| | |
Per share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 16.00 | | | | | $ | 117,648,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.12 | | | | | $ | 8,235,360 | | |
Proceeds, before expenses
|
| | | $ | 14.88 | | | | | $ | 109,412,640 | | |
| MORGAN STANLEY | | |
COWEN
|
| |
GUGGENHEIM SECURITIES
|
|
| | | | | 4 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 79 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 86 | | | |
| | | | | 88 | | | |
| | | | | 90 | | |
| | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
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 | | | | | $ | 14,783 | | | | | $ | 29,366 | | |
General and administrative
|
| | | | 4,771 | | | | | | 10,653 | | | | | | 4,562 | | | | | | 10,161 | | |
Total operating expenses
|
| | | | 19,027 | | | | | | 54,563 | | | | | | 19,345 | | | | | | 39,527 | | |
Loss from operations
|
| | | | (19,027) | | | | | | (54,563) | | | | | | (19,345) | | | | | | (39,527) | | |
Gain on tranche rights
|
| | | | 1,739 | | | | | | — | | | | | | — | | | | | | — | | |
Other expense, net
|
| | | | (23) | | | | | | (656) | | | | | | (283) | | | | | | (321) | | |
Net loss
|
| | | $ | (17,311) | | | | | $ | (55,219) | | | | | $ | (19,628) | | | | | $ | (39,848) | | |
Net loss per unit, basic and diluted(1)
|
| | | $ | (42.29) | | | | | | | | | | | | | | | | | | | | |
Net loss per share, basic and diluted(1)
|
| | | | | | | | | $ | (105.42) | | | | | $ | (47.84) | | | | | $ | (55.16) | | |
Weighted-average common units outstanding, basic and diluted(1)
|
| | | | 409,303 | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted(1)
|
| | | | | | | | | | 523,786 | | | | | | 410,310 | | | | | | 722,424 | | |
Pro forma net loss per share, basic and diluted (unaudited)(2)
|
| | | | | | | | | $ | (7.47) | | | | | | | | | | | $ | (2.41) | | |
Pro forma weighted average number of common shares outstanding used in net loss per share, basic and diluted (unaudited)(2)
|
| | | | | | | | | | 7,429,110 | | | | | | | | | | | | 16,577,420 | | |
| | |
As of June 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 120,299 | | | | | $ | 120,299 | | | | | $ | 225,511 | | |
Working capital(3)
|
| | | | 103,281 | | | | | | 102,281 | | | | | | 207,493 | | |
Total assets
|
| | | | 140,024 | | | | | | 140,024 | | | | | | 245,236 | | |
Notes payable, current and noncurrent
|
| | | | 9,481 | | | | | | 9,481 | | | | | | 9,481 | | |
Convertible preferred stock
|
| | | | 222,888 | | | | | | — | | | | | | — | | |
Total stockholders’ equity (deficit)
|
| | | | (121,309) | | | | | | 101,449 | | | | | | 206,661 | | |
| | |
As of June 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 120,299 | | | | | $ | 120,299 | | | | | $ | 225,511 | | |
Notes payable, current and noncurrent
|
| | | $ | 9,481 | | | | | $ | 9,481 | | | | | $ | 9,481 | | |
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 | | | | | | — | | | | | | — | | |
Stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value: no shares authorized, issued or outstanding, actual; 5,000,000 shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value: 220,400,000 shares
authorized, 918,429 shares issued and 750,101 shares outstanding, actual; 200,000,000 shares authorized, 19,316,677 shares issued and 19,148,349 shares outstanding, pro forma; 200,000,000 shares authorized, 26,669,677 shares issued and 26,501,349 shares outstanding, pro forma as adjusted |
| | | | — | | | | | | 2 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 3,625 | | | | | | 226,817 | | | | | | 332,028 | | |
Accumulated deficit
|
| | | | (124,934) | | | | | | (125,370) | | | | | | (125,370) | | |
Total stockholders’ equity (deficit)
|
| | | | (121,309) | | | | | | 101,449 | | | | | | 206,661 | | |
Total capitalization
|
| | | $ | 111,060 | | | | | $ | 110,930 | | | | | $ | 216,142 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 16.00 | | |
|
Historical net tangible book value (deficit) per share as of June 30,
2021 |
| | | $ | (134.60) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | 139.73 | | | | | | | | |
|
Pro forma net tangible book value (deficit) per share as of June 30,
2021 |
| | | | 5.13 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share
attributable to new investors purchasing shares of common stock in this offering |
| | | | 2.53 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | 7.66 | | |
|
Dilution per share to new investors purchasing shares of common stock in this offering
|
| | | | | | | | | $ | 8.34 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Existing stockholders
|
| | | | 19,316,677 | | | | | | 72.4% | | | | | $ | 225,689 | | | | | | 65.7% | | | | | $ | 11.68 | | |
New investors
|
| | | | 7,353,000 | | | | | | 27.6% | | | | | | 117,648 | | | | | | 34.3% | | | | | $ | 16.00 | | |
Total
|
| | | | 26,669,677 | | | | | | 100% | | | | | $ | 343,337 | | | | | | 100% | | | | | | | | |
| | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
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 | | | | | $ | 14,783 | | | | | $ | 29,366 | | |
General and administrative
|
| | | | 4,771 | | | | | | 10,653 | | | | | | 4,562 | | | | | | 10,161 | | |
Total operating expenses
|
| | | | 19,027 | | | | | | 54,563 | | | | | | 19,345 | | | | | | 39,527 | | |
Loss from operations
|
| | | | (19,027) | | | | | | (54,563) | | | | | | (19,345) | | | | | | (39,527) | | |
Gain on tranche rights
|
| | | | 1,739 | | | | | | — | | | | | | — | | | | | | — | | |
Other expense, net
|
| | | | (23) | | | | | | (656) | | | | | | (283) | | | | | | (321) | | |
Net loss
|
| | | $ | (17,311) | | | | | $ | (55,219) | | | | | $ | (19,628) | | | | | $ | (39,848) | | |
Net loss per unit, basic and diluted(1)
|
| | | $ | (42.29) | | | | | | | | | | | | | | | | | | | | |
Net loss per share, basic and diluted(1)
|
| | | | | | | | | $ | (105.42) | | | | | $ | (47.84) | | | | | $ | (55.16) | | |
Weighted-average common units outstanding,
basic and diluted(1) |
| | | | 409,303 | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted(1)
|
| | | | | | | | | | 523,786 | | | | | | 410,310 | | | | | | 722,424 | | |
Pro forma net loss per share, basic and diluted
(unaudited)(2) |
| | | | | | | | | $ | (7.47) | | | | | | | | | | | $ | (2.41) | | |
Pro forma weighted average number of common shares outstanding used in net loss per share, basic and diluted (unaudited)(2)
|
| | | | | | | | | | 7,429,110 | | | | | | | | | | | | 16,577,420 | | |
| | |
As of
December 31, 2020 |
| |
As of
June 30, 2021 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 19,238 | | | | | $ | 120,299 | | |
Working capital(1)
|
| | | | (1,565) | | | | | | 103,281 | | |
Total assets
|
| | | | 36,317 | | | | | | 140,024 | | |
Notes payable, current and noncurrent
|
| | | | 9,745 | | | | | | 9,481 | | |
Convertible preferred stock
|
| | | | 78,002 | | | | | | 222,888 | | |
Total stockholders’ deficit
|
| | | | (83,287) | | | | | | (121,309) | | |
| | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
XTX202
|
| | | $ | 918 | | | | | $ | 14,866 | | | | | $ | 1,188 | | | | | $ | 12,262 | | |
XTX101
|
| | | | 2,965 | | | | | | 11,554 | | | | | | 5,887 | | | | | | 3,913 | | |
Other early programs and indirect research and development
|
| | | | 6,407 | | | | | | 9,483 | | | | | | 4,285 | | | | | | 6,162 | | |
Personnel-related (including equity-based compensation)
|
| | | | 3,966 | | | | | | 8,007 | | | | | | 3,423 | | | | | | 7,029 | | |
Total research and development expenses
|
| | | $ | 14,256 | | | | | $ | 43,910 | | | | | $ | 14,783 | | | | | $ | 29,366 | | |
| | |
Six Months Ended
June 30, |
| | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,783 | | | | | $ | 29,366 | | | | | $ | 14,583 | | |
General and administrative
|
| | | | 4,562 | | | | | | 10,161 | | | | | | 5,599 | | |
Total operating expenses
|
