| |
Delaware
(State or other jurisdiction of
Incorporation or organization |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
81-1152476
(I.R.S. Employer
Identification No.) |
|
| |
Marc A. Rubenstein
Thomas J. Danielski Ropes & Gray LLP Prudential Tower 800 Boylston Street Boston, Massachusetts 02199 (617) 951-7000 |
| |
Siavosh Salimi
William A. Magioncalda Paul Hastings LLP The MetLife Building 200 Park Avenue New York, New York 10166 (212) 318-6000 |
|
| |
Large accelerate filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 80 | | | |
| | | | | 82 | | | |
| | | | | 83 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 88 | | | |
| | | | | 91 | | | |
| | | | | 106 | | | |
| | | | | 152 | | | |
| | | | | 161 | | | |
| | | | | 168 | | | |
| | | | | 172 | | | |
| | | | | 175 | | | |
| | | | | 181 | | | |
| | | | | 184 | | | |
| Underwriting | | | | | 188 | | |
| | | | | 200 | | | |
| | | | | 200 | | | |
| | | | | 200 | | | |
| | | | | F-1 | | | |
| | | |
Year Ended December 31,
|
| |||||||||
|
(In thousands, except share and per share data)
|
| |
2023
|
| |
2022
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Research and collaboration revenue
|
| | | $ | 350 | | | | | $ | — | | |
| Operating Expenses: | | | | | | | | | | | | | |
|
Research and development
|
| | | | 40,616 | | | | | | 34,771 | | |
|
General and Administrative
|
| | | | 11,613 | | | | | | 10,230 | | |
|
Total operating expenses
|
| | | | 52,229 | | | | | | 45,001 | | |
|
Loss from operations
|
| | | | (51,879) | | | | | | (45,001) | | |
| Other income (expense), net: | | | | | | | | | | | | | |
|
Interest income
|
| | | | 2,808 | | | | | | 904 | | |
|
Other (expense)
|
| | | | (220) | | | | | | (95) | | |
|
Total other income (expense), net
|
| | | | 2,588 | | | | | | 809 | | |
|
Net Loss
|
| | | $ | (49,291) | | | | | $ | (44,192) | | |
|
Net loss per share attributable to common stockholders, basic and
diluted(1) |
| | | $ | (11.13) | | | | | $ | (12.61) | | |
|
Weighted average shares of common stock outstanding, basic and
diluted(1) |
| | | | 4,429,564 | | | | | | 3,503,242 | | |
|
Pro forma net loss per share attributable to common stockholders, basic and
diluted(2) |
| | | $ | (0.33) | | | | | | | | |
|
Pro forma weighted average shares of common stock outstanding, basic and diluted(2)
|
| | | | 135,079,592 | | | | | | | | |
| | | |
As of December 31, 2023
|
| |||||||||||||||
|
(in thousands)
|
| |
Actual
|
| |
Pro forma(2)
|
| |
Pro forma
as adjusted(3) |
| |||||||||
| Balance Sheet Data: | | | | | |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 38,380 | | | | | $ | | | | | $ | | | ||
|
Restricted cash
|
| | | | 1,624 | | | | | | | | | | | | | | |
|
Working capital(1)
|
| | | | 32,206 | | | | | | | | | | | | | | |
|
Total assets
|
| | | | 54,946 | | | | | | | | | | | | | | |
|
Convertible preferred stock
|
| | | | 162,147 | | | | | | | | | | | | | | |
|
Total stockholders’ (deficit) equity
|
| | | | (123,730) | | | | | | | | | | | | | | |
| | | |
As of , 2024
|
| |||||||||||||||
|
(in thousands, except share and per share data)
|
| |
Actual
|
| |
Pro forma
|
| |
Pro forma as
adjusted(1) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Preferred stock warrant liability
|
| | | $ | | | | | | | | | | | | | | | |
|
Series A Prime convertible preferred stock, $0.0001 par value; shares authorized, shares issued and outstanding, actual; no shares authorized, issued or outstanding pro forma and pro forma as adjusted
|
| | | | | | | | | | | | | | | | | | |
|
Series B convertible preferred stock, $0.0001 par value;
shares authorized, shares issued and outstanding, no shares authorized, issued or outstanding pro forma and pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
| Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value; no shares authorized, issued or
outstanding, actual; shares authorized and no shares issued or outstanding, pro forma and pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value; shares authorized, shares
issued and outstanding, actual; shares authorized, shares issued and outstanding, pro forma; shares authorized, shares issued and outstanding, pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | | | | | | | | | | | | | | | |
|
Accumulated (deficit) equity
|
| | | | | | | | | | | | | | | | | | |
|
Total stockholders’ (deficit) equity
|
| | | | | | | | | | | | | | | | | | |
|
Total capitalization
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| |
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
| |
