|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
93-2749244
(I.R.S. Employer
Identification No.) |
|
|
Thomas Danielski
Paul Kinsella Nicholas Roper Ropes & Gray LLP Prudential Tower 800 Boylston Street Boston, MA 02199-3600 (617) 951-7000 |
| |
Richard Segal
Denny Won Divakar Gupta Evan Leitner Cooley LLP 55 Hudson Yards New York, NY 10001 (212) 479-6000 |
|
|
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☒
|
| |
Smaller reporting company ☒
|
|
| | | | | | | | | |
Emerging growth company ☒
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 14 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 82 | | | |
| | | | 102 | | | |
| | | | 157 | | | |
| | | | 166 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands, except share and per share amounts)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
Consolidated Statements of Operations | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Collaboration revenue.
|
| | | $ | — | | | | | $ | — | | | | | $ | 50,000 | | | | | $ | — | | |
Total revenue
|
| | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development (includes $966, $869,
$3,041 and $8,149 from related parties, respectively) |
| | | | 22,645 | | | | | | 15,347 | | | | | | 60,033 | | | | | | 61,689 | | |
General and administrative (includes $3, $25, $8 and $103 from related parties, respectively)
|
| | | | 4,933 | | | | | | 3,739 | | | | | | 17,114 | | | | | | 13,510 | | |
Acquired in-process research and development
|
| | | | — | | | | | | — | | | | | | 10,000 | | | | | | 1,000 | | |
Total operating expenses
|
| | | | 27,578 | | | | | | 19,086 | | | | | | 87,147 | | | | | | 76,199 | | |
Loss from operations
|
| | | | (27,578) | | | | | | (19,086) | | | | | | (37,147) | | | | | | (76,199) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value adjustments to convertible notes
|
| | | | (694) | | | | | | — | | | | | | (300) | | | | | | (29,876) | | |
Fair value adjustments to warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13,268) | | |
Other income (expense), net
|
| | | | 472 | | | | | | (11) | | | | | | 624 | | | | | | 61 | | |
Total other income (expense), net
|
| | | | (222) | | | | | | (11) | | | | | | 324 | | | | | | (43,083) | | |
Loss before income taxes
|
| | | | (27,800) | | | | | | (19,097) | | | | | | (36,823) | | | | | | (119,282) | | |
Income tax provision
|
| | | | — | | | | | | — | | | | | | (301) | | | | | | — | | |
Net loss attributable to common stockholders(1)
|
| | | $ | (27,800) | | | | | $ | (19,097) | | | | | $ | (37,124) | | | | | $ | (119,282) | | |
Net loss per share attributable to common stockholders–basic and diluted(2)
|
| | | $ | (2.06) | | | | | $ | (1.45) | | | | | $ | (2.79) | | | | | $ | (9.21) | | |
Weighted-average common stock outstanding–basic
and diluted(2) |
| | | | 13,494,293 | | | | | | 13,130,607 | | | | | | 13,295,456 | | | | | | 12,956,618 | | |
Pro forma net loss per share attributable to common stockholders–basic and diluted(3)
|
| | | $ | | | | | | | | | | | | $ | | | | | | | | | |
Pro forma weighted-average common stock outstanding–basic and diluted(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of March 31, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | |
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 37,154 | | | | | $ | | | | | $ | | | ||
Working capital(3)
|
| | | | 9,372 | | | | | | | | | | | | | | |
Total assets
|
| | | | 49,051 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 51,460 | | | | | | | | | | | | | | |
Convertible notes, at fair value
|
| | | | 20,994 | | | | | | | | | | | | | | |
Total convertible preferred stock
|
| | | | 250,086 | | | | | | | | | | | | | | |
Total stockholders’ (deficit) equity
|
| | | | (252,495) | | | | | | | | | | | | | | |
| | |
