 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net cash used in operating activities
|
| | | $ | (24,581) | | | | | $ | (25,818) | | |
Net cash used in investing activities
|
| | | | (178) | | | | | | (228) | | |
Net cash (used in) provided by financing activities
|
| | | | (1,014) | | | | | | 567 | | |
Net decrease in cash and cash equivalents
|
| | | $ | (25,773) | | | | | $ | (25,479) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net cash used in operating activities
|
| | | $ | (44,155) | | | | | $ | (38,543) | | |
Net cash used in investing activities
|
| | | | (678) | | | | | | (4,025) | | |
Net cash provided by financing activities
|
| | | | 301 | | | | | | 100,157 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | $ | (44,532) | | | | | $ | 57,589 | | |
|
|
| |||
|
Error bars represent standard error of the mean; NTC denotes non-targeting control.
|
| |
Vertical error bars represent standard deviation of fold change increase in mRNA; Horizontal error bars represent standard deviation of measured ASO concentration.
|
|
Name
|
| |
Age
|
| |
Position(s)
|
| |||
Executive officers | | | | | | | | | | |
Josh Mandel-Brehm
|
| | | | 41 | | | |
President, Chief Executive Officer and Director
|
|
David Bumcrot, PhD
|
| | | | 62 | | | | Chief Scientific Officer | |
Kelly Gold
|
| | | | 47 | | | | Chief Financial Officer | |
Yuri Maricich
|
| | | | 43 | | | | Chief Medical Officer | |
Non-employee directors | | | | | | | | | | |
Steven Holtzman(2)(3)
|
| | | | 70 | | | | Chair of the Board of Directors | |
James Boylan(1)(3)
|
| | | | 57 | | | | Director | |
Jorge Conde(4)
|
| | | | 47 | | | | Director | |
Ingo Chakravarty(1)
|
| | | | 56 | | | | Director | |
Michael Higgins(1)(2)
|
| | | | 62 | | | | Director | |
Amir Nashat, ScD
|
| | | | 51 | | | | Director | |
Paula Ragan, PhD(3)
|
| | | | 54 | | | | Director | |
Andrew J. Schwab
|
| | | | 53 | | | | Director | |
Ravi I. Thadhani, MD, MPH(3)
|
| | | | 58 | | | | Director | |
Richard Young, PhD(2)
|
| | | | 70 | | | | Director | |
Name and principal position
|
| |
Year
|
| |
Salary
($) |
| |
Nonequity
incentive plan compensation ($)(1) |
| |
All other
compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||
Joshua Mandel-Brehm
Chief Executive Officer |
| | | | 2023 | | | | | $ | 546,000 | | | | | $ | 140,381 | | | | | $ | 9,900 | | | | | $ | 696,281 | | |
Kelly Gold
Chief Financial Officer |
| | | | 2023 | | | | | $ | 425,000 | | | | | $ | 111,190 | | | | | $ | 92,644 | | | | | $ | 628,834 | | |
David Bumcrot
Chief Scientific Officer |
| | | | 2023 | | | | | $ | 390,000 | | | | | $ | 102,033 | | | | | $ | 9,900 | | | | | $ | 501,933 | | |
| | |
Option awards
|
| | | | | | | | | | | | | |
Stock awards
|
| ||||||||||||||||||
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested |
| |
Market Value
of Shares or Units of Stock That Have Not Yet Vested(1) |
| ||||||||||||||||||
Joshua Mandel-Brehm
|
| | | | 25,048 | | | | | | — | | | | | $ | 2.12 | | | | | | 5/22/27 | | | | | | | | | | | | | | |
| | | 2,268 | | | | | | — | | | | | $ | 2.12 | | | | | | 12/4/27 | | | | | | | | | | | | | | | ||
| | | 30,719 | | | | | | — | | | | | $ | 2.12 | | | | | | 9/4/28 | | | | | | | | | | | | | | | ||
| | | 2,835 | | | | | | — | | | | | $ | 2.12 | | | | | | 3/12/29 | | | | | | | | | | | | | | | ||
| | | 1,388(2) | | | | | | 29 | | | | | $ | 2.12 | | | | | | 2/19/30 | | | | | | | | | | | | | | | ||
| | | 29,255(3) | | | | | | 37,614 | | | | | $ | 5.50 | | | | | | 3/23/32 | | | | | | | | | | | | | | | ||
| | | 106,777(4) | | | | | | 234,910 | | | | | $ | 8.41 | | | | | | 12/7/32 | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | 29(5) | | | | | $ | 263 | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | 83,593(6) | | | | | $ | 759,426 | | | ||
Kelly Gold
|
| | | | 1,512 | | | | | | — | | | | | $ | 2.12 | | | | | | 9/26/27 | | | | | | | | | | | | | | |
| | | 378 | | | | | | — | | | | | $ | 2.12 | | | | | | 12/4/27 | | | | | | | | | | | | | | | ||
| | | 2,835 | | | | | | — | | | | | $ | 2.12 | | | | | | 9/4/28 | | | | | | | | | | | | | | | ||
| | | 567 | | | | | | — | | | | | $ | 2.12 | | | | | | 3/12/29 | | | | | | | | | | | | | | | ||
| | | 4,726 | | | | | | — | | | | | $ | 2.12 | | | | | | 6/18/29 | | | | | | | | | | | | | | | ||
| | | 740(2) | | | | | | 15 | | | | | $ | 2.12 | | | | | | 2/19/30 | | | | | | | | | | | | | | | ||
| | | 6,436(3) | | | | | | 8,275 | | | | | $ | 5.50 | | | | | | 3/23/32 | | | | | | | | | | | | | | | ||
| | | 28,901(4) | | | | | | 63,583 | | | | | $ | 8.41 | | | | | | 12/7/32 | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15(5) | | | | | $ | 136 | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18,904(6) | | | | | $ | 171,739 | | | ||
David Bumcrot
|
| | | | 47 | | | | | | — | | | | | $ | 2.12 | | | | | | 5/22/27 | | | | | | | | | | | | | | |
| | | 5,009 | | | | | | — | | | | | $ | 2.12 | | | | | | 9/26/27 | | | | | | | | | | | | | | | ||
| | | 661 | | | | | | — | | | | | $ | 2.12 | | | | | | 12/4/27 | | | | | | | | | | | | | | | ||
| | | 567 | | | | | | — | | | | | $ | 2.12 | | | | | | 3/12/29 | | | | | | | | | | | | | | | ||