| | | | 19,345 | | | | | | 39,527 | | | | | | 20,182 | | |
Loss from operations | | | | | (19,345) | | | | | | (39,527) | | | | | | (20,182) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (283) | | | | | | (321) | | | | | | (38) | | |
Total other expense, net
|
| | | | (283) | | | | | | (321) | | | | | | (38) | | |
Net loss
|
| | | $ | (19,628) | | | | | $ | (39,848) | | | | | $ | (20,220) | | |
| | |
Six Months Ended
June 30, |
| | | | | | | |||||||||
| | |
2020
|
| |
2021
|
| |
Change
|
| |||||||||
XTX202
|
| | | $ | 1,188 | | | | | $ | 12,262 | | | | | $ | 11,074 | | |
XTX101
|
| | | | 5,887 | | | | | | 3,913 | | | | | | (1,974) | | |
Other early programs and indirect research and development
|
| | | | 4,285 | | | | | | 6,162 | | | | | | 1,877 | | |
Personnel-related (including equity-based compensation)
|
| | | | 3,423 | | | | | | 7,029 | | | | | | 3,606 | | |
Total research and development expenses
|
| | | $ | 14,783 | | | | | $ | 29,366 | | | | | $ | 14,583 | | |
| | |
Year Ended
December 31, |
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,256 | | | | | $ | 43,910 | | | | | $ | 29,654 | | |
General and administrative
|
| | | | 4,771 | | | | | | 10,653 | | | | | | 5,882 | | |
Total operating expenses
|
| | | | 19,027 | | | | | | 54,563 | | | | | | 35,536 | | |
Loss from operations
|
| | | | (19,027) | | | | | | (54,563) | | | | | | (35,536) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | |
Gain on tranche rights
|
| | | | 1,739 | | | | | | — | | | | | | (1,739) | | |
Other expense, net
|
| | | | (23) | | | | | | (656) | | | | | | (633) | | |
Total other income (expense), net
|
| | | | 1,716 | | | | | | (656) | | | | | | (2,372) | | |
Net loss
|
| | | $ | (17,311) | | | | | $ | (55,219) | | | | | $ | (37,908) | | |
| | |
Year Ended
December 31, |
| | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
XTX202
|
| | | $ | 918 | | | | | $ | 14,866 | | | | | $ | 13,948 | | |
XTX101
|
| | | | 2,965 | | | | | | 11,554 | | | | | | 8,589 | | |
Other early programs and indirect research and development
|
| | | | 6,407 | | | | | | 9,483 | | | | | | 3,076 | | |
Personnel-related (including equity-based compensation)
|
| | | | 3,966 | | | | | | 8,007 | | | | | | 4,041 | | |
Total research and development expenses
|
| | | $ | 14,256 | | | | | $ | 43,910 | | | | | $ | 29,654 | | |
| | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (17,843) | | | | | $ | (36,091) | | | | | $ | (12,925) | | | | | $ | (42,870) | | |
Investing activities
|
| | | | (715) | | | | | | (2,188) | | | | | | (1,506) | | | | | | (608) | | |
Financing activities
|
| | | | 60,020 | | | | | | 10,029 | | | | | | 9,969 | | | | | | 144,541 | | |
Net increase (decrease) in cash, cash equivalents
and restricted cash |
| | | $ | 41,462 | | | | | $ | (28,250) | | | | | $ | (4,462) | | | | | $ | 101,063 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less Than
1 Year |
| |
1 to 3
Years |
| |
3 to 5
Years |
| |
More
Than 5 Years |
| |||||||||||||||
Operating lease commitments(1)
|
| | | $ | 16,491 | | | | | $ | 1,457 | | | | | $ | 3,317 | | | | | $ | 3,518 | | | | | $ | 8,199 | | |
Note payable(2)
|
| | | | 10,854 | | | | | | 2,804 | | | | | | 8,050 | | | | | | — | | | | | | — | | |
Obligations under license agreement(3)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | |
Other obligations(4)
|
| | | | 788 | | | | | | 496 | | | | | | 243 | | | | | | 49 | | | | | | — | | |
Total
|
| | | $ | 33,133 | | | | | $ | 9,757 | | | | | $ | 11,610 | | | | | $ | 3,567 | | | | | $ | 8,199 | | |
Grant Date
|
| |
Type of
Award |
| |
Number of
Units or Shares Subject to Awards Granted |
| |
Per Unit
Strike Price or per Share Exercise Price |
| |
Fair
Value of Common Unit or Stock on Grant Date |
| |
Per Unit
or Share Estimated Fair Value of Awards on Grant Date(1) |
| ||||||||||||
February 19, 2019
|
| |
Incentive unit
|
| | | | 32,100 | | | | | $ | 0.86 | | | | | $ | 0.86 | | | | | $ | 0.54 | | |
March 28, 2019
|
| |
Incentive unit
|
| | | | 2,105 | | | | | $ | 0.86 | | | | | $ | 0.86 | | | | | $ | 0.54 | | |
June 14, 2019
|
| |
Incentive unit
|
| | | | 279,324 | | | | | $ | 1.05 | | | | | $ | 2.09 | | | | | $ | 1.56 | | |
September 20, 2019
|
| |
Incentive unit
|
| | | | 19,470 | | | | | $ | 1.05 | | | | | $ | 2.09 | | | | | $ | 1.55 | | |
March 12, 2020
|
| |
Incentive unit
|
| | | | 512,077 | | | | | $ | 1.43 | | | | | $ | 4.47 | | | | | $ | 3.59 | | |
July 23, 2020
|
| |
Stock option
|
| | | | 857,828 | | | | | $ | 5.51 | | | | | $ | 5.51 | | | | | $ | 3.60 | | |
February 8, 2021
|
| |
Stock option
|
| | | | 89,292 | | | | | $ | 5.89 | | | | | $ | 5.89 | | | | | $ | 4.17 | | |
March 11, 2021
|
| |
Stock option
|
| | | | 1,507,279 | | | | | $ | 5.89 | | | | | $ | 5.89 | | | | | $ | 4.21 | | |
March 29, 2021
|
| |
Stock option
|
| | | | 381,316 | | | | | $ | 6.65 | | | | | $ | 6.65 | | | | | $ | 4.75 | | |
April 1, 2021
|
| |
Stock option
|
| | | | 45,652 | | | | | $ | 6.65 | | | | | $ | 6.65 | | | | | $ | 4.75 | | |
April 8, 2021
|
| |
Stock option
|
| | | | 111,797 | | | | | $ | 6.65 | | | | | $ | 6.65 | | | | | $ | 4.75 | | |
April 15, 2021
|
| |
Stock option
|
| | | | 111,797 | | | | | $ | 6.65 | | | | | $ | 6.65 | | | | | $ | 4.75 | | |
June 17, 2021
|
| |
Stock option
|
| | | | 338,011 | | | | | $ | 10.07 | | | | | $ | 10.07 | | | | | $ | 6.95 | | |
August 23, 2021
|
| |
Stock option
|
| | | | 408,777 | | | | | $ | 11.69 | | | | | $ | 11.69 | | | | | $ | 8.03 | | |
Dose (mg/kg)
|
| |
mOS (mo)
|
| |
Adverse Events:
Gr 3/4 irAEs / disconts. (%) |
| ||||||
3 | | | | | 11.5 | | | | | | 14 / 19 | | |
10 | | | | | 15.7 | | | | | | 30 / 31 | | |
Cancer Indication
|
| |
n
|
| |
Proportion (%)
Demonstrating Protease- Dependent Activation of XTX101 |
| ||||||
Colon
|
| | | | 11 | | | | | | 91% | | |
Breast
|
| | | | 4 | | | | | | 75% | | |
Melanoma
|
| | | | 7 | | | | | | 71% | | |
Bladder
|
| | | | 5 | | | | | | 80% | | |
NSCLC
|
| | | | 9 | | | | | | 67% | | |
Liver
|
| | | | 5 | | | | | | 60% | | |
Ovarian
|
| | | | 11 | | | | | | 64% | | |
RCC
|
| | | | 30 | | | | | | 57% | | |
| | |
Isotype Control
|
| |
XTX101 0.3 mg/kg
|
| |
Anti-PD-1 10 mg/kg
|
| |
XTX101
0.3 mg/kg + anti-PD-1 |
| ||||||||||||
% TGI Day 14
|
| | | | N/A | | | | | | 34 | | | | | | 40 | | | | | | 82 | | |
P values
|
| | | | N/A | | | | | | 0.022 | | | | | | 0.11 | | | | | | 0.0003 | | |
Complete responses
|
| | | | 0/8 | | | | | | 0/8 | | | | | | 0/8 | | | | | | 2/8 | | |
| | |
Half Life
(Days) |
| |
Cmax
(ug/mL) |
| |
AUCinf
(hr*ug/mL) |
| |||||||||
XTX202 (masked at 1 mg/kg)
|
| | | | 5.3 | | | | | | 28.7 | | | | | | 1,270 | | |
XTX200 (unmasked at 0.73 mg/kg)
|
| | | | 1.0 | | | | | | 16.7 | | | | | | 423 | | |
|
Tumor Growth Inhibition1
|
| |
Body Weight2
|
|
| | | | ||
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
René Russo, Pharm.D.
|
| |
46
|
| | President and Chief Executive Officer, Director | |
Salvatore Giovine
|
| |
38
|
| | Chief Financial Officer | |
Martin Huber, M.D.
|
| |
61
|
| | President of R&D and Chief Medical Officer | |
Non-Employee Directors | | | | | | | |
Daniel S. Lynch(2)(3)
|
| |
63
|
| | Chairman of the Board of Directors | |
Sara M. Bonstein(1)
|
| |
41
|
| | Director | |
Paul J. Clancy(1)(2)
|
| |
59
|
| | Director | |
Daniel Curran, M.D.(3)
|
| |
54
|
| | Director | |
David Gardner*
|
| |
38
|
| | Director | |
David Grayzel, M.D.*
|
| |
53
|
| | Director | |
Andrew Hack, M.D., Ph.D.*
|
| |
48
|
| | Director | |
Rachel Humphrey, M.D.(3)
|
| |
60
|
| | Director | |
Michael Ross, Ph.D.(1)
|
| |
72
|
| | Director | |
Christina Rossi(2)
|
| |
46
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Stock
awards ($)(1) |
| |
Option
awards ($)(1) |
| |
Non-equity
incentive plan compensation ($) |
| |
All other
compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||||||||
René Russo, Pharm.D.