Historical net tangible book value (deficit) per share as of , 2024
|
| | | $ | | | | | | | | | |
| |
Pro forma increase in net tangible book value (deficit) per share attributable to the
pro forma transactions described above |
| | | | | | | | | | | | |
| |
Pro forma net tangible book value per share as of , 2024
|
| | | | | | | | | | | | |
| |
Increase in pro forma as adjusted net tangible book value per share attributable to new investors participating in this offering
|
| | | | | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
| |
Dilution per share to new investors participating in this offering
|
| | | $ | | | | | |||||
| | | |
Total shares
|
| |
Total consideration
|
| |
Weighted
average price per share |
| ||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| |||||||||||||||
|
Existing stockholders
|
| | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | | ||
|
New Investors
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | | |
|
Total
|
| | | | | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | | |
| | | |
Year ended December 31,
|
| | | | | | | |||||||||
| | | |
2023
|
| |
2022
|
| |
Change ($)
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
Research and collaboration revenue
|
| | | $ | 350 | | | | | $ | — | | | | | $ | 350 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 40,616 | | | | | $ | 34,771 | | | | | $ | 5,845 | | |
|
General and administrative
|
| | | | 11,613 | | | | | | 10,230 | | | | | | 1,383 | | |
|
Total operating expenses
|
| | | | 52,229 | | | | | | 45,001 | | | | | | 7,228 | | |
|
Loss from operations
|
| | | | (51,879) | | | | | | (45,001) | | | | | | (6,878) | | |
| Other income (expense), net | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 2,808 | | | | | | 904 | | | | | | 1,904 | | |
|
Other (expense)
|
| | | | (220) | | | | | | (95) | | | | | | (125) | | |
|
Total other income (expense), net
|
| | | | 2,588 | | | | | | 809 | | | | | | 1,779 | | |
|
Net loss and comprehensive loss
|
| | | $ | (49,291) | | | | | $ | (44,192) | | | | | $ | (5,099) | | |
| | | |
Year ended December 31,
|
| | | | | | | |||||||||
| | | |
2023
|
| |
2022
|
| |
Change ($)
|
| |||||||||
|
Clinical and preclinical expenses
|
| | | $ | 19,841 | | | | | $ | 19,750 | | | | | $ | 91 | | |
|
Personnel-related expenses
|
| | | | 14,715 | | | | | | 11,050 | | | | | | 3,665 | | |
|
Professional fees
|
| | | | 1,324 | | | | | | 509 | | | | | | 815 | | |
|
Facility-related and other expenses
|
| | | | 4,736 | | | | | | 3,462 | | | | | | 1,274 | | |
|
Total research and development expenses
|
| | | $ | 40,616 | | | | | $ | 34,771 | | | | | $ | 5,845 | | |
| | | |
Year ended December 31,
|
| | | | | | | |||||||||
| | | |
2023
|
| |
2022
|
| |
Change ($)
|
| |||||||||
|
Personnel-related expenses
|
| | | $ | 6,909 | | | | | $ | 5,378 | | | | | $ | 1,531 | | |
|
Professional and consultant fees
|
| | | | 2,670 | | | | | | 2,926 | | | | | | (256) | | |
|
Facilities, fees and other related costs
|
| | | | 2,034 | | | | | | 1,926 | | | | | | 108 | | |
|
Total general and administrative expenses
|
| | | $ | 11,613 | | | | | $ | 10,230 | | | | | $ | 1,383 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Net cash used in operating activities
|
| | | $ | (44,155) | | | | | $ | (38,543) | | |
|
Net cash used in investing activities
|
| | | | (678) | | | | | | (4,025) | | |
|
Net cash provided by financing activities
|
| | | | 301 | | | | | | 100,157 | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | $ | (44,532) | | | | | $ | 57,589 | | |
| |
|
| |||
| |
Error bars represent standard error of the mean; NTC denotes non-targeting control.
|
| |
Vertical error bars represent standard deviation of fold change increase in mRNA; Horizontal error bars represent standard deviation of measured ASO concentration.
|
|
|
Name
|
| |
Age
|
| |
Position(s)
|
| |||
| Executive officers | | | | | | | | | | |
|
Josh Mandel-Brehm
|
| | | | 41 | | | |
President, Chief Executive Officer and Director
|
|
|
David Bumcrot, PhD
|
| | | | 61 | | | | Chief Scientific Officer | |
|
Kelly Gold
|
| | | | 47 | | | | Chief Financial Officer | |
| Non-employee directors | | | | | | | | | | |
|
Steven Holtzman(2)(3)
|
| | | | 70 | | | | Chair of the Board of Directors | |
|
James Boylan
|
| | | | 57 | | | | Director | |
|
Jorge Conde(2)(4)
|
| | | | 47 | | | | Director | |
|
Ingo Chakravarty
|
| | | | 56 | | | | Director | |
|
Michael Higgins(1)(2)
|
| | | | 62 | | | | Director | |
|
Amir Nashat, ScD(3)
|
| | | | 51 | | | | Director | |