| | | 4,348 | | | | | | — | | | | | $ | 2.12 | | | | | | 6/18/29 | | | | | | | | | | | | | | | ||
| | | 4,109(2) | | | | | | 87 | | | | | $ | 2.12 | | | | | | 2/19/30 | | | | | | | | | | | | | | | ||
| | | 6,826(3) | | | | | | 8,776 | | | | | $ | 5.50 | | | | | | 3/23/32 | | | | | | | | | | | | | | | ||
| | | 27,377(4) | | | | | | 60,230 | | | | | $ | 8.41 | | | | | | 12/7/32 | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14(5) | | | | | $ | 127 | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18,904(6) | | | | | $ | 171,739 | | |
Name
|
| |
Fees Earned or Paid
in Cash ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||
Richard Young, PhD(2)
|
| | | $ | 42,500 | | | | | $ | 100,000(1) | | | | | $ | 142,500 | | |
Steve Holtzman(2)
|
| | | $ | 50,000 | | | | | $ | 75,000(1) | | | | | $ | 125,000 | | |
Michael Higgins(2)
|
| | | $ | 42,500 | | | | | | — | | | | | $ | 42,500 | | |
Paula Ragan, PhD(2)
|
| | | $ | 42,500 | | | | | | — | | | | | $ | 42,500 | | |
Ravi Thadani, MD, MPH(2)
|
| | | $ | 35,000 | | | | | | — | | | | | $ | 35,000 | | |
James Boylan
|
| | | | — | | | | | | — | | | | | | — | | |
Andrew J. Schwab
|
| | | | — | | | | | | — | | | | | | — | | |
Amir Nashat, ScD
|
| | | | — | | | | | | — | | | | | | — | | |
Jorge Conde
|
| | | | — | | | | | | — | | | | | | — | | |
Diana Bernstein
|
| | | | — | | | | | | — | | | | | | — | | |
Ingo Chakravarty
|
| | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Series A Prime
Convertible Preferred Stock (#) |
| |
Aggregate Purchase Price
($) |
| ||||||
Entities affiliated with Polaris Partners(1)
|
| | | | 8,840,737 | | | | | $ | 8,839,462.55 | | |
AH Bio Fund I, L.P., as nominee(2)
|
| | | | 8,837,550 | | | | | $ | 8,836,274.22 | | |
Steven Holtzman(3)
|
| | | | 110,014 | | | | | $ | 23,322.97 | | |
Richard Young, PhD(3)
|
| | | | 110,014 | | | | | $ | 23,322.97 | | |
Leonard Zon(3)
|
| | | | 110,014 | | | | | $ | 23,322.97 | | |
Name
|
| |
Series B convertible
preferred stock (#) |
| |
Aggregate purchase price ($)
|
| ||||||
Entities affiliated with Enavate Sciences(1)
|
| | | | 27,166,530 | | | | | $ | 39,999,998.78 | | |
Entities affiliated with 5AM Ventures(2)
|
| | | | 7,640,586 | | | | | $ | 11,249,998.83 | | |
Northpond Ventures, LP(3)
|
| | | | 5,287,303 | | | | | $ | 7,785,024.94 | | |
Entities affiliated with Polaris Partners(4)
|
| | | | 4,244,770 | | | | | $ | 6,249,999.36 | | |
AH Bio Fund I, L.P., as nominee(5)
|
| | | | 679,163 | | | | | $ | 999,999.61 | | |
Kaiser Permanente Group Trust and Kaiser Foundation Hospitals(6)
|
| | | | 10,187,448 | | | | | $ | 14,999,998.44 | | |
State of Michigan Retirement Systems(7)
|
| | | | 10,187,449 | | | | | $ | 14,999,999.91 | | |
Josh Mandel-Brehm
|
| | | | 6,791 | | | | | $ | 9,999.07 | | |
Director
|
| |
Affiliated Stockholder
|
|
James Boylan | | | Entities affiliated with Enavate Sciences | |
Jorge Conde | | | Entities affiliated with AH Bio Fund I, L.P. | |
Ingo Chakravarty | | | Entities affiliated with Northpond Ventures, LP | |
Amir Nashat, ScD | | | Entities affiliated with Polaris Partners | |
Andrew J. Schwab | | | Entities affiliated with 5AM Ventures | |
Name of beneficial owner
|
| |
Number of
shares beneficially owned |
| |
Percentage of shares beneficially
owned |
| ||||||||||||
|
Before offering
|
| |
After offering
|
| ||||||||||||||
Greater than 5% stockholders | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Enavate Sciences(1)
|
| | | | 2,422,166 | | | | | | 19.1% | | | | | | 12.4% | | |
Entities affiliated with 5AM Ventures(2)
|
| | | | 2,018,825 | | | | | | 15.9% | | | | | | 10.4% | | |
Entities affiliated with Polaris Partners(3)
|
| | | | 1,715,972 | | | | | | 13.5% | | | | | | 8.8% | | |
Entities affiliated with Northpond Ventures, LLC(4)
|
| | | | 1,474,608 | | | | | | 11.6% | | | | | | 7.6% | | |
Entities affiliated with AH Bio Fund I, L.P.(5)
|
| | | | 1,398,067 | | | | | | 11.0% | | | | | | 7.2% | | |
SMRS-TOPE LLC(6)
|
| | | | 908,312 | | | | | | 7.2% | | | | | | 4.7% | | |
Kaiser Permanente Group Trust and Kaiser Foundation Hospitals(7)
|
| | | | 908,311 | | | | | | 7.2% | | | | | | 4.7% | | |
Named executive officers and directors | | | | | | | | | | | | | | | | | | | |
Josh Mandel-Brehm(8)
|
| | | | 571,732 | | | | | | 4.4% | | | | | | 2.9% | | |
David Bumcrot, PhD(9)
|
| | | | 134,423 | | | | | | 1.1% | | | | | | *% | | |
Kelly Gold(10)
|
| | | | 139,923 | | | | | | 1.1% | | | | | | *% | | |
Yuri Maricich, MD(11)
|
| | | | 8,305 | | | | | | * | | | | | | * | | |
Steven Holtzman(12)
|
| | | | 150,826 | | | | | | 1.2% | | | | | | *% | | |
James Boylan
|
| | | | — | | | | | | — | | | | | | —% | | |
Name of beneficial owner
|
| |
Number of
shares beneficially owned |
| |
Percentage of shares beneficially
owned |
| ||||||||||||
|
Before offering
|
| |
After offering
|
| ||||||||||||||
Jorge Conde
|
| | | | — | | | | | | — | | | | | | —% | | |
Ingo Chakravarty
|
| | | | — | | | | | | — | | | | | | —% | | |
Michael Higgins(13)
|
| | | | 38,586 | | | | | | * | | | | | | *% | | |
Amir Nashat, ScD(3)
|
| | | | 1,715,972 | | | | | | 13.5% | | | | | | 8.8% | | |
Paula Ragan, PhD(14)
|
| | | | 28,662 | | | | | | * | | | | | | *% | | |
Andrew J. Schwab(2)
|
