| | |
Per Share
|
| |
Total Minimum
Offering |
| |
Total Maximum
Offering |
| |||||||||
Public offering price
|
| | | $ | 7.50 | | | | | $ | 40,000,000 | | | | | $ | 70,000,000 | | |
Underwriting commissions(1)(2)
|
| | | $ | 0.36 | | | | | $ | 1,920,000 | | | | | $ | 3,360,000 | | |
Proceeds, before expenses, to us(3)
|
| | | $ | 7.14 | | | | | $ | 38,080,000 | | | | | $ | 66,640,000 | | |
|
MDB Capital Group, LLC
|
| |
Feltl and Company
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 66 | | | |
| | | | 81 | | | |
| | | | 85 | | | |
| | | | 89 | | | |
| | | | 94 | | | |
| | | | 96 | | | |
| | | | 98 | | | |
| | | | 100 | | | |
| | | | 104 | | | |
| | | | 104 | | | |
| | | | 104 | | | |
| | | | 104 | | |
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Operating expenses: | | | | | | ||||||||||||||||||||
General and administrative
|
| | | | 1,970,488 | | | | | | 425,081 | | | | | | 2,914,452 | | | | | | 1,193,527 | | |
Research and development
|
| | | | 5,687,847 | | | | | | 1,503,649 | | | | | | 9,880,529 | | | | | | 3,622,409 | | |
Total operating expenses
|
| | | | 7,658,335 | | | | | | 1,928,730 | | | | | | 12,794,981 | | | | | | 4,815,936 | | |
Loss from operations
|
| | | | (7,658,335) | | | | | | (1,928,730) | | | | | | (12,794,981) | | | | | | (4,815,936) | | |
Interest income
|
| | | | 52 | | | | | | — | | | | | | — | | | | | | 52 | | |
Net loss
|
| | | $ | (7,658,283) | | | | | $ | (1,928,730) | | | | | $ | (12,794,981) | | | | | $ | (4,815,884) | | |
Net loss per common share – basic and diluted
|
| | | $ | (1.03) | | | | | $ | (0.34) | | | | | $ | (1.20) | | | | | $ | (0.65) | | |
Weighted average common shares outstanding –
basic and diluted |
| | | | 7,433,433 | | | | | | 5,658,282 | | | | | | 10,635,684 | | | | | | 7,352,704 | | |
|
| | |
December 31,
|
| |
September 30,
2017 |
| ||||||||||||
| | |
2016
|
| |
2015
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Cash
|
| | | $ | 14,925,820 | | | | | $ | 6,405,207 | | | | | $ | 3,400,481 | | |
Certificate of deposit
|
| | | | 50,033 | | | | | | 50,000 | | | | | | 50,033 | | |
Working capital
|
| | | | 14,070,638 | | | | | | 6,164,449 | | | | | | 2,215,871 | | |
Total assets
|
| | | | 16,278,617 | | | | | | 7,314,626 | | | | | | 6,295.430 | | |
Total stockholders’ equity
|
| | | | 15,174,640 | | | | | | 6,938,331 | | | | | | 4,380,690 | | |
| | |
As of September 30, 2017
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
(Minimum) |
| |
Pro Forma
(Maximum) |
| |||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||
Cash
|
| | | $ | 3,400,481 | | | | | $ | 40,319,615 | | | | | $ | 68,744,608 | | |
Total Debt
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Stockholders’ Equity: | | | | | |||||||||||||||
Preferred stock, $0.001 par value; 10,000,000 shares authorized; no shares issued or outstanding, actual; 10,000,000 shares authorized pro forma; no shares issued or outstanding pro forma;
|
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.001 par value; 50,000,000 shares authorized;
10,635,684 shares issued and outstanding, actual; 50,000,000 shares authorized and 16,640,590 shares issued and outstanding, pro forma (minimum), and 50,000,000 shares authorized and 20,640,589 shares issued and outstanding, pro forma (maximum) |
| | | | 10,636 | | | | | | 16,641 | | | | | | 20,640 | | |
Additional paid-in capital
|
| | | | 26,752,048 | | | | | | 68,657,838 | | | | | | 97,078,832 | | |
Accumulated deficit
|
| | | | (22,381,994) | | | | | | (27,418,784) | | | | | | (27,418,784) | | |
Total stockholders’ equity
|
| | | | 4,380,690 | | | | | | 41,255,695 | | | | | | 69,680,688 | | |
Total capitalization
|
| | | $ | 4,380,690 | | | | | $ | 41,255,695 | | | | | $ | 69,680,688 | | |
| | |
Minimum
|
| |
Maximum
|
| ||||||
Public offering price
|
| | | $ | 7.50 | | | | | $ | 7.50 | | |
Net tangible book value per share as of September 30, 2017
|
| | | | 0.40 | | | | | | 0.40 | | |
Decrease attributable to shares issued to Einstein
|
| | | | (0.03) | | | | | | (0.03) | | |
Net tangible book value immediately prior to offering
|
| | | | 0.37 | | | | | | 0.37 | | |
Increase per share attributable to this offering
|
| | | | 2.10 | | | | | | 3.00 | | |
Pro forma tangible book value per share after this offering
|