President and Chief Executive Officer |
| | | | 2020 | | | | | | 450,000 | | | | | | 1,020,866 | | | | | | 854,485 | | | | | | 182,250 | | | | | | 3,448 | | | | | | 2,511,049 | | |
Joseph Farmer
Former Chief Operating Officer(3) |
| | | | 2020 | | | | | | 350,000 | | | | | | 289,997 | | | | | | 264,277 | | | | | | 126,000 | | | | | | 3,528 | | | | | | 1,033,802 | | |
Martin Huber, M.D.
Chief Medical Officer(4) |
| | | | 2020 | | | | | | 301,467 | | | | | | — | | | | | | 501,101 | | | | | | 159,120 | | | | | | 3,217 | | | | | | 964,905 | | |
| | |
Option awards
|
| |
Stock awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |
Number of
shares of stock that have not vested (#) |
| |
Market
value of shares or units of stock that have not vested ($)(1) |
| ||||||||||||||||||
René Russo, Pharm.D.
|
| | | | 35,589 | | | | | | 135,241(2) | | | | | $ | 5.51 | | | | | | 7/22/2030 | | | | | | 89,696(3) | | | | | | 1,435,136 | | |
| | | | | 28,696 | | | | | | 40,175(4) | | | | | $ | 5.51 | | | | | | 7/22/2030 | | | | | | 50,944(5) | | | | | | 815,104 | | |
Joseph Farmer
|
| | | | 10,109 | | | | | | 38,418(2)(6) | | | | | $ | 5.51 | | | | | | 7/22/2030 | | | | | | 25,480(6)(7) | | | | | | 407,680 | | |
| | | | | 10,222 | | | | | | 15,603(6)(8) | | | | | $ | 5.51 | | | | | | 7/22/2030 | | | | | | 19,786(6)(9) | | | | | | 316,576 | | |
Martin Huber, M.D.
|
| | | | — | | | | | | 134,796(10) | | | | | $ | 5.51 | | | | | | 7/22/2030 | | | | | | — | | | | | | — | | |
Name
|
| |
Fees earned or
paid in cash ($) |
| |
Stock
awards ($)(1)(2) |
| |
Option
awards(1)(2) ($) |
| |
All other
compensation(3) |
| |
Total
($) |
| |||||||||||||||
Paul J. Clancy
|
| | | | 18,333 | | | | | | — | | | | | | 249,960 | | | | | | — | | | | | | 268,293 | | |
Daniel Curran
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas Beck(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Peter Dudek(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Grayzel(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nancy Hong(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rachel Humphrey
|
| | | | 40,000 | | | | | | 85,096(8) | | | | | | 51,478 | | | | | | 150 | | | | | | 176,724 | | |
Daniel S. Lynch
|
| | | | 138,889 | | | | | | — | | | | | | 499,269 | | | | | | 20,231 | | | | | | 658,389 | | |
Jayson Punwani(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Ross
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Weisskoff(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Director
|
| |
Aggregate number of
option awards |
| |||
Paul J. Clancy
|
| | | | 67,397 | | |
Daniel Curran
|
| | | | — | | |
Thomas Beck
|
| | | | — | | |
Peter Dudek
|
| | | | — | | |
David Grayzel
|
| | | | — | | |
Nancy Hong
|
| | | | — | | |
Rachel Humphrey
|
| | | | 14,239 | | |
Daniel S. Lynch
|
| | | | 134,797 | | |
Jayson Punwani
|
| | | | — | | |
Michael Ross
|
| | | | — | | |
Robert Weisskoff
|
| | | | — | | |
Director
|
| |
Aggregate number of
restricted common stock awards |
| |||
Paul J. Clancy
|
| | | | — | | |
Daniel Curran
|
| | | | — | | |
Thomas Beck
|
| | | | — | | |
Peter Dudek
|
| | | | — | | |
David Grayzel
|
| | | | — | | |
Nancy Hong
|
| | | | — | | |
Rachel Humphrey
|
| | | | 9,444 | | |
Daniel S. Lynch
|
| | | | — | | |
Jayson Punwani
|
| | | | — | | |
Michael Ross
|
| | | | — | | |
Robert Weisskoff
|
| | | | — | | |
| | |
Member
annual fee |
| |
Chairperson annual
incremental fee |
| ||||||
Board of Directors
|
| | | $ | 35,000 | | | | | $ | 30,000 | | |
Audit Committee
|
| | | $ | 15,000 | | | | | $ | 7,500 | | |
Compensation Committee
|
| | | $ | 10,000 | | | | | $ | 5,000 | | |
Nominating and Corporate Governance Committee
|
| | | $ | 8,000 | | | | | $ | 4,000 | | |
Purchaser(1)
|
| |
Number of
Series A-1 Preferred Units |
| |
Cash Purchase
Price |
| ||||||
F-Prime Capital Partners Healthcare Fund IV LP
|
| | | | 6,521,739 | | | | | $ | 7,500,000 | | |
Atlas Venture Fund XI, L.P.(2)
|
| | | | 13,043,477 | | | | | | 14,999,999 | | |
Purchaser(1)
|
| |
Number of
Series B Preferred Units |
| |
Number of
Shares of Series B Convertible Preferred Stock |
| |
Cash Purchase
Price |
| |||||||||
F-Prime Capital Partners Healthcare Fund IV LP
|
| | | | 2,964,426 | | | | | | 2,964,426 | | | | | $ | 7,500,000 | | |
Atlas Venture Fund XI, L.P.(2)
|
| | | | 2,964,426 | | | | | | 2,964,426 | | | | | | 7,500,000 | | |
Takeda Ventures, Inc.(3)
|
| | | | 5,928,853 | | | | | | 5,928,853 | | | | | | 14,999,998 | | |
Rivervest Venture Fund IV, L.P.
|
| | | | 3,952,569 | | | | | | 3,952,569 | | | | | | 10,000,000 | | |
SV7 Impact Medicine Fund LP(4)
|
| | | | 4,743,083 | | | | | | 4,743,083 | | | | | | 12,000,000 | | |
MRL Ventures Fund, LLC
|
| | | | 3,952,569 | | | | | | 3,952,569 | | | | | | 10,000,000 | | |
Purchaser(1)
|
| |
Number of
Shares of Series C Convertible Preferred Stock |
| |
Cash Purchase
Price |
| ||||||
Atlas Venture Opportunity Fund I, L.P.(2)
|
| | | | 5,210,204 | | | | | $ | 7,249,999 | | |
Takeda Ventures, Inc.(3)
|
| | | | 2,155,946 | | | | | | 2,999,999 | | |
Rivervest Venture Fund IV, L.P.
|
| | | | 3,413,582 | | | | | | 4,749,999 | | |
SV7 Impact Medicine Fund LP
|
| | | | 2,874,595 | | | | | | 3,999,999 | | |
Entities affiliated with Bain Capital Life Sciences Investors, LLC(4)
|
| | | | 14,372,978 | | | | | | 19,999,999 | | |
Entities affiliated with Deerfield Management Company, L.P.