| | | | 2,018,825 | | | | | | 15.9% | | | | | | 10.4% | | |
Ravi I. Thadhani, MD, MPH(15)
|
| | | | 25,444 | | | | | | * | | | | | | *% | | |
Richard Young, PhD(16)
|
| | | | 220,568 | | | | | | 1.7% | | | | | | 1.1% | | |
All current executive officers and directors as a group (14 persons)
|
| | | | 5,053,266 | | | | | | 38.0% | | | | | | 25.1% | | |
Name
|
| |
Number of shares
|
| |||
J.P. Morgan Securities LLC
|
| | | | 2,796,200 | | |
Leerink Partners LLC
|
| | | | 1,977,800 | | |
Piper Sandler & Co.
|
| | | | 1,329,900 | | |
William Blair & Company, L.L.C.
|
| | | | 716,100 | | |
Total
|
| | | | 6,820,000 | | |
| | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | 0.77 | | | | | $ | 0.77 | | |
Total
|
| | | $ | 5,251,400 | | | | | $ | 6,039,110 | | |
| | |
Page
|
| |||
Financial statements for the years ended December 31, 2023 and 2022: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Condensed financial statements for the six months ended June 30, 2024 and 2023: | | | | | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | |
| | |
December 31,
|
| |||||||||
Assets
|
| |
2023
|
| |
2022
|
| ||||||
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 38,380 | | | | | $ | 83,190 | | |
Prepaid expenses and other current assets
|
| | | | 1,633 | | | | | | 1,219 | | |
Total current assets
|
| | | | 40,013 | | | | | | 84,409 | | |
Restricted cash
|
| | | | 1,624 | | | | | | 1,346 | | |
Property and equipment, net
|
| | | | 4,797 | | | | | | 5,648 | | |
Operating lease right-of-use assets
|
| | | | 7,764 | | | | | | 10,770 | | |
Finance lease right-of-use assets
|
| | | | 748 | | | | | | 376 | | |
Total assets
|
| | | $ | 54,946 | | | | | $ | 102,549 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,042 | | | | | $ | 2,151 | | |
Accrued expenses and other current liabilities
|
| | | | 3,302 | | | | | | 3,425 | | |
Operating lease liabilities, current portion
|
| | | | 2,704 | | | | | | 2,227 | | |
Finance lease liabilities, current portion
|
| | | | 354 | | | | | | 143 | | |
Financing liability, current portion
|
| | | | 405 | | | | | | — | | |
Total current liabilities
|
| | | | 7,807 | | | | | | 7,946 | | |
Operating lease liabilities, net of current portion
|
| | | | 8,487 | | | | | | 9,880 | | |
Finance lease liabilities, net of current portion
|
| | | | 148 | | | | | | 145 | | |
Financing liability, net of current portion
|
| | | | 85 | | | | | | — | | |
Other long-term liabilities
|
| | | | 2 | | | | | | 2 | | |
Total liabilities
|
| | | | 16,529 | | | | | | 17,933 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Convertible preferred stock, $0.0001 par value per share; 149,673,284 shares authorized as of December 31, 2023 and 2022, 130,648,426 shares issued and outstanding as of December 31, 2023 and 2022; liquidation value of $162,885 as of December 31, 2023 and 2022
|
| | | | 162,147 | | | | | | 162,147 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value per share; 210,000,000 shares authorized as
of December 31, 2023 and 2022; 1,026,057 and 1,030,576 shares issued, 460,704 and 356,759 shares outstanding as of December 31, 2023 and 2022, respectively |
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 36,231 | | | | | | 33,139 | | |
Accumulated deficit
|
| | | | (159,962) | | | | | | (110,671) | | |
Total stockholders’ deficit
|
| | | | (123,730) | | | | | | (77,531) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 54,946 | | | | | $ | 102,549 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Revenue | | | | | | | | | | | | | |
Research and collaboration revenue
|
| | | $ | 350 | | | | | $ | — | | |
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | | 40,616 | | | | | | 34,771 | | |
General and administrative
|
| | | | 11,613 | | | | | | 10,230 | | |
Total operating expenses
|
| | | | 52,229 | | | | | | 45,001 | | |
Loss from operations
|
| | | | (51,879) | | | | | | (45,001) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest income
|
| | | | 2,808 | | | | | | 904 | | |
Other expense
|
| | | | (220) | | | | | | (95) | | |
Total other income (expense), net
|
| | | | 2,588 | | | | | | 809 | | |
Net loss attributable to common stockholders and comprehensive loss
|
| | | $ | (49,291) | | | | | | (44,192) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (124.80) | | | | | $ | (141.51) | | |
Weighted average shares of common stock outstanding, basic and diluted
|
| | | | 394,976 | | | | | | 312,296 | | |
| | |
Convertible
preferred stock |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance at January 1, 2022
|
| | | | 62,389,791 | | | | | $ | 61,952 | | | | | | | 269,011 | | | | | $ | 1 | | | | | $ | 31,707 | | | | | $ | (66,479) | | | | | $ | (34,771) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 19,966 | | | | | | — | | | | | | 55 | | | | | | — | | | | | | 55 | | |
Issuance of Series B convertible preferred
stock, net of issuance costs of $309 |
| | | | 68,258,635 | | | | | | 100,195 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 67,782 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,377 | | | | | | — | | | | | | 1,377 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (44,192) | | | | | | (44,192) | | |