|
Paula Ragan, PhD(1)
|
| | | | 54 | | | | Director | |
|
Andy Schwab(3)
|
| | | | 53 | | | | Director | |
|
Ravi I. Thadhani, MD, MPH
|
| | | | 58 | | | | Director | |
|
Richard Young, PhD
|
| | | | 70 | | | | Director | |
|
Name and principal position
|
| |
Year
|
| |
Salary
($) |
| |
Nonequity
incentive plan compensation ($)(1) |
| |
All other
compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||
|
Joshua Mandel-Brehm
Chief Executive Officer |
| | | | 2023 | | | | | $ | 546,000 | | | | | $ | 140,381 | | | | | $ | 9,900 | | | | | $ | 696,281 | | |
|
Kelly Gold
Chief Financial Officer |
| | | | 2023 | | | | | $ | 425,000 | | | | | $ | 111,190 | | | | | $ | 92,644 | | | | | $ | 628,834 | | |
|
David Bumcrot
Chief Scientific Officer |
| | | | 2023 | | | | | $ | 390,000 | | | | | $ | 102,033 | | | | | $ | 9,900 | | | | | $ | 501,933 | | |
| | | |
Option awards
|
| | | | | | | | | | | | | |
Stock awards
|
| ||||||||||||||||||
|
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested |
| |
Market Value
of Shares or Units of Stock That Have Not Yet Vested(1) |
| ||||||||||||||||||
|
Joshua Mandel-Brehm
|
| | | | 280,940 | | | | | | — | | | | | $ | 0.19 | | | | | | 5/22/27 | | | | | | | | | | | | | | |
| | | | 25,443 | | | | | | — | | | | | $ | 0.19 | | | | | | 12/4/27 | | | | | | | | | | | | | | | ||
| | | | 344,549 | | | | | | — | | | | | $ | 0.19 | | | | | | 9/4/28 | | | | | | | | | | | | | | | ||
| | | | 31,804 | | | | | | — | | | | | $ | 0.19 | | | | | | 3/12/29 | | | | | | | | | | | | | | | ||
| | | | 15,570(2) | | | | | | 332 | | | | | $ | 0.19 | | | | | | 2/19/30 | | | | | | | | | | | | | | | ||
| | | | 328,125(3) | | | | | | 421,875 | | | | | $ | 0.49 | | | | | | 3/23/32 | | | | | | | | | | | | | | | ||
| | | | 1,197,593(4) | | | | | | 2,634,707 | | | | | $ | 0.75 | | | | | | 12/7/32 | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 332(5) | | | | | $ | 269 | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 937,573(6) | | | | | $ | 759,434 | | | ||
|
Kelly Gold
|
| | | | 16,962 | | | | | | — | | | | | $ | 0.19 | | | | | | 9/26/27 | | | | | | | | | | | | | | |
| | | | 4,240 | | | | | | — | | | | | $ | 0.19 | | | | | | 12/4/27 | | | | | | | | | | | | | | | ||
| | | | 31,804 | | | | | | — | | | | | $ | 0.19 | | | | | | 9/4/28 | | | | | | | | | | | | | | | ||
| | | | 6,360 | | | | | | — | | | | | $ | 0.19 | | | | | | 3/12/29 | | | | | | | | | | | | | | | ||
| | | | 53,007 | | | | | | — | | | | | $ | 0.19 | | | | | | 6/18/29 | | | | | | | | | | | | | | | ||
| | | | 8,304(2) | | | | | | 177 | | | | | $ | 0.19 | | | | | | 2/19/30 | | | | | | | | | | | | | | | ||
| | | | 72,187(3) | | | | | | 92,813 | | | | | $ | 0.49 | | | | | | 3/23/32 | | | | | | | | | | | | | | | ||
| | | | 324,156(4) | | | | | | 713,144 | | | | | $ | 0.75 | | | | | | 12/7/32 | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 177(5) | | | | | $ | 143 | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 212,031(6) | | | | | $ | 171,745 | | | ||
| | | |
Option awards
|
| | | | | | | | | | | | | |
Stock awards
|
| ||||||||||||||||||
|
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested |
| |
Market Value
of Shares or Units of Stock That Have Not Yet Vested(1) |
| ||||||||||||||||||
|
David Bumcrot
|
| | | | 530 | | | | | | — | | | | | $ | 0.19 | | | | | | 5/22/27 | | | | | | | | | | | | | | |
| | | | 56,188 | | | | | | — | | | | | $ | 0.19 | | | | | | 9/26/27 | | | | | | | | | | | | | | | ||
| | | | 7,421 | | | | | | — | | | | | $ | 0.19 | | | | | | 12/4/27 | | | | | | | | | | | | | | | ||
| | | | 6,360 | | | | | | — | | | | | $ | 0.19 | | | | | | 3/12/29 | | | | | | | | | | | | | | | ||
| | | | 48,767 | | | | | | — | | | | | $ | 0.19 | | | | | | 6/18/29 | | | | | | | | | | | | | | | ||
| | | | 46,089(2) | | | | | | 981 | | | | | $ | 0.19 | | | | | | 2/19/30 | | | | | | | | | | | | | | | ||
| | | | 76,562(3) | | | | | | 98,438 | | | | | $ | 0.49 | | | | | | 3/23/32 | | | | | | | | | | | | | | | ||
| | | | 307,062(4) | | | | | | 675,538 | | | | | $ | 0.75 | | | | | | 12/7/32 | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 160(5) | | | | | $ | 130 | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 212,031(6) | | | | | $ | 171,745 | | | ||
|
Name
|
| |
Fees Earned or Paid
in Cash ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||
|
Richard Young, PhD(2)
|
| | | $ | 42,500 | | | | | $ | 100,000(1) | | | | | $ | 142,500 | | |
|
Steve Holtzman(2)
|
| | | $ | 50,000 | | | | | $ | 75,000(1) | | | | | $ | 125,000 | | |
|
Michael Higgins(2)