As of March 31, 2024
|
| |||||||||||||||
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
Cash
|
| | | $ | 37,154 | | | | | $ | | | | | $ | | | ||
Convertible notes, at fair value
|
| | | $ | 20,994 | | | | | $ | | | | | | $ | | | |
Series Seed convertible preferred stock, par value $0.0001 per share; 1,785,714 shares authorized, issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 956 | | | | | | | | | | | | | | |
Series A convertible preferred stock, par value $0.0001 per share; 17,589,380 shares authorized, issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 55,840 | | | | | | | | | | | | | | |
Series B convertible preferred stock, par value $0.0001 per share; 81,242,587 shares authorized, issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 193,290 | | | | | | | | | | | | | | |
Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 175,000,000 shares authorized,
13,569,355 shares issued and outstanding, actual; shares authorized, shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | 1 | | | | | | | | | | | | | | |
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 |
| | | | — | | | | | | | | | | | | | | |
| | |
As of March 31, 2024
|
| |||||||||||||||
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
Additional paid-in capital
|
| | | | 5,633 | | | | | | | | | | | | | | |
Accumulated other comprehensive income (loss)
|
| | | | 74 | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (258,203) | | | | | | | | | | | | | | |
Total stockholders’ (deficit) equity
|
| | | | (252,495) | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | (2,409) | | | | | $ | | | | | $ | | | | |
|
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Historical net tangible book value (deficit) per share as of March 31, 2024
|
| | | $ | | | | | | | | | |
|
Increase attributable to pro forma adjustments
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2024
|
| | | | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | $ | | | |||||
Total
|
| | | | | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | |
| | |
Three Months Ended March 31,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 22,645 | | | | | $ | 15,347 | | | | | $ | 7,298 | | |
General and administrative
|
| | | | 4,933 | | | | | | 3,739 | | | | | | 1,194 | | |
Total operating expenses
|
| | | | 27,578 | | | | | | 19,086 | | | | | | 8,492 | | |
Loss from operations
|
| | | | (27,578) | | | | | | (19,086) | | | | | | (8,492) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | |
Fair value adjustments to convertible notes
|
| | | | (694) | | | | | | — | | | | | | (694) | | |
Other income (expense), net
|
| | | | 472 | | | | | | (11) | | | | | | 483 | | |
Total other expense, net
|
| | | | (222) | | | | | | (11) | | | | | | (211) | | |
Net loss
|
| | | $ | (27,800) | | | | | $ | (19,097) | | | | | $ | (8,703) | | |
| | |
Three Months Ended March 31,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
Direct research and development expenses by program: | | | | | | | | | | | | | | | | | | | |
Obexelimab
|
| | | $ | 12,295 | | | | | $ | 6,900 | | | | | $ | 5,395 | | |
Global programs (ZB002 & ZB004)
|
| | | | 894 | | | | | | 1,369 | | | | | | (475) | | |
Regional programs (ZB001 & ZB005)
|
| | | | 1,588 | | | | | | 1,596 | | | | | | (8) | | |
Unallocated research and development expenses: | | | | | | | | | | | | | | | | | | | |
Personnel expenses (including stock-based compensation)
|
| | | | 7,563 | | | | | | 5,270 | | | | | | 2,293 | | |
Other expenses
|
| | | | 305 | | | | | | 212 | | | | | | 93 | | |
Total research and development expenses
|
| | | $ | 22,645 | | | | | $ | 15,347 | | | | | $ | 7,298 | | |
| | |
Three Months Ended March 31,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