| | | | 2.47 | | | | | | 3.37 | | |
Dilution per share to new investors in this offering
|
| | | $ | 5.03 | | | | | $ | 4.13 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Revenue
|
| | | $ | — | | | | | $ | — | | |
Operating expenses: | | | | ||||||||||
General and administrative
|
| | | | 1,970,488 | | | | | | 425,081 | | |
Research and development
|
| | | | 5,687,847 | | | | | | 1,503,649 | | |
Total operating expenses
|
| | | | 7,658,335 | | | | | | 1,928,730 | | |
Loss from operations
|
| | | | (7,658,335) | | | | | | (1,928,730) | | |
Interest income
|
| | | | 52 | | | | | | — | | |
Net loss
|
| | | $ | (7,658,283) | | | | | $ | (1,928,730) | | |
|
| | |
Nine Months
Ended September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Revenue
|
| | | $ | — | | | | | $ | — | | |
Operating expenses: | | | | ||||||||||
General and administrative
|
| | | | 2,914,452 | | | | | | 1,193,527 | | |
Research and development
|
| | | | 9,880,529 | | | | | | 3,622,409 | | |
Total operating expenses
|
| | | | 12,794,981 | | | | | | 4,815,936 | | |
Loss from operations
|
| | | | (12,794,981) | | | | | | (4,815,936) | | |
Interest income
|
| | | | — | | | | | | 52 | | |
Net loss
|
| | | $ | (12,794,981) | | | | | $ | (4,815,884) | | |
|
Years Ending December 31,
|
| | |||||
2017
|
| | | $ | 676,500 | | |
2018
|
| | | | 854,000 | | |
Total
|
| | | $ | 1,530,500 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
Daniel R. Passeri | | |
57
|
| | Chief Executive Officer, President and Director | |
Gary Schuman | | |
50
|
| | Interim Chief Financial Officer | |
Ken Pienta | | |
57
|
| | Chief Medical Officer | |
Ronald Seidel, III | | |
41
|
| | Executive Vice President, Head of Research and Development | |
Rodolfo Chaparro | | |
45
|
| | Executive Vice President, Head of Immunology | |
Colin G. Sandercock | | |
60
|
| | Senior Vice President, General Counsel and Secretary | |
Peter A. Kiener | | |
65
|
| | Chairman | |
Anthony DiGiandomenico | | |
51
|
| | Director | |
Cameron Gray | | |
47
|
| | Director | |
Christopher Marlett | | |
53
|
| | Director | |
Steven McKnight | | |
68
|
| | Director | |
Barry Simon | | |
52
|
| | Director | |
Steven Almo | | |
57
|
| | Chairman of Scientific and Clinical Advisory Board | |
Name & Position
|
| |
Fiscal Year
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Option
Awards ($)(1) |
| |
Total ($)
|
| |||||||||||||||
Daniel R. Passeri
Chief Executive Officer |
| | | | 2016(2) | | | | | | 112,027 | | | | | | 57,500 | | | | | | 2,289,178 | | | | | | 2,458,705 | | |
Rodolfo J. Chaparro
Executive Vice President, Head of Immunology |
| | | | 2016 | | | | | | 203,333 | | | | | | 50,000 | | | | | | 504,135 | | | | | | 757,468 | | |
| | | 2015 | | | | | | 90,000 | | | | | | 30,000(3) | | | | | | — | | | | | | 120,000 | | | ||
Ronald D. Seidel
Executive Vice President, Head of Research & Development |
| | | | 2016 | | | | | | 203,333 | | | | | | 50,000 | | | | | | 504,135 | | | | | | 757,468 | | |
| | | 2015 | | | | | | 90,000 | | | | | | 30,000(3) | | | | | | — | | | | | | 120,000 | | |
Name & Principal Position
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option Exercise
Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Daniel R. Passeri
Chief Executive Officer |
| | | | — | | | | | | 544,732(1) | | | | | $ | 2.86 | | | | | | 08/29/2023 | | |
Rodolfo Chaparro
Executive Vice President, Head of Immunology |
| | | | — | | | | | | 120,000(2) | | | | | $ | 2.86 | | | | | | 09/07/2023 | | |
Ronald Seidel
Executive Vice President, Head of Research & Development |
| | | | — | | | | | | 120,000(2) | | | | | $ | 2.86 | | | | | | 09/07/2023 | | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||
Peter A. Kiener
|
| | | | 23,250 | | | | | | 535,182 | | | | | | — | | | | | | 558,432 | | |
Steven McKnight
|
| | | | 23,250 | | | | | | 535,182 | | | | | | — | | | | | | 558,432 | | |
Barry Simon
|
| | | | 23,250 | | | | | | 535,182 | | | | | | — | | | | | | 558,432 | | |
Name
|
| |
Shares subject to
Outstanding Stock Option Awards (#) |
| |||
Peter A. Kiener
|
| | | | 125,920 | | |
Steven McKnight
|
| | | | 125,920 | | |
Barry Simon
|
| | | | 125,920 | | |
| | |
Shares of
Common Stock |
| |
Shares
Underlying Options |
| |
Shares
Underlying Warrants(2) |
| |
Number of
Shares Beneficially Owned(3) |