|
| | | $ | 42,500 | | | | | | — | | | | | $ | 42,500 | | |
|
Paula Ragan, PhD(2)
|
| | | $ | 42,500 | | | | | | — | | | | | $ | 42,500 | | |
|
Ravi Thadani, MD, MPH(2)
|
| | | $ | 35,000 | | | | | | — | | | | | $ | 35,000 | | |
|
James Boylan
|
| | | | — | | | | | | — | | | | | | — | | |
|
Andy Schwab
|
| | | | — | | | | | | — | | | | | | — | | |
|
Amir Nashat, ScD
|
| | | | — | | | | | | — | | | | | | — | | |
|
Name
|
| |
Fees Earned or Paid
in Cash ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||
|
Jorge Conde
|
| | | | — | | | | | | — | | | | | | — | | |
|
Diana Bernstein
|
| | | | — | | | | | | — | | | | | | — | | |
|
Ingo Chakravarty
|
| | | | — | | | | | | — | | | | | | — | | |
|
Name
|
| |
Series A Prime
Convertible Preferred Stock (#) |
| |
Aggregate Purchase Price
($) |
| ||||||
|
Entities affiliated with Polaris Partners(1)
|
| | | | 8,840,737 | | | | | $ | 8,839,462.55 | | |
|
AH Bio Fund I, L.P., as nominee(2)
|
| | | | 8,837,550 | | | | | $ | 8,836,274.22 | | |
|
Steven Holtzman(3)
|
| | | | 110,014 | | | | | $ | 23,322.97 | | |
|
Richard Young, PhD(3)
|
| | | | 110,014 | | | | | $ | 23,322.97 | | |
|
Leonard Zon(3)
|
| | | | 110,014 | | | | | $ | 23,322.97 | | |
|
Name
|
| |
Series B convertible
preferred stock (#) |
| |
Aggregate purchase price ($)
|
| ||||||
|
Everest Aggregator, LP(1)
|
| | | | 27,166,530 | | | | | $ | 39,999.998.78 | | |
|
Entities affiliated with 5AM Ventures(2)
|
| | | | 7,640,586 | | | | | $ | 11,249,998.83 | | |
|
Northpond Ventures, LP(3)
|
| | | | 5,287,303 | | | | | $ | 7,785.024.94 | | |
|
Entities affiliated with Polaris Partners(4)
|
| | | | 4,244,770 | | | | | $ | 6,249,999.36 | | |
|
AH Bio Fund I, L.P., as nominee(5)
|
| | | | 679,163 | | | | | $ | 999,999.61 | | |
|
Entities affiliated with Kaiser(6)
|
| | | | 10,187,448 | | | | | $ | 14,999,998.44 | | |
|
State of Michigan Retirement Systems(7)
|
| | | | 10,187,449 | | | | | $ | 14,999,999.91 | | |
|
Josh Mandel-Brehm
|
| | | | 6,791 | | | | | $ | 9,999.07 | | |
|
Director
|
| |
Affiliated Stockholder
|
|
| James Boylan | | | Entities affiliated with Everest Aggregator, LP | |
| Jorge Conde | | | Entities affiliated with AH Bio Fund I, L.P. | |
| Ingo Chakravarty | | | Entities affiliated with Northpond Ventures, LP | |
| Amir Nashat, ScD | | | Entities affiliated with Polaris Partners | |
| Andy Schwab | | | Entities affiliated with 5AM Ventures | |
| | | |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares Beneficially
Owned |
| |||||||||
|
Name of Beneficial Owner
|
| |
Before Offering
|
| |
After Offering
|
| |||||||||
| Greater than 5% stockholders | | | | | | | | | | | | | | | | |
|
Entities affiliated with 5AM Ventures(1)
|
| | | | | | | % | | | | | | % | | |
|
AH Bio Fund I, L.P.(2)
|
| | | | | | | % | | | | | | % | | |
|
Everest Aggregator, LP(3)
|
| | | | | | | % | | | | | | % | | |
|
Entities affiliated with Kaiser Permanente Group Trust(4)
|
| | | | | | | % | | | | | | % | | |
|
Entities affiliated with Northpond Ventures, LLC(5)
|
| | | | | | | % | | | | | | % | | |
|
Entities affiliated with Polaris Partners(6)
|
| | | | | | | % | | | | | | % | | |
|
SMRS-TOPE LLC(7)
|
| | | | | | | % | | | | | | % | | |
| Named executive officers and directors | | | | | | | | | | | | | | | | |
|
Josh Mandel-Brehm(8)
|
| | | | | | | % | | | | | | % | | |
|
David Bumcrot, PhD(9)
|
| | | | | | | % | | | | | | % | | |
|
Kelly Gold(10)
|
| | | | | | | % | | | | | | % | | |
|
Steven Holtzman(11)
|
| | | | | | | % | | | | | | % | | |
|
James Boylan(12)
|
| | | | | | | % | | | | | | % | | |
|
Jorge Conde(13)
|
| | | | | | | % | | | | | | % | | |
| | | |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares Beneficially
Owned |
| |||||||||
|
Name of Beneficial Owner
|
| |
Before Offering
|
| |
After Offering
|
| |||||||||
|
Ingo Chakravarty(14)
|
| | | | | | | % | | | | | | % | | |
|
Michael Higgins(15)
|
| | | | | | | % | | | | | | % | | |
|
Amir Nashat, ScD(16)
|
| | | | | | | % | | | | | | % | | |
|
Paula Ragan, PhD(17)
|
| | | | | | | % | | | | | | % | | |
|
Andy Schwab(18)
|
| | | | | | | % | | | | | | % | | |
|
Ravi I. Thadhani, MD, MPH(19)
|
| | | | | | | % | | | | | | % | | |
|
Richard Young, PhD(20)
|
| | | | | | | % | | | | | | % | | |
|
All current executive officers and directors as a group (13 persons)
|
| | | | | | | % | | | | | | % | | |
|
Name
|
| |
Number of shares
|
|
|
J.P. Morgan Securities LLC
|
| |
|
|
|
Leerink Partners LLC
|
| |
|
|
|
Piper Sandler & Co.
|
| |
|
|
|
William Blair & Company, L.L.C.