Personnel related expenses (including stock-based compensation)
|
| | | $ | 2,890 | | | | | $ | 2,283 | | | | | $ | 607 | | |
Legal and professional fees
|
| | | | 1,175 | | | | | | 860 | | | | | | 315 | | |
Facilities and supplies
|
| | | | 507 | | | | | | 454 | | | | | | 53 | | |
Other expenses
|
| | | | 361 | | | | | | 142 | | | | | | 219 | | |
Total general and administrative expenses
|
| | | $ | 4,933 | | | | | $ | 3,739 | | | | | $ | 1,194 | | |
| | |
Year Ended December 31,
|
| | | | | | | | |||||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | |
Collaboration revenue
|
| | | $ | 50,000 | | | | | | $ | — | | | | | | $ | 50,000 | | | |
Total revenue
|
| | | | 50,000 | | | | | | | — | | | | | | | 50,000 | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 60,033 | | | | | | | 61,689 | | | | | | | (1,656 | ) | | |
General and administrative
|
| | | | 17,114 | | | | | | | 13,510 | | | | | | | 3,604 | | | |
Acquired in-process research and development
|
| | | | 10,000 | | | | | | | 1,000 | | | | | | | 9,000 | | | |
Total operating expenses
|
| | | | 87,147 | | | | | | | 76,199 | | | | | | | 10,948 | | | |
Loss from operations
|
| | | | (37,147 | ) | | | | | | (76,199 | ) | | | | | | 39,052 | | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | |
Fair value adjustments to convertible notes
|
| | | | (300 | ) | | | | | | (29,876 | ) | | | | | | 29,576 | | | |
Fair value adjustments to warrant liability
|
| | | | — | | | | | | | (13,268 | ) | | | | | | 13,268 | | | |
Other income, net
|
| | | | 624 | | | | | | | 61 | | | | | | | 563 | | | |
Total other income (expense), net
|
| | | | 324 | | | | | | | (43,083 | ) | | | | | | 43,407 | | | |
Loss before income taxes
|
| | | | (36,823 | ) | | | | | | (119,282 | ) | | | | | | 82,459 | | | |
Income tax provision
|
| | | | (301 | ) | | | | | | — | | | | | | | (301 | ) | | |
Net loss
|
| | | $ | (37,124 | ) | | | | | $ | (119,282 | ) | | | | | $ | 82,158 | | | |
| | |
Year Ended December 31,
|
| | | | | | | | |||||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||
Direct research and development expenses by program: | | | | | | | | | | | | | | | | | | | | | | |
Obexelimab
|
| | | $ | 25,446 | | | | | | $ | 24,562 | | | | | | $ | 884 | | | |
Global programs (ZB002 & ZB004)
|
| | | | 6,242 | | | | | | | 10,641 | | | | | | | (4,399 | ) | | |
Regional programs (ZB001 & ZB005)
|
| | | | 6,738 | | | | | | | 9,783 | | | | | | | (3,045 | ) | | |
Unallocated research and development expenses: | | | | | | | | | | | | | | | | | | | | | | |
Personnel expenses (including stock-based compensation)
|
| | | | 20,458 | | | | | | | 15,663 | | | | | | | 4,795 | | | |
Other expenses
|
| | | | 1,149 | | | | | | | 1,040 | | | | | | | 109 | | | |
Total research and development expenses
|
| | | $ | 60,033 | | | | | | $ | 61,689 | | | | | | $ | (1,656 | ) | | |
| | |
Year Ended December 31,
|
| | | | | | | | |||||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||
Personnel related expenses (including stock-based compensation)
|
| | | $ | 9,859 | | | | | | $ | 7,489 | | | | | | $ | 2,370 | | | |
Legal and professional fees
|
| | | | 4,626 | | | | | | | 3,635 | | | | | | | 991 | | | |
Facilities and supplies
|
| | | | 1,825 | | | | | | | 1,567 | | | | | | | 258 | | | |
Other expenses
|
| | | | 804 | | | | | | | 819 | | | | | | | (15 | ) | | |
Total general and administrative expenses
|
| | | $ | 17,114 | | | | | | $ | 13,510 | | | | | | $ | 3,604 | | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
Net cash used in operating activities
|
| | | $ | (19,102) | | | | | $ | (26,063) | | | | | $ | (30,529) | | | | | $ | (65,652) | | |
Net cash used in investing activities
|
| | | | (22) | | | | | | — | | | | | | (17) | | | | | | (2,198) | | |
Net cash (used in) provided by financing activities