| |
Percentage
Owned Prior to the Offering |
| |
Percentage
Owned After the Offering (Minimum)(4) |
| |
Percentage
Owned After the Offering (Maximum)(4) |
| |||||||||||||||||||||
Directors and Executive Officers(1)
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Daniel R. Passeri
|
| | | | 40,000 | | | | | | 136,183 | | | | | | — | | | | | | 176,183 | | | | | | 1.6% | | | | | | 1.1% | | | | | | * | | |
Gary Schuman
|
| | | | 66,750 | | | | | | — | | | | | | 11,111 | | | | | | 77,861 | | | | | | * | | | | | | * | | | | | | * | | |
Ken Pienta
|
| | | | — | | | | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | * | | | | | | * | | | | | | * | | |
Ronald D. Seidel
|
| | | | 445,000 | | | | | | 30,000 | | | | | | — | | | | | | 475,000 | | | | | | 4.5% | | | | | | 2.8% | | | | | | 2.3% | | |
Rodolfo J. Chaparro
|
| | | | 445,000 | | | | | | 30,000 | | | | | | — | | | | | | 475,000 | | | | | | 4.5% | | | | | | 2.8% | | | | | | 2.3% | | |
Colin G. Sandercock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Peter Kiener
|
| | | | — | | | | | | 25,184 | | | | | | — | | | | | | 25,184 | | | | | | * | | | | | | * | | | | | | * | | |
Anthony DiGiandomenico(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | |
Cameron Gray
|
| | | | 667,500 | | | | | | — | | | | | | 61,111 | | | | | | 728,611 | | | | | | 6.8% | | | | | | 4.4% | | | | | | 3.5% | | |
Christopher Marlett(6)
|
| | | | 1,017,973 | | | | | | — | | | | | | 185,185 | | | | | | 1,203,158 | | | | | | 11.1% | | | | | | 7.2% | | | | | | 5.8% | | |
Steven McKnight
|
| | | | — | | | | | | 25,184 | | | | | | — | | | | | | 25,184 | | | | | | * | | | | | | * | | | | | | * | | |
Barry Simon
|
| | | | — | | | | | | 25,184 | | | | | | — | | | | | | 25,184 | | | | | | * | | | | | | * | | | | | | * | | |
Directors and Executive Officers
as a group (12 persons) |
| | | | 2,682,223 | | | | | | 291,735 | | | | | | 257,407 | | | | | | 3,231,365 | | | | | | 28.9% | | | | | | 18.8% | | | | | | 15.2% | | |
Five Percent Stockholders | | | | | | | | | |||||||||||||||||||||||||||||||||||
MDB Capital Group, LLC(7)
|
| | | | 1,017,973 | | | | | | — | | | | | | 185,185 | | | | | | 1,203,158 | | | | | | 11.1% | | | | | | 7.2% | | | | | | 5.8% | | |
Albert Einstein College of
Medicine(8) |
| | | | 671,572 | | | | | | — | | | | | | — | | | | | | 671,572 | | | | | | 6.3% | | | | | | 4.0% | | | | | | 3.3% | | |
Steven C. Almo(9)
|
| | | | 534,000 | | | | | | 40,122 | | | | | | — | | | | | | 574,122 | | | | | | 5.4% | | | | | | 3.4% | | | | | | 2.8% | | |
Mark Strome(10)
|
| | | | 615,556(11) | | | | | | — | | | | | | — | | | | | | 615,556 | | | | | | 5.8% | | | | | | 3.7% | | | | | | 3.0% | | |
Peter A. Appel(12)
|
| | | | 655,556 | | | | | | — | | | | | | — | | | | | | 655,556 | | | | | | 6.2% | | | | | | 3.9% | | | | | | 3.2% | | |
Name
|
| |
Shares of
Common Stock |
| |
Relationship to Us
|
| |||
MDB Capital Group, LLC | | | | | 1,045,750 | | | | 5% Stockholder | |
Cameron Gray | | | | | 667,500 | | | | Director | |
Steven C. Almo | | | | | 534,000 | | | | 5% Stockholder and Chairman of the Scientific and Clinical Advisory Board | |
Ronald D. Seidel | | | | | 445,000 | | | | Officer | |
Rodolfo J. Chaparro | | | | | 445,000 | | | | Officer | |
Gary Schuman | | | | | 66,750 | | | | Officer | |
Name
|
| |
Shares of
Common Stock Actually Owned Prior to Offering |
| |||
MDB Capital Group, LLC
|
| | | | 1,017,973 | | |
Cameron Gray
|
| | | | 667,500 | | |
Amy En-Mei Wang
|
| | | | 333,750 | | |
Gary Schuman
|
| | | | 66,750 | | |
George Brandon
|
| | | | 63,625 | | |
Kevin Cotter
|
| | | | 55,625 | | |
Edgardo Rayo
|
| | | | 9,259 | | |
Ivonne Bordas
|
| | | | 9,259 | | |
Carlos Herrera
|
| | | | 9,259 | | |
Total
|
| | | | 2,233,000 | | |
|
| | |
Total Minimum
Offering |
| |
Total Maximum
Offering |
| ||||||
Public offering price
|
| | | $ | 40,000,000 | | | | | $ | 70,000,000 | | |
Underwriting commissions to be paid to the underwriters
|
| | | $ | 1,920,000 | | | | | $ | 3,360,000 | | |
Qualified independent underwriter fee
|
| | | $ | 275,000 | | | | | $ | 275,000 | | |
Net proceeds, before other Company expenses
|
| | | $ | 37,805,000 | | | | | $ | 66,365,000 | | |
| | |
Page
Number |
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
ASSETS | | | | ||||||||||
