|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
85-1623397
(I.R.S. Employer
Identification Number) |
|
|
Cynthia T. Mazareas
Molly W. Fox Wilmer Cutler Pickering Hale and Dorr LLP 60 State Street Boston, Massachusetts 02109 (617) 526-6000 |
| |
Chris Frankenfield
General Counsel Xilio Therapeutics, Inc. 828 Winter Street Waltham, Massachusetts 02451 (617) 430-4680 |
| |
Divakar Gupta
Richard C. Segal Cooley LLP 55 Hudson Yards New York, New York 10001 (212) 479-6000 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
| | ||||||||||||||
Title of Each Class of Securities to Be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price(1) |
| | |
Amount of
Registration Fee(2) |
| ||||||
Common stock, par value $0.0001 per share
|
| | | | $ | | | | | | $ | | |
| | | | | 4 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 77 | | | |
| | | | | 80 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 84 | | | |
| | | | | 87 | | | |
| | | | | 89 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(in thousands, except unit and share and per unit and per share data)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,256 | | | | | $ | 43,910 | | | | | $ | 5,636 | | | | | $ | 11,621 | | |
General and administrative
|
| | | | 4,771 | | | | | | 10,653 | | | | | | 2,262 | | | | | | 4,899 | | |
Total operating expenses
|
| | | | 19,027 | | | | | | 54,563 | | | | | | 7,898 | | | | | | 16,520 | | |
Loss from operations
|
| | | | (19,027) | | | | | | (54,563) | | | | | | (7,898) | | | | | | (16,520) | | |
Gain on tranche rights
|
| | | | 1,739 | | | | | | — | | | | | | — | | | | | | — | | |
Other expense, net
|
| | | | (23) | | | | | | (656) | | | | | | (220) | | | | | | (147) | | |
Net loss
|
| | | $ | (17,311) | | | | | $ | (55,219) | | | | | $ | (8,118) | | | | | $ | (16,667) | | |
Net loss per unit, basic and diluted(1)
|
| | | $ | (4.45) | | | | | | | | | | | $ | (2.09) | | | | | | | | |
Net loss per share, basic and diluted(1)
|
| | | | | | | | | $ | (11.10) | | | | | | | | | | | $ | (2.48) | | |
Weighted-average common units outstanding, basic and diluted(1)
|
| | | | 3,888,443 | | | | | | | | | | | | 3,888,443 | | | | | | | | |
Weighted average common shares outstanding, basic and diluted(1)
|
| | | | | | | | | | 4,976,138 | | | | | | | | | | | | 6,728,945 | | |
Pro forma net loss per share, basic and diluted (unaudited)(2)
|
| | | | | | | | | $ | (0.79) | | | | | | | | | | | $ | (0.13) | | |
Pro forma weighted average number of common shares outstanding used in net loss per share, basic and diluted (unaudited)(2)
|
| | | | | | | | | | 70,576,735 | | | | | | | | | | | | 132,921,982 | | |
| | |
As of March 31, 2021
|
| ||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2) |
| ||||||
| | |
(in thousands)
|
| ||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 141,222 | | | | | $ | 141,222 | | | |
|
|
Working capital(3)
|
| | | | 126,328 | | | | | | 125,328 | | | |
|
|
Total assets
|
| | | | 158,344 | | | | | | 158,344 | | | |
|
|
Notes payable, current and noncurrent
|
| | | | 9,781 | | | | | | 9,781 | | | |
|
|
Convertible preferred stock
|
| | | | 222,888 | | | | | | — | | | |
|
|
Total stockholders’ equity (deficit)
|
| | | | (99,135) | | | | | | 123,594 | | | |
|
|
| | |
As of March 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 141,222 | | | | | $ | 141,222 | | | | | $ | | | |
Notes payable, current and noncurrent
|
| | | $ | 9,781 | | | | | $ | 9,781 | | | | | | | | |
Stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | |
Convertible preferred stock (Series A, Series A-1, Series B and
Series C), $0.0001 par value per share; 174,808,481 shares authorized, 174,783,481 shares issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted |
| | | | 222,888 | | | | | | — | | | | | | | | |
Preferred stock, $0.0001 par value: no shares authorized, issued or outstanding, actual; shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | | | |
Common stock, $0.0001 par value: 213,000,000 shares authorized, 9,253,440 shares issued and 6,863,248 shares outstanding, actual; shares authorized, 184,036,921 shares issued and 181,646,729 shares outstanding, pro forma; shares authorized, shares issued and shares outstanding, pro forma as adjusted
|
| | | | 1 | | | | | | 18 | | | | | | | | |
Additional paid-in capital
|
| | | | 2,617 | | | | | | 225,748 | | | | | | | | |
Accumulated deficit
|
| | | | (101,753) | | | | | | (102,172) | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (99,135) | | | | | | 123,594 | | | | | | | | |
Total capitalization
|
| | | $ | 133,534 | | | | | $ | 133,375 | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Historical net tangible book value (deficit) per share as of March 31, 2021
|
| | | $ | (10.75) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | 11.42 | | | | | | | | |
|
Pro forma net tangible book value (deficit) per share as of March 31, 2021
|
| | | | 0.67 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share
attributable to new investors purchasing shares of common stock in this offering |
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors purchasing shares of common stock in this offering
|
| | | | | | | | | $ | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| ||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Amount
|
| |
Percentage
|
| |||||||||||||||||
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Total
|
| | | | | | | 100% | | | | | | | | | | | | 100% | | | | | | | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(in thousands, except unit and share and per unit and per share data)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,256 | | | | | $ | 43,910 | | | | | $ | 5,636 | | | | | $ | 11,621 | | |
General and administrative
|
| | | | 4,771 | | | | | | 10,653 | | | | | | 2,262 | | | | | | 4,899 | | |
Total operating expenses
|
| | | | 19,027 | | | | | | 54,563 | | | | | | 7,898 | | | | | | 16,520 | | |
Loss from operations
|
| | | | (19,027) | | | | | | (54,563) | | | | | | (7,898) | | | | | | (16,520) | | |
Gain on tranche rights
|
| | | | 1,739 | | | | | | — | | | | | | — | | | | | | — | | |
Other expense, net
|
| | | | (23) | | | | | | (656) | | | | | | (220) | | | | | | (147) | | |
Net loss
|
| | | $ | (17,311) | | | | | $ | (55,219) | | | | | $ |