Balance at January 1, 2023
|
| | | | 130,648,426 | | | | | $ | 162,147 | | | | | | | 356,759 | | | | | $ | 1 | | | | | $ | 33,139 | | | | | $ | (110,671) | | | | | $ | (77,531) | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 43,026 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 60,919 | | | | | | — | | | | | | 185 | | | | | | — | | | | | | 185 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,907 | | | | | | — | | | | | | 2,907 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (49,291) | | | | | | (49,291) | | |
Balance at December 31, 2023
|
| | | | 130,648,426 | | | | | $ | 162,147 | | | | | | | 460,704 | | | | | $ | 1 | | | | | $ | 36,231 | | | | | $ | (159,962) | | | | | $ | (123,730) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (49,291) | | | | | $ | (44,192) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,678 | | | | | | 878 | | |
Stock-based compensation expense
|
| | | | 2,907 | | | | | | 1,377 | | |
Non-cash lease expense
|
| | | | 1,728 | | | | | | 1,678 | | |
Non-cash interest expense
|
| | | | 92 | | | | | | 12 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid and other current assets
|
| | | | (420) | | | | | | (630) | | |
Accounts payable
|
| | | | (1,115) | | | | | | 1,331 | | |
Accrued expenses and other liabilities
|
| | | | (136) | | | | | | 1,891 | | |
Operating lease assets and liabilities
|
| | | | 402 | | | | | | (888) | | |
Net cash used in operating activities
|
| | | | (44,155) | | | | | | (38,543) | | |
Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (678) | | | | | | (4,025) | | |
Net cash used in investing activities
|
| | | | (678) | | | | | | (4,025) | | |
Financing Activities | | | | | | | | | | | | | |
Proceeds from issuance of convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 100,195 | | |
Proceeds from exercise of common stock options
|
| | | | 185 | | | | | | 55 | | |
Proceeds from financing obligation, net of issuance costs
|
| | | | 706 | | | | | | — | | |
Principal payments on financing obligation
|
| | | | (268) | | | | | | — | | |
Principal payments on finance leases
|
| | | | (322) | | | | | | (93) | | |
Net cash provided by financing activities
|
| | | | 301 | | | | | | 100,157 | | |
Net (decrease) increase in cash, cash equivalent and restricted cash
|
| | | | (44,532) | | | | | | 57,589 | | |
Cash, cash equivalents and restricted cash at beginning of year
|
| | | | 84,536 | | | | | | 26,947 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 40,004 | | | | | $ | 84,536 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Operating lease right-of-use asset obtained in exchange for lease liabilities
|
| | | $ | 1,397 | | | | | $ | 12,449 | | |
Finance lease right-of-use asset obtained in exchange for lease liabilities
|
| | | $ | 504 | | | | | $ | 369 | | |
Purchases of property and equipment in accounts payable and accrued expenses
|
| | | $ | 12 | | | | | $ | 295 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash and cash equivalents
|
| | | $ | 38,380 | | | | | $ | 83,190 | | |
Restricted cash
|
| | | | 1,624 | | | | | | 1,346 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 40,004 | | | | | $ | 84,536 | | |
Description
|
| |
Useful Life
|
|
Computer and software | | | Three years | |
Laboratory equipment | | | Five years | |
Furniture and fixtures | | | Seven years | |
Leasehold improvements | | |
Shorter of asset life or remaining lease term
|
|
| | |
Fair Value Measurements at December 31, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 37,074 | | | | | $ | — | | | | | $ | — | | | | | $ | 37,074 | | |
| | |
Fair Value Measurements at December 31, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 82,377 | | | | | $ | — | | | | | $ | — | | | | | $ | 82,377 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Variable lease expenses
|
| | | $ | 105 | | | | | $ | 16 | | |
Federal R&D tax credit receivable
|
| | | | 442 | | | | | | 678 | | |
Software and subscriptions
|
| | | | 287 | | | | | | 158 | | |
Research and development (R&D)
|
| | | | 480 | | | | | | 162 | | |
Other
|
| | | | 318 | | | | | | 206 | | |
Prepaid expenses and other current assets
|
| | | $ | 1,633 | | | | | $ | 1,219 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Laboratory equipment
|
| | | $ | 3,322 | | | | | $ | 2,757 | | |
Computer and software
|
| | | | 938 | | | | | | 921 | | |
Furniture and fixtures
|
| | | | 524 | | | | | | 492 | | |
Leasehold improvements
|
| | | | 4,518 | | | | | | 4,518 | | |
Total property and equipment
|
| | | | 9,302 | | | | | | 8,687 | | |
Less: accumulated depreciation and amortization
|
| | | | (4,505) | | | | | | (3,039) | | |
Property and equipment, net
|
| | | $ | 4,797 | | | | | $ | 5,648 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
External research and development expenses
|
| | | $ | 601 | | | | | $ | 571 | | |
Employee compensation and benefits
|
| | | | 1,937 | | | | | | 1,777 | | |
Professional fees and other general and administrative expenses
|
| | | | 475 | | | | | | 818 | | |
Other
|
| | | | 289 | | | | | | 259 | | |
| | | | $ | 3,302 | | | | | $ | 3,425 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Lease cost | | | | | | | | | | | | | |
