| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 66 | | | |
| | | | | 97 | | | |
| | | | | 107 | | | |
| | | | | 120 | | | |
| | | | | 121 | | | |
| | | | | 124 | | | |
| | | | | 133 | | | |
| | | | | 140 | | | |
| | | | | 148 | | | |
| | | | | 154 | | | |
| | | | | 161 | | | |
| | | | | 164 | | | |
| | | | | 165 | | | |
| | | | | 166 | | | |
| | | | | F-1 | | |
| | |
HighCape
(Historical) |
| |
Legacy
Quantum-Si (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Pro Forma
|
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 591 | | | | | $ | 26,654 | | | | | $ | 504,541 | | | |
(a),(b)
|
| | | $ | 531,786 | | |
Prepaid expenses and other current assets
|
| | | | 163 | | | | | | 3,243 | | | | | | (2,320) | | | |
(b)
|
| | | | 1,086 | | |
Due from related parties
|
| | | | — | | | | | | 88 | | | | | | — | | | | | | | | | 88 | | |
Total current assets
|
| | | | 754 | | | | | | 29,985 | | | | | | 502,221 | | | | | | | | | 532,960 | | |
Property and equipment, net
|
| | | | — | | | | | | 2,339 | | | | | | — | | | | | | | | | 2,339 | | |
Other assets – related party
|
| | | | — | | | | | | 738 | | | | | | — | | | | | | | | | 738 | | |
Cash and cash equivalents held in Trust Account
|
| | | | 115,004 | | | | | | — | | | | | | (115,004) | | | |
(c)
|
| | | | — | | |
Total assets
|
| | | $ | 115,758 | | | | | $ | 33,062 | | | | | $ | 387,217 | | | | | | | | $ | 536,037 | | |
Liabilities, Class A common stock subject to redemption, convertible preferred stock and stockholders’ equity (deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | — | | | | | | 2,095 | | | | | | — | | | | | | | | | 2,095 | | |
Due to related parties
|
| | | | — | | | | | | 535 | | | | | | — | | | | | | | | | 535 | | |
Accrued expenses and other current
liabilities |
| | | | 1,605 | | | | | | 2,921 | | | | | | (3,195) | | | |
(d)
|
| | | | 1,331 | | |
Total current liabilities
|
| | | | 1,605 | | | | | | 5,551 | | | | | | (3,195) | | | | | | | | | 3,961 | | |
Notes payable
|
| | | | — | | | | | | 1,749 | | | | | | (1,749) | | | |
(d)
|
| | | | — | | |
Warrant liability
|
| | | | 13,045 | | | | | | — | | | | | | — | | | | | | | | | 13,045 | | |
Deferred underwriting fee payable
|
| | | | 4,025 | | | | | | — | | | | | | (4,025) | | | |
(b)
|
| | | | — | | |
Total liabilities
|
| | | | 18,675 | | | | | | 7,300 | | | | | | (8,969) | | | | | | | | | 17,006 | | |
Class A common stock subject to possible redemption
|
| | | | 92,083 | | | | | | — | | | | | | (92,083) | | | |
(e)
|
| | | | — | | |
Convertible preferred stock
|
| | | | — | | | | | | 195,810 | | | | | | (195,810) | | | |
(e)
|
| | | | — | | |
Stockholders’ deficit | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | — | | | | | | 1 | | | | | | (1) | | | |
(e)
|
| | | | — | | |
Class A common stock
|
| | | | — | | | | | | — | | | | | | 12 | | | |
(e)
|
| | | | 12 | | |
Class B common stock
|
| | | | — | | | | | | — | | | | | | 2 | | | |
(e)
|
| | | | 2 | | |
Additional paid-in capital
|
| | | | 18,992 | | | | | | 13,973 | | | | | | 678,090 | | | |
(e)
|
| | | | 711,055 | | |
Accumulated deficit
|
| | | | (13,992) | | | | | | (184,022) | | | | | | 5,976 | | | |
(e)
|
| | | | (192,038) | | |
Total stockholders’ equity (deficit)
|
| | | | 5,000 | | | | | | (170,048) | | | | | | 684,079 | | | | | | | | | 519,031 | | |
Total liabilities, Class A common stock subject to redemption, convertible preferred stock and stockholders’ equity (deficit)
|
| | | $ | 115,758 | | | | | $ | 33,062 | | | | | $ | 387,217 | | | | | | | | $ | 536,037 | | |
| | |
HighCape
(Historical) |
| |
Legacy
Quantum-Si (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Pro Forma
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | — | | | | | $ | 7,972 | | | | | $ | 817 | | | |
(h)
|
| | | $ | 8,789 | | |
General and administrative
|
| | | | — | | | | | | 3,417 | | | | | | 2,993 | | | |
(h)
|
| | | | 6,410 | | |
Sales and marketing
|
| | | | — | | | | | | 390 | | | | | | 54 | | | |
(h)
|
| | | | 444 | | |
Formation and general and administrative expenses
|
| | | | 1,888 | | | | | | — | | | | | | — | | | | | | | | | 1,888 | | |
Total operating expenses
|
| | | | 1,888 | | | | | | 11,779 | | | | | | 3,864 | | | | | | | | | 17,531 | | |
Loss from operations
|
| | | | (1,888) | | | | | | (11,779) | | | | | | (3,864) | | | | | | | | | (17,531) | | |
Other expense, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Interest earned on cash and cash equivalents held in Trust Account
|
| | | | 2 | | | | | | — | | | | | | (2) | | | |
(k)
|
| | | | — | | |
Change in fair value of warrant liability
|
| | | | (8,520) | | | | | | — | | | | | | — | | | | | | | | | (8,520) | | |
Loss before income taxes
|
| | |
|
(10,406)
|
| | | | | (11,779) | | | | |
|
(3,866)
|
| | | | | | |
|
(26,051)
|
| |
Provision for income taxes
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | | | | — | | |
Net loss and comprehensive loss
|
| | | $ | (10,406) | | | | | $ | (11,779) | | | | | $ | (3,866) | | | | | | | | $ | (26,051) | | |
Net loss per share table | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of
Class A redeemable common stock |
| | | | 11,500,000 | | | | | | n/a | | | | | | | | | | | | | | | n/a | | |
Basic and diluted income per share, Class A redeemable common stock
|
| | | $ | 0.00 | | | | | | n/a | | | | | | | | | | | | | | | n/a | | |
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 3,280,000 | | | | | | 6,932,353 | | | | | | | | | |
(l)
|
| | | | 136,400,660 | | |
Basic and diluted net loss per share(1)
|
| | | $ | (3.17) | | | | | $ | (1.70) | | | | | | | | | |
(l)
|
| | | $ | (0.19) | | |
| | |
HighCape
(Historical) |
| |
Legacy
Quantum-Si (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Pro Forma
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | — | | | | | $ | 27,555 | | | | | $ | 6,012 | | | |
(h)
|
| | | $ | 33,567 | | |
General and administrative
|
| | | | — | | | | | | 7,984 | | | | | | 28,221 | | | |
(f), (g), (h), (i)
|
| | | | 36,205 | | |
Sales and marketing
|
| | | | — | | | | | | 1,152 | | | | | | 400 | | | |
(h)
|
| | | | 1,552 | | |
Formation and general and administrative expenses
|
| | | | 265 | | | | | | — | | | | | | — | | | | | | | | | 265 | | |
Total operating expenses
|
| | | | 265 | | | | | | 36,691 | | | | | | 34,633 | | | | | | | | | (71,589) | | |
Loss from operations
|
| | | | (265) | | | | | | (36,691) | | | | | | (34,633) | | | | | | | | | (71,589) | | |
Interest income
|
| | | | — | | | | | | 104 | | | | | | — | | | | | | | | | 104 | | |
Other expense, net
|
| | | | — | | | | | | (26) | | | | | | 9 | | | |
(j)
|
| | | | (17) | | |
Interest earned on cash and cash equivalents held in Trust Account
|
| | | | 2 | | | | | | — | | | | | | (2) | | | |
(k)
|
| | | | — | | |
Change in fair value of warrant liability
|
| | | | (3,097) | | | | | | — | | | | | | — | | | | | | | | | (3,097) | | |
Transaction costs
|
| | | | (226) | | | | | | — | | | | | | — | | | | | | | | | (226) | | |
Loss before income taxes
|
| | | | (3,586) | | | | | | (36,613) | | | | | | (34,626) | | | | | | | | | (74,825) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net loss and comprehensive loss
|
| | | $ | (3,586) | | | | | $ | (36,613) | | | | | $ | (34,626) | | | | | | | | $ | (74,825) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of
Class A redeemable common stock |
| | | | 11,500,000 | | | | | | n/a | | | | | | | | | | | | | | | n/a | | |
Basic and diluated income per share, Class A redeemable common
stock(1) |
| | | $ | 0.00 | | | | | | n/a | | | | | | | | | | | | | | | n/a | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 3,100,220 | | | | | | 6,715,314 | | | | | | | | | |
(l)
|
| | | | 136,400,660 | | |
Basic and diluted net loss per share(1)
|
| | | $ | (1.16) | | | | | $ | (5.45) | | | | | | | | | |
(l)
|
| | | $ | (0.55) | | |
| | |
Shares
|
| |
Ownership
% |
| |
Voting
rights % |
| |||||||||
Legacy Quantum-Si Stockholders
|
| | | | 79,691,788 | | | | | | 58.43% | | | | | | 88.99% | | |
Public Stockholders
|
| | | | 10,928,872 | | | | | | 8.01% | | | | | | 2.12% | | |
Initial Stockholders
|
| | | | 2,583,750 | | | | | | 1.89% | | | | | | 0.50% | | |
PIPE Investors
|
| | | | 42,500,000 | | | | | | 31.16% | | | | | | 8.25% | | |
Shares issued to Foresite Funds under Subscription Agreements
|
| | | | 696,250 | | | | | | 0.51% | | | | | | 0.14% | | |
Closing Shares
|
| | |
|
136,400,660
|
| | | |
|
100%
|
| | | |
|
100%
|
| |
| | |
Note
|
| | | | | | |
HighCape cash and cash equivalents prior to Business Combination
|
| | | | | | $ | 591 | | |
Legacy Quantum-Si cash and cash equivalents prior to Business Combination
|
| | | | | | | 26,654 | | |
HighCape cash and securities held in Trust Account
|
| |
(1)
|
| | | | 115,004 | | |
PIPE Financing
|
| |
(2)
|
| | | | 425,000 | | |
Payment to redeeming public stockholders
|
| |
(3)
|
| | | | (5,712) | | |
Prepayment of notes payable
|
| |
(4)
|
| | | | (1,758) | | |
Payment of deferred underwriting fees
|
| |
(5)
|
| | | | (4,025) | | |
Payment of accrued Business Combination costs of Legacy Quantum-Si
|
| |
(6)
|
| | | | (1,581) | | |
Payment of accrued Business Combination costs of Highcape
|
| |
(7)
|
| | | | (1,605) | | |
Payment of incremental Business Combination costs and additional costs of Legacy Quantum-Si
|
| |
(8)
|
| | | | (2,367) | | |
Payment of incremental Business Combination costs of Highcape
|
| |
(9)
|
| | | | (11,215) | | |
Payment of management bonus at the close of Business Combination
|
| |
(10)
|
| | | | (3,400) | | |
Payment of third party service provider
|
| |
(11)
|
| | | | (3,800) | | |
Total Business Combination adjustments
|
| | | | | | | 504,541 | | |
Post-Business Combination cash and cash equivalents balance
|
| | | | | |
$
|
531,786
|
| |
| | |
Highcape
|
| |
Legacy Quantum-Si
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||
| | |
Payment of
deferred underwriting fee |
| |
Payment of
accrued expenses |
| |
Payment of
accrued expenses |
| |
Recognition of
capitalized expenses as a reduction to equity proceeds |
| |
Incremental
Business Combination costs of Legacy Quantum-Si |
| |
Additional
costs of Legacy Quantum-Si |
| |
Incremental
Business Combination costs and other costs of HighCape |
| |
Total Business
Combination costs adjustments |
| ||||||||||||||||||||||||
| | |
(1)
|
| |
(2)
|
| |
(3)
|
| |
(4)
|
| |
(5)
|
| |
(6)
|
| |
(7)
|
| |
1
|
| ||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | (4,025) | | | | | $ | (1,605) | | | | | $ | (1,581) | | | | | $ | — | | | | | $ | (2,014) | | | | | $ | (353) | | | | | $ | (11,215) | | | | | $ | (20,793) | | |
Prepaid expenses and other current assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,320) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,320) | | |
Accrued expenses and other
current liabilities |
| | | | — | | | | | $ | (1,605) | | | | | | (1,581) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,186) | | |
Deferred underwriting fee payable
|
| | | | (4,025) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,025) | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,320) | | | | | | (2,014) | | | | | | — | | | | | | (11,215) | | | | | | (15,549) | | |
Accumulated deficit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (353) | | | | | | — | | | | | | (353) | | |
| | | | | |
HighCape / Combined
Company common stock |
| |
Legacy Quantum-Si
Common stock |
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ equity (deficit) |
| | |
HighCape
Temporary equity |
| |
Legacy Quantum-Si
Temporary equity |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | |
Class A
|
| |
Class B
|
| | | | | | | | | | | | | |
Class A
common stock subject topossible redemption |
| |
Convertible
preferred stock |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
HighCape equity as of March 31, 2021 — pre Business Combination
|
| |
—
|
| | | | 2,291,667 | | | | | $ | — | | | | | | 2,875,000 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 18,992 | | | | | $ | (13,992) | | | | | $ | 5,000 | | | | | | | 9,208,333 | | | | | $ | 92,083 | | | | | | — | | | | | $ | — | | |
HighCape equity as of March 31, 2021 — pre Business Combination — Initial stockholders
|
| |
—
|
| | | | 405,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Legacy Quantum-Si equity as of March 31, 2021 — pre Business Combination
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,472,757 | | | | | | 1 | | | | | | 13,973 | | | | | | (184,022) | | | | | | (170,048) | | | | | | | — | | | | | | — | | | | | | 90,789,268 | | | | | | 195,810 | | |
Total equity balance pre Business Combination
|
| |
—
|
| | | | 2,696,667 | | | | | | — | | | | | | 2,875,000 | | | | | | — | | | | | | 7,472,757 | | | | | | 1 | | | | | | 32,965 | | | | | | (198,014) | | | | | | (165,048) | | | | | | | 9,208,333 | | | | | | 92,083 | | | | | | 90,789,268 | | | | | | 195,810 | | |
Transaction Accounting adjustments:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reclassification of HighCape’s redeemable shares to Class A common stock
|
| |
—
|
| | | | 9,208,333 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 92,082 | | | | | | — | | | | | | 92,083 | | | | | | | (9,208,333) | | | | | | (92,083) | | | | | | — | | | | | | — | | |
Less: Reedemed shares
|
| |
3(a)(3)
|
| | | | (571,128) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,712) | | | | | | | | | | | | (5,712) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Initial Stockholders
|
| |
—
|
| | | | 2,178,750 | | | | | | — | | | | | | (2,178,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued to Foresite Funds under Subscription
Agreements |
| |
—
|
| | | | 696,250 | | | | | | — | | | | | | (696,250) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
PIPE Investors
|
| |
3(a)(2)
|
| | | | 42,500,000 | | | | | | 5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 424,995 | | | | | | — | | | | | | 425,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued to Legacy Quantum-Si Stockholders as consideration
|
| |
—
|
| | | | 59,754,288 | | | | | | 6 | | | | | | 19,937,500 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Legacy Quantum-Si’s capitalized
expenses related to the Business Combination |
| |