Current assets: | | | | ||||||||||
Cash
|
| | | $ | 14,925,820 | | | | | $ | 6,405,207 | | |
Certificate of deposit
|
| | | | 50,033 | | | | | | 50,000 | | |
Prepaid expenses and other current assets
|
| | | | 162,398 | | | | | | 51,447 | | |
Total current assets
|
| | | | 15,138,251 | | | | | | 6,506,654 | | |
Property and equipment, net
|
| | | | 1,023,366 | | | | | | 709,472 | | |
Deposits
|
| | | | 117,000 | | | | | | 98,500 | | |
Total assets
|
| | | $ | 16,278,617 | | | | | $ | 7,314,626 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | ||||||||||
Current liabilities:
|
| | | ||||||||||
Accounts payable and accrued expenses
|
| | | $ | 549,963 | | | | | $ | 177,815 | | |
Accrued compensation and related expenses
|
| | | | 408,559 | | | | | | 118,935 | | |
Current portion of deferred rent
|
| | | | 109,091 | | | | | | 45,455 | | |
Total current liabilities
|
| | | | 1,067,613 | | | | | | 342,205 | | |
Deferred rent, net of current portion
|
| | | | 36,364 | | | | | | 34,090 | | |
Total liabilities
|
| | | | 1,103,977 | | | | | | 376,295 | | |
Commitments and contingencies | | | | ||||||||||
Stockholders’ equity: | | | | ||||||||||
Preferred Stock, $0.001 par value, authorized – 10,000,000 shares; issued and outstanding – none
|
| | | | — | | | | | | — | | |
Common stock, $0.001 par value; authorized – 50,000,000 shares; issued and
outstanding – 10,635,684 shares and 7,352,704 shares at December 31, 2016 and 2015, respectively |
| | | | 10,636 | | | | | | 7,353 | | |
Additional paid-in capital
|
| | | | 24,751,017 | | | | | | 8,859,708 | | |
Accumulated deficit
|
| | | | (9,587,013) | | | | | | (1,928,730) | | |
Total stockholders’ equity
|
| | | | 15,174,640 | | | | | | 6,938,331 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 16,278,617 | | | | | $ | 7,314,626 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Revenue
|
| | | $ | — | | | | | $ | — | | |
Operating expenses: | | | | ||||||||||
General and administrative
|
| | | | 1,970,488 | | | | | | 425,081 | | |
Research and development
|
| | | | 5,687,847 | | | | | | 1,503,649 | | |
Total operating expenses
|
| | | | 7,658,335 | | | | | | 1,928,730 | | |
Loss from operations
|
| | | | (7,658,335) | | | | | | (1,928,730) | | |
Interest income
|
| | | | 52 | | | | | | — | | |
Net loss
|
| | | $ | (7,658,283) | | | | | $ | (1,928,730) | | |
Net loss per common share – basic and diluted
|
| | | $ | (1.03) | | | | | $ | (0.34) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 7,433,433 | | | | | | 5,658,282 | | |
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| ||||||||||||||||||||||||
Common stock issued to founders
|
| | | | 3,649,000 | | | | | $ | 3,649 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,649 | | |
Common stock issued in private placement
|
| | | | 3,703,704 | | | | | | 3,704 | | | | | | 9,996,296 | | | | | | — | | | | | | 10,000,000 | | |
Costs incurred in connection with private placement of common stock
|
| | | | — | | | | | | — | | | | | | (1,911,529) | | | | | | — | | | | | | (1,911,529) | | |
Proceeds from sale of placement agent warrants
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Fair value of warrants issued in connection with private placement of common stock
|
| | | | — | | | | | | — | | | | | | 773,941 | | | | | | — | | | | | | 773,941 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,928,730) | | | | | | (1,928,730) | | |
Balance, December 31, 2015
|
| | | | 7,352,704 | | | | | | 7,353 | | | | | | 8,859,708 | | | | | | (1,928,730) | | | | | | 6,938,331 | | |
Common stock issued in private placement
|
| | | | 3,282,980 | | | | | | 3,283 | | | | | | 16,411,617 | | | | | | — | | | | | | 16,414,900 | | |
Costs incurred in connection with private placement of common stock
|
| | | | — | | | | | | — | | | | | | (1,409,864) | | | | | | — | | | | | | (1,409,864) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 889,556 | | | | | | — | | | | | | 889,556 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,658,283) | | | | | | (7,658,283) | | |
Balance, December 31, 2016
|
| | | | 10,635,684 | | | | | $ | 10,636 | | | | | $ | 24,751,017 | | | | | $ | (9,587,013) | | | | | $ | 15,174,640 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Cash flows from operating activities: | | | | ||||||||||