|
| | | | (614) | | | | | | 55 | | | | | | 20,116 | | | | | | 59,391 | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | 36 | | | | | | (5) | | | | | | 78 | | | | | | (41) | | |
Net decrease in cash and restricted cash
|
| | | $ | (19,702) | | | | | $ | (26,013) | | | | | $ | (10,352) | | | | | $ | (8,500) | | |
Product Candidate
|
| |
Territory
|
| |
Phase of Development
|
|
ZB002
(anti-TNFα mAb) |
| | Global | | | Phase 1b MAD study in patients with RA ongoing | |
ZB004
(CTLA-4-Ig fusion) |
| | Global | | | Phase 1 SAD study in healthy volunteers | |
ZB001
(IGF-1R mAb) |
| | Greater China | | | Phase 1 MAD study in Chinese patients with active TED | |
ZB005
(anti-active C1s mAb) |
| | Greater China | | | | |
Study Description*
|
| |
Phase
|
| |
N
|
| |
Key Results
|
|
Healthy Volunteers Study
|
| | Phase 1a | | | 48 | | | Demonstrated tolerability, PK and target engagement | |
Rheumatoid Arthritis (“RA”) Trial | | |
Phase 1b / 2a
|
| | 56 | | | Demonstrated POC by showing clinical activity in patients with RA | |
IgG4-RD Trial | | | Phase 2 | | | 20 | | | Demonstrated POC in patients with IgG4-RD | |
SLE Trial | | | Phase 2 | | | 104 | | | Demonstrated POC in patients with SLE by showing increased response rates** | |
SC & IV Formulation Bioavailability Study | | | Phase 1 | | | 50 | | | Established bridging of IV to SC formulation | |
| As of March 31, 2024, we own three federal trademark registrations for the marks , ZENAS | |
| BIOPHARMA and in the United States, four federal trademark registrations for the marks , | |
| , ZENAS BIOPHARMA and in the EU, and six federal trademark registrations for | |
|
the marks ZENAS BIOPHARMA,
,
and
in China. We also own two allowed federal
|
|
| trademark applications for the marks and ZENAS BIOPHARMA in the United | |
|
States and two pending federal trademark applications for the mark
in China.
|
|
Name
|
| |
Age
|
| |
Position(s)
|
| |||
Executive Officers and Employee Directors: | | | | | | | | | | |
Leon O. Moulder, Jr.
|
| | | | 66 | | | | Chief Executive Officer and Chairman of the Board of Directors | |
Joseph Farmer
|
| | | | 52 | | | | President and Chief Operating Officer | |
Jennifer Fox
|
| | | | 53 | | | | Chief Business Officer and Chief Financial Officer | |
Tanya Z. Fischer, M.D., Ph.D.
|
| | | | 51 | | | | Head of Research and Development and Chief Medical Officer | |
Non-Employee Directors: | | | | | | | | | | |
Patricia Allen
|
| | | | 62 | | | | Director | |
James Boylan
|
| | | | 56 | | | | Director | |
Patrick Enright
|
| | | | 62 | | | | Director | |
Tomas Kiselak
|
| | | | 37 | | | | Director | |
Hongbo Lu, Ph.D.
|
| | | | 53 | | | | Director | |
Jake Nunn
|
| | | | 53 | | | | Director | |
John Orloff, M.D.
|
| | | | 67 | | | | Director | |
Tim Xiao
|
| | | | 37 | | | | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($)(1) |
| |
Bonus
($) |
| |
Option Awards
($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||||||||
Leon O. Moulder, Jr.
Founder, Chief Executive Officer and Chairman |
| | | | 2023 | | | | | | 126,923(4) | | | | | | — | | | | | | 2,474,587 | | | | | | — | | | | | | — | | | | | | 2,601,510 | | |
Hua Mu, M.D., Ph.D.
Former Chief Executive Officer |
| | | | 2023 | | | | | | 589,950(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | 667,097(10) | | | | | | 1,257,047 | | |
Joseph Farmer
President and Chief Operating Officer |
| | | | 2023 | | | | | | 471,458 | | | | | | — | | | | | | 625,017 | | | | | | 197,508 | | | | | | — | | | | | | 1,293,983 | | |
Jennifer Fox
Chief Business Officer and Chief Financial Officer |
| | | | 2023 | | | | | | 40,064(6) | | | | | | 450,000(8) | | | | | | 2,076,544 | | | | | | — | | | | | | — | | | | | | 2,566,608 | | |
Tanya Z. Fischer, M.D., Ph.D.