3(b)(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,320) | | | | | | — | | | | | | (2,320) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Incremental Business Combination costs of Legacy Quantum-Si
|
| |
3(b)(5), 3(b)(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,014) | | | | | | (353) | | | | | | (2,367) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | |
HighCape / Combined
Company common stock |
| |
Legacy Quantum-Si
Common stock |
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ equity (deficit) |
| | |
HighCape
Temporary equity |
| |
Legacy Quantum-Si
Temporary equity |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | |
Class A
|
| |
Class B
|
| | | | | | | | | | | | | |
Class A
common stock subject topossible redemption |
| |
Convertible
preferred stock |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
Incremental Business Combination costs and other costs of HighCape
|
| |
3(b)(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,215) | | | | | | — | | | | | | (11,215) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Management bonus paid at the close of Business
Combination |
| |
3(a)(10), 3(g)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,400) | | | | | | (3,400) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accelerated vesting of certain
options at the close of Business Combination |
| |
3(f)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 463 | | | | | | (463) | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Third party service provider expenses
|
| |
3(a)(11),3(i)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,800) | | | | | | (3,800) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elimination of historical accumulated deficit of HighCape
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,992) | | | | | | 13,992 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elimination of historical Legacy Quantum-Si common stock
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,472,757) | | | | | | (1) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elimination of historical Legacy Quantum-Si convertible preferred stock
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,810 | | | | | | — | | | | | | 195,810 | | | | | | | — | | | | | | — | | | | | | (90,789,268) | | | | | | (195,810) | | |
Total Business Combination adjustments
|
| | | | | | | 113,766,493 | | | | | | 12 | | | | | | 17,062,500 | | | | | | 2 | | | | | | (7,472,757) | | | | | | (1) | | | | | | 678,090 | | | | | | 5,976 | | | | | | 684,079 | | | | | | | (9,208,333) | | | | | | (92,083) | | | | | | (90,789,268) | | | | | | (195,810) | | |
Post-Business Combination equity balance
|
| | | | | | | 116,463,160 | | | | | $ | 12 | | | | | | 19,937,500 | | | | | $ | 2 | | | | | | — | | | | | $ | — | | | | | $ | 711,055 | | | | | $ | (192,038) | | | | | $ | 519,031 | | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Three months ended March 31, 2021
|
| |
Year ended December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Research
and development |
| |
General
and administrative |
| |
Sales
and marketing |
| |
Research
and development |
| |
General
and administrative |
| |
Sales
and marketing |
| ||||||||||||||||||
Restricted stock unit awards
granted to CEO and General Counsel with service and performance condition |
| | | | (1) | | | | | $ | — | | | | | $ | 1,189 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,421 | | | | | $ | — | | |
Restricted stock unit awards
granted to the CEO with market condition |
| | | | (2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,373 | | | | | | — | | |
Restricted stock units granted to the Chairman of the Board and significant shareholder with performance condition
|
| | | | (3) | | | | | | — | | | | | | 1,588 | | | | | | — | | | | | | — | | | | | | 6,353 | | | | | | — | | |
Restricted stock units
granted to select directors and employees with service and performance condition |
| | | | (4) | | | | | | 145 | | | | | | 216 | | | | | | 54 | | | | | | 1,066 | | | | | | 1,711 | | | | | | 400 | | |
Restricted stock units granted to consultants with performance condition
|
| | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,700 | | | | | | — | | |
Stock options granted to select employees with service and performance condition
|
| | | | (5) | | | | | | 672 | | | | | | — | | | | | | — | | | | | | 4,946 | | | | | | — | | | | | | — | | |
Total | | | | | | | | | | $ | 817 | | | | | $ | 2,993 | | | | | $ | 54 | | | | | $ | 6,012 | | | | | $ | 20,558 | | | | | $ | 400 | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||
(in thousands, except for % change)
|
| |
2021
|
| |
2020
|
| |
% Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 7,972 | | | | | $ | 7,924 | | | | | | 0.6% | | |
General and administrative
|
| | | | 3,417 | | | | | | 2,220 | | | | | | 53.9% | | |
Sales and marketing
|
| | | | 390 | | | | | | 259 | | | | | | 50.6% | | |
Total operating expenses
|
| | | | 11,779 | | | | | | 10,403 | | | | | | 13.2% | | |
Loss from operations
|
| | | | (11,779) | | | | | | (10,403) | | | | | | 13.2% | | |
Interest income
|
| | |
|
—
|
| | | |
|
89
|
| | | | | (100.0)% | | |
Loss before provision for income taxes
|
| | | | (11,779) | | | | | | (10,314) | | | | | | 14.2% | | |
Provision for income taxes
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Net loss and comprehensive loss
|
| | | $ | (11,779) | | | | | $ | (10,314) | | | | | | 14.2% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Research and development
|
| | | $ | 7,972 | | | | | $ | 7,924 | | | | | $ | 48 | | | | | | 0.6% | | |
| | |
Three Months Ended
March 31, |
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Personnel
|
| | | $ | 4,573 | | | | | $ | 4,031 | | |
Fabrication
|
| | | | 1,484 | | | | | | 1,826 | | |
Outsourcing
|
| | | | 829 | | | | | | 758 | | |
Lab supplies
|
| | | | 647 | | | | | | 677 | | |
Consulting
|
| | | | 151 | | | | | | 304 | | |
Other
|
| | | | 288 | | | | | | 328 | | |
Total research and development
|
| | | $ | 7,972 | | | | | $ | 7,924 | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
General and administrative
|
| | | $ | 3,417 | | | | | $ | 2,220 | | | | | $ | 1,197 | | | | | | 53.9% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Sales and marketing
|
| | | $ | 390 | | | | | $ | 259 | | | | | $ | 131 | | | | | | 50.6% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Interest income
|
| | | $ | — | | | | | $ | 89 | | | | | $ | (89) | | | | | | (100.0)% | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
Research and development
|
| | | $ | 27,555 | | | | | $ | 28,102 | | | | | $ | (547) | | | | | | (1.9)% | | |
| | |
Year Ended
December 31, |
| |||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Personnel
|
| | | $ | 14,081 | | | | | $ | 14,666 | | |
Consulting
|
| | | | 725 | | | | | | 819 | | |
Fabrication
|
| | | | 6,215 | | | | | | 5,623 | | |
Lab supplies
|
| | | | 2,250 | | | | | | 2,350 | | |
Outsourcing
|
| | | | 3,235 | | | | | | 3,224 | | |
Other
|
| | | | 1,049 | | | | | | 1,420 | | |
Total research and development expenses
|
| | | $ | 27,555 | | | | | $ | 28,102 | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
General and administrative
|
| | | $ | 7,984 | | | | | $ | 7,884 | | | | | $ | 100 | | | | | | 1.3% | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
Sales and marketing
|
| | | $ | 1,152 | | | | | $ | 634 | | | | | $ | 518 | | | | | | 81.7% | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
Interest income
|
| | | $ | 104 | | | | | $ | 833 | | | | | $ | (729) | | | | | | (87.5)% | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
(in thousands, except for % changes)
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
Other expense, net
|
| | | $ | (26) | | | | | $ | (5) | | | | | $ | (21) | | | | | | 420.0% | | |
| | |
Three Months Ended
March 31, |
| |||||||||
In thousands
|
| |
2021
|
| |
2020
|
| ||||||
Net cash (used in) provided by: | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (10,736) | | | | | $ | (8,177) | | |
Net cash used in investing activities
|
| | | | (500) | | | | | | (262) | | |
Net cash provided by financing activities
|
| | | | 980 | | | | | | 10,290 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | $ | (10,256) | | | | | $ | 1,851 | | |
(in thousands)
|
| |
Total
|
| |
< 1 Year
|
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
> 5 Years
|
| |||||||||||||||
Notes payable
|
| | | $ | 1,749 | | | | | $ | 1,749 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | |
$
|
1,749
|
| | | |
$
|
1,749
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | |
Name and Address of Beneficial Owner
|
| |
Number of
shares of Class A Common Stock |
| |
%
|
| |
Number of
shares Class B Common stock |
| |
%
|
| |
% of
Total Voting Power** |
| |||||||||||||||
Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan M. Rothberg, Ph.D.(1)
|
| | | | 15,692,967 | | | | | | 13.5% | | | | | | 19,937,500 | | | | | | 100% | | | | | | 80.4% | | |
John Stark
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Claudia Drayton
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael P. McKenna, Ph.D.(2)
|
| | | | 797,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Matthew Dyer, Ph.D.(3)
|
| | | | 543,662 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Christian LaPointe, Ph.D.(4)
|
| | | | 50,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Marijn Dekkers, Ph.D.(5)
|
| | | | 500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Ruth Fattori
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brigid A. Makes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Michael Mina, M.D., Ph.D.(6)
|
| | | | 29,906 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Kevin Rakin(7)
|
| | | | 1,901,000 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | — | | |
James Tananbaum, M.D.(8)
|
| | | | 8,403,805 | | | | | | 7.2% | | | | | | — | | | | | | — | | | | | | 1.6% | | |
All Directors and Executive Officers of the Company as a
Group (12 Individuals)(9) |
| | | | 27,918,840 | | | | | | 23.9% | | | | | | 19,937,500 | | | | | | 100% | | | | | | 82.8% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan M. Rothberg, Ph.D.(1)
|
| | | | 15,692,967 | | | | | | 13.5% | | | | | | 19,937,500 | | | | | | 100% | | | | | | 80.4% | | |
Foresite Capital(8)
|
| | | | 8,403,805 | | | | | | 7.2% | | | | | | — | | | | | | — | | | | | | 1.6% | | |
Glenview Capital Management, LLC(10)
|
| | | | 7,033,739 | | | | | | 6.0% | | | | | | | | | | | | | | | | | | 1.4% | | |
| | |
Shares of
Class A Common Stock Beneficially Owned Prior to this Offering |
| |
Shares of Class B
Common Stock Beneficially Owned Prior to this Offering |
| |
Private Placement
Warrants Beneficially Owned prior to Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Number of
Shares of Class B Common Stock Being Offered |
| |
Number of
Private Placement Warrants Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Shares of Class B
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Private
Placement Warrants Beneficially Owned After the Offered Warrants are Sold |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling Securityholders
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
4C Holdings I, LLC(1)(2)
|
| | | | 17,943,750 | | | | | | 15.4% | | | | | | 17,943,750 | | | | | | 90% | | | | | | — | | | | | | — | | | | | | 17,943,750 | | | | | | 17,943,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2012 JMR Trust Common LLC(1)
|
| | | | 12,480,108 | | | | | | 10.7% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,480,108 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Palmer Portfolio Trust, LLC(3)
|
| | | | 5,000,000 | | | | | | 4.3% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
YF Genomics Limited(4)
|
| | | | 3,809,713 | | | | | | 3.3% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,809,713 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shanghai Yunfeng Qihui Investment
Center (LP)(5) |
| | | | 3,809,713 | | | | | | 3.3% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,809,713 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, L.P.(6)
|
| | | | 3,301,774 | | | | | | 2.8% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | 301,774 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Integrated Core Strategies (US) LLC(7)
|
| | | | 2,750,000 | | | | | | 2.4% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan M. Rothberg, Ph.D.(1)(8)
|
| | | | 2,542,882 | | | | | | 2.2% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,522,370 | | | | | | — | | | | | | — | | | | | | 20,512 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SMALLCAP World Fund, Inc.(9)
|
| | | | 2,500,000 | | | | | | 2.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Foresite Capital Fund V, L.P.(10)
|
| | | | 2,342,061 | | | | | | 2.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,598,125 | | | | | | — | | | | | | — | | | | | | 743,936 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HighCape Capital Acquisition LLC(11)
|
| | | | 2,223,750 | | | | | | 1.9% | | | | | | — | | | | | | — | | | | | | 135,000 | | | | | | 100% | | | | | | 2,223,750 | | | | | | — | | | | | | 135,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Master Fund, Ltd.(12)
|
| | | | 2,206,406 | | | | | | 1.9% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,913,372 | | | | | | — | | | | | | — | | | | | | 293,034 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John Stark(1)(13)
|
| | | | 2,157,237 | | | | | | 1.8% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,157,237 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hildred Holdings, LLC
(Series F)(14) |
| | | | 2,110,377 | | | | | | 1.8% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,110,377 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ARK PIPE Fund I LLC(15)
|
| | | | 2,000,000 | | | | | | 1.7% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Logos Global Master Fund LP(16)
|
| | | | 2,000,000 | | | | | | 1.7% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4C Holdings V, LLC(1)(2)
|
| | | | 1,993,750 | | | | | | 1.7% | | | | | | 1,993,750 | | | | | | 10% | | | | | | — | | | | | | — | | | | | | 1,993,750 | | | | | | 1,993,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