|
| | | | 14,372,978 | | | | | | 19,999,999 | | |
MRL Ventures Fund, LLC
|
| | | | 1,437,297 | | | | | | 2,000,000 | | |
| | |
Shares
Beneficially Owned |
| |
Percentage of Shares
Beneficially Owned |
| ||||||||||||
Name of Beneficial Owner
|
| |
Before
Offering |
| |
After
Offering |
| ||||||||||||
5% Stockholders: | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Atlas Ventures(1)
|
| | | | 2,571,844 | | | | | | 13.3% | | | | | | 9.6% | | |
F-Prime Capital Partners Healthcare Fund IV LP and affiliates(2)
|
| | | | 1,907,671 | | | | | | 9.9% | | | | | | 7.2% | | |
Entities affiliated with Bain Capital Life Sciences Investors, LLC(3)
|
| | | | 1,512,944 | | | | | | 7.8% | | | | | | 5.7% | | |
Entities affiliated with Deerfield Management Company, L.P.(4)
|
| | | | 1,512,944 | | | | | | 7.8% | | | | | | 5.7% | | |
Takeda Ventures, Inc.(5)
|
| | | | 1,475,121 | | | | | | 7.6% | | | | | | 5.5% | | |
SV7 Impact Medicine Fund LP(6)
|
| | | | 1,301,132 | | | | | | 6.7% | | | | | | 4.9% | | |
Rivervest Venture Fund IV, L.P.(7)
|
| | | | 1,191,444 | | | | | | 6.2% | | | | | | 4.5% | | |
MRL Ventures Fund, LLC(8)
|
| | | | 983,414 | | | | | | 5.1% | | | | | | 3.7% | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | |
René Russo(9)
|
| | | | 407,185 | | | | | | 2.1% | | | | | | 1.5% | | |
Joseph Farmer(10)
|
| | | | 71,921 | | | | | | * | | | | | | * | | |
| | |
Shares
Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||||||||
Name of Beneficial Owner
|
| |
Before
Offering |
| |
After
Offering |
| ||||||||||||
Martin Huber(11)
|
| | | | 71,430 | | | | | | * | | | | | | * | | |
Sara Bonstein(12)
|
| | | | — | | | | | | — | | | | | | — | | |
Paul J. Clancy(13)
|
| | | | 19,377 | | | | | | * | | | | | | * | | |
Daniel Curran(5)
|
| | | | 1,475,121 | | | | | | 7.6% | | | | | | 5.5% | | |
David Gardner(14)
|
| | | | — | | | | | | — | | | | | | — | | |
David Grayzel(1)
|
| | | | 2,571,844 | | | | | | 13.3% | | | | | | 9.6% | | |
Andrew Hack(15)
|
| | | | — | | | | | | — | | | | | | — | | |
Rachel Humphrey(16)
|
| | | | 30,697 | | | | | | * | | | | | | * | | |
Daniel S. Lynch(17)
|
| | | | 118,784 | | | | | | * | | | | | | * | | |
Michael Ross(6)
|
| | | | 1,301,132 | | | | | | 6.7% | | | | | | 4.9% | | |
Christina Rossi(18)
|
| | | | — | | | | | | — | | | | | | — | | |
All current executive officers and directors as a group (10 persons)(19)
|
| | | | 5,995,570 | | | | | | 30.4% | | | | | | 12.6% | | |
Name
|
| |
Number of
Shares |
| |||
Morgan Stanley & Co. LLC
|
| | | | 3,125,025 | | |
Cowen and Company, LLC
|
| | | | 2,242,665 | | |
Guggenheim Securities, LLC
|
| | | | 1,397,070 | | |
Raymond James & Associates, Inc.
|
| | | | 588,240 | | |
Total:
|
| | | | 7,353,000 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | 16.00 | | | | | $ | 117,648,000 | | | | | $ | 135,295,200 | | |
Underwriting discounts and commissions to be paid by us:
|
| | | $ | 1.12 | | | | | $ | 8,235,360 | | | | | $ | 9,470,664 | | |
Proceeds, before expenses, to us
|
| | | $ | 14.88 | | | | | $ | 109,412,640 | | | | | $ | 125,824,536 | | |
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| Unaudited Interim Condensed Consolidated Financial Statements | | | | | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 48,845 | | | | | $ | 19,238 | | |
Prepaid expenses
|
| | | | 1,253 | | | | | | 1,308 | | |
Other current assets
|
| | | | 1,006 | | | | | | 44 | | |
Total current assets
|
| | | | 51,104 | | | | | | 20,590 | | |
Restricted cash
|
| | | | 194 | | | | | | 1,551 | | |
Property and equipment, net
|
| | | | 3,305 | | | | | | 7,367 | | |
Operating lease right-of-use asset
|
| | | | 6,568 | | | | | | 6,309 | | |
Other non-current assets
|
| | | | 1,551 | | | | | | 500 | | |
Total assets
|
| | | $ | 62,722 | | | | | $ | 36,317 | | |
LIABILITIES AND MEMBERS’ AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,518 | | | | | $ | 5,444 | | |
Accrued expenses
|
| | | | 2,689 | | | | | | 13,732 | | |
Operating lease liability, current portion
|
| | | | — | | | | | | 564 | | |
Notes payable, current portion
|
| | | | — | | | | | | 2,333 | | |
Other current liabilities
|
| | | | — | | | | | | 82 | | |
Total current liabilities
|
| | | | 5,207 | | | | | | 22,155 | | |
Notes payable, net of current portion
|
| | | | 9,610 | | | | | | 7,412 | | |
Operating lease liability, net of current portion
|
| | | | 9,021 | | | | | | 10,908 | | |
Other liabilities, long-term
|
| | | | 374 | | | | | | 1,127 | | |
Total liabilities
|
| | | | 24,212 | | | | | | 41,602 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Preferred units (Series A, A-1 and B), no par value, 94,283,876 units authorized and
58,883,390 units issued and outstanding at December 31, 2019; aggregate liquidation preference of $70,250 at December 31, 2019; no preferred units authorized, issued or outstanding at December 31, 2020 |
| | | | 68,033 | | | | | | — | | |
Convertible preferred stock (Series A, A-1, A-2(A), A-2(A-1) and B), $0.0001 par value,
no shares authorized, issued or outstanding at December 31, 2019; 133,602,056 shares authorized and 66,788,528 shares issued and outstanding at December 31, 2020; aggregate liquidation preference of $80,250 at December 31, 2020 |
| | | | — | | | | | | 78,002 | | |
Members’ and stockholders’ deficit | | | | | | | | | | | | | |
Common units, no par value; 98,172,319 units authorized, 421,046 units issued, and 409,303 units outstanding at December 31, 2019; no units authorized, issued or outstanding at December 31, 2020
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value; no shares authorized, issued or outstanding at December, 31, 2019; 126,000,000 shares authorized, 973,898 shares issued, and 689,929 shares outstanding at December 31, 2020
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 344 | | | | | | 1,799 | | |
Accumulated deficit
|
| | | | (29,867) | | | | | | (85,086) | | |
Total members’ and stockholders’ deficit
|
| | | | (29,523) | | | | | | (83,287) | | |
Total liabilities, preferred units, convertible preferred stock and members’ and
stockholders’ deficit |
| | | $ | 62,722 | | | | | $ | 36,317 | | |
| | |
For the Year
Ended December 31, 2019 |
| |
For the Year
Ended December 31, 2020 |
| ||||||
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,256 | | | | | $ | 43,910 | | |
General and administrative
|
| | | | 4,771 | | | | | | 10,653 | | |
Total operating expenses
|
| | | | 19,027 | | | | | | 54,563 | | |
Loss from operations
|
| | | | (19,027) | | | | | | (54,563) | | |
Other income (expense), net
|
| | | | | | | | | | | | |
Gain on tranche rights
|
| | | | 1,739 | | | | | | — | | |
Other expense, net
|
| | | | (23) | | | | | | (656) | | |
Total other income (expense), net
|
| | | | 1,716 | | | | | | (656) | | |
Net loss and comprehensive loss
|
| | | $ | (17,311) | | | | | $ | (55,219) | | |
Net loss per unit, basic and diluted
|
| | | $ | (42.29) | | | | | | | | |
Net loss per share, basic and diluted
|
| | | | | | | | | $ | (105.42) | | |
Weighted average common units outstanding, basic and diluted
|
| | | | 409,303 | | | | | | | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | | | | | | | 523,786 | | |
| | |
Series A
Preferred Units |
| |
Series A-1
Preferred Units |
| |
Series B
Preferred Units |
| |
Series A
Convertible Preferred Stock |
| |
Series A-1
Convertible Preferred Stock |
| |
Series B
Convertible Preferred Stock |
| | |
Common Units
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Members’ and Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 7,500,000 | | | | | $ | 7,309 | | | | | | 10,869,564 | | | | | $ | 10,756 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 409,303 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 232 | | | | | $ | (12,556) | | | | | $ | (12,324) | | |
Issuance of Series A-1 preferred units, net of issuance costs of $16
|
| | | | — | | | | | | — | | | | | | 8,695,652 | | | | | | 9,984 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series B preferred units,
net of issuance costs of $266 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,818,174 | | | | | | 39,984 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 112 | | | | | | — | | | | | | 112 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,311) | | | | | | (17,311) | | |
Balance at December 31, 2019
|
| | | | 7,500,000 | | | | | $ | 7,309 | | | | | | 19,565,216 | | | | | $ | 20,740 | | | | | | 31,818,174 | | | | | $ | 39,984 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 409,303 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 344 | | | | | $ | (29,867) | | | | | $ | (29,523) | | |
Issuance of Series B preferred units,
net of issuance costs of $31 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,905,138 | | | | | | 9,969 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Effect on Reorganization
|