Operating lease cost
|
| | | $ | 2,489 | | | | | $ | 2,629 | | |
Short-term lease cost
|
| | | | 119 | | | | | | 46 | | |
Variable lease expense
|
| | | | 1,213 | | | | | | 1,018 | | |
Total lease cost
|
| | | $ | 3,821 | | | | | $ | 3,693 | | |
Other information | | | | | | | | | | | | | |
Cash paid for amounts included in the measurement
of lease liabilities, included in operating cash flows |
| | | $ | 601 | | | | | $ | 1,972 | | |
Weighted-average remaining lease term
|
| | | | 3.7 | | | | | | 4.5 | | |
Weighted-average incremental borrowing rate
|
| | | | 6.72% | | | | | | 6.66% | | |
Year ending December 31,
|
| | | | | | |
2024
|
| | | $ | 3,356 | | |
2025
|
| | | | 3,455 | | |
2026
|
| | | | 3,558 | | |
2027
|
| | | | 1,980 | | |
2028
|
| | | | 263 | | |
Total lease payment
|
| | | | 12,612 | | |
Less: amount representing imputed interest
|
| | | | (1,421) | | |
Total future minimum lease obligations
|
| | | $ | 11,191 | | |
| | |
Classification
|
| |
Year ended December 31,
|
| |||||||||
|
2023
|
| |
2022
|
| |||||||||||
Finance lease cost | | | | | | | | | | | | | | | | |
Amortization of right-of-use assets
|
| |
Depreciation and
amortization |
| | | $ | 146 | | | | | $ | 69 | | |
Interest on lease liabilities
|
| | Other Expense | | | | | 33 | | | | | | 12 | | |
Total finance lease cost
|
| | | | | | $ | 179 | | | | | $ | 81 | | |
Other information | | | | | | | | | | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities, included in operating cash flows
|
| | | | | | $ | 322 | | | | | $ | 94 | | |
Weighted-average remaining lease term
|
| | | | | | | 1.8 | | | | | | 2.0 | | |
Weighted-average incremental borrowing rate
|
| | | | | | | 8.14% | | | | | | 6.62% | | |
Year ending December 31,
|
| | | | | | |
2024
|
| | | $ | 381 | | |
2025
|
| | | | 98 | | |
2026
|
| | | | 31 | | |
2027
|
| | | | 31 | | |
Total lease payment
|
| | | | 541 | | |
Less: amount representing imputed interest
|
| | | | (39) | | |
Total future minimum lease obligations
|
| | | $ | 502 | | |
| | |
Authorized
Shares |
| |
Shares
Issued and Outstanding |
| |
Liquidation
Value |
| |
Common Stock
Issuable Upon Conversion |
| ||||||||||||
Series A Prime
|
| | | | 68,173,692 | | | | | | 62,389,791 | | | | | $ | 62,381 | | | | | | 5,562,653 | | |
Series B
|
| | | | 81,499,592 | | | | | | 68,258,635 | | | | | $ | 100,504 | | | | | | 6,085,929 | | |
| | |
December 31, 2023
|
| |||
Conversion of convertible preferred stock
|
| | | | 11,648,582 | | |
Stock options available for issuance
|
| | | | 1,176,505 | | |
Stock options outstanding
|
| | | | 2,273,221 | | |
Warrants
|
| | | | 142 | | |
Restricted stock vesting
|
| | | | 74,243 | | |
Total
|
| | | | 15,172,693 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Expected volatility
|
| | | | 92.24% | | | | | | 84.73% | | |
Risk-free interest rate
|
| | | | 3.84% | | | | | | 3.45% | | |
Expected dividend yield
|
| | | | 0% | | | | | | 0% | | |
Expected term (in years)
|
| | | | 5.97 | | | | | | 5.92 | | |
| | |
Number of
Outstanding Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | |
(Years)
|
| | | | | | | |||
Balance at December 31, 2022
|
| | | | 2,449,948 | | | | | $ | 6.47 | | | | | | 9.19 | | | | | | 6,140 | | |
Granted
|
| | | | 191,184 | | | | | $ | 8.72 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (324,885) | | | | | $ | 6.75 | | | | | | | | | | | | 203 | | |
Exercises
|
| | | | (43,026) | | | | | $ | 4.29 | | | | | | | | | | | | | | |
Balance at December 31, 2023
|
| | | | 2,273,221 | | | | | $ | 6.06 | | | | | | 8.05 | | | | | $ | 6,893 | | |
Vested and expected to vest at December 31, 2022
|
| | | | 2,273,221 | | | | | $ | 6.06 | | | | | | 8.05 | | | | | $ | 6,893 | | |
Exercisable at December 31, 2023
|
| | | | 1,044,637 | | | | | $ | 4.61 | | | | | | 7.33 | | | | | $ | 4,678 | | |
| | |
Number of
Shares |
| |
Weighted
Average Fair Value |
| ||||||
Unvested at December 31, 2022
|
| | | | 135,162 | | | | | $ | 2.35 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | (60,919) | | | | | | 2.51 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Balance at December 31, 2023
|
| | | | 74,243 | | | | | $ | 2.02 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Research and development
|
| | | $ | 1,555 | | | | | $ | 676 | | |
General and administrative
|
| | | | 1,352 | | | | | | 701 | | |
| | | | $ | 2,907 | | | | | $ | 1,377 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Income tax computed at federal statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State taxes, net of federal benefit
|
| | | | 7.49 | | | | | | 6.72 | | |
Foreign rate differential
|
| | | | 0.04 | | | | | | — | | |
Research and development credit
|
| | | | 4.03 | | | | | | 3.08 | | |
Valuation allowance
|
| | | | (31.99) | | | | | | (30.30) | | |
Permanent differences
|
| | | | (0.57) | | | | | | (0.50) | | |
Effective income tax rate
|
| | | | (0.00)% | | | | | | (0.00)% | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 18,936 | | | | | $ | 15,927 | | |
R&D credit
|
| | | | 7,239 | | | | | | 4,555 | | |
Capitalized Sec. 59 (e ) R&D expenditures
|
| | | | 2,337 | | | | | | 2,822 | | |
Operating lease liabilities