23rd Century Capital LLC(1)
|
| | | | 1,917,067 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,917,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price Health(17)
|
| | | | 1,866,008 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,866,008 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Offshore Opportunity Fund, L.P.(12)
|
| | | | 1,689,481 | | | | | | 1.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,369,620 | | | | | | — | | | | | | — | | | | | | 319,861 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Opportunity
Fund, L.P.(12) |
| | | | 1,673,485 | | | | | | 1.4% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,673,485 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Foresite Capital Opportunity
Fund V, L.P.(10) |
| | | | 1,598,125 | | | | | | 1.4% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,598,125 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Albany Private Equity
PTY LTD(18) |
| | | | 1,453,976 | | | | | | 1.2% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | 1,203,976 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deerfield Partners, L.P.(19)
|
| | | | 1,400,000 | | | | | | 1.2% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CVI Investments, Inc.(20)
|
| | | | 1,200,000 | | | | | | 1.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HighCape Partners QP II, L.P.(21)
|
| | | | 1,175,473 | | | | | | 1.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,175,473 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CD-Venture GMBH(22)
|
| | | | 1,111,413 | | | | | | 1.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 811,413 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael P. McKenna, Ph.D.(23)
|
| | | | 877,250 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 877,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Blackstone Aqua Master Sub-Fund(24)
|
| | | | 850,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 850,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Citadel Multi-Strategy Equities Master Fund Ltd.(25)
|
| | | | 850,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 850,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joseph D. Samberg Revocable Trust(26)
|
| | | | 791,749 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | 691,749 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redmile Capital Offshore Master Fund, Ltd.(27)
|
| | | | 756,535 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 756,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund L.P.(28)
|
| | | | 750,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Institutional Partners, L.P.(12)
|
| | | | 746,043 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 641,271 | | | | | | — | | | | | | — | | | | | | 104,772 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Matthew Dyer, Ph.D.(1)(29)
|
| | | | 735,130 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 735,130 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Farallon Capital Offshore Investors II,
L.P.(30) |
| | | | 635,600 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 635,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HighCape Partners II QSI Invest, L.P.(21)
|
| | | | 601,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 601,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TY INVEST KG(31)
|
| | | | 532,767 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 232,767 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HC Holdco III LLC(32)
|
| | | | 500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Novalis Lifesciences Investments I, LP(1)(33)
|
| | | | 500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rothberg Family Fund, I
LLC.(1)(34) |
| | | | 500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Farallon Capital Institutional Partners, L.P.(30)
|
| | | | 493,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 493,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DS Liquid Div RVA MON
LLC(35) |
| | | | 390,407 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 390,407 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares of
Class A Common Stock Beneficially Owned Prior to this Offering |
| |
Shares of Class B
Common Stock Beneficially Owned Prior to this Offering |
| |
Private Placement
Warrants Beneficially Owned prior to Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Number of
Shares of Class B Common Stock Being Offered |
| |
Number of
Private Placement Warrants Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Shares of
Class B Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Private
Placement Warrants Beneficially Owned After the Offered Warrants are Sold |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling Securityholders
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Michael Mina, M.D., Ph.D.(1)(36)
|
| | | | 379,387 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 358,875 | | | | | | — | | | | | | — | | | | | | 20,512 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redmile Capital Fund, LP(27)
|
| | | | 361,760 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 361,760 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BEMAP Master Fund Ltd(25)
|
| | | | 323,653 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 323,653 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Partners, L.P.(12)
|
| | | | 301,236 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 261,362 | | | | | | — | | | | | | — | | | | | | 39,874 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Acadia Woods Partners, LLC(37)
|
| | | | 300,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Farallon Capital Partners, L.P. (30)
|
| | | | 297,900 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 297,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Claudia Drayton(1)(38)
|
| | | | 287,099 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 287,099 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Redmile Strategic Master Fund, LP(27)
|
| | | | 286,757 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 286,757 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bonnie E. Gould Rothberg,
M.D.(1) |
| | | | 273,422 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 273,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeffrey S. Samberg Amended and Restated Revocable Trust Indenture(39)
|
| | | | 254,230 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | 54,230 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arrivi Vermogensverwaltungs GMBH(40)
|
| | | | 252,750 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 202,750 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Solitario Fund LP(35)
|
| | | | 246,753 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 246,753 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christian LaPointe, Ph.D.(1)(41)
|
| | | | 220,346 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 220,346 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TOMS Capital Investments
LLC(42) |
| | | | 206,591 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,591 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redmile Capital Offshore II Master Fund, Ltd.(27)
|
| | | | 203,564 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 203,564 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TCIM Opportunities I Ltd.(42)
|
| | | | 200,529 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200,529 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Pure Alpha SPV I LP(35)
|
| | | | 192,367 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 192,367 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
IB Invest GMBH(43)
|
| | | | 186,098 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 136,098 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sculptor Special Funding, LP(44)
|
| | | | 181,050 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,050 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marijin Dekkers, Ph.D.(1)(45)
|
| | | | 170,512 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | 20,512 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ruth Fattori(1)(46)
|
| | | | 170,512 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | 20,512 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TD Mutual Funds – TD Health(17)
|
| | | | 150,662 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,662 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elizabeth A. Whayland(1)(47)
|
| | | | 147,876 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 147,876 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Healthcare Master Fund, L.P.(12)
|
| | | | 147,617 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 140,890 | | | | | | — | | | | | | — | | | | | | 6,727 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EKG Verwaltungs GmbH(48)
|
| | | | 147,499 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | 117,499 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Darius Shahida(1)(49)
|
| | | | 142,191 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 117,191 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Matt Dyer and Rose Dyer, as Joint Tenants with Right of Survivorship(1)
|
| | | | 142,118 | | | | | | * | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 142,118 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Farallon Capital F5
Master I, L.P.(30) |
| | | | 100,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Albert Boehringer(50)
|
| | | | 100,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Farallon Capital Institutional
Partners II, L.P.(30) |
| | | | 93,400 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
PBCAY One Limited(42)
|
| | | | 92,880 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 92,880 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elizabeth A. Whayland and Gregory
T. Mulhern, as Joint Tenants With Right of Survivorship(1) |
| | | | 85,790 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 85,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price Health Sciences Portfolio(17)
|
| | | | 83,330 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,330 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kevin Rakin(51)
|
| | | | 70,512 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 20,512 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Four Crossings Institutional
Partners V, L.P.(30) |
| | | | 62,800 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 62,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Map 20 Segregated Portfolio(27)
|
| | | | 61,704 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61,704 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SFL SPV I LLC(35)
|
| | | | 54,926 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,926 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Kevin L Rakin Irrevocable Trust(52)
|
| | | | 50,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Farallon Capital Institutional
Partners III, L.P.(30) |
| | | | 48,100 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bespoke Alpha MAC MIM LP(35)
|
| | | | 41,894 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,894 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sculptor Enhanced Master Fund, Ltd.(44)
|
| | | | 31,950 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,950 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Coplman(53)
|
| | | | 30,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Antony Loebel(53)
|
| | | | 30,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares of
Class A Common Stock Beneficially Owned Prior to this Offering |
| |
Shares of Class B
Common Stock Beneficially Owned Prior to this Offering |
| |
Private Placement
Warrants Beneficially Owned prior to Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Number of
Shares of Class B Common Stock Being Offered |
| |
Number of
Private Placement Warrants Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Shares of
Class B Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Private
Placement Warrants Beneficially Owned After the Offered Warrants are Sold |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling Securityholders
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Robert Taub(53)
|
| | | | 30,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redmile Capital Offshore Fund (ERISA), Ltd.(27)
|
| | | | 29,680 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,680 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Olaf Gabbert(54)
|
| | | | 25,114 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,000 | | | | | | — | | | | | | — | | | | | | 19,114 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Green Cedar GST Trust(55)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HighCape Partners II, L.P.(21)
|
| | | | 24,527 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,527 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Farallon Capital (AM) Investors, L.P.(30)
|
| | | | 18,700 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 104,131,316 | | | | | | 73.2% | | | | | | 19,937,500 | | | | | | 100% | | | | | | 135,000 | | | | | | 100% | | | | | | 97,631,991 | | | | | | 19,937,500 | | | | | | 135,000 | | | | | | 6,499,325 | | | | | | 4.76% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
John Stark | | |
47
|
| | Chief Executive Officer and Director | |
Claudia Drayton | | |
53
|
| | Chief Financial Officer | |
Michael P. McKenna, Ph.D. | | |
59
|
| | President and Chief Operating Officer | |
Matthew Dyer, Ph.D. | | |
40
|
| | Chief Business Officer | |
Christian LaPointe, Ph.D. | | |
50
|
| | General Counsel and Corporate Secretary | |
Non-Employee Directors: | | | | | | | |
Jonathan M. Rothberg, Ph.D. | | |
58
|
| | Executive Chairman of the Board | |
Marijn Dekkers, Ph.D. | | |
63
|
| | Director | |
Ruth Fattori | | |
69
|
| | Director | |
Brigid A. Makes | | |
65
|
| | Director | |
Michael Mina, M.D., Ph.D. | | |
37
|
| | Director and Chief Medical Advisor | |
Kevin Rakin | | |
60
|
| | Director | |
James Tananbaum, M.D. | | |
58
|
| | Director | |
Name and Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
John Stark,............................