| | | | (7,500,000) | | | | | | (7,309) | | | | | | (19,565,216) | | | | | | (20,740) | | | | | | (39,723,312) | | | | | | (49,953) | | | | | | 7,500,000 | | | | | | 7,309 | | | | | | 19,565,216 | | | | | | 20,740 | | | | | | 39,723,312 | | | | | | 49,953 | | | | | | | (409,303) | | | | | | — | | | | | | 409,303 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 251,732 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 28,894 | | | | | | — | | | | | | 159 | | | | | | — | | | | | | 159 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,296 | | | | | | — | | | | | | 1,296 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (55,219) | | | | | | (55,219) | | |
Balance at December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 7,309 | | | | | | 19,565,216 | | | | | $ | 20,740 | | | | | | 39,723,312 | | | | | $ | 49,953 | | | | | | | — | | | | | $ | — | | | | | | 689,929 | | | | | $ | — | | | | | $ | 1,799 | | | | | $ | (85,086) | | | | | $ | (83,287) | | |
| | |
For the Year
Ended December 31, 2019 |
| |
For the Year
Ended December 31, 2020 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (17,311) | | | | | $ | (55,219) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 240 | | | | | | 1,065 | | |
Non-cash interest expense
|
| | | | 56 | | | | | | 39 | | |
Stock-based compensation expense
|
| | | | 112 | | | | | | 1,296 | | |
Change in fair value of tranche right, warrant and derivative liabilities
|
| | | | (1,737) | | | | | | 126 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid and other assets
|
| | | | (2,748) | | | | | | 2,282 | | |
Operating lease right-of-use asset
|
| | | | 217 | | | | | | 299 | | |
Accounts payable
|
| | | | 970 | | | | | | 2,926 | | |
Accrued expenses and other liabilities
|
| | | | 2,168 | | | | | | 11,510 | | |
Operating lease liability
|
| | | | 190 | | | | | | (415) | | |
Net cash used in operating activities
|
| | | | (17,843) | | | | | | (36,091) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (715) | | | | | | (2,188) | | |
Net cash used in investing activities
|
| | | | (715) | | | | | | (2,188) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from debt issuance, net of issuance costs
|
| | | | 9,952 | | | | | | — | | |
Proceeds from issuance of Series A-1 preferred units, net of issuance costs
|
| | | | 9,984 | | | | | | — | | |
Payments of finance lease
|
| | | | — | | | | | | (99) | | |
Proceeds from issuance of Series B preferred units, net of issuance
costs |
| | | | 40,084 | | | | | | 9,969 | | |
Proceeds from exercise of stock options
|
| | | | — | | | | | | 159 | | |
Net cash provided by financing activities
|
| | | | 60,020 | | | | | | 10,029 | | |
Increase (decrease) in cash, cash equivalents & restricted cash
|
| | | | 41,462 | | | | | | (28,250) | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 7,577 | | | | | | 49,039 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 49,039 | | | | | $ | 20,789 | | |
Supplemental cash flow disclosure: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 14 | | | | | $ | 536 | | |
Supplemental disclosure of non-cash activities: | | | | | | | | | | | | | |
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | 6,785 | | | | | $ | 39 | | |
Right-of-use assets obtained in exchange for finance lease liabilities
|
| | | $ | — | | | | | $ | 423 | | |
Tenant improvements funded by landlord
|
| | | $ | 2,046 | | | | | $ | 2,827 | | |
Tenant improvement reimbursement due from landlord
|
| | | $ | 926 | | | | | $ | — | | |
Recognition of derivative liability in connection with long-term debt facility
|
| | | $ | 357 | | | | | $ | — | | |
Accrued Series B preferred unit issuance costs
|
| | | $ | 100 | | | | | $ | — | | |
| | |
Balance at
December 31, 2019 |
| |
Balance at
December 31, 2020 |
| ||||||
Cash and cash equivalents
|
| | | $ | 48,845 | | | | | $ | 19,238 | | |
Restricted cash
|
| | | | 194 | | | | | | 1,551 | | |
Total cash, cash equivalents and restricted cash as shown on the consolidated statement of cash flows
|
| | | $ | 49,039 | | | | | $ | 20,789 | | |
| | |
Estimated Useful Life
|
|
Computers and software
|
| |
3 years
|
|
Laboratory equipment
|
| |
5 years
|
|
Furniture and fixtures
|
| |
5 years
|
|
Leasehold improvements
|
| |
Shorter of the useful life or the remaining term of the lease
|
|
| | |
December 31,
2019 |
| |
Quoted
Prices in Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents—money market funds
|
| | | $ | 310 | | | | | $ | 310 | | | | | $ | — | | | | | $ | — | | |
Total financial assets
|
| | | $ | 310 | | | | | $ | 310 | | | | | $ | — | | | | | $ | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt derivative liability
|
| | | $ | 357 | | | | | $ | — | | | | | $ | — | | | | | $ | 357 | | |
Warrant to purchase Series A preferred units
|
| | | | 17 | | | | | | — | | | | | | — | | | | | | 17 | | |
Total financial liabilities
|
| | | $ | 374 | | | | | $ | — | | | | | $ | — | | | | | $ | 374 | | |
| | |
December 31,
2020 |
| |
Quoted
Prices in Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents—money market funds
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Total financial assets
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt derivative liability
|
| | | $ | 396 | | | | | $ | — | | | | | $ | — | | | | | $ | 396 | | |
Other derivative liability
|
| | | | 407 | | | | | | — | | | | | | — | | | | | | 407 | | |
Warrant to purchase Series A convertible preferred stock
|
| | | | 22 | | | | | | — | | | | | | — | | | | | | 22 | | |
Total financial liabilities
|
| | | $ | 825 | | | | | $ | — | | | | | $ | — | | | | | $ | 825 | | |
| | |
Tranche
rights |
| |
Warrant
liability |
| |
Debt
derivative liability |
| |
Other
derivative liability |
| |
Total
level 3 financial liabilities |
| |||||||||||||||
Balance at December 31, 2018
|
| | | $ | 1,739 | | | | | $ | 15 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,754 | | |
Settlement of tranche rights
|
| | | | (1,739) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,739) | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 2 | | |
Recognition of debt derivative
|
| | | | — | | | | | | — | | | | | | 357 | | | | | | — | | | | | | 357 | | |
Balance at December 31, 2019
|
| | | $ | — | | | | | $ | 17 | | | | | $ | 357 | | | | | $ | — | | | | | $ | 374 | | |
Recognition of other derivative liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | 325 | | | | | | 325 | | |
Change in fair value of liability
|
| | | | — | | | | | | 5 | | | | | | 39 | | | | | | 82 | | | | | | 126 | | |
Balance at December 31, 2020
|
| | | $ | — | | | | | $ | 22 | | | | | $ | 396 | | | | | $ | 407 | | | | | $ | 825 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Laboratory equipment
|
| | | $ | 1,435 | | | | | $ | 2,925 | | |
Computers and software
|
| | | | — | | | | | | 228 | | |
Furniture & fixtures
|
| | | | — | | | | | | 482 | | |
Leasehold improvements
|
| | | | — | | | | | | 5,092 | | |
Construction in process
|
| | | | 2,200 | | | | | | — | | |
| | | | $ | 3,635 | | | | | $ | 8,727 | | |
Less accumulated depreciation
|
| | | | (330) | | | | | | (1,360) | | |
| | | | $ | 3,305 | | | | | $ | 7,367 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
External research and development
|
| | | $ | 1,277 | | | | | $ | 11,060 | | |
Personnel related
|
| | | | 769 | | | | | | 2,013 | | |
Professional and other
|
| | | | 643 | | | | | | 659 | | |
| | | | $ | 2,689 | | | | | $ | 13,732 | | |
| | |
Minimum Loan
Payments |
| |||
2021
|
| | | $ | 2,333 | | |
2022
|
| | | | 4,000 | | |
2023
|
| | | | 3,667 | | |
Total future principal payments
|
| | | | 10,000 | | |
Less: unamortized discount
|
| | | | (255) | | |
Total notes payable
|
| | | $ | 9,745 | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| ||||||
Fair value of underlying preferred unit
|
| | | $ | 1.07 | | | | | | — | | |
Fair value of underlying preferred share
|
| | | | — | | | | | $ | 1.25 | | |
Risk-free interest rate
|
| | | | 1.79% | | | | | | 0.42% | | |
Expected volatility
|
| | | | 67.63% | | | | | | 84.99% | | |
Expected term (years)
|
| | | | 6.4 | | | | | | 5.4 | | |
Expected dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Operating lease cost
|
| | | $ | 407 | | | | | $ | 1,225 | | |
Variable lease cost
|
| | | | — | | | | | | — | | |
| | | | $ | 407 | | | | | $ | 1,225 | | |
Finance lease cost: | | | | | | | | | | | | | |
Amortization of right of use asset
|
| | | $ | — | | | | | $ | 35 | | |
Interest on lease liability
|
| | | | — | | | | | | 8 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Operating Lease: | | | | | | | | | | | | | |
Operating lease right-of-use asset
|
| | | $ | 6,568 | | | | | $ | 6,309 | | |
Operating lease liability, current portion
|
| | | $ | — | | | | | $ | 564 | | |
Operating lease liability, long-term portion
|
| | | | 9,021 | | | | | | 10,908 | | |
Finance Lease: | | | | | | | | | | | | | |
Property and equipment, gross
|
| | | $ | — | | | | | $ | 423 | | |
Property and equipment, accumulated depreciation
|
| | | | — | | | | | | (35) | | |
Other liabilities, current
|
| | | | — | | | | | | 82 | | |
Other liabilities
|
| | | | — | | | | | | 187 | | |
Weighted-average remaining lease term (in years): | | | | | | | | | | | | | |
Operating lease
|
| | | | 10.17 | | | | | | 9.17 | | |