|
| |
|
|
|
Total
|
| |
|
|
| | | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | ||
| | | |
Page
|
| |||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | |
December 31,
|
| |||||||||
|
Assets
|
| |
2023
|
| |
2022
|
| ||||||
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 38,380 | | | | | $ | 83,190 | | |
|
Prepaid expenses and other current assets
|
| | | | 1,633 | | | | | | 1,219 | | |
|
Total current assets
|
| | | | 40,013 | | | | | | 84,409 | | |
|
Restricted cash
|
| | | | 1,624 | | | | | | 1,346 | | |
|
Property and equipment, net
|
| | | | 4,797 | | | | | | 5,648 | | |
|
Operating lease right-of-use assets
|
| | | | 7,764 | | | | | | 10,770 | | |
|
Finance lease right-of-use assets
|
| | | | 748 | | | | | | 376 | | |
|
Total assets
|
| | | $ | 54,946 | | | | | $ | 102,549 | | |
| Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 1,042 | | | | | $ | 2,151 | | |
|
Accrued expenses and other current liabilities
|
| | | | 3,302 | | | | | | 3,425 | | |
|
Operating lease liabilities, current portion
|
| | | | 2,704 | | | | | | 2,227 | | |
|
Finance lease liabilities, current portion
|
| | | | 354 | | | | | | 143 | | |
|
Financing liability, current portion
|
| | | | 405 | | | | | | — | | |
|
Total current liabilities
|
| | | | 7,807 | | | | | | 7,946 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 8,487 | | | | | | 9,880 | | |
|
Finance lease liabilities, net of current portion
|
| | | | 148 | | | | | | 145 | | |
|
Financing liability, net of current portion
|
| | | | 85 | | | | | | — | | |
|
Other long-term liabilities
|
| | | | 2 | | | | | | 2 | | |
|
Total liabilities
|
| | | | 16,529 | | | | | | 17,933 | | |
| Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
|
Convertible preferred stock, $0.0001 par value per share; 149,673,284 shares authorized as of December 31, 2023 and 2022, 130,648,426 shares issued and outstanding as of December 31, 2023 and 2022; liquidation value of $162,885 as of December 31, 2023 and 2022
|
| | | | 162,147 | | | | | | 162,147 | | |
| Stockholders’ deficit: | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value per share; 210,000,000 shares authorized as
of December 31, 2023 and 2022; 11,509,269, and 11,559,826 shares issued, 5,168,193 and 4,002,103 shares outstanding as of December 31, 2023 and 2022, respectively |
| | | | 1 | | | | | | 1 | | |
|
Additional paid-in capital
|
| | | | 36,231 | | | | | | 33,139 | | |
|
Accumulated deficit
|
| | | | (159,962) | | | | | | (110,671) | | |
|
Total stockholders’ deficit
|
| | | | (123,730) | | | | | | (77,531) | | |
|
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 54,946 | | | | | $ | 102,549 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Revenue | | | | | | | | | | | | | |
|
Research and collaboration revenue
|
| | | $ | 350 | | | | | $ | — | | |
| Operating expenses | | | | | | | | | | | | | |
|
Research and development
|
| | | | 40,616 | | | | | | 34,771 | | |
|
General and administrative
|
| | | | 11,613 | | | | | | 10,230 | | |
|
Total operating expenses
|
| | | | 52,229 | | | | | | 45,001 | | |
|
Loss from operations
|
| | | | (51,879) | | | | | | (45,001) | | |
| Other income (expense), net: | | | | | | | | | | | | | |
|
Interest income
|
| | | | 2,808 | | | | | | 904 | | |
|
Other expense
|
| | | | (220) | | | | | | (95) | | |
|
Total other income (expense), net
|
| | | | 2,588 | | | | | | 809 | | |
|
Net loss attributable to common stockholders and comprehensive loss
|
| | | $ | (49,291) | | | | | | (44,192) | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (11.13) | | | | | $ | (12.61) | | |
|
Weighted average shares of common stock outstanding, basic and diluted
|
| | | | 4,429,564 | | | | | | 3,503,242 | | |
| | | |
Convertible
preferred stock |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance at January 1, 2022
|
| | | | 62,389,791 | | | | | $ | 61,952 | | | | | | | 3,017,624 | | | | | $ | 1 | | | | | $ | 31,707 | | | | | $ | (66,479) | | | | | $ | (34,771) | | |
|
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 224,245 | | | | | | — | | | | | | 55 | | | | | | — | | | | | | 55 | | |
|
Issuance of Series B convertible
preferred stock, net of issuance costs of $309 |
| | | | 68,258,635 | | | | | | 100,195 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 760,234 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,377 | | | | | | — | | | | | | 1,377 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (44,192) | | | | | | (44,192) | | |
|
Balance at January 1, 2023
|
| | | | 130,648,426 | | | | | $ | 162,147 | | | | | | | 4,002,103 | | | | | $ | 1 | | | | | $ | 33,139 | | | | | $ | (110,671) | | | | | $ | (77,531) | | |
|
Vesting of restricted common stock
|
| | | | — | | | | | | — | | | | | | | 683,390 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 482,700 | | | | | | — | | | | | | 185 | | | | | | — | | | | | | 185 | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,907 | | | | | | — | | | | | | 2,907 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (49,291) | | | | | | (49,291) | | |
|
Balance at December 31, 2023