Chief Executive Officer and Director(2) |
| | | | 2020 | | | | | $ | 58,333 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 7,564(3) | | | | | $ | 65,897 | | |
Michael P. McKenna, Ph.D...
President and Chief Operating Officer |
| | | | 2020 | | | | | $ | 262,500 | | | | | $ | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 337,500 | | |
| | | | | 2019 | | | | | $ | 250,000 | | | | | $ | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 300,000 | | |
Matthew Dyer, Ph.D..............Chief Business Officer
|
| | | | 2020 | | | | | $ | 262,500 | | | | | $ | 75,000 | | | | | | — | | | | | $ | 257,500(4) | | | | | $ | 58,868(5) | | | | | $ | 653,868 | | |
| | | | | 2019 | | | | | $ | 250,000 | | | | | $ | 20,000 | | | | | | — | | | | | $ | 742,788(6) | | | | | $ | 44,747(7) | | | | | $ | 1,057,535 | | |
| | | | | | | | |
Option Awards
|
| | | | | | | | | | | | | |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number
of Securities Underlying Unexercised Options Exercisable (#) |
| |
Number
of Securities Underlying Unexercised Options Unexercisable (#) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |
Number of
Shares or Units That have Not Vested |
| |
Market
Value of Shares or Units of Stock That Have Not Vested |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Unit Rights That Have Not Vested |
| ||||||||||||||||||||||||||||||
John Stark
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael P. McKenna, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Matthew Dyer, Ph.D.
|
| | | | 6/28/2016 | | | | | | 3,229 | | | | | | — | | | | | | — | | | | | $ | 2.40 | | | | | | 6/28/2026 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 7/26/2016 | | | | | | 59,812 | | | | | | — | | | | | | — | | | | | $ | 2.40 | | | | | | 7/26/2026 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 10/10/2026 | | | | | | 1,355 | | | | | | — | | | | | | — | | | | | $ | 2.40 | | | | | | 10/10/2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 12/22/2016 | | | | | | 19,951 | | | | | | — | | | | | | — | | | | | $ | 2.56 | | | | | | 12/22/2026 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 6/27/2017 | | | | | | 8,453 | | | | | | — | | | | | | — | | | | | $ | 2.56 | | | | | | 6/27/2027 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 1/11/2018 | | | | | | 29,893(1) | | | | | | 9,981 | | | | | | — | | | | | $ | 2.56 | | | | | | 1/11/2028 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 8/23/2019 | | | | | | 79,737(2) | | | | | | 79,762 | | | | | | — | | | | | $ | 3.03 | | | | | | 8/23/2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 8/23/2019 | | | | | | 99,687(3) | | | | | | 139,562 | | | | | | — | | | | | $ | 3.03 | | | | | | 8/23/2029 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 5/17/2020 | | | | | | 36,605(4) | | | | | | 109,842 | | | | | | — | | | | | $ | 2.90 | | | | | | 5/17/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Position
|
| |
Retainer
|
| |||
Audit committee chairperson
|
| | | $ | 20,000 | | |
Audit committee member
|
| | | $ | 10,000 | | |
Compensation committee chairperson
|
| | | $ | 15,000 | | |
Compensation committee member
|
| | | $ | 7,500 | | |
Nominating and corporate governance committee chairperson
|
| | | $ | 10,000 | | |
Nominating and corporate governance committee member
|
| | | $ | 5,000 | | |
Name
|
| |
Shares
|
| |
Aggregate Purchase Price
|
| |
Date of Issuance
|
| ||||||
Foresite Capital Fund IV, L.P.
|
| | | | 1,865,672 | | | | | $ | 10,000,002 | | | |
February 21, 2020
|
|
Foresite Capital Fund IV, L.P.
|
| | | | 3,731,343 | | | | | $ | 19,999,998 | | | |
December 29, 2020
|
|
Foresite Capital Fund V, L.P.
|
| | | | 932,836 | | | | | $ | 5,000,001 | | | |
December 29, 2020
|
|
Rothberg Family Fund I, LLC(1)
|
| | | | 186,567 | | | | | $ | 999,999 | | | |
July 12, 2019
|
|
Financial Statements and Financial Statement Schedules
|
| |
Number
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
Unaudited Financial Statements and Financial Statement Schedules
|
| |
Number
|
| |||
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | |
Financial Statements and Financial Statement Schedules
|
| |
Number
|
| |||
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 | | |
Unaudited Financial Statements and Financial Statement Schedules
|
| |
Number
|
| |||
| | | | F-68 | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | | |
| | | | F-72 | | |
| ASSETS | | | | | | | |
| Current Assets | | | | | | | |
|
Cash
|
| | | $ | 1,034,163 | | |
|
Prepaid expenses
|
| | | | 149,727 | | |
|
Total Current Assets
|
| | | | 1,183,890 | | |
|
Cash and cash equivalents held in Trust Account
|
| | | | 115,002,152 | | |
|
TOTAL ASSETS
|
| | | $ | 116,186,042 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | |||||
| Current Liabilities | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 146,558 | | |
|
Total Current Liabilities
|
| | | | 146,558 | | |
|
Warrant liability
|
| | | | 4,525,250 | | |
|
Deferred underwriting fee payable
|
| | | | 4,025,000 | | |
|
Total Liabilities
|
| | | | 8,696,808 | | |
| Commitments and Contingencies | | | | | | | |
|
Class A common stock subject to possible redemption, 10,248,923 shares at $10.00 per share
|
| | | | 102,489,230 | | |
| Stockholder’s Equity | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 1,656,077 issued
and outstanding (excluding 10,248,923 shares subject to possible redemption) |
| | | | 166 | | |
|
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 2,875,000 shares issued and outstanding
|
| | | | 288 | | |
|
Additional paid-in capital
|
| | | | 8,585,940 | | |
|
Accumulated deficit
|
| | | | (3,586,390) | | |
|
Total Stockholders’ Equity
|
| | | | 5,000,004 | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 116,186,042 | | |
|
Formation and general and administrative expenses
|
| | | $ | 265,291 | | |
|
Loss from operations
|
| | | | (265,291) | | |
| Other income (expense): | | | | | | | |
|
Interest earned on cash and cash equivalents held in Trust Account
|
| | | | 2,152 | | |
|
Change in fair value of warrant liability
|
| | | | (3,096,650) | | |
|
Transaction costs
|
| | | | (226,601) | | |
|
Net loss
|
| | | $ | (3,586,390) | | |
|
Weighted average shares outstanding of Class A redeemable common stock
|
| | | | 11,500,000 | | |
|
Basic and diluted income per share, Class A redeemable common stock
|
| | | $ | 0.00 | | |
|
Weighted average shares outstanding of Class A and Class B non-redeemable
common stock |
| | | | 3,100,220 | | |
|
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock
|
| | |
$
|
(1.16)
|
| |
| | |
Class A
|
| |
Class B
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| | | | |||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Common Stock
|
| | | | | | | | | | ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | ||||||||||||||||||||||||||||||||||||
Balance – June 10, 2020
(inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | ||||||
Issuance of Class B common stock to Sponsors
|
| | | | — | | | | | | — | | | | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | | | | | ||||||
Sale of 11,500,000 Units,
net of underwriting discounts and warrant liability |
| | | | 11,500,000 | | | | | | 1,150 | | | | | | — | | | | | | — | | | | | | 107,048,074 | | | | | | — | | | | | | 107,049,224 | | | | | | ||||||
Sale of 405,000 Private Placement Units, net of warrant liability
|
| | | | 405,000 | | | | | | 41 | | | | | | — | | | | | | — | | | | | | 4,001,359 | | | | | | — | | | | | | 4,001,400 | | | | | | ||||||
Class A common stock subject to possible redemption
|
| | | | (10,248,923) | | | | | | (1,025) | | | | | | — | | | | | | — | | | | | | (102,488,205) | | | | | | — | | | | | | (102,489,230) | | | | | | ||||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,586,390) | | | | | | (3,586,390) | | | | | | ||||||
Balance – December 31,
2020 |
| | | | 1,656,077 | | | | | $ | 166 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 8,585,940 | | | | | $ | (3,586,390) | | | | | $ | 5,000,004 | | | | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (3,586,390) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (2,521) | | |
|
Change in fair value of warrant liability
|
| | | | 3,096,650 | | |
|
Transaction costs
|
| | | | 226,601 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (149,727) | | |
|
Accrued expenses
|
| | | | 146,558 | | |
|
Net cash used in operating activities
|
| | | | (268,460) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Investment of cash into Trust Account
|
| | | | (115,000,000) | | |
|
Net cash used in investing activities
|
| | | | (115,000,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | 25,000 | | |
|
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 112,700,000 | | |
|
Proceeds from sale of Private Placement Units
|
| | | | 4,050,000 | | |
|
Repayment of promissory note – related party
|
| | | | (99,627) | | |
|
Payment of offering costs
|
| | | | (372,750) | | |
|
Net cash provided by financing activities
|
| | | | 116,302,623 | | |
|
Net Change in Cash
|
| | | | 1,034,163 | | |
|
Cash – Beginning of period
|
| | | | — | | |
|
Cash – End of period
|
| | | $ | 1,034,163 | | |
| Supplemental Disclosure of Non-Cash Investing and Financing Activities: | | | | | | | |
|
Initial classification of Class A common stock subject to possible redemption
|
| | | $ | 105,848,020 | | |
|
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (3,358,790) | | |
|
Deferred underwriting fee payable
|
| | | $ | 4,025,000 | | |
|
Payment of offering costs through promissory note – related party
|
| | | $ | 99,627 | | |
|
Initial Classification of warrant liability in connection with Initial Public Offering and Private Placement
|
| | | $ | 1,428,600 | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Balance sheet as of September 9, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 1,428,600 | | | | | $ | 1,428,600 | | |
Total Liabilities
|
| | | | 4,169,627 | | | | | | 1,428,600 | | | | | | 5,598,227 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 107,276,620 | | | | | | (1,428,600) | | | | | | 105,848,020 | | |
Class A Common Stock
|
| | | | 118 | | | | | | 15 | | | | | | 133 | | |
Additional Paid-in Capital
|
| | | | 5,000,597 | | | | | | 226,586 | | | | | | 5,227,183 | | |
Accumulated Deficit
|
| | | | (1,000) | | | | | | (226,601) | | | | | | (227,601) | | |
Number of Class A Common Stock Subject to Redemption
|
| | | | 10,727,662 | | | | | | (142,860) | | | | | | 10,584,802 | | |
Balance sheet as of September 30, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 1,825,433 | | | | | $ | 1,825,433 | | |
Total Liabilities
|
| | | | 4,113,342 | | | | | | 1,825,433 | | | | | | 5,938,775 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 107,226,360 | | | | | | (1,825,433) | | | | | | 105,400,927 | | |
Class A Common Stock
|
| | | | 118 | | | | | | 19 | | | | | | 137 | | |
Additional Paid-in Capital
|
| | | | 5,050,857 | | | | | | 623,415 | | | | | | 5,674,272 | | |
Accumulated Deficit
|