Finance lease
|
| | | | — | | | | | | 3.70 | | |
Weighted-average discount rate: | | | | | | | | | | | | | |
Operating lease
|
| | | | 8.0% | | | | | | 8.0% | | |
Finance lease
|
| | | | — | | | | | | 6.9% | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows from operating leases
|
| | | | — | | | | | $ | 1,343 | | |
Financing cash flows from finance leases
|
| | | | — | | | | | | 99 | | |
| | |
Operating Lease
|
| |
Finance Lease
|
| ||||||
2021
|
| | | $ | 1,457 | | | | | $ | 85 | | |
2022
|
| | | | 1,634 | | | | | | 85 | | |
2023
|
| | | | 1,683 | | | | | | 85 | | |
2024
|
| | | | 1,733 | | | | | | 49 | | |
2025
|
| | | | 1,785 | | | | | | — | | |
Thereafter
|
| | | | 8,199 | | | | | | — | | |
Total future minimum lease payments
|
| | | $ | 16,491 | | | | | $ | 304 | | |
Present value adjustment
|
| | | | (5,019) | | | | | | (36) | | |
Present value of lease liabilities
|
| | | $ | 11,472 | | | | | $ | 268 | | |
| | |
Preferred Units
Authorized |
| |
Preferred Units
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common Units
Issuable Upon Conversion |
| |||||||||||||||
Series A preferred units
|
| | | | 7,525,000 | | | | | | 7,500,000 | | | | | $ | 7,309 | | | | | $ | 7,500 | | | | | | 789,473 | | |
Series A-1 preferred units
|
| | | | 19,565,216 | | | | | | 19,565,216 | | | | | | 20,740 | | | | | | 22,500 | | | | | | 2,059,496 | | |
Series B preferred units
|
| | | | 67,193,660 | | | | | | 31,818,174 | | | | | | 39,984 | | | | | | 40,250 | | | | | | 3,349,272 | | |
| | | | | 94,283,876 | | | | | | 58,883,390 | | | | | $ | 68,033 | | | | | $ | 70,250 | | | | | | 6,198,241 | | |
| | |
Year Ended December 31, 2020
|
| |||||||||||||||||||||||||||
|
Preferred
Shares Authorized |
| |
Preferred
Shares Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common
Shares Issuable Upon Conversion |
| |||||||||||||||||
Series A convertible preferred stock
|
| | | | 7,525,000 | | | | | | 7,500,000 | | | | | $ | 7,309 | | | | | $ | 7,500 | | | | | | 789,473 | | |
Series A-1 convertible preferred stock
|
| | | | 19,565,216 | | | | | | 19,565,216 | | | | | | 20,740 | | | | | | 22,500 | | | | | | 2,059,496 | | |
Series A-2(A) convertible preferred stock
|
| | | | 7,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Series A-2(A-1) convertible preferred stock
|
| | | | 19,565,216 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Series B convertible preferred stock
|
| | | | 79,446,624 | | | | | | 39,723,312 | | | | | | 49,953 | | | | | | 50,250 | | | | | | 4,181,390 | | |
| | | | | 133,602,056 | | | | | | 66,788,528 | | | | | $ | 78,002 | | | | | $ | 80,250 | | | | | | 7,030,359 | | |
|
Shares of common stock reserved for conversion of convertible preferred stock outstanding
|
| | | | 7,030,359 | | |
|
Shares of common stock reserved for conversion of convertible preferred shares issuable upon exercise of a warrant
|
| | | | 2,631 | | |
|
Shares of common stock reserved for exercise of outstanding stock options under the 2020 Plan
|
| | | | 810,358 | | |
|
Shares of common stock reserved for future awards under the 2020 Plan
|
| | | | 151,769 | | |
|
Total common stock reserved
|
| | | | 7,995,117 | | |
| | |
Number of
units |
| |
Weighted-average
threshold price per unit |
| |
Weighted-average
fair value per unit |
| |||||||||
Outstanding at December 31, 2019
|
| | | | 571,712 | | | | | $ | 0.95 | | | | | $ | 1.05 | | |
Granted
|
| | | | 512,095 | | | | | | 1.43 | | | | | | 3.61 | | |
Forfeited
|
| | | | (2,949) | | | | | | 0.86 | | | | | | 0.57 | | |
Exchanged for restricted common stock pursuant to the Reorganization
|
| | | | (1,080,858) | | | | | | 1.14 | | | | | | 2.28 | | |
Outstanding at December 31, 2020
|
| | | | — | | | | | | | | | | | | | | |
| | |
Number of
units |
| |||
Vested at December 31, 2019
|
| | | | 187,773 | | |
Vested through the date of the Reorganization
|
| | | | 118,099 | | |
Vested as of the Reorganization
|
| | | | 305,872 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Grant date price per common unit
|
| | | $ | 2.00 | | | | | $ | 4.47 | | |
Threshold price per incentive unit
|
| | | $ | 1.05 | | | | | $ | 1.43 | | |
Risk-free interest rate
|
| | | | 1.95% | | | | | | 0.74% | | |
Expected dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
Expected term (years)
|
| | | | 6.0 | | | | | | 6.0 | | |
Expected volatility
|
| | | | 68.35% | | | | | | 69.30% | | |
| | |
Number of
Shares |
| |
Weighted Average
Fair Value per Share at Issuance |
| ||||||
Restricted common stock issued as part of the Reorganization
|
| | | | 552,546 | | | | | $ | 5.51 | | |
Vested as of and after the Reorganization
|
| | | | (251,732) | | | | | | 5.51 | | |
Forfeited
|
| | | | (16,845) | | | | | | 5.51 | | |
Restricted common stock as of December 31, 2020
|
| | | | 283,969 | | | | | | 5.51 | | |
| | |
Number of
Stock Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (In years) |
| |
Aggregate
Intrinsic Value (In thousands) |
| ||||||||||||
Outstanding as of December 31, 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 857,828 | | | | | $ | 5.51 | | | | | | | | | | | | | | |
Exercised
|
| | | | (28,894) | | | | | | 5.51 | | | | | | | | | | | | | | |
Cancelled/forfeited
|
| | | | (18,576) | | | | | | 5.51 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2020
|
| | | | 810,358 | | | | | | 5.51 | | | | | | 9.52 | | | | | $ | — | | |
Exercisable as of December 31, 2020
|
| | | | 141,301 | | | | | | 5.51 | | | | | | 9.32 | | | | | $ | — | | |
Vested and expected to vest as of December 31, 2020
|
| | | | 810,358 | | | | | | 5.51 | | | | | | 9.52 | | | | | $ | — | | |
|
Risk-free interest rate
|
| |
0.16 – 0.36%
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Expected term (in years)
|
| |
2.25 – 6.08
|
|
|
Expected volatility
|
| |
78.84 – 96.73%
|
|
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Research and development expense
|
| | | $ | 42 | | | | | $ | 332 | | |
General and administrative expense
|
| | | | 70 | | | | | | 964 | | |
Total compensation expense
|
| | | $ | 112 | | | | | $ | 1,296 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Preferred units
|
| | | | 6,198,241 | | | | | | — | | |
Convertible preferred stock
|
| | | | — | | | | | | 7,030,359 | | |
Outstanding incentive units
|
| | | | 571,712 | | | | | | — | | |
Unvested restricted common stock
|
| | | | — | | | | | | 283,969 | | |
Outstanding stock options
|
| | | | — | | | | | | 810,358 | | |
Warrants
|
| | | | 2,631 | | | | | | 2,631 | | |
Total common stock equivalents
|
| | | | 6,772,584 | | | | | | 8,127,317 | | |
| | |
For Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Tax effected at statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State taxes
|
| | | | 8.0 | | | | | | 6.9 | | |
Stock compensation
|
| | | | (0.1) | | | | | | (0.4) | | |
Non-deductible expenses
|
| | | | 2.1 | | | | | | — | | |
Federal research and development credits
|
| | | | 3.0 | | | | | | 1.7 | | |
Change in valuation allowance
|
| | | | (34.0) | | | | | | (29.2) | | |
| | | | | 0.0% | | | | | | 0.0% | | |
| | |
For Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Long-term net deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 7,758 | | | | | $ | 20,776 | | |
Research and development credit carryforwards
|
| | | | 789 | | | | | | 2,101 | | |
Lease liability
|
| | | | 2,465 | | | | | | 3,134 | | |
Reserve and accruals
|
| | | | 307 | | | | | | 765 | | |
Intangible assets
|
| | | | — | | | | | | 1,912 | | |
Stock-based compensation
|
| | | | — | | | | | | 105 | | |
Total long-term net deferred tax assets:
|
| | | | 11,319 | | | | | | 28,793 | | |
Valuation allowance
|
| | | | (8,625) | | | | | | (25,064) | | |
Subtotal
|
| | | | 2,694 | | | | | | 3,729 | | |
Fixed assets
|
| | | | (806) | | | | | | (1,944) | | |
Right of use asset
|
| | | | (1,794) | | | | | | (1,724) | | |
Debt discount
|
| | | | (94) | | | | | | (61) | | |
Total net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 19,238 | | | | | $ | 120,299 | | |
Prepaid expenses
|
| | | | 1,308 | | | | | | 1,932 | | |
Other current assets
|
| | | | 44 | | | | | | 2,355 | | |
Total current assets
|
| | | | 20,590 | | | | | | 124,586 | | |
Restricted cash
|
| | | | 1,551 | | | | | | 1,553 | | |
Property and equipment, net
|
| | | | 7,367 | | | | | | 7,299 | | |
Operating lease right-of-use asset
|
| | | | 6,309 | | | | | | 6,150 | | |
Other non-current assets
|
| | | | 500 | | | | | | 436 | | |
Total assets
|
| | | $ | 36,317 | | | | | $ | 140,024 | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 5,444 | | | | | $ | 8,409 | | |
Accrued expenses
|
| | | | 13,732 | | | | | | 8,068 | | |
Operating lease liability, current portion
|
| | | | 564 | | | | | | 746 | | |
Notes payable, current portion
|
| | | | 2,333 | | | | | | 4,000 | | |
Other current liabilities
|
| | | | 82 | | | | | | 82 | | |
Total current liabilities
|
| | | | 22,155 | | | | | | 21,305 | | |
Notes payable, net of current portion
|
| | | | 7,412 | | | | | | 5,481 | | |
Operating lease liability, net of current portion
|