Net loss
|
| | | $ | (7,658,283) | | | | | $ | (1,928,730) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | ||||||||||
Depreciation and amortization
|
| | | | 202,085 | | | | | | 44,815 | | |
Deferred rent
|
| | | | 65,910 | | | | | | 79,545 | | |
Stock-based compensation
|
| | | | 889,556 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | ||||||||||
(Increase) decrease in – | | | | ||||||||||
Prepaid expenses and other current assets
|
| | | | (110,951) | | | | | | (51,447) | | |
Deposits
|
| | | | (18,500) | | | | | | (98,500) | | |
Increase (decrease) in – | | | | ||||||||||
Accounts payable and accrued expenses
|
| | | | 372,148 | | | | | | 177,815 | | |
Accrued compensation and related expenses
|
| | | | 289,624 | | | | | | 118,935 | | |
Net cash used in operating activities
|
| | | | (5,968,411) | | | | | | (1,657,567) | | |
Cash flows from investing activities: | | | | ||||||||||
Increase in certificate of deposit
|
| | | | (33) | | | | | | (50,000) | | |
Purchases of property and equipment
|
| | | | (515,979) | | | | | | (754,287) | | |
Net cash used in investing activities
|
| | | | (516,012) | | | | | | (804,287) | | |
Cash flows from financing activities: | | | | ||||||||||
Proceeds from issuance of common stock to founders
|
| | | | — | | | | | | 3,649 | | |
Proceeds from private placements of common stock
|
| | | | 16,414,900 | | | | | | 10,000,000 | | |
Proceeds from sale of placement agent warrants
|
| | | | — | | | | | | 1,000 | | |
Cash payments made for costs incurred in connection with sale of common stock
|
| | | | (1,409,864) | | | | | | (1,137,588) | | |
Net cash provided by financing activities
|
| | | | 15,005,036 | | | | | | 8,867,061 | | |
Cash: | | | | ||||||||||
Net increase
|
| | | | 8,520,613 | | | | | | 6,405,207 | | |
Balance at beginning of year
|
| | | | 6,405,207 | | | | | | — | | |
Balance at end of year
|
| | | $ | 14,925,820 | | | | | $ | 6,405,207 | | |
Supplemental disclosures of cash flow information: | | | | ||||||||||
Cash paid for – | | | | ||||||||||
Interest
|
| | | $ | — | | | | | $ | — | | |
Income taxes
|
| | | $ | — | | | | | $ | — | | |
Non-cash financing activities: | | | | ||||||||||
Fair value of warrants issued in connection with private placement of common stock
|
| | | $ | — | | | | | $ | 773,941 | | |
|
|
Laboratory equipment
|
| |
5 years
|
|
|
Computer equipment
|
| |
3 years
|
|
|
Furniture and fixtures
|
| |
3 years
|
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Common stock warrants
|
| | | | 370,370 | | | | | | 370,370 | | |
Common stock options
|
| | | | 1,663,221 | | | | | | — | | |
Total
|
| | | | 2,033,591 | | | | | | 370,370 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Laboratory equipment
|
| | | $ | 1,194,473 | | | | | $ | 735,013 | | |
Furniture and fixtures
|
| | | | 1,832 | | | | | | 1,832 | | |
Computer equipment
|
| | | | 44,166 | | | | | | 17,442 | | |
Leasehold improvements
|
| | | | 29,795 | | | | | | — | | |
| | | | | 1,270,266 | | | | | | 754,287 | | |
Less accumulated depreciation and amortization
|
| | | | (246,900) | | | | | | (44,815) | | |
Net property and equipment
|
| | | $ | 1,023,366 | | | | | $ | 709,472 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
General and administrative
|
| | | $ | 4,630 | | | | | $ | 1,238 | | |
Research and development
|
| | | | 197,455 | | | | | | 43,577 | | |
Total
|
| | | $ | 202,085 | | | | | $ | 44,815 | | |
|
Grant of Date
|
| |
Number of
Shares Under Option |
| |
Life of
Option |
| |
Vesting
Period |
| |
Fair Value at Date of Grant
|
| ||||||||||||
|
Total
|
| |
Per Share
|
| ||||||||||||||||||||
March 23, 2016
|
| | | | 240,729 | | | |
5 years
|
| |
3 years
|
| | | $ | 1,023,791 | | | | | $ | 4.25 | | |
March 23, 2016
|
| | | | 377,760 | | | |
7 years
|
| |
5 years
|
| | | | 1,605,546 | | | | | $ | 4.25 | | |
August 29, 2016
|
| | | | 544,732 | | | |
7 years
|
| |
4 years
|
| | | | 2,289,178 | | | | | $ | 4.20 | | |
September 7, 2016
|
| | | | 440,000 | | | |
7 years
|
| |
4 years
|
| | | | 1,848,496 | | | | | $ | 4.20 | | |
November 16, 2016
|
| | | | 60,000 | | | |
7 years
|
| |
1 year
|
| | | | 265,367 | | | | | $ | 4.42 | | |
| | | | | 1,663,221 | | | | | | | | | | | $ | 7,032,378 | | | | | | | | |
|
|
Risk-free interest rate