| | | | (51,253) | | | | | | (623,434) | | | | | | (674,687) | | |
Number of Class A Common Stock Subject to Redemption
|
| | | | 10,722,636 | | | | | | (182,543) | | | | | | 10,540,093 | | |
Balance sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 4,525,250 | | | | | $ | 4,525,250 | | |
Total Liabilities
|
| | | | 4,171,558 | | | | | | 4,525,250 | | | | | | 8,696,808 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 107,014,480 | | | | | | (4,525,250) | | | | | | 102,489,230 | | |
Class A Common Stock
|
| | | | 120 | | | | | | 46 | | | | | | 166 | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Additional Paid-in Capital
|
| | | | 5,262,735 | | | | | | 3,323,205 | | | | | | 8,585,940 | | |
Accumulated Deficit
|
| | | | (263,139) | | | | | | (3,323,251) | | | | | | (3,586,390) | | |
Number of Class A Common Stock Subject to Redemption
|
| | | | 10,701,448 | | | | | | (452,525) | | | | | | 10,248,923 | | |
Three months ended September 30, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | $ | — | | | | | $ | 396,833 | | | | | $ | 238,100 | | |
Transactions costs allocated to warrant liability
|
| | | | — | | | | | | 226,601 | | | | | | 226,601 | | |
Net loss
|
| | | | (50,253) | | | | | | (623,434) | | | | | | (673,687) | | |
Weighted average shares outstanding of Class A redeemable common stock
|
| | | | 11,500,000 | | | | | | — | | | | | | 11,500,000 | | |
Basic and diluted net loss per share, Class A redeemable common
stock |
| | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
Weighted average shares outstanding of Class A and Class B non-redeemable common stock
|
| | | | 3,280,000 | | | | | | — | | | | | | 3,280,000 | | |
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock
|
| | | | (0.02) | | | | | | (0.14) | | | | | | (0.16) | | |
Period from June 10, 2020 (inception) to September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | $ | — | | | | | $ | 396,833 | | | | | $ | 238,100 | | |
Transactions costs allocated to warrant liability
|
| | | | — | | | | | | 226,601 | | | | | | 226,601 | | |
Net loss
|
| | | | (51,253) | | | | | | (623,434) | | | | | | (674,687) | | |
Weighted average shares outstanding of Class A redeemable common stock
|
| | | | 11,500,000 | | | | | | — | | | | | | 11,500,000 | | |
Basic and diluted net income per share, Class A redeemable common stock
|
| | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | |
Weighted average shares outstanding of Class A and Class B non-redeemable common stock
|
| | | | 3,280,000 | | | | | | — | | | | | | 3,280,000 | | |
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock
|
| | | | (0.02) | | | | | | (0.14) | | | | | | (0.16) | | |
Period from June 10, 2020 (inception) to December 31, 2020 (audited)
|
| | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | $ | — | | | | | $ | 3,096,650 | | | | | $ | 3,096,650 | | |
Transactions costs
|
| | | | — | | | | | | 226,601 | | | | | | 226,601 | | |
Net loss
|
| | | | (263,139) | | | | | | (3,323,251) | | | | | | (3,586,390) | | |
Weighted average shares outstanding of Class A redeemable common stock
|
| | | | 11,500,000 | | | | | | — | | | | | | 11,500,000 | | |
Basic and diluted net income per share, Class A redeemable common stock
|
| | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
Weighted average shares outstanding of Class A and Class B non-redeemable common shares
|
| | | | 3,100,220 | | | | | | — | | | | | | 3,100,220 | | |
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock
|
| | | | (0.08) | | | | | | (1.08) | | | | | | (1.16) | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Cash Flow Statement for the Period from June 10, 2020 (inception)
to September 30, 2020 (unaudited) |
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (51,253) | | | | | $ | (623,434) | | | | | $ | (674,687) | | |
Allocation of initial public offering costs
|
| | | | | | | | | | 226,601 | | | | | | 226,601 | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | 396,833 | | | | | | 396,833 | | |
Initial classification of warrant liability
|
| | | | — | | | | | | 1,428,600 | | | | | | 1,428,600 | | |
Initial classification of common stock subject to possible redemption
|
| | | | 107,276,620 | | | | | | (1,428,600) | | | | | | 105,848,020 | | |
Change in value of common stock subject to possible redemption
|
| | | | (50,260) | | | | | | (396,833) | | | | | | (447,093) | | |
Cash Flow Statement for the Period from June 10, 2020 (inception)
to December 31, 2020 (audited) |
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (263,139) | | | | | $ | (3,323,251) | | | | | $ | (3,586,390) | | |
Allocation of initial public offering costs
|
| | | | — | | | | | | 226,601 | | | | | | 226,601 | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | 3,096,650 | | | | | | 3,096,650 | | |
Initial classification of warrant liability
|
| | | | — | | | | | | 1,428,600 | | | | | | 1,428,600 | | |
Initial classification of common stock subject to possible redemption
|
| | | | 107,276,620 | | | | | | (1,428,600) | | | | | | 105,848,020 | | |
Change in value of common stock subject to possible redemption
|
| | | | (103,590) | | | | | | (3,255,200) | | | | | | (3,358,790) | | |
| | |
For the Period From
June 10, 2020 (inception) Through December 31, 2020 |
| |||
Redeemable Class A Common Stock | | | | | | | |
Numerator: Earnings allocable to Redeemable Class A Common Stock
|
| | | | | | |
Interest Income
|
| | | $ | 2,152 | | |
Income and Franchise Tax
|
| | | | (2,152) | | |
Net Earnings
|
| | | $ | — | | |
Denominator: Weighted Average Redeemable Class A Common Stock
|
| | | | | | |
Redeemable Class A Common Stock, Basic and Diluted
|
| | | | 11,500,000 | | |
Earnings/Basic and Diluted Redeemable Class A Common Stock
|
| | | $ | 0.00 | | |
Non-Redeemable Class A and B Common Stock | | | | | | | |
Numerator: Net Loss minus Redeemable Net Earnings
|
| | | | | | |
Net Loss
|
| | | $ | (3,586,390) | | |
Redeemable Net Earnings
|
| | | | — | | |
Non-Redeemable Net Loss
|
| | | $ | (3,589,390) | | |
Denominator: Weighted Average Non-Redeemable Class A and B Common Stock
|
| | | | | | |
Non-Redeemable Class A and B Common Stock, Basic and Diluted(1)
|
| | | | 3,100,220 | | |
Loss/Basic and Diluted Non-Redeemable Class A and B Common Stock.
|
| | | $ | (1.16) | | |
| Deferred tax assets | | | | | | | |
|
Net operating loss carryforward
|
| | | $ | 13,427 | | |
|
Organizational costs/startup expenses
|
| | | | 41,833 | | |
|
Total deferred tax assets
|
| | | | 55,260 | | |
|
Valuation allowance
|
| | | | (55,260) | | |
|
Deferred tax asset, net of allowance
|
| | | $ | — | | |
| Federal | | | | | | | |
|
Current
|
| | | $ | — | | |
|
Deferred
|
| | | | (55,260) | | |
| State | | | | | | | |
|
Current
|
| | | $ | — | | |
|
Deferred
|
| | | | — | | |
|
Change in valuation allowance
|
| | | | 55,260 | | |
|
Income tax provision
|
| | | $ | — | | |
|
Statutory federal income tax rate
|
| | | | 21.0% | | |
|
State taxes, net of federal tax benefit
|
| | | | 0.0% | | |
|
Change in fair value of warrant liability
|
| | | | (19.5)% | | |
|
Change in valuation allowance
|
| | | | (1.5)% | | |
|
Income tax provision
|
| | | | 0.0% | | |
| | |
Level
|
| |
December 31, 2020
|
| ||||||
Assets: | | | | | | | | | | | | | |
Cash and cash equivalents held in Trust Account – U.S. Treasury Securities Money
Market Fund |
| | | | 1 | | | | | $ | 115,002,152 | | |
Liabilities: | | | | | | | | | | | | | |
Warrant Liability – Public Warrants
|
| | | | 1 | | | | | $ | 4,370,000 | | |
Warrant Liability – Private Placement Warrants
|
| | | | 3 | | | | | $ | 155,250 | | |
Input
|
| |
September 9, 2020
(Initial Measurement) |
| |
September 30, 2020
|
| |
December 31, 2020
|
| |||||||||
Risk-free interest rate
|
| | | | 0.34% | | | | | | 0.34% | | | | | | 0.34% | | |
Trading days per year
|
| | | | 252 | | | | | | 252 | | | | | | 252 | | |
Expected volatility
|
| | | | 27.0% | | | | | | 27.0% | | | | | | 27.0% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | $ | 10.00 | | | | | $ | 10.00 | | | | | $ | 10.00 | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant Liabilities
|
| |||||||||
Fair value as of June 10, 2020 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on September 9, 2020
|
| | | | 48,600 | | | | | | 1,380,000 | | | | | | 1,428,600 | | |
Change in valuation inputs or other assumptions
|
| | | | 106,650 | | | | | | 2,990,000 | | | | | | 3,096,650 | | |
Fair value as of December 31, 2020
|
| | | $ | 155,250 | | | | | $ | 4,370,000 | | | | | $ | 4,525,250 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| |
(as Restated)
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 591,130 | | | | | $ | 1,034,163 | | |
Prepaid expenses
|
| | | | 164,058 | | | | | | 149,727 | | |
Total Current Assets
|
| | | | 755,188 | | | | | | 1,183,890 | | |
Cash and cash equivalents held in Trust Account
|
| | | | 115,003,881 | | | | | | 115,002,152 | | |
Total Assets
|
| | | $ | 115,759,069 | | | | | $ | 116,186,042 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 1,605,439 | | | | | $ | 146,558 | | |
Total Current Liabilities
|
| | | | 1,605,439 | | | | | | 146,558 | | |
Warrant liability
|
| | | | 13,045,299 | | | | | | 4,525,250 | | |
Deferred underwriting fee payable
|
| | | | 4,025,000 | | | | | | 4,025,000 | | |
Total Liabilities
|
| | |
|
18,675,738
|
| | | | | 8,696,808 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 9,208,333 and 10,248,923 shares at March 31, 2021 and December 31, 2020 at $10.00 per share, respectively
|
| | | | 92,083,330 | | | | | | 102,489,230 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 2,696,667 and 1,656,077 shares issued and outstanding (excluding 9,208,333 and 10,248,923 shares subject to possible redemption) at March 31, 2021 and December 31, 2020, respectively
|
| | | | 270 | | | | | | 166 | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 2,875,000 shares issued and outstanding at March 31, 2021 and December 31, 2020
|
| | | | 288 | | | | | | 288 | | |
Additional paid-in capital
|
| | | | 18,991,736 | | | | | | 8,585,940 | | |
Accumulated deficit
|
| | | | (13,992,293) | | | | | | (3,586,390) | | |
Total Stockholders’ Equity
|
| | | | 5,000,001 | | | | | | 5,000,004 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 115,759,069 | | | | | $ | 116,186,042 | | |
|
Formation and general and administrative expenses
|
| | | $ | 1,887,583 | | |
|
Loss from operations
|
| | | | (1.887,583) | | |
| Other income (expense): | | | | | | | |
|
Interest earned on cash and cash equivalents held in Trust Account
|
| | | | 1,729 | | |
|
Change in fair value of warrant liability
|
| | | | (8,520,049) | | |
|
Net loss
|
| | | $ | (10,405,903) | | |
|
Weighted average shares outstanding of Class A redeemable common stock
|
| | | | 11,500,000 | | |
|
Basic and diluted income per share, Class A redeemable common stock
|
| | | $ | 0.00 | | |
|
Weighted average shares outstanding of Class A and Class B non-redeemable common stock
|
| | | | 3,280,000 | | |
|
Basic and diluted net loss per share, Class A and Class B non-redeemable common stock
