| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 20.00 | | | | | $ | 181,500,000 | | |
Underwriting discount(1)
|
| | | $ | 1.40 | | | | | $ | 12,705,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 18.60 | | | | | $ | 168,795,000 | | |
|
Goldman Sachs & Co. LLC
|
| |
Cowen
|
| |
Evercore ISI
|
|
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 85 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| CAPITALIZATION | | | | | 90 | | |
| DILUTION | | | | | 92 | | |
| | | | | 94 | | | |
| | | | | 96 | | | |
| BUSINESS | | | | | 111 | | |
| MANAGEMENT | | | | | 167 | | |
| | | | | 175 | | | |
| | | | | 185 | | | |
| | | | | 188 | | | |
| | | | | 190 | | | |
| | | | | 195 | | | |
| | | | | 197 | | | |
| UNDERWRITING | | | | | 202 | | |
| | | | | 210 | | | |
| EXPERTS | | | | | 210 | | |
| | | | | 210 | | | |
| | | | | F-1 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(In thousands, except share and per share data)
|
| |||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 8,216 | | | | | $ | 21,102 | | | | | $ | 8,746 | | | | | $ | 13,052 | | |
General and administrative
|
| | | | 3,608 | | | | | | 5,565 | | | | | | 2,295 | | | | | | 5,251 | | |
Total operating expenses
|
| | | | 11,824 | | | | | | 26,667 | | | | | | 11,041 | | | | | | 18,303 | | |
Loss from operations
|
| | | | (11,824) | | | | | | (26,667) | | | | | | (11,041) | | | | | | (18,303) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and other income, net
|
| | | | 451 | | | | | | 144 | | | | | | 181 | | | | | | 22 | | |
Change in fair value of preferred stock tranche liability
|
| | | | 6,273 | | | | | | — | | | | | | — | | | | | | — | | |
Total other income, net
|
| | | | 6,724 | | | | | | 144 | | | | | | 181 | | | | | | 22 | | |
Net loss
|
| | | $ | (5,100) | | | | | $ | (26,523) | | | | | $ | (10,860) | | | | | $ | (18,281) | | |
Net loss per share attributable to common stockholders, basic and diluted(1)
|
| | | $ | (5.47) | | | | | $ | (24.00) | | | | | $ | (10.36) | | | | | $ | (14.16) | | |
Weighted average shares of common stock
outstanding, basic and diluted(1) |
| | | | 933,073 | | | | | | 1,105,260 | | | | | | 1,048,022 | | | | | | 1,290,690 | | |
Pro forma net loss per share attributable to
common stockholders, basic and diluted(2) |
| | | | | | | | | $ | (2.06) | | | | | | | | | | | $ | (0.89) | | |
Pro forma weighted average shares of common stock outstanding, basic and diluted(2)
|
| | | | | | | | | | 12,893,704 | | | | | | | | | | | | 20,475,888 | | |
| | |
As of June 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(2)
|
| |
Pro Forma
As Adjusted(3) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 136,947 | | | | | $ | 136,947 | | | | | $ | 302,551 | | |
Working capital(1)
|
| | | | 133,100 | | | | | | 133,100 | | | | | | 298,968 | | |
Total assets
|
| | | | 143,514 | | | | | | 143,514 | | | | | | 308,845 | | |
Redeemable convertible preferred stock
|
| | | | 197,489 | | | | | | — | | | | | | — | | |
Total stockholders’ (deficit) equity
|
| | | | (59,014) | | | | | | 138,475 | | | | | | 304,070 | | |
| | |
As of June 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash
|
| | | $ | 136,947 | | | | | $ | 136,947 | | | | | $ | 302,551 | | |
Redeemable convertible preferred stock
(Series Seed, Series A and Series B), $0.0001 par value; 138,821,984 shares authorized, issued and outstanding, actual; no shares issued or outstanding, pro forma and pro forma as adjusted |
| | | $ | 197,489 | | | | | $ | — | | | | | $ | — | | |
Stockholders’ (deficit) equity:
|
| | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; no shares
authorized, issued or outstanding, actual; 10,000,000 shares authorized and no shares issued or outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 172,000,000 shares authorized, 1,627,206 shares issued, and 1,405,725 shares outstanding, actual; 150,000,000 shares authorized, 20,812,389 shares issued, and 20,590,908 shares outstanding, pro forma; 150,000,000 shares authorized, 29,887,389 shares issued and 29,665,908 shares outstanding, pro forma as adjusted
|
| | | | — | | | | | | 2 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 1,778 | | | | | | 199,265 | | | | | | 364,859 | | |
Accumulated deficit
|
| | | | (60,792) | | | | | | (60,792) | | | | | | (60,792) | | |
Total stockholders’ (deficit) equity
|
| | | | (59,014) | | | | | | 138,475 | | | | | | 304,070 | | |
Total capitalization
|
| | | $ | 138,475 | | | | | $ | 138,475 | | | | | $ | 304,070 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 20.00 | | |
|
Historical net tangible book value (deficit) per share as of June 30, 2021
|
| | | $ | (36.27) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | 42.92 | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2021
|
| | | | 6.65 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share attributable to investors purchasing common stock in this offering
|
| | | | 3.52 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | 10.17 | | | | | | | | |
|
Dilution per share to investors purchasing common stock in this offering
|
| | | | | | | | | $ | 9.83 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
|
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percentage
|
| |
Per Share
|
| |||||||||||||||
| | |
( in th ousands)
|
| |||||||||||||||||||||||||||
Existing stockholders
|
| |