|
| |
1.07 to 2.25%
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Expected volatility
|
| |
104% to 112%
|
|
|
Expected life
|
| |
4.25 to 7 years
|
|
|
Stock price per share
|
| |
$5.00
|
|
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in Years) |
| |||||||||
Granted
|
| | | | — | | | | | ||||||||||
Exercised
|
| | | | — | | | | | ||||||||||
Expired
|
| | | | — | | | | | ||||||||||
Stock options outstanding at December 31, 2015
|
| | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 1,663,221 | | | | | $ | 2.86 | | | | |||||
Exercised
|
| | | | — | | | | | | — | | | | |||||
Expired
|
| | | | — | | | | | | — | | | | |||||
Stock options outstanding at December 31, 2016
|
| | | | 1,663,221 | | | | | $ | 2.86 | | | | | | 6.22 | | |
Stock options exercisable at December 31, 2016
|
| | | | 60,183 | | | | | $ | 2.86 | | | | | | 4.21 | | |
|
|
General and administrative
|
| | | $ | 439,366 | | |
|
Research and development
|
| | | | 450,190 | | |
|
Total
|
| | | $ | 889,556 | | |
|
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in Years) |
| |||||||||
Issued
|
| | | | 370,370 | | | | | $ | 2.70 | | | | |||||
Exercised
|
| | | | — | | | | | | — | | | | |||||
Expired
|
| | | | — | | | | | | — | | | | |||||
Warrants outstanding at December 31, 2015
|
| | | | 370,370 | | | | | $ | 2.70 | | | | |||||
Issued
|
| | | | — | | | | | | — | | | | |||||
Exercised
|
| | | | — | | | | | | — | | | | |||||
Expired
|
| | | | — | | | | | | — | | | | |||||
Warrants outstanding at December 31, 2016
|
| | | | 370,370 | | | | | $ | 2.70 | | | | | | 5.46 | | |
Warrants exercisable at December 31, 2016
|
| | | | 370,370 | | | | | $ | 2.70 | | | | | | 5.46 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Deferred tax assets: | | | | ||||||||||
Net operating loss carryforwards
|
| | | $ | 3,607,000 | | | | | $ | 816,000 | | |
Research and other credits
|
| | | | 364,000 | | | | | | 54,000 | | |
Reserves and accruals
|
| | | | 315,000 | | | | | | 39,000 | | |
Other intangibles
|
| | | | 9,000 | | | | | | 9,000 | | |
Total gross deferred tax assets
|
| | | | 4,295,000 | | | | | | 918,000 | | |
Less valuation allowance
|
| | | | (4,190,000) | | | | | | (873,000) | | |
Total deferred tax assets
|
| | | | 105,000 | | | | | | 45,000 | | |
Deferred tax liability: | | | | ||||||||||
Depreciation
|
| | | | (105,000) | | | | | | (45,000) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
U. S. Federal statutory tax rate
|
| | | | (35)% | | | | | | (35)% | | |
Change in valuation allowance
|
| | | | 36% | | | | | | 37% | | |
Tax credits
|
| | | | (3)% | | | | | | (3)% | | |
Other
|
| | | | 2% | | | | | | 1% | | |
Effective tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
|
Years Ending December 31,
|
| | |||||
2017
|
| | | $ | 2,650,000 | | |
2018
|
| | | | 854,000 | | |
Total
|
| | | $ | 3,504,000 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
General and administrative
|
| | | $ | 117,691 | | | | | $ | 42,455 | | |
Research and development
|
| | | | 846,818 | | | | | | 319,091 | | |
Total
|
| | | $ | 964,509 | | | | | $ | 361,546 | | |
|
| | |
Page
Number |
| |||
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | |
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(Unaudited)
|
| | ||||||||
ASSETS | | | | ||||||||||
Current assets: | | | | ||||||||||
Cash
|
| | | $ | 3,400,481 | | | | | $ | 14,925,820 | | |
Certificate of deposit
|
| | | | 50,033 | | | | | | 50,033 | | |
Research and development contract advances
|
| | | | 294,206 | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 145,068 | | | | | | 162,398 | | |
Deferred offering costs
|
| | | | 240,823 | | | | | | — | | |
Total current assets
|
| | | | 4,130,611 | | | | | | 15,138,251 | | |
Property and equipment, net
|
| | | | 1,741,037 | | | | | | 1,023,366 | | |
Trademark
|
| | | | 175,000 | | | | | | — | | |
Long-term service contract
|
| | | | 23,282 | | | | | | — | | |
Deposits
|
| | | | 225,500 | | | | | | 117,000 | | |
Total assets
|
| | | $ | 6,295,430 | | | | | $ | 16,278,617 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | ||||||||||
Current liabilities: | | | | ||||||||||
Accounts payable and accrued expenses
|
| | | $ | 772,245 | | | | | $ | 549,963 | | |
Accrued compensation and related expenses
|