Head of Research and Development and Chief Medical Officer |
| | | | 2023 | | | | | | 78,462(7) | | | | | | 254,080(9) | | | | | | 1,389,262 | | | | | | — | | | | | | — | | | | | | 1,721,804 | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1) |
| ||||||||||||||||||
Leon O. Moulder, Jr.
|
| | | | — | | | | | | 2,675,000(6) | | | | | | 1.07 | | | | | | 7/17/2033 | | | | | | — | | | | | | — | | |
| | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,542(10) | | | | | | | | | ||
Hua Mu, M.D., Ph.D.
|
| | | | 1,011,121(2) | | | | | | — | | | | | | 0.40 | | | | | | 5/19/2031 | | | | | | — | | | | | | — | | |
| | | 1,164,010(3) | | | | | | — | | | | | | 1.07 | | | | | | 12/13/2032 | | | | | | — | | | | | | — | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | 183,841(11) | | | | | | | | | ||
Joseph Farmer
|
| | | | 367,680(4) | | | | | | 183,841 | | | | | | 0.40 | | | | | | 5/19/2031 | | | | | | — | | | | | | — | | |
| | | 350,000(5) | | | | | | 1,050,000 | | | | | | 1.07 | | | | | | 12/13/2032 | | | | | | — | | | | | | — | | | ||
| | | | | | | | | 675,000(7) | | | | | | 1.07 | | | | | | 7/17/2033 | | | | | | — | | | | | | — | | | ||
Jennifer Fox
|
| | | | — | | | | | | 2,000,000(8) | | | | | | 1.37 | | | | | | 12/18/2033 | | | | | | — | | | | | | — | | |
Tanya Z. Fischer, M.D., Ph.D.
|
| | | | — | | | | | | 1,500,000(9) | | | | | | 1.21 | | | | | | 10/29/2033 | | | | | | — | | | | | | — | | |
Name(1)
|
| |
Option
Awards ($)(4) |
| |
Total
($) |
| ||||||
James Boylan(2)
|
| | | | — | | | | | | — | | |
Patrick Enright(2)
|
| | | | — | | | | | | — | | |
Tomas Kiselak(2)
|
| | | | — | | | | | | — | | |
Hongbo Lu, Ph.D.(2)
|
| | | | — | | | | | | — | | |
Marietta Wu, M.D., Ph.D.(2)
|
| | | | — | | | | | | — | | |
John Orloff, M.D.(3)
|
| | | | 80,102 | | | | | | 80,102 | | |
Purchaser
|
| |
Aggregate Principal Amount of
Convertible Notes ($) |
| |||
Tellus BioVentures, LLC(1)
|
| | | | 5,000,000 | | |
Entities affiliated with Fairmount Funds Management LLC(2)
|
| | | | 5,000,000 | | |
Xencor, Inc.
|
| | | | 5,000,000 | | |
Quan Venture Fund II, L.P.(3)
|
| | | | 3,000,000 | | |
Purchaser
|
| |
Shares of Series B
Preferred Stock |
| |
Aggregate
Purchase Price of Shares Purchased ($) |
| |
Aggregate Price
of Shares Converted ($) |
| |||||||||
Enavate Sciences(1)
|
| | | | 10,474,889 | | | | | | 24,999,999 | | | | | | | | |
Longitude Venture Partner IV, L.P.(2)
|
| | | | 6,284,933 | | | | | | 14,999,999 | | | | | | | | |
Entities affiliated with Fairmount Funds Management LLC(3)
|
| | | | 6,163,236 | | | | | | 7,000,000 | | | | | | 5,000,000 | | |
Vivo Innovation Funds II Holdings, L.P.(4)
|
| | | | 4,189,955 | | | | | | 9,999,998 | | | | | | | | |
Tellus BioVentures LLC(5)
|
| | | | 3,230,268 | | | | | | | | | | | | 5,000,000 | | |
Xencor, Inc.
|
| | | | 17,672,061 | | | | | | | | | | | | 5,000,000 | | |
Quan Venture Fund II, L.P.(6)
|
| | | | 1,938,160 | | | | | | | | | | | | 3,000,000 | | |
Leon O. Moulder, Jr.