20,812,389
|
| | | | 69.6% | | | | | | 205,681 | | | | | | 53.1% | | | | | $ | 9.88 | | | |||
Investors in this offering
|
| |
9,075,000
|
| | | | 30.4 | | | | | | 181,500 | | | | | | 46.9 | | | | | $ | 20.00 | | | |||
Total
|
| |
29,887,389
|
| | | | 100.0% | | | | | $ | 387,181 | | | | | | 100.0% | | | | | | | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(In thousands, except share and per share data)
|
| |||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 8,216 | | | | | $ | 21,102 | | | | | $ | 8,746 | | | | | $ | 13,052 | | |
General and administrative
|
| | | | 3,608 | | | | | | 5,565 | | | | | | 2,295 | | | | | | 5,251 | | |
Total operating expenses
|
| | | | 11,824 | | | | | | 26,667 | | | | | | 11,041 | | | | | | 18,303 | | |
Loss from operations
|
| | | | (11,824) | | | | | | (26,667) | | | | | | (11,041) | | | | | | (18,303) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and other income, net
|
| | | | 451 | | | | | | 144 | | | | | | 181 | | | | | | 22 | | |
Change in fair value of preferred stock tranche liability
|
| | | | 6,273 | | | | | | — | | | | | | — | | | | | | — | | |
Total other income, net
|
| | | | 6,724 | | | | | | 144 | | | | | | 181 | | | | | | 22 | | |
Net loss
|
| | | $ | (5,100) | | | | | $ | (26,523) | | | | | $ | (10,860) | | | | | $ | (18,281) | | |
Net loss per share attributable to common stockholders, basic and diluted(1)
|
| | | $ | (5.47) | | | | | $ | (24.00) | | | | | $ | (10.36) | | | | | $ | (14.16) | | |
Weighted average shares of common stock
outstanding, basic and diluted(1) |
| | | | 933,073 | | | | | | 1,105,260 | | | | | | 1,048,022 | | | | | | 1,290,690 | | |
Pro forma net loss per share attributable to
common stockholders, basic and diluted(2) |
| | | | | | | | | $ | (2.06) | | | | | | | | | | | $ | (0.89) | | |
Pro forma weighted average shares of common stock outstanding, basic and diluted(2)
|
| | | | | | | | | | 12,893,704 | | | | | | | | | | | | 20,475,888 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 16,844 | | | | | $ | 39,045 | | | | | $ | 136,947 | | |
Working capital(1)
|
| | | | 15,516 | | | | | | 36,590 | | | | | | 133,100 | | |
Total assets
|
| | | | 18,238 | | | | | | 43,527 | | | | | | 143,514 | | |
Redeemable convertible preferred stock
|
| | | | 31,816 | | | | | | 81,658 | | | | | | 197,489 | | |
Total stockholders’ (deficit) equity
|
| | | | (15,518) | | | | | | (41,490) | | | | | | (59,014) | | |
Grant date
|
| |
Number of
common shares subject to options granted |
| |
Exercise
price per common share(1) |
| |
Fair value
per common share at grant date(1) |
| |
Weighted
average estimated per- share options(2) |
| ||||||||||||
March 24, 2020
|
| | | | 27,570 | | | | | $ | 2.10 | | | | | $ | 2.10 | | | | | $ | 1.38 | | |
June 5, 2020
|
| | | | 52,653 | | | | | $ | 2.10 | | | | | $ | 2.10 | | | | | $ | 1.38 | | |
September 15, 2020
|
| | | | 17,343 | | | | | $ | 2.10 | | | | | $ | 2.10 | | | | | $ | 1.37 | | |
October 23, 2020
|
| | | | 2,764 | | | | | $ | 2.10 | | | | | $ | 2.46 | | | | | $ | 1.56 | | |
November 10, 2020
|
| | | | 125,732 | | | | | $ | 2.10 | | | | | $ | 2.46 | | | | | $ | 1.67 | | |
December 1, 2020
|
| | | | 147,922 | | | | | $ | 2.10 | | | | | $ | 2.46 | | | | | $ | 1.66 | | |
December 8, 2020
|
| | | | 24,806 | | | | | $ | 2.10 | | | | | $ | 2.46 | | | | | $ | 1.67 | | |
December 16, 2020
|
| | | | 367,734 | | | | | $ | 2.10 | | | | | $ | 2.46 | | | | | $ | 1.65 | | |
December 18, 2020
|
| | | | 32,865 | | | | | $ | 2.10 | | | | | $ | 2.46 | | | | | $ | 1.68 | | |
January 30, 2021
|
| | | | 16,513 | | | | | $ | 2.46 | | | | | $ | 2.46 | | | | | $ | 1.61 | | |
April 21, 2021
|
| | | | 67,398 | | | | | $ | 8.47 | | | | | $ | 8.47 | | | | | $ | 5.46 | | |
May 20, 2021
|
| | | | 776,617 | | | | | $ | 8.47 | | | | | $ | 8.47 | | | | | $ | 5.46 | | |
June 2, 2021
|
| | | | 25,772 | | | | | $ | 8.47 | | | | | $ | 8.47 | | | | | $ | 5.48 | | |
August 2, 2021
|
| | | | 278,621 | | | | | $ | 12.52 | | | | | $ | 12.52 | | | | | $ | 8.03 | | |
September 7, 2021
|
| | | | 1,983 | | | | | $ | 13.97 | | | | | $ | 13.97 | | | | | $ | 8.97 | | |
| | |
Six Months Ended
June 30, |
| | | | | | | |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 13,052 | | | | | $ | 8,746 | | | | | $ | 4,306 | | |
General and administrative
|
| | | | 5,251 | | | | | | 2,295 | | | | | | 2,956 | | |
Total operating expenses
|
| | | | 18,303 | | | | | | 11,041 | | | | | | 7,262 | | |
Loss from operations
|
| | | | (18,303) | | | | | | (11,041) | | | | | | (7,262) | | |
Other income: | | | | | | | | | | | | | | | | | | | |
Interest and other income, net
|
| | | | 22 | | | | | | 181 | | | | | | (159) | | |
Total other income, net
|
| | | | 22 | | | | | | 181 | | | | | | (159) | | |
Net loss
|
| | | $ | (18,281) | | | | | $ | (10,860) | | | | | $ | (7,421) | | |
| | |
Six Months Ended
June 30, |
| | | | | | | |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
Change
|
| |||||||||
External expenses performed by outside consulting services, including third-party CROs
|
| | | $ | 3,310 | | | | | $ | 3,304 | | | | | $ | 6 | | |
Personnel related (including stock-based compensation)
|
| | | | 4,858 | | | | | | 2,738 | | | | | | 2,120 | | |
Lab supplies used in research and development activities
|
| | | | 1,828 | | | | | | 1,852 | | | | | | (24) | | |