|
| | | $ | (3.17) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | 1,656,077 | | | | | $ | 166 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 8,585,940 | | | | | $ | (3,586,390) | | | | | $ | 5,000,004 | | |
Change in value of common
stock subject to possible redemption |
| | | | 1,040,590 | | | | | | 104 | | | | | | — | | | | | | — | | | | | | 10,405,796 | | | | | | — | | | | | | 10,405,900 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,405,903) | | | | | | (10,405,903) | | |
Balance – March 31, 2021
|
| | | | 2,696,667 | | | | | $ | 270 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 18,991,736 | | | | | $ | (13,992,293) | | | | | $ | 5,000,001 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (10,405,903) | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | |
|
Change in fair value of warrant liability
|
| | | | 8,520,049 | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (1,729) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (14,331) | | |
|
Accounts payable and accrued expenses
|
| | | | 1,458,881 | | |
|
Net cash (used in) operating activities
|
| | | | (443,033) | | |
|
Net Change in Cash
|
| | | | (443,033) | | |
|
Cash – Beginning of period
|
| | | | 1,034,163 | | |
|
Cash – End of period
|
| | |
$
|
591,130
|
| |
| Supplemental Disclosure of Non-Cash Investing and Financing Activities: | | | | | | | |
|
Change in value of Class A common stock subject to possible redemption
|
| | | $ | 10,405,900 | | |
| | |
March 31,
2021 |
| |||
Redeemable Class A Common Stock | | | | | | | |
Numerator: Earnings allocable to Redeemable Class A Common Stock
|
| | | | | | |
Interest Income
|
| | | $ | 1,729 | | |
Income and Franchise Tax
|
| | | | (1,729) | | |
Net Earnings
|
| | | $ | — | | |
Denominator: Weighted Average Redeemable Class A Common Stock
|
| | | | | | |
Redeemable Class A Common Stock, Basic and Diluted
|
| | | | 11,500,000 | | |
Earnings/Basic and Diluted Redeemable Class A Common Stock
|
| | | $ | 0.00 | | |
| | | | | | | |
| | |
March 31,
2021 |
| |||
Non-Redeemable Class A and B Common Stock | | | | | | | |
Numerator: Net Loss minus Redeemable Net Earnings
|
| | | | | | |
Net Loss
|
| | | $ | (10,405,903) | | |
Redeemable Net Earnings
|
| | | | — | | |
Non-Redeemable Net Loss
|
| | | $ | (10,405,903) | | |
Denominator: Weighted Average Non-Redeemable Class A and B Common Stock
|
| | | | | | |
Non-Redeemable Class A and B Common Stock, Basic and Diluted(1)
|
| | | | 3,280,000 | | |
Loss/Basic and Diluted Non-Redeemable Class A and B Common Stock
|
| | | $ | (3.17) | | |
Description
|
| |
Level
|
| |
March 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents held in Trust Account – U.S. Treasury Securities Money Market Fund
|
| | | | 1 | | | | | $ | 115,003,880 | | | | | $ | 115,002,152 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant Liability – Public Warrants
|
| | | | 1 | | | | | $ | 12,534,999 | | | | | $ | 4,370,000 | | |
Warrant Liability – Private Placement Warrants
|
| | | | 3 | | | | | $ | 510,300 | | | | | $ | 115,250 | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant Liabilities
|
| |||||||||
Fair value as January 1, 2021
|
| | | $ | 155,250 | | | | | $ | 4,370,000 | | | | | $ | 4,525,250 | | |
Change in valuation inputs or other assumptions
|
| | | | 355,050 | | | | | | 8,164,999 | | | | | | 8,520,049 | | |
Fair value as of March 31, 2021
|
| | | $ | 510,300 | | | | | $ | 12,534,999 | | | | | $ | 13,045,299 | | |
Input
|
| |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Risk-free interest rate
|
| | | | 0.94% | | | | | | 0.41% | | |
Trading days per year
|
| | | | 252 | | | | | | 252 | | |
Expected volatility
|
| | | | 34.0% | | | | | | 18.6% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | $ | 11.92 | | | | | $ | 10.15 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 36,910 | | | | | $ | 32,930 | | |
Prepaid expenses and other current assets
|
| | | | 716 | | | | | | 478 | | |
Due from related parties
|
| | | | 232 | | | | | | 458 | | |
Total current assets
|
| | | $ | 37,858 | | | | | $ | 33,866 | | |
PROPERTY AND EQUIPMENT, NET
|
| | | | 1,996 | | | | | | 2,551 | | |
OTHER ASSETS – RELATED PARTY
|
| | | | 738 | | | | | | 994 | | |
TOTAL ASSETS
|
| | | $ | 40,592 | | | | | $ | 37,411 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’
DEFICIT |
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,301 | | | | | $ | 869 | | |
Due to related parties
|
| | | | 28 | | | | | | 44 | | |
Accrued expenses and other current liabilities
|
| | | | 1,425 | | | | | | 1,014 | | |
Total current liabilities
|
| | | $ | 2,754 | | | | | $ | 1,927 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Other non-current liabilities
|
| | | | — | | | | | | 28 | | |
Notes payable
|
| | | | 1,749 | | | | | | — | | |
Total liabilities
|
| | | $ | 4,503 | | | | | $ | 1,955 | | |
COMMITMENTS AND CONTINGENCIES (NOTE 13) | | | | | | | | | | | | | |
CONVERTIBLE PREFERRED STOCK | | | | | | | | | | | | | |
Convertible preferred stock (Series A, B, C, D and E): $.0001 par value, aggregate liquidation preference of $216 and $180; 92,078,549 and 84,386,780 shares authorized; 90,789,268 and 84,201,570 shares issued and outstanding at December 31, 2020 and 2019, respectively
|
| | | | 195,814 | | | | | | 160,555 | | |
STOCKHOLDERS’ DEFICIT: | | | | | | | | | | | | | |
Common stock, $.0001 par value; 90,000,000 and 80,000,000 shares authorized; 6,743,933 and 6,599,878 shares issued and outstanding at December 31, 2020 and 2019, respectively
|
| | | | 1 | | | | | | 1 | | |
Special-voting common stock, $.0001 par value; 25,000,000 shares authorized; 0 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 12,517 | | | | | | 10,530 | | |
Accumulated deficit
|
| | | | (172,243) | | | | | | (135,630) | | |
Total stockholders’ deficit
|
| | | $ | (159,725) | | | | | $ | (125,099) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 40,592 | | | | | $ | 37,411 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
OPERATING EXPENSES: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 27,555 | | | | | $ | 28,102 | | |
General and administrative
|
| | | | 7,984 | | | | | | 7,884 | | |
Sales and marketing
|
| | | | 1,152 | | | | | | 634 | | |
Total operating expenses
|
| | | | 36,691 | | | | | | 36,620 | | |
LOSS FROM OPERATIONS
|
| | | $ | (36,691) | | | | | $ | (36,620) | | |
INTEREST INCOME
|
| | | | 104 | | | | | | 833 | | |
OTHER EXPENSE, NET
|
| | | | (26) | | | | | | (5) | | |
LOSS BEFORE INCOME TAXES
|
| | | $ | (36,613) | | | | | $ | (35,792) | | |
PROVISION FOR INCOME TAXES
|
| | | | — | | | | | | — | | |
NET LOSS AND COMPREHENSIVE LOSS
|
| | | $ | (36,613) | | | | | $ | (35,792) | | |
NET LOSS PER COMMON SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS, BASIC AND DILUTED
|
| | | $ | (5.45) | | | | | $ | (5.55) | | |
WEIGHTED-AVERAGE SHARES USED TO COMPUTE NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS, BASIC AND DILUTED
|
| | | | 6,715,314 | | | | | | 6,453,890 | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
BALANCE, January 1, 2019
|
| | | | 80,810,340 | | | | | $ | 142,429 | | | | | | | 6,328,881 | | | | | $ | 1 | | | | | $ | 7,699 | | | | | $ | (99,838) | | | | |
$
|
(92,138)
|
| |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,792) | | | | | | (35,792) | | |
Issuance of series E convertible
preferred stock, net of issuance costs |
| | | | 3,391,230 | | | | | | 18,126 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock issued upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 270,997 | | | | | | — | | | | | | 116 | | | | | | — | | | | | | 116 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,715 | | | | | | — | | | | | | 2,715 | | |
BALANCE, December 31,
2019 |
| | | | 84,201,570 | | | | | $ | 160,555 | | | | | | | 6,599,878 | | | | | $ | 1 | | | | | $ | 10,530 | | | | | $ | (135,630) | | | | |
$
|
(125,099)
|
| |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (36,613) | | | | | | (36,613) | | |
Issuance of series E convertible
preferred stock, net of issuance costs |
| | | | 6,587,698 | | | | | | 35,259 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock issued upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 144,055 | | | | | | — | | | | | | 63 | | | | | | — | | | | | | 63 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,924 | | | | | | — | | | | | | 1,924 | | |
BALANCE, December 31,
2020 |
| | | | 90,789,268 | | | | | $ | 195,814 | | | | | | | 6,743,933 | | | | | $ | 1 | | | | | $ | 12,517 | | | | | $ | (172,243) | | | | | $ | (159,725) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (36,613) | | | | | $ | (35,792) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 894 | | | | | | 780 | | |
Loss on disposal of fixed assets
|
| | | | 2 | | | | | | 1 | | |
Stock-based compensation expense
|
| | | | 1,924 | | | | | | 2,715 | | |
Write-off of intellectual property
|
| | | | — | | | | | | 500 | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (238) | | | | | | 234 | | |
Due from related parties
|
| | | | 226 | | | | | | 591 | | |
Other assets – related party
|
| | | | 256 | | | | | | (41) | | |
Accounts payable
|
| | | | 552 | | | | | | 164 | | |
Due to related parties
|
| | | | (16) | | | | | | (434) | | |
Accrued expenses and other current liabilities
|
| | | | 440 | | | | | | 574 | | |
Net cash used in operating activities
|
| | | $ | (32,573) | | | | | $ | (30,708) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (461) | | | | | | (1,241) | | |
Net cash used in investing activities
|
| | | $ | (461) | | | | | $ | (1,241) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from exercise of stock options
|
| | | | 63 | | | | | | 116 | | |
Proceeds from issuance of Series E convertible preferred stock
|
| | | | 35,311 | | | | | | 18,177 | | |
Stock issuance costs for Series E convertible preferred stock
|
| | | | (52) | | | | | | (51) | | |
Proceeds from issuance of notes payable
|
| | | | 1,749 | | | | | | — | | |
Principal payments under capital lease obligations
|
| | | | (57) | | | | | | (25) | | |
Net cash provided by financing activities
|
| | | $ | 37,014 | | | | | $ | 18,217 | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
| | | | 3,980 | | | | | | (13,732) | | |
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
| | | | 32,930 | | | | | | 46,662 | | |
CASH AND CASH EQUIVALENTS, END OF YEAR
|
| | | $ | 36,910 | | | | | $ | 32,930 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | | | | | | | |
Cash received from exchange of research and development tax credits
|
| | | $ | — | | | | | $ | 352 | | |
SUPPLEMENTAL DISCLOSURE OF NONCASH INFORMATION: | | | | | | | | | | | | | |
Noncash acquisition of property and equipment
|
| | | $ | 30 | | | | | $ | 260 | | |
Forgiveness of related party promissory notes
|
| | | $ | 20 | | | | | $ | 50 | | |
Property and equipment
|
| |
Estimated useful life
|
|
Computer equipment
|
| |
5 years
|
|
Laboratory equipment
|
| |
5 years
|
|
Furnitures and fixtures
|
| |
7 years
|
|
Software.