| | | | 10,908 | | | | | | 10,522 | | |
Other liabilities, long-term
|
| | | | 1,127 | | | | | | 1,137 | | |
Total liabilities
|
| | | | 41,602 | | | | | | 38,445 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Convertible preferred stock (Series A, A-1, A-2(A), A-2(A-1), B and C),
$0.0001 par value, 133,602,056 shares authorized and 66,788,528 shares issued and outstanding at December 31, 2020; 174,808,481 shares authorized and 174,783,481 shares issued and outstanding at June 30, 2021; aggregate liquidation preference of $80,250 and $225,500 at December 31, 2020 and June 30, 2021, respectively |
| | | | 78,002 | | | | | | 222,888 | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 126,000,000 shares authorized, 973,898 shares issued and 689,929 shares outstanding at December 31, 2020; 220,400,000 shares authorized, 918,429 shares issued and 750,101 shares outstanding at June 30, 2021
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 1,799 | | | | | | 3,625 | | |
Accumulated deficit
|
| | | | (85,086) | | | | | | (124,934) | | |
Total stockholders’ deficit
|
| | | | (83,287) | | | | | | (121,309) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 36,317 | | | | | $ | 140,024 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,783 | | | | | $ | 29,366 | | |
General and administrative
|
| | | | 4,562 | | | | | | 10,161 | | |
Total operating expenses
|
| | | | 19,345 | | | | | | 39,527 | | |
Loss from operations
|
| | | | (19,345) | | | | | | (39,527) | | |
Other income (expense), net | | | | | | | | | | | | | |
Other expense, net
|
| | | | (283) | | | | | | (321) | | |
Total other income (expense), net
|
| | | | (283) | | | | | | (321) | | |
Net loss and comprehensive loss
|
| | | $ | (19,628) | | | | | $ | (39,848) | | |
Net loss per share, basic and diluted
|
| | | $ | (47.84) | | | | | $ | (55.16) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 410,310 | | | | | | 722,424 | | |
| | |
Series A
Preferred Units |
| |
Series A-1
Preferred Units |
| |
Series B
Preferred Units |
| |
Series A
Convertible Preferred Stock |
| |
Series A-1
Convertible Preferred Stock |
| |
Series B
Convertible Preferred Stock |
| |
Series C
Convertible Preferred Stock |
| | |
Common Units
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
and Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31,
2019 |
| | | | 7,500,000 | | | | | $ | 7,309 | | | | | | 19,565,216 | | | | | $ | 20,740 | | | | | | 31,818,174 | | | | | $ | 39,984 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 409,303 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 344 | | | | | $ | (29,867) | | | | | $ | (29,523) | | |
Issuance of Series B preferred units, net of issuance costs of $31
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,905,138 | | | | | | 9,969 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Effect of reorganization
|
| | | | (7,500,000) | | | | | | (7,309) | | | | | | (19,565,216) | | | | | | (20,740) | | | | | | (39,723,312) | | | | | | (49,953) | | | | | | 7,500,000 | | | | | | 7,309 | | | | | | 19,565,216 | | | | | | 20,740 | | | | | | 39,723,312 | | | | | | 49,953 | | | | | | — | | | | | | — | | | | | | | (409,303) | | | | | | — | | | | | | 409,303 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 188,976 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 247 | | | | | | — | | | | | | 247 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,628) | | | | | | (19,628) | | |
Balance at June 30, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 7,309 | | | | | | 19,565,216 | | | | | $ | 20,740 | | | | | | 39,723,312 | | | | | $ | 49,953 | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 598,279 | | | | | $ | — | | | | | $ | 591 | | | | | $ | (49,495) | | | | | $ | (48,904) | | |
Balance at December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,500,000 | | | | | $ | 7,309 | | | | | | 19,565,216 | | | | | $ | 20,740 | | | | | | 39,723,312 | | | | | $ | 49,953 | | | | | | — | | | | | $ | — | | | | | | | — | | | | | | — | | | | | | 689,929 | | | | | $ | — | | | | | $ | 1,799 | | | | | $ | (85,086) | | | | | $ | (83,287) | | |
Issuance of Series B convertible
preferred stock, net of issuance costs of $50 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,723,312 | | | | | | 50,200 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series C convertible
preferred stock, net of issuance costs of $314 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68,271,641 | | | | | | 94,686 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 54,665 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,507 | | | | | | — | | | | | | 30 | | | | | | — | | | | | | 30 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,796 | | | | | | — | | | | | | 1,796 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39,848) | | | | | | (39,848) | | |
Balance at June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 7,309 | | | | | | 19,565,216 | | | | | $ | 20,740 | | | | | | 79,446,624 | | | | | $ | 100,153 | | | | | | 68,271,641 | | | | | $ | 94,686 | | | | | | | — | | | | | $ | — | | | | | | 750,101 | | | | | $ | — | | | | | $ | 3,625 | | | | | $ | (124,934) | | | | | $ | (121,309) | | |
| | |
Six
Months Ended June 30, 2020 |
| |
Six
Months Ended June 30, 2021 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (19,628) | | | | | $ | (39,848) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 408 | | | | | | 723 | | |
Non-cash interest expense
|
| | | | (39) | | | | | | 78 | | |
Stock-based compensation expense
|
| | | | 247 | | | | | | 1,796 | | |
Loss on disposal of property and equipment
|
| | | | — | | | | | | 19 | | |
Change in fair value of warrant and derivative liabilities
|
| | | | 385 | | | | | | 44 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid and other assets
|
| | | | 3,360 | | | | | | (1,398) | | |
Operating lease right-of-use asset
|
| | | | 152 | | | | | | 159 | | |
Accounts payable
|
| | | | (259) | | | | | | 1,921 | | |
Accrued expenses and other liabilities
|
| | | | 2,425 | | | | | | (6,159) | | |
Operating lease liability
|
| | | | 24 | | | | | | (205) | | |
Net cash used in operating activities
|
| | | | (12,925) | | | | | | (42,870) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (1,506) | | | | | | (608) | | |
Net cash used in investing activities
|
| | | | (1,506) | | | | | | (608) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayments of debt principal
|
| | | | — | | | | | | (333) | | |
Payments of finance lease
|
| | | | — | | | | | | (42) | | |
Proceeds from issuance of Series B preferred units, net of issuance costs
|
| | | | 9,969 | | | | | | — | | |
Proceeds from issuance of Series B convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 50,200 | | |
Proceeds from issuance of Series C convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 94,686 | | |
Proceeds from exercise of stock options
|
| | | | — | | | | | | 30 | | |
Net cash provided by financing activities
|
| | | | 9,969 | | | | | | 144,541 | | |
(Decrease) increase in cash, cash equivalents & restricted cash
|
| | | | (4,462) | | | | | | 101,063 | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 49,039 | | | | | | 20,789 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 44,577 | | | | | $ | 121,852 | | |
Supplemental cash flow disclosure: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 282 | | | | | $ | 253 | | |
Supplemental disclosure of non-cash activities: | | | | | | | | | | | | | |
Right-of-use assets obtained in exchange for operating lease
liabilities |
| | | $ | 39 | | | | | $ | — | | |
Tenant improvements funded by landlord
|
| | | $ | 2,827 | | | | | $ | — | | |
Capital expenditures included in accounts payable or accrued
expenses |
| | | $ | 30 | | | | | $ | 2 | | |
Deferred offering costs included in accounts payable or accrued
expenses |
| | | $ | — | | | | | $ | 1,538 | | |
| | |
Balance at June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Cash and cash equivalents
|
| | | $ | 43,025 | | | | | $ | 120,299 | | |
Restricted cash
|
| | | | 1,552 | | | | | | 1,553 | | |
Total cash, cash equivalents and restricted cash as shown on the consolidated statement of cash flows
|
| | | $ | 44,577 | | | | | $ | 121,852 | | |
| | |
December 31,
2020 |
| |
Quoted Prices
in Active Markets for Material Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| ||||||||||||
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt derivative liability
|
| | | $ | 396 | | | | | $ | — | | | | | $ | — | | | | | $ | 396 | | |
Other derivative liability
|
| | | | 407 | | | | | | — | | | | | | — | | | | | | 407 | | |
Warrant to purchase Series A convertible preferred stock
|
| | | | 22 | | | | | | — | | | | | | — | | | | | | 22 | | |
Total financial liabilities
|
| | | $ | 825 | | | | | $ | — | | | | | $ | — | | | | | $ | 825 | | |
| | |
June 30,
2021 |
| |
Quoted Prices in
Active Markets for Material Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| ||||||||||||
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt derivative liability . . . . . . . . .