|
| | | | 418,996 | | | | | | 1,000,001 | | | | | | | | |
Purchaser
|
| |
Shares of Series C
Preferred Stock |
| |
Aggregate
Purchase Price of Shares Purchased ($) |
| |
Aggregate Price
of Shares Converted ($) |
| |||||||||
Entities affiliated with SR One Capital Management, LP(1)
|
| | | | 23,238,113 | | | | | | 39,999,996 | | | | | | | | |
Delos Capital Fund III, LP(2)
|
| | | | 8,714,293 | | | | | | 15,000,000 | | | | | | | | |
BMS
|
| | | | 12,284,686 | | | | | | | | | | | | 20,000,000(6) | | |
Entities affiliated with New Enterprise Associates
(NEA) |
| | | | 12,490,486 | | | | | | 21,499,998 | | | | | | | | |
Norwest Venture Partners XVI, LP
|
| | | | 12,490,486 | | | | | | 21,499,998 | | | | | | | | |
Enavate Sciences(3)
|
| | | | 14,523,821 | | | | | | 24,999,998 | | | | | | | | |
Entities affiliated with Longitude Capital(4)
|
| | | | 11,619,057 | | | | | | 19,999,999 | | | | | | | | |
Entities affiliated with Fairmount Funds Management
LLC(5) |
| | | | 2,614,287 | | | | | | 4,499,998 | | | | | | | | |
Director
|
| |
Affiliated Stockholder
|
|
Leon O. Moulder, Jr. | | | Tellus BioVentures LLC | |
James Boylan | | | Enavate Sciences LP | |
Patrick Enright | | | Longitude Venture Partners IV, L.P. | |
Tomas Kiselak | | | Fairmount Funds Management LLC | |
Hongbo Lu, Ph.D. | | | Vivo Capital | |
Jake Nunn | | | SR One Capital Management | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares Beneficially Owned
|
| |||||||||
Name of Beneficial Owner
|
| |
Before
Offering |
| |
After
Offering |
| |||||||||
5% or Greater Stockholders: | | | | | ||||||||||||
Xencor, Inc.(1)
|
| | | | | | | % | | | | | | % | | |
Enavate Sciences(2)
|
| | | | | | | % | | | | | | % | | |
Entities affiliated with SR One(3)
|
| | | | | | | % | | | | | | % | | |
Entities affiliated with Longitude Capital(4)
|
| | | | | | | % | | | | | | % | | |
Tellus BioVentures LLC(5)
|
| | | | | | | % | | | | | | % | | |
Entities affiliated with Fairmount Funds Management LLC(6)
|
| | | | | | | % | | | | | | % | | |
Entities affiliated with New Enterprise Associates(7)
|
| | | | | | | % | | | | | | % | | |
Norwest Venture Partners XVI, LP(8)
|
| | | | | | | % | | | | | | % | | |
Bristol-Myers Squibb Company(9)
|
| | | | | | | % | | | | | | % | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | |
Leon O. Moulder, Jr(10)
|
| | | | | | | % | | | | | | % | | |
Hua Mu, M.D., Ph.D(11)
|
| | | | | | | % | | | | | | % | | |
Jennifer Fox(12)
|
| | | | | | | % | | | | | | % | | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares Beneficially Owned
|
| |||||||||
Name of Beneficial Owner
|
| |
Before
Offering |
| |
After
Offering |
| |||||||||
Tanya Z. Fischer, M.D., Ph.D(13)
|
| | | | | | | % | | | | | | % | | |
Patricia Allen(14)
|
| | | | | | | | | | | | | | | |
James Boylan(2)
|
| | | | | | | % | | | | | | % | | |
Patrick Enright(4)
|
| | | | | | | % | | | | | | % | | |
Tomas Kiselak(6)
|
| | | | | | | % | | | | | | % | | |
Hongbo Lu, Ph.D(15)
|
| | | | | | | % | | | | | | % | | |
John Orloff, M.D(16)
|
| | | | | | | % | | | | | | % | | |
Jake Nunn(3)
|
| | | | | | | % | | | | | | % | | |
Tim Xiao(17)
|
| | | | | | | % | | | | | | % | | |
All executive officers and directors as a group (12 persons)(18)
|
| | | | | | | % | | | | | | % | | |
Name
|
| |
Number of Shares
|
| |||
Morgan Stanley & Co. LLC
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
Guggenheim Securities, LLC
|
| | | | | | |
Total
|
| | | | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Assets | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 56,857 | | | | | | $ | 67,209 | | | |
Prepaid expenses and other current assets
|
| | | | 2,947 | | | | | | | 1,235 | | | |
Total current assets
|