Facility and equipment related costs (including depreciation) and other unallocated costs
|
| | | | 3,056 | | | | | | 852 | | | | | | 2,204 | | |
Total research and development expenses
|
| | | $ | 13,052 | | | | | $ | 8,746 | | | | | $ | 4,306 | | |
| | |
Year Ended
December 31, |
| | | | | | | |||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,102 | | | | | $ | 8,216 | | | | | $ | 12,886 | | |
General and administrative
|
| | | | 5,565 | | | | | | 3,608 | | | | | | 1,957 | | |
Total operating expenses
|
| | | | 26,667 | | | | | | 11,824 | | | | | | 14,843 | | |
Loss from operations
|
| | | | (26,667) | | | | | | (11,824) | | | | | | (14,843) | | |
Other income: | | | | | | | | | | | | | | | | | | | |
Interest and other income, net
|
| | | | 144 | | | | | | 451 | | | | | | (307) | | |
Change in fair value of preferred stock tranche liability
|
| | | | — | | | | | | 6,273 | | | | | | (6,273) | | |
Total other income, net
|
| | | | 144 | | | | | | 6,724 | | | | | | (6,580) | | |
Net loss
|
| | | $ | (26,523) | | | | | $ | (5,100) | | | | | $ | (21,423) | | |
| | |
Year Ended
December 31, |
| | | | | | | |||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
Change
|
| |||||||||
External expenses performed by outside consulting services, including third-party CROs
|
| | | $ | 8,713 | | | | | $ | 3,088 | | | | | $ | 5,625 | | |
Personnel related (including stock-based compensation)
|
| | | | 6,106 | | | | | | 3,044 | | | | | | 3,062 | | |
Lab supplies used in research and development activities
|
| | | | 3,470 | | | | | | 959 | | | | | | 2,511 | | |
Facility and equipment related costs (including depreciation) and other unallocated costs
|
| | | | 2,813 | | | | | | 1,125 | | | | | | 1,688 | | |
Total research and development expenses
|
| | | $ | 21,102 | | | | | $ | 8,216 | | | | | $ | 12,886 | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash used in operating activities
|
| | | $ | (16,246) | | | | | $ | (13,301) | | | | | $ | (25,570) | | | | | $ | (10,801) | | |
Net cash used in investing activities
|
| | | | (2,452) | | | | | | (630) | | | | | | (2,318) | | | | | | (630) | | |
Net cash provided by financing activities
|
| | | | 116,600 | | | | | | 25,076 | | | | | | 50,089 | | | | | | 38 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 97,902 | | | | | $ | 11,145 | | | | | $ | 22,201 | | | | | $ | (11,393) | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Total
|
| |
Less Than 1
Year |
| |
1 to 3
Years |
| |
4 to 5
Years |
| |
More Than
5 Years |
| |||||||||||||||
Operating lease obligations(1)
|
| | | $ | 20,342 | | | | | $ | 7,484 | | | | | $ | 12,858 | | | | | $ | — | | | | | $ | — | | |
Total
|
| | | $ | 20,342 | | | | | $ | 7,484 | | | | | $ | 12,858 | | | | | $ | — | | | | | $ | — | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Executive Officers: | | | | | | | | | | |
Dipal Doshi
|
| | | | 46 | | | |
Chief Executive Officer, President and Director
|
|
Kory Wentworth
|
| | | | 42 | | | | Chief Financial Officer | |
Nathan J. Dowden
|
| | | | 51 | | | | Chief Operating Officer | |
Nerissa C. Kreher, M.D.
|
| | | | 48 | | | | Chief Medical Officer | |
Natarajan Sethuraman, Ph.D.
|
| | | | 59 | | | | Chief Scientific Officer | |
Non-Executive Directors: | | | | | | | | | | |
Kush M. Parmar, M.D., Ph.D.(1)(3)
|
| | | | 40 | | | | Board Chairman and Director | |
John F. Crowley(2)(3)
|
| | | | 54 | | | | Director | |
Todd Foley(2)
|
| | | | 49 | | | | Director | |
Peter S. Kim, Ph.D.
|
| | | | 63 | | | | Director | |
Carole Nuechterlein(1)(2)
|
| | | | 60 | | | | Director | |
Mary Thistle(1)
|
| | | | 61 | | | | Director | |
NAME AND PRINCIPAL
POSITION |
| |
YEAR
|
| |
SALARY
($) |
| |
BONUS
($) |
| |
STOCK
AWARDS ($) |
| |
OPTION
AWARDS ($)(1) |
| |
NON-EQUITY
INCENTIVE PLAN COMPENSATION ($)(2) |
| |
ALL OTHER
COMPENSATION ($) |
| |
TOTAL
($) |
| ||||||||||||||||||||||||
Dipal Doshi
|
| | | | 2020 | | | | | | 385,000 | | | | | | — | | | | | | — | | | | | | 310,753 | | | | | | 134,750 | | | | | | 75,000(3) | | | | | | 905,503 | | |
President and Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Natarajan Sethuraman, Ph.D.
|
| | | | 2020 | | | | | | 359,625 | | | | | | — | | | | | | — | | | | | | 93,965 | | | | | | 126,175 | | | | | | — | | | | | | 579,765 | | |
Chief Scientific Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nathan Dowden
|
| | | | 2020 | | | | | | 354,488 | | | | | | — | | | | | | — | | | | | | 82,636 | | | | | | 124,373 | | | | | | — | | | | | | 561,497 | | |
Chief Operating Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Options Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Vesting
Commencement Date(1) |
| |
Number Of
Securities Underlying Unexercised Options (#) Exercisable(2) |
| |
Number Of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number Of
Shares Or Units Of Stock That Have Not Vested (#) |
| |
Market
Value Of Shares Or Units Of Stock That Have Not Vested ($) |
| |||||||||||||||||||||
Dipal Doshi
|
| | | | 8/7/2017(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,537(3)(4) | | | | | | 28,384 | | |
| | | | | 12/31/2018(3) | | | | | | 467,572 | | | | | | — | | | | | | 1.74 | | | | | | 5/14/2029 | | | | | | | | | | | | | | |
| | | | | 8/12/2020(3) | | | | | | 188,017 | | | | | | — | | | | | | 2.10 | | | | | | 12/16/2030 | | | | | | | | | | | | | | |
Natarajan Sethuraman, Ph.D.