| | | | 725,196 | | | | | | 408,559 | | |
Accrued deferred offering costs
|
| | | | 196,694 | | | | | | — | | |
Research and development contract liabilities
|
| | | | 156,969 | | | | | | — | | |
Current portion of deferred rent
|
| | | | 63,636 | | | | | | 109,091 | | |
Total current liabilities
|
| | | | 1,914,740 | | | | | | 1,067,613 | | |
Deferred rent, net of current portion
|
| | | | — | | | | | | 36,364 | | |
Total liabilities
|
| | | | 1,914,740 | | | | | | 1,103,977 | | |
Commitments and contingencies | | | | ||||||||||
Stockholders’ equity: | | | | ||||||||||
Preferred Stock, $0.001 par value, authorized – 10,000,000 shares; issued and
outstanding – none |
| | | | — | | | | | | — | | |
Common stock, $0.001 par value; authorized – 50,000,000 shares; issued and
outstanding – 10,635,684 shares |
| | | | 10,636 | | | | | | 10,636 | | |
Additional paid-in capital
|
| | | | 26,752,048 | | | | | | 24,751,017 | | |
Accumulated deficit
|
| | | | (22,381,994) | | | | | | (9,587,013) | | |
Total stockholders’ equity
|
| | | | 4,380,690 | | | | | | 15,174,640 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 6,295,430 | | | | | $ | 16,278,617 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Revenue
|
| | | $ | — | | | | | $ | — | | |
Operating expenses: | | | | ||||||||||
General and administrative
|
| | | | 2,914,452 | | | | | | 1,193,527 | | |
Research and development
|
| | | | 9,880,529 | | | | | | 3,622,409 | | |
Total operating expenses
|
| | | | 12,794,981 | | | | | | 4,815,936 | | |
Loss from operations
|
| | | | (12,794,981) | | | | | | (4,815,936) | | |
Interest income
|
| | | | — | | | | | | 52 | | |
Net loss
|
| | | $ | (12,794,981) | | | | | $ | (4,815,884) | | |
Net loss per common share – basic and diluted
|
| | | $ | (1.20) | | | | | $ | (0.65) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 10,635,684 | | | | | | 7,352,704 | | |
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Par
Value |
| ||||||||||||||||||||||||
Balance, December 31, 2016
|
| | | | 10,635,684 | | | | | $ | 10,636 | | | | | $ | 24,751,017 | | | | | $ | (9,587,013) | | | | | $ | 15,174,640 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 2,001,031 | | | | | | — | | | | | | 2,001,031 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12,794,981) | | | | | | (12,794,981) | | |
Balance, September 30, 2017
|
| | | | 10,635,684 | | | | | $ | 10,636 | | | | | $ | 26,752,048 | | | | | $ | (22,381,994) | | | | | $ | 4,380,690 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Cash flows from operating activities: | | | | ||||||||||
Net loss
|
| | | $ | (12,794,981) | | | | | $ | (4,815,884) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | ||||||||||
Depreciation and amortization
|
| | | | 293,034 | | | | | | 139,541 | | |
Deferred rent
|
| | | | (81,819) | | | | | | 93,183 | | |
Stock-based compensation
|
| | | | 2,001,031 | | | | | | 435,982 | | |
Changes in operating assets and liabilities: | | | | ||||||||||
(Increase) decrease in – | | | | ||||||||||
Research and development contract advances
|
| | | | (294,206) | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | (5,952) | | | | | | (110,891) | | |
Deposits
|
| | | | (108,500) | | | | | | (9,283) | | |
Increase (decrease) in – | | | | ||||||||||
Accounts payable and accrued expenses
|
| | | | 222,281 | | | | | | 117,327 | | |
Accrued compensation and related expenses
|
| | | | 316,637 | | | | | | 189,212 | | |
Research and development contract liabilities
|
| | | | 156,969 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (10,295,506) | | | | | | (3,960,813) | | |
Cash flows from investing activities: | | | | ||||||||||
Acquisition of trademark
|
| | | | (175,000) | | | | | | — | | |
Purchases of property and equipment
|
| | | | (1,010,705) | | | | | | (421,141) | | |
Net cash used in investing activities
|
| | | | (1,185,705) | | | | | | (421,141) | | |
Cash flow from financing activities: | | | | ||||||||||
Payment of deferred offering costs
|
| | | | (44,128) | | | | | | — | | |
Payment of deferred private sale of common stock
|
| | | | — | | | | | | (7,685) | | |
Net cash used in financing activities:
|
| | | | (44,128) | | | | | | (7,685) | | |
Cash: | | | | ||||||||||
Net decrease
|
| | | | (11,525,339) | | | | | | (4,389,639) | | |