|
| | | | 130,648,426 | | | | | $ | 162,147 | | | | | | | 5,168,193 | | | | | $ | 1 | | | | | $ | 36,231 | | | | | $ | (159,962) | | | | | $ | (123,730) | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Operating Activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (49,291) | | | | | $ | (44,192) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 1,678 | | | | | | 878 | | |
|
Stock-based compensation expense
|
| | | | 2,907 | | | | | | 1,377 | | |
|
Non-cash lease expense
|
| | | | 1,728 | | | | | | 1,678 | | |
|
Non-cash interest expense
|
| | | | 92 | | | | | | 12 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid and other current assets
|
| | | | (420) | | | | | | (630) | | |
|
Accounts payable
|
| | | | (1,115) | | | | | | 1,331 | | |
|
Accrued expenses and other liabilities
|
| | | | (136) | | | | | | 1,891 | | |
|
Operating lease assets and liabilities
|
| | | | 402 | | | | | | (888) | | |
|
Net cash used in operating activities
|
| | | | (44,155) | | | | | | (38,543) | | |
| Investing Activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (678) | | | | | | (4,025) | | |
|
Net cash used in investing activities
|
| | | | (678) | | | | | | (4,025) | | |
| Financing Activities | | | | | | | | | | | | | |
|
Proceeds from issuance of convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 100,195 | | |
|
Proceeds from exercise of common stock options
|
| | | | 185 | | | | | | 55 | | |
|
Proceeds from financing obligation, net of issuance costs
|
| | | | 706 | | | | | | — | | |
|
Principal payments on financing obligation
|
| | | | (268) | | | | | | — | | |
|
Principal payments on finance leases
|
| | | | (322) | | | | | | (93) | | |
|
Net cash provided by financing activities
|
| | | | 301 | | | | | | 100,157 | | |
|
Net (decrease) increase in cash, cash equivalent and restricted cash
|
| | | | (44,532) | | | | | | 57,589 | | |
|
Cash, cash equivalents and restricted cash at beginning of year
|
| | | | 84,536 | | | | | | 26,947 | | |
|
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 40,004 | | | | | $ | 84,536 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Operating lease right-of-use asset obtained in exchange for lease liabilities
|
| | | $ | 1,397 | | | | | $ | 12,449 | | |
|
Finance lease right-of-use asset obtained in exchange for lease liabilities
|
| | | $ | 504 | | | | | $ | 369 | | |
|
Purchases of property and equipment in accounts payable and accrued expenses
|
| | | $ | 12 | | | | | $ | 295 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 38,380 | | | | | $ | 83,190 | | |
|
Restricted cash
|
| | | | 1,624 | | | | | | 1,346 | | |
|
Total cash, cash equivalents and restricted cash
|
| | | $ | 40,004 | | | | | $ | 84,536 | | |
|
Description
|
| |
Useful Life
|
|
| Computer and software | | | Three years | |
| Laboratory equipment | | | Five years | |
| Furniture and fixtures | | | Seven years | |
| Leasehold improvements | | |
Shorter of asset life or remaining lease term
|
|
| | | |
Fair Value Measurements at December 31, 2023
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents
|
| | | $ | 37,074 | | | | | $ | — | | | | | $ | — | | | | | $ | 37,074 | | |
| | | |
Fair Value Measurements at December 31, 2022
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents
|
| | | $ | 82,377 | | | | | $ | — | | | | | $ | — | | | | | $ | 82,377 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Variable lease expenses
|
| | | $ | 105 | | | | | $ | 16 | | |
|
Federal R&D tax credit receivable
|
| | | | 442 | | | | | | 678 | | |
|
Software and subscriptions
|
| | | | 287 | | | | | | 158 | | |
|
Research and development (R&D)
|
| | | | 480 | | | | | | 162 | | |
|
Other
|
| | | | 318 | | | | | | 206 | | |
|
Prepaid expenses and other current assets
|
| | | $ | 1,633 | | | | | $ | 1,219 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Laboratory equipment
|
| | | $ | 3,322 | | | | | $ | 2,757 | | |
|
Computer and software
|
| | | | 938 | | | | | | 921 | | |
|
Furniture and fixtures
|
| | | | 524 | | | | | | 492 | | |
|
Leasehold improvements
|
| | | | 4,518 | | | | | | 4,518 | | |
|
Total property and equipment
|
| | | | 9,302 | | | | | | 8,687 | | |
|
Less: accumulated depreciation and amortization
|
| | | | (4,505) | | | | | | (3,039) | | |
|
Property and equipment, net
|
| | | $ | 4,797 | | | | | $ | 5,648 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
External research and development expenses
|
| | | $ | 601 | | | | | $ | 571 | | |
|
Employee compensation and benefits
|
| | | | 1,937 | | | | | | 1,777 | | |
|
Professional fees and other general and administrative expenses
|
| | | | 475 | | | | | | 818 | | |
|
Other
|
| | | | 289 | | | | | | 259 | | |
| | | | | $ | 3,302 | | | | | $ | 3,425 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Lease cost | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 2,489 | | | | | $ | 2,629 | | |
|
Short-term lease cost
|
| | | | 119 | | | | | | 46 | | |
|
Variable lease expense
|
| | | | 1,213 | | | | | | 1,018 | | |
|
Total lease cost
|
| | | $ | 3,821 | | | | | $ | 3,693 | | |