|
| | | | 9/1/2017(6) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,478(5)(6) | | | | | | 15,938 | | |
| | | | | 3/4/2019(5) | | | | | | 125,895 | | | | | | — | | | | | | 1.74 | | | | | | 3/5/2029 | | | | | | | | | | | | | | |
| | | | | 8/12/2020(5) | | | | | | 57,939 | | | | | | — | | | | | | 2.10 | | | | | | 12/16/2030 | | | | | | | | | | | | | | |
Nathan Dowden
|
| | | | 12/10/2019(5) | | | | | | 103,844 | | | | | | — | | | | | | 1.74 | | | | | | 12/10/2029 | | | | | | | | | | | | | | |
| | | | | 8/12/2020(5) | | | | | | 49,882 | | | | | | — | | | | | | 2.10 | | | | | | 12/16/2030 | | | | | | | | | | | | | | |
| | |
Fees
Earned or Paid in Cash ($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||
Christine Brennan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John F. Crowley(2)
|
| | | | 35,000 | | | | | | — | | | | | | — | | | | | | 35,000 | | |
Todd Foley
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anja Harmeier(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Peter S. Kim(4)
|
| | | | — | | | | | | 55,178 | | | | | | — | | | | | | 55,178 | | |
Carole Nuechterlein(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kush M. Parmar
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Louis Tartaglia(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Position
|
| |
Annual
Retainer |
| |||
Board of Directors: | | | | | | | |
Members (other than chair)
|
| | | $ | 37,500 | | |
Retainer for chair
|
| | | $ | 30,000 | | |
Audit Committee: | | | | | | | |
Members (other than chair)
|
| | | $ | 7,500 | | |
Retainer for chair
|
| | | $ | 15,000 | | |
Compensation Committee: | | | | | | | |
Members (other than chair)
|
| | | $ | 5,000 | | |
Retainer for chair
|
| | | $ | 10,000 | | |
Nominating and Corporate Governance Committee: | | | | | | | |
Members (other than chair)
|
| | | $ | 4,000 | | |
Retainer for chair
|
| | | $ | 8,000 | | |
Participant
|
| |
Shares of
Series A Preferred Stock |
| |
Aggregate
Consideration ($) |
| ||||||
Entities affiliated with MPM Capital(1)
|
| | | | 27,617,675 | | | | | $ | 28,749,999.68 | | |
Entities affiliated with 5AM Ventures(2)
|
| | | | 21,244,257 | | | | | $ | 21,442,217.74 | | |
Roche Finance Ltd(3)
|
| | | | 18,056,333 | | | | | $ | 17,887,314.23 | | |
Participant
|
| |
Shares of
Series B Preferred Stock |
| |
Total
Purchase Price ($) |
| ||||||
Entities affiliated with 5AM Ventures(1)
|
| | | | 4,143,646 | | | | | $ | 8,999,999.11 | | |
Entities affiliated with MPM Capital(2)
|
| | | | 3,683,241 | | | | | $ | 7,999,999.45 | | |
Roche Finance Ltd(3)
|
| | | | 2,302,026 | | | | | $ | 5,000,000.47 | | |
| | |
Shares Beneficially
Owned Prior to Offering |
| |
Percentage of Shares
Beneficially Owned |
| ||||||||||||
| | |
Number
|
| |
Before Offering
|
| |
After Offering
|
| |||||||||
Name and Address of Beneficial Owner
|
| | | | | | | | | | | | | | | | | | |
Entities affiliated with MPM Capital(1)
|
| | | | 4,325,784 | | | | | | 20.74% | | | | | | 14.45% | | |
Entities affiliated with 5AM Ventures(2)
|
| | | | 4,158,379 | | | | | | 19.94% | | | | | | 13.89% | | |
Roche Finance Ltd(3)
|
| | | | 2,813,525 | | | | | | 13.49% | | | | | | 9.40% | | |
MRL Ventures Fund, LLC(4)
|
| | | | 1,739,768 | | | | | | 8.34% | | | | | | 5.81% | | |
Executive Officers and Directors | | | | | | | | | | | | | | | | | | | |
Dipal Doshi(5)
|
| | | | 1,120,481 | | | | | | 5.14% | | | | | | 3.63% | | |
Kory Wentworth(6)
|
| | | | 211,746 | | | | | | 1.01% | | | | | | * | | |
Nathan J. Dowden(7)
|
| | | | 279,412 | | | | | | 1.33% | | | | | | * | | |
Nerissa C. Kreher, M.D.(8)
|
| | | | 211,748 | | | | | | 1.01% | | | | | | * | | |
Natarajan Sethuraman, Ph.D.(9)
|
| | | | 323,881 | | | | | | 1.54% | | | | | | 1.08% | | |
John F. Crowley(10)
|
| | | | 47,044 | | | | | | * | | | | | | * | | |
Todd Foley(1)
|
| | | | — | | | | | | * | | | | | | * | | |
Peter S. Kim, Ph.D.(11)
|
| | | | 47,044 | | | | | | * | | | | | | * | | |
Carole Nuechterlein
|
| | | | — | | | | | | * | | | | | | * | | |
Kush M. Parmar, M.D., Ph.D.(2)
|
| | | | — | | | | | | * | | | | | | * | | |
Mary Thistle(12)
|
| | | | 46,604 | | | | | | * | | | | | | * | | |
All executive officers and directors as a group (11 persons)(13)
|
| | | | 2,287,960 | | | | | | 10.09% | | | | | | 7.21% | | |
Underwriters
|
| |
Number of Shares
|
| |||
Goldman Sachs & Co. LLC
|
| | | | 3,902,250 | | |
Cowen and Company, LLC
|
| | | | 2,813,250 | | |
Evercore Group L.L.C.