|
| | | | 3,052 | | | | | | 3,353 | | |
Capitalized research and development costs
|
| | | | 17,413 | | | | | | 8,281 | | |
Other
|
| | | | 2,735 | | | | | | 1,930 | | |
Total gross deferred tax assets
|
| | | | 51,712 | | | | | | 36,868 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Operating lease right-of-use assets
|
| | | | (2,118) | | | | | | (3,025) | | |
Other
|
| | | | — | | | | | | (19) | | |
Total gross deferred tax liabilities
|
| | | | (2,118 | | | | | | (3,044) | | |
Net deferred tax assets
|
| | | | 49,594 | | | | | | 33,824 | | |
Valuation allowance
|
| | | | (49,594) | | | | | | (33,824) | | |
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (49,291) | | | | | $ | (44,192) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 394,976 | | | | | | 312,296 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (124.80) | | | | | $ | (141.51) | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Conversion of preferred stock
|
| | | | 11,648,582 | | | | | | 11,648,582 | | |
Stock options outstanding
|
| | | | 2,273,221 | | | | | | 2,449,948 | | |
Conversion of preferred stock warrant
|
| | | | 142 | | | | | | 142 | | |
Unvested restricted common stock
|
| | | | 74,243 | | | | | | 135,162 | | |
| | | | | 13,996,188 | | | | | | 14,233,834 | | |
| | |
As of June 30,
2024 |
| |
As of December 31,
2023 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 12,607 | | | | | $ | 38,380 | | |
Prepaid expenses and other current assets
|
| | | | 2,179 | | | | | | 1,633 | | |
Total current assets
|
| | | | 14,786 | | | | | | 40,013 | | |
Restricted cash
|
| | | | 1,624 | | | | | | 1,624 | | |
Deferred offering costs
|
| | | | 1,754 | | | | | | — | | |
Property and equipment, net
|
| | | | 4,201 | | | | | | 4,797 | | |
Operating lease right-of-use assets, net
|
| | | | 6,928 | | | | | | 7,764 | | |
Finance lease right-of-use assets, net
|
| | | | 651 | | | | | | 748 | | |
Total assets
|
| | | $ | 29,944 | | | | | $ | 54,946 | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,461 | | | | | $ | 1,042 | | |
Accrued expenses
|
| | | | 2,930 | | | | | | 3,302 | | |
Operating lease liabilities, current portion
|
| | | | 2,846 | | | | | | 2,704 | | |
Finance lease liabilities, current portion
|
| | | | 255 | | | | | | 354 | | |
Financing liability, current portion
|
| | | | 293 | | | | | | 405 | | |
Total current liabilities
|
| | | | 7,785 | | | | | | 7,807 | | |
Long-term liabilities: | | | | | | | | | | | | | |
Operating lease liabilities, net of current portion
|
| | | | 7,039 | | | | | | 8,487 | | |
Finance lease liabilities, net of current portion
|
| | | | 85 | | | | | | 148 | | |
Financing liability, net of current portion
|
| | | | — | | | | | | 85 | | |
Other long-term liabilities
|
| | | | 2 | | | | | | 2 | | |
Total liabilities
|
| | | | 14,911 | | | | | | 16,529 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Convertible preferred stock, $0.0001 par value; 149,673,284 shares authorized as of June 30, 2024 and December 31, 2023; 130,648,426 shares issued and outstanding as of June 30, 2024 and December 31, 2023; liquidation preference of $162,885 as of June 30, 2024 and December 31, 2023
|
| | | | 162,147 | | | | | | 162,147 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par, 210,000,000 shares authorized as of June 30, 2024 and December 31, 2023, 1,027,116 and 1,026,057 shares issued, 490,877 and 460,704 shares outstanding as of June 30, 2024 and December 31, 2023, respectively
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 37,875 | | | | | | 36,231 | | |
Accumulated deficit
|
| | | | (184,990) | | | | | | (159,962) | | |
Total stockholders’ deficit
|
| | | | (147,114) | | | | | | (123,730) | | |
Total liabilities, convertible preferred stock, and stockholders’ deficit
|
| | | $ | 29,944 | | | | | $ | 54,946 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 19,129 | | | | | $ | 20,136 | | |
General and administrative
|
| | | | 6,408 | | | | | | 5,930 | | |
Total operating expenses
|
| | | | 25,537 | | | | | | 26,066 | | |
Loss from operations
|
| | | | (25,537) | | | | | | (26,066) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest income
|
| | | | 626 | | | | | | 1,550 | | |
Other expense
|
| | | | (117) | | | | | | (90) | | |
Total other income (expense), net
|
| | | | 509 | | | | | | 1,460 | | |
Net loss attributable to common stockholders and comprehensive loss
|
| | | $ | (25,028) | | | | | $ | (24,606) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (52.56) | | | | | $ | (65.59) | | |
Weighted-average shares of common stock outstanding, basic and diluted
|
| | | | 476,167 | | | | | | 375,127 | | |
| | |
Convertible
preferred stock |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance at December 31, 2022
|
| | | | 130,648,426 | | | | | $ | 162,147 | | | | | | | 356,759 | | | | | $ | 1 | | | | | $ | 33,139 | | | | | | (110,671) | | | | | $ | (77,531) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 4,569 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | 11 | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 31,442 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,549 | | | | | | — | | | | | | 1,549 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,606) | | | | | | (24,606) | | |