| Other information | | | | | | | | | | | | | |
|
Cash paid for amounts included in the measurement
of lease liabilities, included in operating cash flows |
| | | $ | 601 | | | | | $ | 1,972 | | |
|
Weighted-average remaining lease term
|
| | | | 3.7 | | | | | | 4.5 | | |
|
Weighted-average incremental borrowing rate
|
| | | | 6.72% | | | | | | 6.66% | | |
|
Year ending December 31,
|
| | | | | | |
|
2024
|
| | | $ | 3,356 | | |
|
2025
|
| | | | 3,455 | | |
|
2026
|
| | | | 3,558 | | |
|
2027
|
| | | | 1,980 | | |
|
2028
|
| | | | 263 | | |
|
Total lease payment
|
| | | | 12,612 | | |
|
Less: amount representing imputed interest
|
| | | | (1,421) | | |
|
Total future minimum lease obligations
|
| | | $ | 11,191 | | |
| | | |
Classification
|
| |
Year ended December 31,
|
| |||||||||
| |
2023
|
| |
2022
|
| |||||||||||
| Finance lease cost | | | | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| |
Depreciation and
amortization |
| | | $ | 146 | | | | | $ | 69 | | |
|
Interest on lease liabilities
|
| | Other Expense | | | | | 33 | | | | | | 12 | | |
|
Total finance lease cost
|
| | | | | | $ | 179 | | | | | $ | 81 | | |
| Other information | | | | | | | | | | | | | | | | |
|
Cash paid for amounts included in the measurement of lease liabilities, included in operating cash flows
|
| | | | | | $ | 322 | | | | | $ | 94 | | |
|
Weighted-average remaining lease term
|
| | | | | | | 1.8 | | | | | | 2.0 | | |
|
Weighted-average incremental borrowing rate
|
| | | | | | | 8.14% | | | | | | 6.62% | | |
|
Year ending December 31,
|
| | | | | | |
|
2024
|
| | | $ | 381 | | |
|
2025
|
| | | | 98 | | |
|
2026
|
| | | | 31 | | |
|
2027
|
| | | | 31 | | |
|
Total lease payment
|
| | | | 541 | | |
|
Less: amount representing imputed interest
|
| | | | (39) | | |
|
Total future minimum lease obligations
|
| | | $ | 502 | | |
| | | |
Authorized
Shares |
| |
Shares
Issued and Outstanding |
| |
Liquidation
Value |
| |
Common Stock
Issuable Upon Conversion |
| ||||||||||||
|
Series A Prime
|
| | | | 68,173,692 | | | | | | 62,389,791 | | | | | $ | 62,381 | | | | | | 62,389,791 | | |
|
Series B
|
| | | | 81,499,592 | | | | | | 68,258,635 | | | | | $ | 100,504 | | | | | | 68,258,635 | | |
| | | |
December 31, 2023
|
| |||
|
Conversion of convertible preferred stock
|
| | | | 130,648,426 | | |
|
Stock options available for issuance
|
| | | | 13,195,448 | | |
|
Stock options outstanding
|
| | | | 25,514,335 | | |
|
Warrants
|
| | | | 1,602 | | |
|
Restricted stock vesting
|
| | | | 832,840 | | |
|
Total
|
| | | | 170,192,651 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Expected volatility
|
| | | | 92.24% | | | | | | 84.73% | | |
|
Risk-free interest rate
|
| | | | 3.84% | | | | | | 3.45% | | |
|
Expected dividend yield
|
| | | | 0% | | | | | | 0% | | |
|
Expected term (in years)
|
| | | | 5.97 | | | | | | 5.92 | | |
| | | |
Number of
Outstanding Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | | |
(Years)
|
| | | | | | | |||
|
Balance at December 31, 2022
|
| | | | 27,496,583 | | | | | $ | 0.58 | | | | | | 9.19 | | | | | | 6,140 | | |
|
Granted
|
| | | | 2,144,445 | | | | | $ | 0.78 | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | (3,643,993) | | | | | $ | 0.60 | | | | | | | | | | | | 203 | | |
|
Exercises
|
| | | | (482,700) | | | | | $ | 0.38 | | | | | | | | | | | | | | |
|
Balance at December 31, 2023
|
| | | | 25,514,335 | | | | | $ | 0.54 | | | | | | 8.05 | | | | | $ | 6,893 | | |
|
Vested and expected to vest at December 31, 2022
|
| | | | 25,514,335 | | | | | $ | 0.54 | | | | | | 8.05 | | | | | $ | 6,893 | | |
|
Exercisable at December 31, 2023
|
| | | | 11,717,871 | | | | | $ | 0.41 | | | | | | 7.33 | | | | | $ | 4,678 | | |
| | | |
Number of
Shares |
| |
Weighted
Average Fair Value |
| ||||||
|
Unvested at December 31, 2022
|
| | | | 1,516,230 | | | | | $ | 0.20 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Vested
|
| | | | (683,390) | | | | | | 0.22 | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Balance at December 31, 2023
|
| | | | 832,840 | | | | | $ | 0.18 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Research and development
|
| | | $ | 1,555 | | | | | $ | 676 | | |
|
General and administrative
|
| | | | 1,352 | | | | | | 701 | | |
| | | | | $ | 2,907 | | | | | $ | 1,377 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Income tax computed at federal statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
|
State taxes, net of federal benefit
|
| | | | 7.49 | | | | | | 6.72 | | |
|
Foreign rate differential
|
| | | | 0.04 | | | | | | — | | |
|
Research and development credit
|
| | | | 4.03 | | | | | | 3.08 | | |
|
Valuation allowance
|
| | | | (31.99) | | | | | | (30.30) | | |
|
Permanent differences
|
| | | | (0.57) | | | | | | (0.50) | | |
|
Effective income tax rate
|
| | | | (0.00)% | | | | | | (0.00)% | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating losses
|
| | | $ | 18,936 | | | | | $ | 15,927 | | |
|
R&D credit
|
| | | | 7,239 | | | | | | 4,555 | | |
|
Capitalized Sec. 59 (e ) R&D expenditures
|