|
| | | | 2,359,500 | | |
Total
|
| | | | 9,075,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 1.40 | | | | | $ | 1.40 | | |
Total
|
| | | $ | 12,705,000 | | | | | $ | 14,610,750 | | |
| Financial statements for the years ended December 31, 2020 and 2019: | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| Condensed financial statements for the six months ended June 30, 2021 and 2020: | | | | | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 39,045 | | | | | $ | 16,844 | | |
Prepaid expenses and other current assets
|
| | | | 904 | | | | | | 593 | | |
Total current assets
|
| | | | 39,949 | | | | | | 17,437 | | |
Property and equipment, net
|
| | | | 3,037 | | | | | | 801 | | |
Other non-current assets
|
| | | | 541 | | | | | | — | | |
Total assets
|
| | | $ | 43,527 | | | | | $ | 18,238 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,602 | | | | | $ | 710 | | |
Accrued expenses and other current liabilities
|
| | | | 1,757 | | | | | | 1,155 | | |
Deferred rent, current portion
|
| | | | — | | | | | | 56 | | |
Total current liabilities
|
| | | | 3,359 | | | | | | 1,921 | | |
Other long-term liabilities
|
| | | | — | | | | | | 19 | | |
Total liabilities
|
| | | | 3,359 | | | | | | 1,940 | | |
Commitments and contingencies (Note 9)
|
| | | | | | | | | | | | |
Redeemable convertible preferred stock, par value $0.0001 (Note 6)
|
| | | | 81,658 | | | | | | 31,816 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, par value $0.0001; 113,259,306 and 82,000,000 shares
authorized as of December 31, 2020 and 2019, respectively; 1,283,545 and 1,136,579 shares issued as of December 31, 2020 and December 31, 2019, respectively; 1,244,139 and 1,004,310 shares outstanding as of December 31, 2020 and December 31, 2019, respectively |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 1,021 | | | | | | 470 | | |
Accumulated deficit
|
| | | | (42,511) | | | | | | (15,988) | | |
Total stockholders’ deficit
|
| | | | (41,490) | | | | | | (15,518) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 43,527 | | | | | $ | 18,238 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,102 | | | | | $ | 8,216 | | |
General and administrative
|
| | | | 5,565 | | | | | | 3,608 | | |
Total operating expenses
|
| | | | 26,667 | | | | | | 11,824 | | |
Loss from operations
|
| | | | (26,667) | | | | | | (11,824) | | |
Other income: | | | | | | | | | | | | | |
Interest and other income, net
|
| | | | 144 | | | | | | 451 | | |
Change in fair value of preferred stock tranche liability
|
| | | | — | | | | | | 6,273 | | |
Total other income, net
|
| | | | 144 | | | | | | 6,724 | | |
Net loss
|
| | | $ | (26,523) | | | | | $ | (5,100) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (24.00) | | | | | $ | (5.47) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 1,105,260 | | | | | | 933,073 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances at December 31, 2018
|
| | | | 37,269,149 | | | | | $ | 31,816 | | | | | | | 857,009 | | | | | $ | — | | | | | $ | 155 | | | | | $ | (10,888) | | | | | $ | (10,733) | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 25,066 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | 9 | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 111,465 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of early exercised options
|
| | | | — | | | | | | — | | | | | | | 10,770 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | 12 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 294 | | | | | | — | | | | | | 294 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,100) | | | | | | (5,100) | | |
Balances at December 31, 2019
|
| | | | 37,269,149 | | | | | $ | 31,816 | | | | | | | 1,004,310 | | | | | $ | — | | | | | $ | 470 | | | | | $ | (15,988) | | | | | $ | (15,518) | | |
Issuance of Series A redeemable convertible preferred stock, net of issuance costs
of $158 |
| | | | 48,030,736 | | | | | | 49,842 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 129,607 | | | | | | — | | | | | | 214 | | | | | | — | | | | | | 214 | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 95,770 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Vesting of early exercised options
|
| | | | — | | | | | | — | | | | | | | 14,452 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | 11 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 325 | | | | | | — | | | | | | 325 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,523) | | | | | | (26,523) | | |
Balances at December 31, 2020
|
| | | | 85,299,885 | | | | | $ | 81,658 | | | | | | | 1,244,139 | | | | | $ | — | | | | | $ | 1,021 | | | | | $ | (42,511) | | | | | $ | (41,490) | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (26,523) | | | | | $ | (5,100) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation expense
|
| | | | 326 | | | | | | 104 | | |
Loss on disposal of property and equipment
|
| | | | 20 | | | | | | — | | |
Change in fair value of preferred stock tranche liability
|
| | | | — | | | | | | (6,273) | | |
Stock-based compensation expense
|
| | | | 325 | | | | | | 294 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (311) | | | | | | (547) | | |
Other non-current assets
|
| | | | (541) | | | | | | — | | |
Accounts payable
|
| | | | 631 | | | | | | 367 | | |
Accrued expenses and other current liabilities
|
| | | | 578 | | | | | | 279 | | |
Deferred rent
|
| | | | (75) | | | | | | 75 | | |
Net cash used in operating activities
|
| | | | (25,570) | | | | | | (10,801) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (2,325) | | | | | | (630) | | |
Sale of property and equipment
|
| | | | 7 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (2,318) | | | | | | (630) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs
|
| | | | 49,842 | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | 213 | | | | | | 9 | | |
Proceeds from the early exercise of stock options
|
| | | | 34 | | | | | | 29 | | |
Net cash provided by financing activities
|
| | | | 50,089 | | | | | | 38 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 22,201 | | | | | | (11,393) | | |