Balance at beginning of period
|
| | | | 14,925,820 | | | | | | 6,405,207 | | |
Balance at end of period
|
| | | $ | 3,400,481 | | | | | $ | 2,015,568 | | |
Supplemental disclosures of cash flow information: | | | | ||||||||||
Cash paid for – | | | | ||||||||||
Interest
|
| | | $ | — | | | | | $ | — | | |
Income taxes
|
| | | $ | — | | | | | $ | — | | |
Non-cash financing activities: | | | | ||||||||||
Accrual of deferred offering costs
|
| | | $ | 196,694 | | | | | | — | | |
|
|
Laboratory equipment
|
| |
5 years
|
|
|
Computer equipment
|
| |
3 years
|
|
|
Furniture and fixtures
|
| |
3 years
|
|
| | |
September 30,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Common stock warrants
|
| | | | 370,370 | | | | | | 370,370 | | |
Common stock options
|
| | | | 2,366,221 | | | | | | 1,603,221 | | |
Total
|
| | | | 2,736,591 | | | | | | 1,973,591 | | |
|
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
Laboratory equipment
|
| | | $ | 2,147,152 | | | | | $ | 1,194,473 | | |
Furniture and fixtures
|
| | | | 9,606 | | | | | | 1,832 | | |
Computer equipment
|
| | | | 70,496 | | | | | | 44,166 | | |
Leasehold improvements
|
| | | | 53,717 | | | | | | 29,795 | | |
| | | | | 2,280,971 | | | | | | 1,270,266 | | |
Less accumulated depreciation and amortization
|
| | | | (539,934) | | | | | | (246,900) | | |
Net property and equipment
|
| | | $ | 1,741,037 | | | | | $ | 1,023,366 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
General and administrative
|
| | | $ | 10,466 | | | | | $ | 2,945 | | |
Research and development
|
| | | | 282,568 | | | | | | 136,596 | | |
Total
|
| | | $ | 293,034 | | | | | $ | 139,541 | | |
|
|
Risk-free interest rate
|
| |
1.48 to 2.17%
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Expected volatility
|
| |
80.90% to 82.97%
|
|
|
Expected life
|
| |
3.46 to 7 years
|
|
|
Stock price per share
|
| |
$7.00
|
|
|
Risk-free interest rate
|
| |
1.01 to 1.50%
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Expected volatility
|
| |
112.36%
|
|
|
Expected life
|
| |
4.46 to 5 years
|
|
|
Stock price per share
|
| |
$5.00
|
|
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in Years) |
| |||||||||
Stock options outstanding at December 31, 2016
|
| | | | 1,663,221 | | | | | $ | 2.86 | | | | |||||
Granted
|
| | | | 703,000 | | | | | $ | 5.00 | | | | |||||
Exercised
|
| | | | — | | | | | | — | | | | |||||
Expired
|
| | | | — | | | | | | — | | | | |||||
Stock options outstanding at September 30, 2017
|
| | | | 2,366,221 | | | | | $ | 3.50 | | | | | | 5.81 | | |
Stock options exercisable at December 31, 2016
|
| | | | 60,183 | | | | | $ | 2.86 | | | | |||||
Stock options exercisable at September 30, 2017
|
| | | | 463,726 | | | | | $ | 2.96 | | | | | | 5.24 | | |
|
Exercise Prices
|
| |
Options
Outstanding (Shares) |
| |
Options
Exercisable (Shares) |
| ||||||
$2.86
|
| | | | 1,663,221 | | | | | | 442,101 | | |
$5.00
|
| | | | 703,000 | | | | | | — | | |
| | | | | 2,366,221 | | | | | | 463,726 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
General and administrative
|
| | | $ | 737,119 | | | | | $ | 216,015 | | |
Research and development
|
| | | | 1,263,912 | | | | | | 219,967 | | |
Total
|
| | | $ | 2,001,031 | | | | | $ | 435,982 | | |
|
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in Years) |
| |||||||||
Warrants outstanding at December 31, 2016
|
| | | | 370,370 | | | | | $ | 2.70 | | | | |||||
Issued
|
| | | | — | | | | | | — | | | | |||||
Exercised
|
| | | | — | | | | | | — | | | | |||||
Expired
|
| | | | — | | | | | | — | | | | |||||
Warrants outstanding at September 30, 2017
|
| | | | 370,370 | | | | | $ | 2.70 | | | | | | 4.71 | | |
Warrants exercisable at December 31, 2016
|
| | | | 370,370 | | | | | $ | 2.70 | | | | |||||
Warrants exercisable at September 30, 2017
|
| | | | 370,370 | | | | | $ | 2.70 | | | | | | 4.71 | | |
|
Years Ending December 31,
|
| | |||||
2017
|
| | | $ | 676,500 | | |
2018
|
| | | | 854,000 | | |
Total
|
| | | $ | 1,530,500 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
General and administrative
|
| | | $ | 172,773 | | | | | $ | 63,818 | | |
Research and development
|
| | | | 1,297,909 | | | | | | 574,364 | | |
Total
|
| | | $ | 1,470,682 | | | | | $ | 638,182 | | |
|
|
MDB Capital Group, LLC
|
| |
Feltl and Company
|
|