Balance at June 30, 2023
|
| | | | 130,648,426 | | | | | $ | 162,147 | | | | | | | 392,770 | | | | | $ | 1 | | | | | | 34,699 | | | | | | (135,277) | | | | | | (100,577) | | |
Balance at December 31, 2023
|
| | | | 130,648,426 | | | | | $ | 162,147 | | | | | | | 460,704 | | | | | $ | 1 | | | | | $ | 36,231 | | | | | $ | (159,962) | | | | | $ | (123,730) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 1,059 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 2 | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 29,114 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,642 | | | | | | — | | | | | | 1,642 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,028) | | | | | | (25,028) | | |
Balance at June 30, 2024
|
| | | | 130,648,426 | | | | | $ | 162,147 | | | | | | | 490,877 | | | | | $ | 1 | | | | | $ | 37,875 | | | | | $ | (184,990) | | | | | $ | (147,114) | | |
|
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (25,028) | | | | | $ | (24,606) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 860 | | | | | | 813 | | |
Stock-based compensation expense
|
| | | | 1,642 | | | | | | 1,549 | | |
Non-cash lease expense
|
| | | | 835 | | | | | | 940 | | |
Non-cash interest expense
|
| | | | 49 | | | | | | 29 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (546) | | | | | | (1,209) | | |
Accounts payable
|
| | | | (59) | | | | | | (1,416) | | |
Accrued expenses and other liabilities
|
| | | | (1,028) | | | | | | (845) | | |
Operating lease assets and liabilities
|
| | | | (1,307) | | | | | | (1,073) | | |
Net cash used in operating activities
|
| | | | (24,581) | | | | | | (25,818) | | |
Investing activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (178) | | | | | | (228) | | |
Net cash used in financing activities
|
| | | | (178) | | | | | | (228) | | |
Financing activities | | | | | | | | | | | | | |
Proceeds from issuance of common stock
|
| | | | 2 | | | | | | 11 | | |
Proceeds from financing obligation, net of transaction costs
|
| | | | — | | | | | | 706 | | |
Principal payments on financing obligation
|
| | | | (230) | | | | | | (38) | | |
Principal payments on finance leases
|
| | | | (178) | | | | | | (112) | | |
Payments of deferred offering costs
|
| | | | (608) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (1,014) | | | | | | 567 | | |
Net decrease in cash, cash equivalents and restricted cash
|
| | | | (25,773) | | | | | | (25,479) | | |
Cash, cash equivalents and restricted cash – beginning of year
|
| | | | 40,004 | | | | | | 84,536 | | |
Cash, cash equivalents and restricted cash – end of period
|
| | | $ | 14,231 | | | | | $ | 59,057 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Finance lease right-of-use asset obtained in exchange for lease liabilities
|
| | | $ | — | | | | | $ | 368 | | |
Deferred offering costs in accounts payable and accrued expenses
|
| | | $ | 1,147 | | | | | $ | — | | |
Purchase of property and equipment in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 10 | | |
| | |
June 30, 2024
|
| |
June 30, 2023
|
| ||||||
Cash and cash equivalents
|
| | | $ | 12,607 | | | | | $ | 57,433 | | |
Restricted cash
|
| | | | 1,624 | | | | | | 1,624 | | |
Total cash, cash equivalents, and restricted cash
|
| | | $ | 14,231 | | | | | $ | 59,057 | | |
Description
|
| |
Useful Life
|
|
Computer and software | | | Three years | |
Laboratory equipment | | | Five years | |
Furniture and fixtures | | | Seven years | |
Leasehold improvements | | |
Shorter of asset life or remaining lease term
|
|
| | |
Fair Value Measurements at June 30, 2024
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 10,659 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,659 | | |
| | |
Fair Value Measurements at December 31, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 37,074 | | | | | $ | — | | | | | $ | — | | | | | $ | 37,074 | | |
| | |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||
Variable lease expenses
|
| | | $ | 115 | | | | | $ | 105 | | |
Federal R&D tax credit receivable
|
| | | | 345 | | | | | | 442 | | |
Software and subscriptions
|
| | | | 369 | | | | | | 287 | | |
Research and development (R&D)
|
| | | | 961 | | | | | | 480 | | |
Other
|
| | | | 389 | | | | | | 318 | | |
Total prepaid expenses and other current assets
|
| | | $ | 2,179 | | | | | $ | 1,633 | | |
| | |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||
Laboratory equipment
|
| | | $ | 3,489 | | | | | $ | 3,322 | | |
Computer and software
|
| | | | 938 | | | | | | 938 | | |
Furniture and fixtures
|
| | | | 524 | | | | | | 524 | | |
Leasehold improvements
|
| | | | 4,518 | | | | | | 4,518 | | |
Total property and equipment
|
| | | | 9,469 | | | | | | 9,302 | | |
Less: accumulated depreciation and amortization
|
| | | | (5,268) | | | | | | (4,505) | | |
Total property and equipment, net
|
| | | $ | 4,201 | | | | | $ | 4,797 | | |
| | |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||
Payroll and employee related expenses
|
| | | $ | 1,071 | | | | | $ | 1,937 | | |
Professional fees and other general and administrative expenses
|