Cash and cash equivalents at beginning of year
|
| | | | 16,844 | | | | | | 28,237 | | |
Cash and cash equivalents at end of year
|
| | | $ | 39,045 | | | | | $ | 16,844 | | |
Supplemental cash flow disclosures: | | | | | | | | | | | | | |
Purchases of property and equipment included in accounts payable and accrued expenses
|
| | | $ | 320 | | | | | $ | 57 | | |
Vesting of restricted stock subject to repurchase
|
| | | $ | 1 | | | | | $ | — | | |
Vesting of options early exercised subject to repurchase
|
| | | $ | 11 | | | | | $ | 12 | | |
| | |
Estimated Useful Life
|
|
Laboratory equipment
|
| |
5 years
|
|
Computer equipment
|
| |
3 years
|
|
Furniture and fixtures
|
| |
5 years
|
|
Leasehold improvements
|
| |
Lesser of estimated useful life of
improvement or remaining life of related lease |
|
| | |
Fair Value Measurements at
December 31, 2020 |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 38,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,795 | | |
Total
|
| | | $ | 38,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,795 | | |
| | |
Fair Value Measurements at
December 31, 2019 |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 16,651 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,651 | | |
Total
|
| | | $ | 16,651 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,651 | | |
| | |
2020
|
| |
2019
|
| ||||||
Laboratory equipment
|
| | | $ | 2,121 | | | | | $ | 846 | | |
Computer equipment
|
| | | | 22 | | | | | | — | | |
Furniture and fixtures
|
| | | | 18 | | | | | | — | | |
Leasehold improvements
|
| | | | 1,253 | | | | | | 67 | | |
| | | | | 3,414 | | | | | | 913 | | |
Less: Accumulated depreciation
|
| | | | (377) | | | | | | (112) | | |
| | | | $ | 3,037 | | | | | $ | 801 | | |
| | |
2020
|
| |
2019
|
| ||||||
Accrued employee compensation and benefits
|
| | | $ | 1,482 | | | | | $ | 718 | | |
Accrued external research and development expenses
|
| | | | 125 | | | | | | 274 | | |
Other
|
| | | | 150 | | | | | | 163 | | |
| | | | $ | 1,757 | | | | | $ | 1,155 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series Seed preferred stock
|
| | | | 2,420,746 | | | | | | 2,420,746 | | | | | $ | 2,061 | | | | | $ | 2,100 | | | | | | 334,547 | | |
Series A preferred stock
|
| | | | 58,863,771 | | | | | | 34,848,403 | | | | | | 29,755 | | | | | | 36,277 | | | | | | 4,816,049 | | |
| | | | | 61,284,517 | | | | | | 37,269,149 | | | | | $ | 31,816 | | | | | $ | 38,377 | | | | | | 5,150,596 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series Seed preferred stock
|
| | | | 2,420,746 | | | | | | 2,420,746 | | | | | $ | 2,061 | | | | | $ | 2,100 | | | | | | 334,547 | | |
Series A preferred stock
|
| | | | 82,879,139 | | | | | | 82,879,139 | | | | | | 79,597 | | | | | | 86,277 | | | | | | 11,453,888 | | |
| | | | | 85,299,885 | | | | | | 85,299,885 | | | | | $ | 81,658 | | | | | $ | 88,377 | | | | | | 11,788,435 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Research and development expenses
|
| | | $ | 107 | | | | | $ | 135 | | |
General and administrative expenses
|
| | | | 218 | | | | | | 159 | | |
| | | | $ | 325 | | | | | $ | 294 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Risk-free interest rate
|
| | | | 0.53% | | | | | | 2.25% | | |
Expected volatility
|
| | | | 75% | | | | | | 74% | | |
Expected dividend yield
|
| | | | — | | | | | | — | | |
Expected term (in years)
|
| | | | 5.99 | | | | | | 5.93 | | |
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Contractual Term |
| |
Aggregate
Intrinsic Value(2) |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||
Outstanding as of December 31, 2019
|
| | | | 1,098,985 | | | | | $ | 1.74 | | | | | | | | | | | | | | |
Granted
|
| | | | 799,389 | | | | | | 2.10 | | | | | | | | | | | | | | |
Exercised
|
| | | | (146,965) | | | | | | 1.67 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (126,153) | | | | | | 1.74 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2020
|
| | | | 1,625,256 | | | | | $ | 1.88 | | | | | | 9.09 | | | | | $ | 327 | | |
Vested and exercisable as of December 31, 2020
|
| | | | 367,840 | | | | | $ | 1.67 | | | | | | 8.23 | | | | | $ | 155 | | |
Unvested and exercisable as of December 31, 2020(1)
|
| | | | 1,257,416 | | | | | $ | 1.95 | | | | | | 9.34 | | | | | $ | 172 | | |
| | |
Shares
|
| |
Weighted-
Average Grant-Date Fair Value |
| ||||||
Unvested as of December 31, 2019
|
| | | | 107,307 | | | | | $ | 0.007 | | |
Vested
|
| | | | (95,770) | | | | | | 0.007 | | |
Unvested as of December 31, 2020
|
| | | | 11,537 | | | | | $ | 0.007 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State income taxes, net of federal benefit
|
| | | | 6.2 | | | | | | 12.6 | | |
Federal and state research and development tax credits
|
| | | | 4.0 | | | | | | 3.3 | | |
Non-deductible items
|
| | | | (0.2) | | | | | | (2.1) | | |
Non-deductible preferred stock tranche liability adjustment
|
| | | | — | | | | | | 25.8 | | |
Change in deferred tax asset valuation allowance
|
| | | | (31.0) | | | | | | (60.6) | | |
Effective income tax rate
|
| | | | —% | | | | | | —% | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 11,214 | | | | | $ | 4,319 | | |
Research and development tax credit carryforwards
|
| | | | 1,236 | | | | | | 171 | | |
Intangible assets
|
| | | | 432 | | | | | | 292 | | |
Salaries and wages
|
| | | | 313 | | | | | | 187 | | |
Stock compensation
|
| | | | 80 | | | | | | 43 | | |
Other
|
| | | | 76 | | | | | | 34 | | |
Total deferred tax assets
|
| | | | 13,351 | | | | | | 5,046 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (111) | | | | | | (35) | | |
Total deferred tax liabilities
|
| | | | (111) | | | | | | (35) | | |
Valuation allowance
|
| | | | (13,240) | | | | | | (5,011) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
Years Ending December 31,
|
| | | | | | |
2021
|
| | | $ | 4,476 | | |
2022
|
| | | | 5,393 | | |
2023
|
| | | | 5,082 | | |
Total future lease payments
|