|
| |
3 years
|
|
| | |
2020
|
| |
2019
|
| ||||||
Laboratory equipment
|
| | | $ | 4,245 | | | | | $ | 3,983 | | |
Computer equipment
|
| | | | 765 | | | | | | 737 | | |
Software
|
| | | | 136 | | | | | | 116 | | |
Furniture and fixtures
|
| | | | 47 | | | | | | 47 | | |
Construction in process
|
| | | | 35 | | | | | | 9 | | |
| | | | | 5,228 | | | | | | 4,892 | | |
Less: Accumulated depreciation and amortization
|
| | | | (3,232) | | | | | | (2,341) | | |
Property and equipment, net
|
| | | $ | 1,996 | | | | | $ | 2,551 | | |
| | |
2020
|
| |
2019
|
| ||||||
Salary and bonus
|
| | | $ | 511 | | | | | $ | 110 | | |
Contracted services
|
| | | | 399 | | | | | | 374 | | |
Legal fees
|
| | | | 447 | | | | | | 467 | | |
Other
|
| | | | 68 | | | | | | 63 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 1,425 | | | | | $ | 1,014 | | |
Class
|
| |
Year of
Issuance |
| |
Issuance Price
per share |
| |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Total Proceeds
or Exchange Value |
| |
Issuance
Costs |
| |
Net Carrying
Value |
| |
Initial
Liquidation Price per share |
| |||||||||||||||||||||
Series A
|
| |
2013
|
| | | $ | 0.04 | | | | | | 25,000,000 | | | | | | 25,000,000 | | | | | $ | 1,000 | | | | | $ | — | | | | | $ | 1,000 | | | | | $ | 0.80 | | |
Series B
|
| |
2015
|
| | | | 0.80 | | | | | | 31,250,000 | | | | | | 31,250,000 | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | 0.80 | | |
Series C
|
| |
2015 – 2016
|
| | | | 4.61 | | | | | | 8,164,323 | | | | | | 8,164,323 | | | | | | 37,638 | | | | | | 328 | | | | | | 37,310 | | | | | | 4.61 | | |
Series D
|
| |
2017
|
| | | | 4.71 | | | | | | 12,738,853 | | | | | | 12,738,853 | | | | | | 60,000 | | | | | | 414 | | | | | | 59,586 | | | | | | 4.71 | | |
Series E
|
| |
2018 – 2020
|
| | | | 5.36 | | | | | | 14,925,373 | | | | | | 13,636,092 | | | | | | 73,089 | | | | | | 171 | | | | | | 72,918 | | | | | | 5.36 | | |
| | | | | | | | | | | | | | 92,078,549 | | | | | | 90,789,268 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class
|
| |
Year of
Issuance |
| |
Issuance Price
per share |
| |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Total Proceeds
or Exchange Value |
| |
Issuance
Costs |
| |
Net Carrying
Value |
| |
Initial
Liquidation Price per share |
| |||||||||||||||||||||
Series A
|
| |
2013
|
| | | $ | 0.04 | | | | | | 25,000,000 | | | | | | 25,000,000 | | | | | $ | 1,000 | | | | | $ | — | | | | | $ | 1,000 | | | | | $ | 0.80 | | |
Series B
|
| |
2015
|
| | | | 0.80 | | | | | | 31,250,000 | | | | | | 31,250,000 | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | 0.80 | | |
Series C
|
| |
2015 – 2016
|
| | | | 4.61 | | | | | | 8,164,323 | | | | | | 8,164,323 | | | | | | 37,638 | | | | | | 328 | | | | | | 37,310 | | | | | | 4.61 | | |
Series D
|
| |
2017
|
| | | | 4.71 | | | | | | 12,738,853 | | | | | | 12,738,853 | | | | | | 60,000 | | | | | | 414 | | | | | | 59,586 | | | | | | 4.71 | | |
Series E
|
| |
2018 – 2019
|
| | | | 5.36 | | | | | | 7,233,604 | | | | | | 7,048,394 | | | | | | 37,779 | | | | | | 120 | | | | | | 37,659 | | | | | | 5.36 | | |
| | | | | | | | | | | | | | 84,386,780 | | | | | | 84,201,570 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at January 1, 2019
|
| | | | 7,781,967 | | | | | $ | 1.61 | | | | | | 7.88 | | | | | $ | 7,851 | | |
Granted
|
| | | | 3,196,721 | | | | | | 2.41 | | | | | | | | | | | | | | |
Exercised
|
| | | | (270,997) | | | | | | 0.43 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (813,934) | | | | | | 1.92 | | | | | | | | | | | | | | |
Outstanding at December 31, 2019
|
| | | | 9,893,757 | | | | | $ | 1.88 | | | | | | 7.72 | | | | | | 5,280 | | |
Granted
|
| | | | 790,433 | | | | | | 2.31 | | | | | | | | | | | | | | |
Exercised
|
| | | | (144,055) | | | | | | 0.44 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,299,205) | | | | | | 2.19 | | | | | | | | | | | | | | |
Outstanding at December 31, 2020
|
| | | | 9,240,930 | | | | | $ | 1.89 | | | | | | 6.77 | | | | | | 4,094 | | |
Options exercisable at December 31, 2019
|
| | | | 5,810,260 | | | | | $ | 1.59 | | | | | | 6.76 | | | | | | 4,788 | | |
Options exercisable at December 31, 2020
|
| | | | 6,954,472 | | | | | $ | 1.76 | | | | | | 6.20 | | | | | | 3,945 | | |
Vested and expected to vest at December 31, 2019
|
| | | | 9,657,854 | | | | | $ | 1.87 | | | | | | 7.75 | | | | | | 5,251 | | |
Vested and expected to vest at December 31, 2020
|
| | | | 9,045,548 | | | | | $ | 1.88 | | | | | | 6.73 | | | | | | 4,082 | | |
| | |
2020
|
| |
2019
|
|
Risk free interest rate . . . . . . . . . . . . . . . . . . . . . .
|
| |
0.3% – 0.6%
|
| |
1.4% – 1.9%
|
|
Expected dividend yield . . . . . . . . . . . . . . . . . . . .
|
| |
0%
|
| |
0%
|
|
Expected term . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
5.0 years – 6.0 years
|
| |
5.0 years – 6.2 years
|
|
Expected volatility . . . . . . . . . . . . . . . . . . . . . . .
|
| |
70%
|
| |
70%
|
|
| | |
2019
|
|
Risk free interest rate
|
| |
1.4% – 1.9%
|
|
Expected dividend yield
|
| |
0%
|
|
Expected term
|
| |
4.0 years – 10.0 years
|
|
Expected volatility
|
| |
70%
|
|
| | |
2020
|
| |
2019
|
| ||||||
Employee awards
|
| | | $ | 1,376 | | | | | $ | 2,021 | | |
Nonemployee awards
|
| | | | 548 | | | | | | 694 | | |
Total stock-based compensation expense
|
| | | $ | 1,924 | | | | | $ | 2,715 | | |
| | |
2020
|
| |
2019
|
| ||||||
Stock options granted to employees
|
| | | | 697,433 | | | | | | 2,730,000 | | |
Stock options granted to nonemployees
|
| | | | 93,000 | | | | | | 466,721 | | |
Total stock options granted
|
| | | | 790,433 | | | | | | 3,196,721 | | |
| | |
2020
|
| |
2019
|
| ||||||
Research and development
|
| | | $ | 1,290 | | | | | $ | 2,163 | | |
General and administrative
|
| | | | 324 | | | | | | 354 | | |
Sales and marketing
|
| | | | 310 | | | | | | 198 | | |
Total stock-based compensation expense
|
| | | $ | 1,924 | | | | | $ | 2,715 | | |
| | |
2020
|
| |
2019
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (36,613) | | | | | $ | (35,792) | | |
Numerator for Basic and Dilutive EPS – Loss available to common stockholders
|
| | | $ | (36,613) | | | | | $ | (35,792) | | |
Denominator: | | | | | | | | | | | | | |
Common Stock
|
| | | | 6,715,314 | | | | | | 6,453,890 | | |
Denominator for Basic and Dilutive EPS – Weighted-average common stock
|
| | | | 6,715,314 | | | | | | 6,453,890 | | |
Basic and dilutive loss per share
|
| | | $ | (5.45) | | | | | $ | (5.55) | | |
| | |
2020
|
| |
2019
|
| ||||||
Outstanding options to purchase common stock
|
| | | | 9,240,930 | | | | | | 9,893,757 | | |
Outstanding convertible preferred stock (Series A through E)
|
| | | | 90,789,268 | | | | | | 84,201,570 | | |
Total anti-dilutive common equivalent shares
|
| | | | 100,030,198 | | | | | | 94,095,327 | | |
| | |
As of December 31
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Gross deferred tax assets (liabilities): | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 42,589 | | | | | $ | 33,333 | | |
Tax credit carryforwards
|
| | | | 7,178 | | | | | | 5,707 | | |
Fixed assets
|
| | | | (161) | | | | | | (152) | | |
Non-deductible stock-based compensation
|
| | | | 1,586 | | | | | | 1,377 | | |
Other
|
| | | | 182 | | | | | | 176 | | |
Total Deferred tax assets
|
| | | $ | 51,374 | | | | | $ | 40,441 | | |
Valuation allowance
|
| | | | (51,374) | | | | | | (40,441) | | |
Net deferred tax assets (liabilities)
|
| | | $ | — | | | | | $ | — | | |
| | |
Years Ended December 31
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Statutory Tax Rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State taxes, net of federal benefit
|
| | | | 6.70 | | | | | | 6.50 | | |
Federal research and development credit
|
| | | | 3.00 | | | | | | 2.00 | | |
Non-deductible stock-based compensation
|
| | | | (0.70) | | | | | | (0.90) | | |
Return to provision – permanent items
|
| | | | (0.30) | | | | | | — | | |
Other
|
| | | | 0.20 | | | | | | 0.40 | | |
Valuation allowance
|
| | | | (29.90) | | | | | | (29.00) | | |
Effective Tax Rate
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
Amount
|
| |
Expire Through
|
| ||||||
Tax net operating loss carryforwards: | | | | | | | | | | | | | |
Federal (pre-2018 NOLs)
|
| | | $ | 65,494 | | | | | | 2037 | | |
Federal (post-2017 NOLs)
|
| | | | 92,737 | | | | | | — | | |
Connecticut
|
| | | | 157,980 | | | | | | 2040 | | |
Tax credit carryforwards: | | | | | | | | | | | | | |
Federal research and development
|
| | | | 5,601 | | | | | | 2040 | | |
Connecticut research and development
|
| | | | 1,969 | | | | | | — | | |
Connecticut other
|
| | | | 58 | | | | | | 2025 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | ||||||||||
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 26,654 | | | | | $ | 36,910 | | |
Prepaid expenses and other current assets
|
| | | | 3,243 | | | | | | 716 | | |
Due from related parties
|
| | | | 88 | | | | | | 232 | | |
Total current assets
|
| | | | 29,985 | | | | | | 37,858 | | |
PROPERTY AND EQUIPMENT, NET
|
| | | | 2,339 | | | | | | 1,996 | | |
OTHER ASSETS – RELATED PARTY
|
| | | | 738 | | | | | | 738 | | |
TOTAL ASSETS
|
| | | $ | 33,062 | | | | | $ | 40,592 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | ||||||||||
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,095 | | | | | $ | 1,301 | | |
Due to related parties
|
| | | | 535 | | | | | | 28 | | |
Accrued expenses and other current liabilities
|
| | | | 2,921 | | | | | | 1,425 | | |
Total current liabilities
|
| | | | 5,551 | | | | | | 2,754 | | |
LONG-TERM LIABILITIES | | | | | | | | | | | | | |
Notes payable
|
| | | | 1,749 | | | | | | 1,749 | | |
Total liabilities
|
| | | | 7,300 | | | | | | 4,503 | | |
COMMITMENTS AND CONTINGENCIES (NOTE 12)
CONVERTIBLE PREFERRED STOCK |
| | | | | | | | | | | | |
Convertible preferred stock (Series A, B, C, D, and E) $0.0001 par value with
an aggregate liquidation preference of $216 as of March 31, 2021 and December 31, 2020; 92,078,549 shares authorized as of March 31, 2021 and December 31, 2020; 90,789,268 shares issued and outstanding as of March 31, 2021 and December 31, 2020 |
| | | | 195,810 | | | | | | 195,814 | | |
STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 95,000,000 and 90,000,000 shares authorized as of March 31, 2021 and December 31,2020,
respectively; 7,472,757 and 6,743,933 shares issued and outstanding as of March 31, 2021 and December 31, 2020,respectively |
| | | | 1 | | | | | | 1 | | |
Special-voting common stock, $0.0001 par value; 25,000,000 shares authorized
as of March 31, 2021 and December 31, 2020, respectively; 0 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 13,973 | | | | | | 12,517 | | |
Accumulated deficit
|
| | | | (184,022) | | | | | | (172,243) | | |
Total stockholders’ deficit
|