| | | | 2,337 | | | | | | 2,822 | | |
|
Operating lease liabilities
|
| | | | 3,052 | | | | | | 3,353 | | |
|
Capitalized research and development costs
|
| | | | 17,413 | | | | | | 8,281 | | |
|
Other
|
| | | | 2,735 | | | | | | 1,930 | | |
|
Total gross deferred tax assets
|
| | | | 51,712 | | | | | | 36,868 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | | | (2,118) | | | | | | (3,025) | | |
|
Other
|
| | | | — | | | | | | (19) | | |
|
Total gross deferred tax liabilities
|
| | | | (2,118 | | | | | | (3,044) | | |
|
Net deferred tax assets
|
| | | | 49,594 | | | | | | 33,824 | | |
|
Valuation allowance
|
| | | | (49,594) | | | | | | (33,824) | | |
|
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (49,291) | | | | | $ | (44,192) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted-average common shares outstanding, basic and diluted
|
| | | | 4,429,564 | | | | | | 3,503,242 | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (11.13) | | | | | $ | (12.61) | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Conversion of preferred stock
|
| | | | 130,648,426 | | | | | | 130,648,426 | | |
|
Stock options outstanding
|
| | | | 25,514,335 | | | | | | 27,496,583 | | |
|
Conversion of preferred stock warrant
|
| | | | 1,602 | | | | | | 1,602 | | |
|
Unvested restricted common stock
|
| | | | 832,840 | | | | | | 1,516,230 | | |
| | | | | | 156,997,203 | | | | | | 159,662,841 | | |
| | | |
Amount
|
| | | | | | | |||
|
SEC registration fee
|
| | | $ | | | | | | * | | | |
|
FINRA filing fee
|
| | | | | | | | | | * | | |
|
Nasdaq Global Market initial listing fee
|
| | | | | | | | | | * | | |
|
Accountants’ fees and expenses
|
| | | | | | | | | | * | | |
|
Legal fees and expenses
|
| | | | | | | | | | * | | |
|
Blue sky fees and expenses
|
| | | | | | | | | | * | | |
|
Transfer agent’s fees and expenses
|
| | | | | | | | | | * | | |
|
Printing and engraving expenses
|
| | | | | | | | | | * | | |
|
Miscellaneous
|
| | | | | | | | | | * | | |
|
Total expenses
|
| | |
$
|
|
| | | | | * | | |
|
Exhibit No.
|
| |
Description of Exhibit
|
|
| 1.1* | | | Form of Underwriting Agreement. | |
| 3.1* | | | Form of Amended and Restated Certificate of Incorporation of the Registrant (to be effective prior to the completion of this offering). | |
| 3.2* | | | Form of Amended and Restated Bylaws of the Registrant (to be effective prior to the completion of this offering). | |
| 4.1* | | | Third Amended and Restated Investors’ Rights Agreement, by and among the Registrant and certain of its stockholders, dated June 3, 2022. | |
| 4.2* | | | Specimen Stock Certificate. | |
| 5.1* | | | Opinion of Ropes & Gray LLP. | |
| 10.1+ | | | Patent License Agreement by and between CAMP4 Therapeutics Corporation and the Whitehead Institute for Biomedical Research, dated as of October 23, 2019. | |
| 10.2+ | | | First Amendment to Patent License Agreement by and between CAMP4 Therapeutics Corporation and the Whitehead Institute for Biomedical Research, dated as of December 14, 2021. | |
| 10.3+ | | | Second Amendment to Patent License Agreement by and between CAMP4 Therapeutics Corporation and the Whitehead Institute for Biomedical Research, dated as of November 7, 2023. | |
| 10.4#* | | | Amended and Restated 2016 Stock Option and Grant Plan, and form of award agreements thereunder. | |
| 10.5#* | | | 2024 Equity Incentive Plan. | |
| 10.6#* | | | Form of Non-Qualified Stock Option Award Agreement for Non-Employee Directors under the 2024 Equity Incentive Plan. | |
| 10.7#* | | | Form of Incentive Stock Option Award Agreement under the 2024 Equity Incentive Plan. | |
| 10.8#* | | | Form of Non-Qualified Stock Option Award Agreement under the 2024 Equity Incentive Plan. | |
| 10.9#* | | | Form of Restricted Stock Unit Award Agreement under the 2024 Equity Incentive Plan. | |
| 10.10#* | | | 2024 Employee Stock Purchase Plan. | |
| 21.1* | | | Subsidiaries of the Registrant. | |
| 23.1* | | | Consent of Ernst & Young LLP, independent registered public accounting firm | |
| 23.2* | | | Consent of Ropes & Gray LLP (included in Exhibit 5.1). | |
|
Exhibit No.
|
| |
Description of Exhibit
|
|
| 24.1* | | | Power of Attorney (included on signature page). | |
| 107* | | | Filing Fee Table. | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
Josh Mandel-Brehm
|
| | President, Chief Executive Officer and Director (Principal Executive Officer) | | |
, 2024
|
|
| |
Kelly Gold
|
| |
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
| |
, 2024
|
|
| |
Steven Holtzman
|
| | Director and Chair | | |
, 2024
|
|
| |
James Boylan
|
| | Director | | |
, 2024
|
|
| |
Jorge Conde
|
| | Director | | |
, 2024
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
Ingo Chakravarty
|
| | Director | | |
, 2024
|
|
| |
Michael Higgins
|
| | Director | | |
, 2024
|
|
| |
Amir Nashat, ScD
|
| | Director | | |
, 2024
|
|
| |
Paula Ragan, PhD
|
| | Director | | |
, 2024
|
|
| |
Andy Schwab
|
| | Director | | |
, 2024
|
|
| |
Ravi I. Thadhani, MD, MPH
|
| | Director | | |
, 2024
|
|
| |
Richard Young, PhD
|
| | Director | | |
, 2024
|
|