| | | $ | 14,951 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (26,523) | | | | | $ | (5,100) | | |
Denominator:
|
| | | | | | | | | | | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 1,105,260 | | | | | | 933,073 | | |
Net loss per share attributable to common stockholders, basic and
diluted |
| | | $ | (24.00) | | | | | $ | (5.47) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 11,788,435 | | | | | | 5,150,596 | | |
Unvested restricted common stock
|
| | | | 11,537 | | | | | | 107,307 | | |
Unvested shares from early exercises
|
| | | | 27,869 | | | | | | 24,963 | | |
Stock options to purchase common stock
|
| | | | 1,625,256 | | | | | | 1,098,985 | | |
| | | | | 13,453,097 | | | | | | 6,381,851 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 136,947 | | | | | $ | 39,045 | | |
Prepaid expenses and other current assets
|
| | | | 689 | | | | | | 904 | | |
Total current assets
|
| | | | 137,636 | | | | | | 39,949 | | |
Property and equipment, net
|
| | | | 5,087 | | | | | | 3,037 | | |
Other non-current assets
|
| | | | 791 | | | | | | 541 | | |
Total assets
|
| | | $ | 143,514 | | | | | $ | 43,527 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,881 | | | | | $ | 1,602 | | |
Accrued expenses and other current liabilities
|
| | | | 2,598 | | | | | | 1,757 | | |
Deferred rent, current portion
|
| | | | 57 | | | | | | — | | |
Total current liabilities
|
| | | | 4,536 | | | | | | 3,359 | | |
Deferred rent, net of current portion
|
| | | | 503 | | | | | | — | | |
Total liabilities
|
| | | | 5,039 | | | | | | 3,359 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, par value $0.0001 (Note 6)
|
| | | | 197,489 | | | | | | 81,658 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, par value $0.0001; 172,000,000 and 113,259,306
shares authorized as of June 30, 2021 and December 31, 2020, respectively; 1,627,206 and 1,283,545 shares issued as of June 30, 2021 and December 31, 2020, respectively; 1,405,725 and 1,244,139 shares outstanding as of June 30, 2021 and December 31, 2020, respectively |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 1,778 | | | | | | 1,021 | | |
Accumulated deficit
|
| | | | (60,792) | | | | | | (42,511) | | |
Total stockholders’ deficit
|
| | | | (59,014) | | | | | | (41,490) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 143,514 | | | | | $ | 43,527 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 13,052 | | | | | $ | 8,746 | | |
General and administrative
|
| | | | 5,251 | | | | | | 2,295 | | |
Total operating expenses
|
| | | | 18,303 | | | | | | 11,041 | | |
Loss from operations
|
| | | | (18,303) | | | | | | (11,041) | | |
Other income: | | | | | | | | | | | | | |
Interest and other income, net
|
| | | | 22 | | | | | | 181 | | |
Total other income, net
|
| | | | 22 | | | | | | 181 | | |
Net loss
|
| | | $ | (18,281) | | | | | $ | (10,860) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (14.16) | | | | | $ | (10.36) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 1,290,690 | | | | | | 1,048,022 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances at December 31, 2019
|
| | | | 37,269,149 | | | | | $ | 31,816 | | | | | | | 1,004,310 | | | | | $ | — | | | | | $ | 470 | | | | | $ | (15,988) | | | | | $ | (15,518) | | |
Issuance of Series A redeemable convertible preferred stock, net of issuance costs of $22
|
| | | | 24,015,368 | | | | | | 24,978 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 54,974 | | | | | | — | | | | | | 84 | | | | | | — | | | | | | 84 | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 55,732 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of early exercised options
|
| | | | — | | | | | | — | | | | | | | 7,052 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 152 | | | | | | — | | | | | | 152 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,860) | | | | | | (10,860) | | |
Balances at June 30, 2020
|
| | | | 61,284,517 | | | | | $ | 56,794 | | | | | | | 1,122,068 | | | | | $ | — | | | | | $ | 712 | | | | | $ | (26,848) | | | | | $ | (26,136) | | |
Balances at December 31, 2020
|
| | | | 85,299,885 | | | | | $ | 81,658 | | | | | | | 1,244,139 | | | | | $ | — | | | | | $ | 1,021 | | | | | $ | (42,511) | | | | | $ | (41,490) | | |
Issuance of Series B redeemable convertible preferred stock, net of issuance costs of $420
|
| | | | 53,522,099 | | | | | | 115,831 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 135,812 | | | | | | — | | | | | | 241 | | | | | | — | | | | | | 241 | | |
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 8,653 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of early exercised options
|
| | | | — | | | | | | — | | | | | | | 17,121 | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 26 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 490 | | | | | | — | | | | | | 490 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,281) | | | | | | (18,281) | | |
Balances at June 30, 2021
|
| | | | 138,821,984 | | | | | $ | 197,489 | | | | | | | 1,405,725 | | | | | $ | — | | | | | $ | 1,778 | | | | | $ | (60,792) | | | | | $ | (59,014) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (18,281) | | | | | $ | (10,860) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation expense
|
| | | | 451 | | | | | | 138 | | |
Loss on disposal of property and equipment
|
| | | | — | | | | | | 7 | | |
Stock-based compensation expense
|
| | | | 490 | | | | | | 152 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 215 | | | | | | (2,436) | | |
Other non-current assets
|
| | | | 14 | | | | | | (479) | | |
Accounts payable
|
| | | | 231 | | | | | | 311 | | |
Accrued expenses and other current liabilities
|
| | | | 73 | | | | | | (106) | | |
Deferred rent
|
| | | | 561 | | | | | | (28) | | |
Net cash used in operating activities
|
| | | | (16,246) | | | | | | (13,301) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (2,452) | | | | | | (637) | | |
Sale of property and equipment
|
| | | | — | | | | | | 7 | | |
Net cash used in investing activities
|
| | | | (2,452) | | | | | | (630) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs
|
| | | | 115,831 | | | | | | 24,978 | | |
Proceeds from exercise of stock options
|
| | | | 241 | | | | | | 84 | | |
Proceeds from the early exercise of stock options
|
| | | | 528 | | | | | | 14 | | |
Net cash provided by financing activities
|
| | | | 116,600 | | | | | | 25,076 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 97,902 | | | | | | 11,145 | | |
Cash and cash equivalents at beginning of period
|
| | | | 39,045 | | | | | | 16,844 | | |
Cash and cash equivalents at end of period
|
| | | $ | 136,947 | | | | | $ | 27,989 | | |
Supplemental cash flow disclosures: | | | | | | | | | | | | | |
Deferred financing costs in accounts payable and accrued expenses
|
| | | $ | 264 | | | | | $ | — | | |
Purchases of property and equipment included in accounts payable and accrued expenses
|
| | | $ | 369 | | | | | $ | 32 | | |
Vesting of restricted stock subject to repurchase
|
| | | $ | — | | | | | $ | — | | |
Vesting of options early exercised subject to repurchase
|
| | | $ | 26 | | | | | $ | 5 | | |
| | |
Fair Value Measurements at
June 30, 2021 |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 136,697 | | | | | $ | — | | | | | $ | — | | | | | $ | 136,697 | | |
Total
|
| | | $ | 136,697 | | | | | $ | — | | | | | $ | — | | | | | $ | 136,697 | | |
| | |
Fair Value Measurements at
December 31, 2020 |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 38,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,795 | | |
Total
|
| | | $ | 38,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,795 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Laboratory equipment
|
| | | $ | 4,309 | | | | | $ | 2,121 | | |
Computer equipment
|
| | | | 32 | | | | | | 22 | | |
Furniture and fixtures
|
| | | | 18 | | | | | | 18 | | |
Leasehold improvements
|
| | | | 1,556 | | | | | | 1,253 | | |
| | | | | 5,915 | | | | | | 3,414 | | |
Less: Accumulated depreciation
|
| | | | (828) | | | | | | (377) | | |
| | | | $ | 5,087 | | | | | $ | 3,037 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Accrued employee compensation and benefits
|
| | | $ | 1,543 | | | | | $ | 1,482 | | |
Accrued external research and development expenses
|
| | | | 486 | | | | | | 125 | | |
Accrued issuance costs
|
| | | | 264 | | | | | | — | | |
Accrued general and administrative professional service expenses
|
| | | | 213 | | | | | | 35 | | |
Other
|
| | | | 92 | | | | | | 115 | | |
| | | | $ | 2,598 | | | | | $ | 1,757 | | |
| | |
June 30, 2021
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series Seed preferred stock
|
| | | | 2,420,746 | | | | | | 2,420,746 | | | | | $ | 2,061 | | | | | $ | 2,100 | | | | | | 334,547 | | |
Series A preferred stock
|
| | | | 82,879,139 | | | | | | 82,879,139 | | | | | | 79,597 | | | | | | 86,277 | | | | | | 11,453,888 | | |
Series B preferred stock
|
| | | | 53,522,099 | | | | | | 53,522,099 | | | | | | 115,831 | | | | | | 116,250 | | | | | | 7,396,748 | | |
| | | | | 138,821,984 | | | | | | 138,821,984 | | | | | $ | 197,489 | | | | | $ | 204,627 | | | | | | 19,185,183 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series Seed preferred stock
|
| | | | 2,420,746 | | | | | | 2,420,746 | | | | | $ | 2,061 | | | | | $ | 2,100 | | | | | | 334,547 | | |
Series A preferred stock
|
| | | | 82,879,139 | | | | | | 82,879,139 | | | | | | 79,597 | | | | | | 86,277 | | | | | | 11,453,888 | | |
| | | | | 85,299,885 | | | | | | 85,299,885 | | | | | $ | 81,658 | | | | | $ | 88,377 | | | | | | 11,788,435 | | |
| | |
Six Months
Ended June 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Research and development expenses
|
| | | $ | 162 | | | | | $ | 54 | | |
General and administrative expenses
|
| | | | 328 | | | | | | 98 | | |
Total | | | | $ | 490 | | | | | $ | 152 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
|
Risk-free interest rate
|
| |
1.05%
|
| |
0.53%
|
|
Expected volatility
|
| |
74%
|
| |
75%
|
|
Expected dividend yield
|
| |
—
|
| |
—
|
|
Expected term (in years)
|
| |
6.01
|
| |
5.99
|
|
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Contractual Term |
| |
Aggregate
Intrinsic Value(2) |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||
Outstanding as of December 31, 2020
|
| | | | 1,625,256 | | | | | $ | 1.88 | | | | | | | | | | | | | | |
Granted
|
| | | | 886,300 | | | | | | 8.32 | | | | | | | | | | | | | | |
Exercised
|
| | | | (343,661) | | | | | | 2.24 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (11,960) | | | | | | 1.95 | | | | | | | | | | | | | | |
Outstanding as of June 30, 2021
|
| | | | 2,155,935 | | | | | $ | 4.49 | | | | | | 9.10 | | | | | $ | 17,293 | | |
Vested and exercisable as of June 30, 2021
|
| | | | 360,695 | | | | | $ | 1.74 | | | | | | 7.79 | | | | | $ | 3,883 | | |
Unvested and exercisable as of June 30, 2021(1)
|
| | | | 1,795,240 | | | | | $ | 5.07 | | | | | | 9.36 | | | | | $ | 13,409 | | |
| | |
Shares
|
| |
Weighted-
Average Grant-Date Fair Value |
| ||||||
Unvested as of December 31, 2020
|
| | | | 11,537 | | | | | $ | 0.007 | | |
Vested
|
| | | | (8,653) | | | | | | 0.007 | | |
Unvested as of June 30, 2021
|
| | | | 2,884 | | | | | $ | 0.007 | | |
Years Ending December 31,
|
| | | | | | |
2021
|
| | | $ | 3,432 | | |
2022
|
| | | | 8,526 | | |
2023
|
| | | | 8,384 | | |
Total future lease payments
|
| | | $ | 20,342 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (18,281) | | | | | $ | (10,860) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 1,290,690 | | | | | | 1,048,022 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (14.16) | | | | | $ | (10.36) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 19,185,183 | | | | | | 8,469,520 | | |
Unvested restricted common stock
|
| | | | 2,884 | | | | | | 51,575 | | |
Unvested shares from early exercises
|
| | | | 218,597 | | | | | | 25,739 | | |
Stock options to purchase common stock
|
| | | | 2,155,935 | | | | | | 1,000,036 | | |
| | | | | 21,562,599 | | | | | | 9,546,870 | | |
| Goldman Sachs & Co. LLC | | | | | |||
|
Cowen
|
| ||||||
|
Evercore ISI
|
|