|
| | | $ | 422 | | | | | $ | — | | | | | $ | — | | | | | $ | 422 | | |
Other derivative liability . . . . . . . . .
|
| | | | 426 | | | | | | — | | | | | | — | | | | | | 426 | | |
Warrant to purchase Series A convertible preferred stock . . . . .
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | 21 | | |
Total financial liabilities . . . . . . . . . . .
|
| | | $ | 869 | | | | | $ | — | | | | | $ | — | | | | | $ | 869 | | |
| | |
Warrant
liability |
| |
Debt
derivative liability |
| |
Other
derivative liability |
| |
Total level 3
financial liabilities |
| ||||||||||||
Balance at December 31, 2020
|
| | | $ | 22 | | | | | $ | 396 | | | | | $ | 407 | | | | | $ | 825 | | |
Change in fair value of liability
|
| | | | (1) | | | | | | 26 | | | | | | 19 | | | | | | 44 | | |
Balance at June 30, 2021
|
| | | $ | 21 | | | | | $ | 422 | | | | | $ | 426 | | | | | $ | 869 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Laboratory equipment
|
| | | $ | 2,925 | | | | | $ | 3,443 | | |
Computers and software
|
| | | | 228 | | | | | | 228 | | |
Furniture & fixtures
|
| | | | 482 | | | | | | 469 | | |
Leasehold improvements
|
| | | | 5,092 | | | | | | 5,092 | | |
Construction in process
|
| | | | — | | | | | | 70 | | |
| | | | $ | 8,727 | | | | | $ | 9,302 | | |
Less accumulated depreciation
|
| | | | (1,360) | | | | | | (2,003) | | |
| | | | $ | 7,367 | | | | | $ | 7,299 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
External research and development
|
| | | $ | 11,060 | | | | | $ | 4,564 | | |
Personnel related
|
| | | | 2,013 | | | | | | 1,983 | | |
Professional services
|
| | | | 481 | | | | | | 1,348 | | |
Other
|
| | | | 178 | | | | | | 173 | | |
| | | | $ | 13,732 | | | | | $ | 8,068 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||
|
Preferred
Shares Authorized |
| |
Preferred
Shares Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common
Shares Issuable Upon Conversion |
| |||||||||||||||||
Series A convertible preferred
stock . . . . . . . . . . . |
| | | | 7,525,000 | | | | | | 7,500,000 | | | | | $ | 7,309 | | | | | $ | 7,500 | | | | | | 789,473 | | |
Series A-1 convertible preferred stock . . . . . . . . .
|
| | | | 19,565,216 | | | | | | 19,565,216 | | | | | | 20,740 | | | | | | 22,500 | | | | | | 2,059,496 | | |
Series A-2(A) convertible preferred stock . . . . . . .
|
| | | | 7,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Series A-2(A-1) convertible preferred stock . . . . .
|
| | | | 19,565,216 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Series B convertible preferred stock . . . . . . . . . . .
|
| | | | 79,446,624 | | | | | | 39,723,312 | | | | | | 49,953 | | | | | | 50,250 | | | | | | 4,181,390 | | |
| | | | | 133,602,056 | | | | | | 66,788,528 | | | | | $ | 78,002 | | | | | $ | 80,250 | | | | | | 7,030,359 | | |
| | |
As of June 30, 2021
|
| |||||||||||||||||||||||||||
|
Preferred
Shares Authorized |
| |
Preferred
Shares Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common
Shares Issuable Upon Conversion |
| |||||||||||||||||
| | | | | | | |||||||||||||||||||||||||
Series A convertible preferred stock
|
| | | | 7,525,000 | | | | | | 7,500,000 | | | | | $ | 7,309 | | | | | $ | 7,500 | | | | | | 789,473 | | |
Series A-1 convertible preferred stock
|
| | | | 19,565,216 | | | | | | 19,565,216 | | | | | | 20,740 | | | | | | 22,500 | | | | | | 2,059,496 | | |
Series B convertible preferred stock
|
| | | | 79,446,624 | | | | | | 79,446,624 | | | | | | 100,153 | | | | | | 100,500 | | | | | | 8,362,793 | | |
Series C convertible preferred stock
|
| | | | 68,271,641 | | | | | | 68,271,641 | | | | | | 94,686 | | | | | | 95,000 | | | | | | 7,186,486 | | |
| | | | | 174,808,481 | | | | | | 174,783,481 | | | | | $ | 222,888 | | | | | $ | 225,500 | | | | | | 18,398,248 | | |
| | |
December 31,
2020 |
| |
June 30,
2021 |
| ||||||
Shares of common stock reserved for conversion of convertible preferred
|
| | | | | | | | | | | | |
stock outstanding
|
| | | | 7,030,359 | | | | | | 18,398,248 | | |
Shares of common stock reserved for conversion of convertible preferred
|
| | | | | | | | | | | | |
shares issuable upon exercise of a warrant
|
| | | | 2,631 | | | | | | 2,631 | | |
Shares of common stock reserved for exercise of outstanding stock options under the 2020 Stock Incentive Plan
|
| | | | 810,358 | | | | | | 3,275,172 | | |
Shares of common stock reserved for future awards under the 2020 Stock
Incentive Plan |
| | | | 151,769 | | | | | | 541,483 | | |
Total common stock reserved
|
| | | | 7,995,117 | | | | | | 22,217,534 | | |
| | |
Number of
Shares of Restricted Stock |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Unvested as of December 31, 2020
|
| | | | 283,969 | | | | | $ | 5.51 | | |
Vested
|
| | | | (54,665) | | | | | | 5.51 | | |
Canceled/Forfeited
|
| | | | (60,976) | | | | | | 5.51 | | |
Unvested as of June 30, 2021
|
| | | | 168,328 | | | | | | 5.51 | | |
| | |
Number of
Stock Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (In years) |
| |
Aggregate
Intrinsic Value (In thousands) |
| ||||||||||||
Outstanding as of December 31, 2020
|
| | | | 810,358 | | | | | $ | 5.51 | | | | | | 9.52 | | | | | $ | — | | |
Granted
|
| | | | 2,585,142 | | | | | | 6.63 | | | | | | | | | | |||||
Exercised
|
| | | | (5,507) | | | | | | 5.52 | | | | | | | | | | | | | | |
Cancelled/forfeited
|
| | | | (114,821) | | | | | | 5.65 | | | | | | | | | | | | | | |
Outstanding as of June 30, 2021
|
| | | | 3,275,172 | | | | | | 6.39 | | | | | | 9.44 | | | | | $ | 12,061,409 | | |
Exercisable as of June 30, 2021
|
| | | | 390,595 | | | | | | 5.64 | | | | | | 8.35 | | | | | $ | 1,729,021 | | |
Vested and expected to vest as of June 30, 2021
|
| | | | 3,275,172 | | | | | | 6.39 | | | | | | 9.44 | | | | | $ | 12,061,409 | | |
|
Risk-free interest rate
|
| |
0.63 – 1.15%
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Expected term (in years)
|
| |
5.52 – 10.0
|
|
|
Expected volatility
|
| |
81.06 – 85.26%
|
|
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Research and development expense . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 57 | | | | | $ | 486 | | |
General and administrative expense . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 190 | | | | | | 1,310 | | |
Total compensation expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 247 | | | | | $ | 1,796 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Convertible preferred stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 7,030,359 | | | | | | 18,398,248 | | |
Unvested restricted common stock . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 363,570 | | | | | | 168,328 | | |
Outstanding stock options . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | 3,275,172 | | |
Warrants . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 2,631 | | | | | | 2,631 | | |
Total common stock equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 7,396,560 | | | | | | 21,844,379 | | |
| MORGAN STANLEY | | |
COWEN
|
| |
GUGGENHEIM SECURITIES
|
|