| | | | 1,233 | | | | | | 475 | | |
Research and development (R&D) expenses
|
| | | | 333 | | | | | | 601 | | |
Other
|
| | | | 293 | | | | | | 289 | | |
Total accrued expenses
|
| | | $ | 2,930 | | | | | $ | 3,302 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Lease costs: | | | | | | | | | | | | | |
Lease expense
|
| | | $ | 1,218 | | | | | $ | 1,326 | | |
Short-term lease expense
|
| | | | 27 | | | | | | 57 | | |
Variable lease expense
|
| | | | 673 | | | | | | 575 | | |
Total operating lease costs
|
| | | $ | 1,917 | | | | | $ | 1,959 | | |
Other information: | | | | | | | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities, including in operating cash flows
|
| | | $ | 1,753 | | | | | $ | 1,701 | | |
Weighted-average remaining lease term
|
| | | | 3.2 | | | | | | 4.0 | | |
Weighted-average incremental borrowing rate
|
| | | | 6.72% | | | | | | 6.66% | | |
Maturity of operating lease liabilities
|
| ||||||
2024 remaining
|
| | | $ | 1,701 | | |
2025
|
| | | | 3,455 | | |
2026
|
| | | | 3,558 | | |
2027
|
| | | | 1,980 | | |
2028
|
| | | | 264 | | |
Total lease payments
|
| | | | 10,958 | | |
Less: amount representing imputed interest
|
| | | | (1,072) | | |
Total future minimum lease obligations
|
| | | $ | 9,885 | | |
| | |
Classification
|
| |
Six Months Ended June 30,
|
| |||||||||
|
2024
|
| |
2023
|
| |||||||||||
Lease costs: | | | | | | | | | | | | | | | | |
Amortization of right-of-use assets
|
| |
Depreciation and
amortization |
| | | $ | 98 | | | | | $ | 58 | | |
Interest on lease liabilities
|
| | Other expense | | | | | 16 | | | | | | 13 | | |
Total operating lease costs
|
| | | | | | $ | 114 | | | | | $ | 72 | | |
Other information: | | | | | | | | | | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities, including in operating cash flows
|
| | | | | | $ | 178 | | | | | $ | 112 | | |
Weighted-average remaining lease term
|
| | | | | | | 1.7 | | | | | | 1.7 | | |
Weighted-average incremental borrowing rate
|
| | | | | | | 8.19% | | | | | | 8.19% | | |
Maturity of finance lease liabilities
|
| ||||||
2024 remaining
|
| | | $ | 203 | | |
2025
|
| | | | 98 | | |
2026
|
| | | | 31 | | |
2027
|
| | | | 31 | | |
Total lease payments
|
| | | $ | 363 | | |
Less: amount representing imputed interest
|
| | | | (23) | | |
Total future minimum lease obligations
|
| | | $ | 340 | | |
| | |
Authorized
Shares |
| |
Shares
Issued and Outstanding |
| |
Liquidation
Value |
| |
Common Stock
Issuable Upon Conversion |
| ||||||||||||
Series A Prime
|
| | | | 68,173,692 | | | | | | 62,389,791 | | | | | $ | 62,381 | | | | | | 5,562,653 | | |
Series B
|
| | | | 81,499,592 | | | | | | 68,258,635 | | | | | $ | 100,504 | | | | | | 6,085,929 | | |
| | |
As of June 30, 2024
|
| |||
Shares reserved for convertible preferred stock
|
| | | | 11,648,582 | | |
Shares reserved for future issuance under the 2016 Stock Incentive Plan
|
| | | | 958,164 | | |
Shares reserved for stock option exercises
|
| | | | 2,498,802 | | |
Shares reserved for warrants
|
| | | | 142 | | |
Shares reserved for restricted stock vesting
|
| | | | 45,129 | | |
Total
|
| | | | 15,150,819 | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance at December 31, 2023
|
| | | | 2,273,221 | | | | | $ | 6.06 | | | | | | 8.05 | | | | | $ | 6,893 | | |
Options granted
|
| | | | 265,346 | | | | | $ | 9.10 | | | | | | | | | | | | | | |
Options cancelled
|
| | | | (38,706) | | | | | $ | 7.73 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (1,059) | | | | | $ | 2.34 | | | | | | | | | | | $ | 7 | | |
Balance at June 30, 2024
|
| | | | 2,498,802 | | | | | $ | 6.35 | | | | | | 7.77 | | | | | $ | 13,568 | | |
Vested and expected to vest as of June 30, 2024
|
| | | | 2,498,802 | | | | | $ | 6.35 | | | | | | 7.77 | | | | | $ | 13,568 | | |
Exercisable at June 30, 2024
|
| | | | 1,044,637 | | | | | $ | 5.06 | | | | | | 7.09 | | | | | $ | 8,868 | | |
| | |
Number of
Shares |
| |
Weighted Average
Fair Value |
| ||||||
Unvested at December 31, 2023
|
| | | | 74,273 | | | | | $ | 2.02 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | (29,114) | | | | | $ | 2.13 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Unvested at June 30, 2024
|
| | | | 45,129 | | | | | $ | 1.91 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Research and development
|
| | | $ | 905 | | | | | $ | 861 | | |
General and administrative
|
| | | | 738 | | | | | | 688 | | |
Total
|
| | | $ | 1,642 | | | | | $ | 1,549 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (25,028) | | | | | $ | (24,606) | | |
Denominator:
|
| | | | | | | | | | | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 476,167 | | | | | | 375,127 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (52.56) | | | | | $ | (65.59) | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Conversion of outstanding convertible preferred stock
|
| | | | 11,648,582 | | | | | | 11,648,582 | | |
Options to purchase common stock
|
| | | | 2,498,802 | | | | | | 2,544,222 | | |
Unvested restricted common stock
|
| | | | 45,129 | | | | | | 103,720 | | |
Conversion of preferred stock warrant
|
| | | | 142 | | | | | | 142 | | |
Total
|
| | | | 14,192,655 | | | | | | 14,296,666 | | |