| | | | (170,048) | | | | | | (159,725) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK, AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 33,062 | | | | | $ | 40,592 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
OPERATING EXPENSES: | | | | ||||||||||
Research and development
|
| | | $ | 7,972 | | | | | $ | 7,924 | | |
General and administrative
|
| | | | 3,417 | | | | | | 2,220 | | |
Sales and marketing
|
| | | | 390 | | | | | | 259 | | |
Total operating expenses
|
| | | | 11,779 | | | | | | 10,403 | | |
LOSS FROM OPERATIONS
|
| | |
|
(11,779)
|
| | | |
|
(10,403)
|
| |
INTEREST INCOME
|
| | | | — | | | | | | 89 | | |
LOSS BEFORE PROVISION FOR INCOME TAXES
|
| | |
|
(11,779)
|
| | | |
|
(10,314)
|
| |
PROVISION FOR INCOME TAXES
|
| | | | — | | | | | | — | | |
NET LOSS AND COMPREHENSIVE LOSS
|
| | | $ | (11,779) | | | | | $ | (10,314) | | |
NET LOSS PER COMMON SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS, BASIC AND DILUTED
|
| | | $ | (1.70) | | | | | $ | (1.54) | | |
WEIGHTED-AVERAGE SHARES USED TO COMPUTE NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS, BASIC AND DILUTED
|
| | | | 6,932,353 | | | | | | 6,696,563 | | |
| | |
Three months ended March 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Convertible Preferred Stock
|
| |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
BALANCE, December 31, 2019
|
| | | | 84,201,570 | | | | | $ | 160,555 | | | | | | 6,599,878 | | | | | $ | 1 | | | | | $ | 10,530 | | | | | $ | (135,630) | | | | | $ | (125,099) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,314) | | | | | | (10,314) | | |
Issuance of series E convertible preferred stock, net of issuance costs
|
| | | | 1,923,519 | | | | | | 10,288 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock issued upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | 110,089 | | | | | | — | | | | | | 18 | | | | | | — | | | | | | 18 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 642 | | | | | | — | | | | | | 642 | | |
BALANCE, March 31, 2020
|
| | | | 86,125,089 | | | | | $ | 170,843 | | | | | | 6,709,967 | | | | | $ | 1 | | | | | $ | 11,190 | | | | | $ | (145,944) | | | | | $ | (134,753) | | |
| | |
Three months ended March 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Convertible Preferred Stock
|
| |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
BALANCE, December 31, 2020
|
| | | | 90,789,268 | | | | | $ | 195,814 | | | | | | 6,743,933 | | | | | $ | 1 | | | | | $ | 12,517 | | | | | $ | (172,243) | | | | | $ | (159,725) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,779) | | | | | | (11,779) | | |
Issuance of series E convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock issued upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | 728,824 | | | | | | — | | | | | | 999 | | | | | | — | | | | | | 999 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 457 | | | | | | — | | | | | | 457 | | |
BALANCE, March 31, 2021
|
| | | | 90,789,268 | | | | | $ | 195,810 | | | | | | 7,472,757 | | | | | $ | 1 | | | | | $ | 13,973 | | | | | $ | (184,022) | | | | | $ | (170,048) | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (11,779) | | | | | $ | (10,314) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | ||||||||||
Depreciation and amortization
|
| | | | 213 | | | | | | 229 | | |
Loss on disposal of fixed assets
|
| | | | — | | | | | | 2 | | |
Stock-based compensation expense
|
| | | | 457 | | | | | | 642 | | |
Changes in assets and liabilities:
|
| | | ||||||||||
Prepaid expenses and other current assets
|
| | | | (2,527) | | | | | | (99) | | |
Due from related parties
|
| | | | 144 | | | | | | (154) | | |
Other assets – related party
|
| | | | — | | | | | | 150 | | |
Accounts payable
|
| | | | 737 | | | | | | 1,359 | | |
Due to related parties
|
| | | | 507 | | | | | | 119 | | |
Accrued expenses and other current liabilities
|
| | | | 1,512 | | | | | | (111) | | |
Net cash used in operating activities
|
| | | $ | (10,736) | | | | | $ | (8,177) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (500) | | | | | | (262) | | |
Net cash used in investing activities
|
| | | $ | (500) | | | | | $ | (262) | | |
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of stock options |
| | | | 999 | | | | | | 18 | | |
Proceeds from issuance of Series E convertible preferred stock
|
| | | | — | | | | | | 10,310 | | |
Stock issuance costs for Series E convertible preferred stock
|
| | | | (4) | | | | | | (22) | | |
Principal payments under capital lease obligations
|
| | | | (15) | | | | | | (16) | | |
Net cash provided by financing activities
|
| | | $ | 980 | | | | | $ | 10,290 | | |
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
| | | | (10,256) | | | | | | 1,851 | | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
| | | | 36,910 | | | | | | 32,930 | | |
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
| | | $ | 26,654 | | | | | $ | 34,781 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash received from exchange of research and development tax credits |
| | | $ | 377 | | | | | $ | — | | |
SUPPLEMENTAL DISCLOSURE OF NONCASH INFORMATION: | | | | | | | | | | | | | |
Noncash acquisition of property and equipment
|
| | | $ | 86 | | | | | $ | 55 | | |
Forgiveness of related party promissory notes
|
| | | $ | 150 | | | | | $ | 20 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Laboratory equipment
|
| | | $ | 4,440 | | | | | $ | 4,245 | | |
Computer equipment
|
| | | | 772 | | | | | | 765 | | |
Software
|
| | | | 144 | | | | | | 136 | | |
Furniture and fixtures
|
| | | | 46 | | | | | | 47 | | |
Construction in process
|
| | | | 382 | | | | | | 35 | | |
| | | | | 5,784 | | | | | | 5,228 | | |
Less: Accumulated Depreciation
|
| | | | (3,445) | | | | | | (3,232) | | |
Property and equipment, net
|
| | | $ | 2,339 | | | | | $ | 1,996 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Salary and bonus
|
| | | $ | 587 | | | | | $ | 511 | | |
Contracted service
|
| | | | 1,276 | | | | | | 399 | | |
Legal fees
|
| | | | 1,019 | | | | | | 447 | | |
Other
|
| | | | 39 | | | | | | 68 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 2,921 | | | | | $ | 1,425 | | |
March 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||
Class
|
| |
Year of
Class Issuance |
| |
Issuance
Price per share |
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Total
Proceeds or Exchange Value |
| |
Issuance
Costs |
| |
Net Carrying
Value |
| |
Initial
Liquidation Price per share |
| |||||||||||||||||||||
Series A
|
| |
2013
|
| | | $ | 0.04 | | | | | | 25,000,000 | | | | | | 25,000,000 | | | | | $ | 1,000 | | | | | $ | — | | | | | $ | 1,000 | | | | | $ | 0.80 | | |
Series B
|
| |
2015
|
| | | | 0.80 | | | | | | 31,250,000 | | | | | | 31,250,000 | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | 0.80 | | |
Series C
|
| |
2015 – 2016
|
| | | | 4.61 | | | | | | 8,164,323 | | | | | | 8,164,323 | | | | | | 37,638 | | | | | | 328 | | | | | | 37,310 | | | | | | 4.61 | | |
Series D
|
| |
2017
|
| | | | 4.71 | | | | | | 12,738,853 | | | | | | 12,738,853 | | | | | | 60,000 | | | | | | 414 | | | | | | 59,586 | | | | | | 4.71 | | |
Series E
|
| |
2018 – 2020
|
| | | | 5.36 | | | | | | 14,925,373 | | | | | | 13,636,092 | | | | | | 73,089 | | | | | | 175 | | | | | | 72,914 | | | | | | 5.36 | | |
| | | | | | | | | | | | | | 92,078,549 | | | | | | 90,789,268 | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||
Class
|
| |
Year of
Class Issuance |
| |
Issuance
Price per share |
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Total
Proceeds or Exchange Value |
| |
Issuance
Costs |
| |
Net Carrying
Value |
| |
Initial
Liquidation Price per share |
| |||||||||||||||||||||
Series A
|
| |
2013
|
| | | $ | 0.04 | | | | | | 25,000,000 | | | | | | 25,000,000 | | | | | $ | 1,000 | | | | | $ | — | | | | | $ | 1,000 | | | | | $ | 0.80 | | |
Series B
|
| |
2015
|
| | | | 0.80 | | | | | | 31,250,000 | | | | | | 31,250,000 | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | 0.80 | | |
Series C
|
| |
2015 – 2016
|
| | | | 4.61 | | | | | | 8,164,323 | | | | | | 8,164,323 | | | | | | 37,638 | | | | | | 328 | | | | | | 37,310 | | | | | | 4.61 | | |
Series D
|
| |
2017
|
| | | | 4.71 | | | | | | 12,738,853 | | | | | | 12,738,853 | | | | | | 60,000 | | | | | | 414 | | | | | | 59,586 | | | | | | 4.71 | | |
Series E
|
| |
2018 – 2020
|
| | | | 5.36 | | | | | | 14,925,373 | | | | | | 13,636,092 | | | | | | 73,089 | | | | | | 171 | | | | | | 72,918 | | | | | | 5.36 | | |
| | | | | | | | | | | | | | 92,078,549 | | | | | | 90,789,268 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at December 31, 2020
|
| | | | 9,240,930 | | | | | $ | 1.89 | | | | | | 6.77 | | | | | $ | 4,094 | | |
Granted
|
| | | | 1,286,250 | | | | | | 6.80 | | | | | | | | | | | | | | |
Exercised
|
| | | | (728,824) | | | | | | 1.37 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at March 31, 2021
|
| | | | 9,798,356 | | | | | $ | 2.57 | | | | | | 7.16 | | | | | $ | 41,406 | | |
Options exercisable at March 31, 2021
|
| | | | 6,496,490 | | | | | $ | 1.82 | | | | | | 6.25 | | | | | $ | 32,326 | | |
Vested and expected to vest at March 31, 2021
|
| | | | 9,516,206 | | | | | $ | 2.53 | | | | | | 7.11 | | | | | $ | 40,630 | | |
| | |
Number of
Shares of Restricted Stock |
| |
Weighted Average
Grant-Date Fair Value |
| ||||||
Outstanding non-vested restricted stock at December 31, 2020
|
| | | | — | | | | | | | | |
Granted
|
| | | | 5,610,752 | | | | | $ | 6.53 | | |
Repurchased
|
| | | | — | | | | | | — | | |
Restrictions lapsed
|
| | | | — | | | | | | — | | |
Outstanding non-vested restricted stock at March 31, 2021
|
| | | | 5,610,752 | | | | | $ | 6.53 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Research and development
|
| | | $ | 340 | | | | | $ | 534 | | |
General and administrative
|
| | | | 40 | | | | | | 49 | | |
Sales and marketing
|
| | | | 77 | | | | | | 59 | | |
Total Stock-based compensation expense
|
| | | $ | 457 | | | | | $ | 642 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (11,779) | | | | | $ | (10,314) | | |
Numerator for Basic and Dilutive Net Loss per Share – Loss attributable to Common Stockholders
|
| | | $ | (11,779) | | | | | $ | (10,314) | | |
Denominator | | | | | | | | | | | | | |
Common Stock
|
| | | | 6,932,353 | | | | | | 6,696,563 | | |
Denominator for Basic and Dilutive Net Loss per Share – Weighted-average Common Stock
|
| | | | 6,932,353 | | | | | | 6,696,563 | | |
Basic and dilutive net loss per share
|
| | | $ | (1.70) | | | | | $ | (1.54) | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Outstanding options to purchase common stock
|
| | | | 15,409,108 | | | | | | 9,635,470 | | |
Outstanding convertible preferred stock (Series A through E)
|
| | | | 90,789,268 | | | | | | 86,125,089 | | |
| | | | | 106,198,376 | | | | | | 95,760,559 | | |