| | | | 59,804 | | | | | | | 68,444 | | | |
Property and equipment, net
|
| | | | 193 | | | | | | | 253 | | | |
Operating lease right-of-use assets, net
|
| | | | 821 | | | | | | | 1,548 | | | |
Restricted cash
|
| | | | 86 | | | | | | | 86 | | | |
Other assets
|
| | | | 7,276 | | | | | | | 4,248 | | | |
Total assets
|
| | | $ | 68,180 | | | | | | $ | 74,579 | | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | |
Accounts payable (includes $21 and $1,934 owed to related parties,
respectively) |
| | | $ | 5,396 | | | | | | $ | 5,815 | | | |
Accrued expenses (includes $404 and $3,672 owed to related parties,
respectively) |
| | | | 17,306 | | | | | | | 19,437 | | | |
Operating lease liabilities, current
|
| | | | 556 | | | | | | | 715 | | | |
Total current liabilities
|
| | | | 23,258 | | | | | | | 25,967 | | | |
Operating lease liabilities, non-current
|
| | | | 257 | | | | | | | 812 | | | |
Convertible notes, at fair value
|
| | | | 20,300 | | | | | | | — | | | |
Total liabilities
|
| | | | 43,815 | | | | | | | 26,779 | | | |
Commitments and contingencies (Note 15) | | | | | | | | | | | | | | | |
Convertible preferred stock: | | | | | | | | | | | | | | | |
Series Seed convertible preferred stock, par value $0.0001 per share; 1,785,714
shares authorized, issued and outstanding as of December 31, 2023 and 2022; liquidation preference of $1,000 as of December 31, 2023 |
| | | | 956 | | | | | | | 956 | | | |
Series A convertible preferred stock, par value $0.0001 per share; 17,589,380 shares authorized, issued and outstanding as of December 31, 2023 and 2022; liquidation preference of $56,071 as of December 31, 2023
|
| | | | 55,840 | | | | | | | 55,840 | | | |
Series B convertible preferred stock, par value $0.0001 per share; 81,242,587 and 77,052,632 shares authorized, issued and outstanding as of December 31, 2023 and 2022, respectively; liquidation preference of $193,898 as of December 31, 2023
|
| | | | 193,290 | | | | | | | 183,290 | | | |
Stockholders’ deficit: | | | | | | | | | | | | | | | |
Common stock, par value $0.0001 per share; 175,000,000 and 403,572,274 shares authorized as of December 31, 2023 and 2022, respectively; 13,692,052 and 13,452,552 shares issued and outstanding as of December 31, 2023 and 2022, respectively
|
| | | | 1 | | | | | | | 1 | | | |
Additional paid-in capital
|
| | | | 4,644 | | | | | | | 1,033 | | | |
Accumulated other comprehensive income (loss)
|
| | | | 37 | | | | | | | (41 | ) | | |
Accumulated deficit
|
| | | | (230,403 | ) | | | | | | (193,279 | ) | | |
Total stockholders’ deficit
|
| | | | (225,721 | ) | | | | | | (192,286 | ) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 68,180 | | | | | | $ | 74,579 | | | |
| | |
Year Ended December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Revenue: | | | | | | | | | | | | | | | |
Collaboration revenue
|
| | | $ | 50,000 | | | | | | $ | — | | | |
Total revenue
|
| | | | 50,000 | | | | | | | — | | | |
Operating expenses: | | | | | | | | | | | | | | | |
Research and development (includes $3,041 and $8,149 from related parties, respectively)
|
| | | | 60,033 | | | | | | | 61,689 | | | |
General and administrative (includes $8 and $103 from related parties,
respectively) |
| | | | 17,114 | | | | | | | 13,510 | | | |
Acquired in-process research and development
|
| | | | 10,000 | | | | | | | 1,000 | | | |
Total operating expenses
|
| | | | 87,147 | | | | | | | 76,199 | | | |
Loss from operations
|
| | | | (37,147 | ) | | | | | | (76,199 | ) | | |
Other income (expense), net: | | | | | | | | | | | | | | | |
Fair value adjustments to convertible notes
|
| | | | (300 | ) | | | | | | (29,876 | ) | | |
Fair value adjustments to warrant liability
|
| | | | — | | | | | | | (13,268 | ) | | |
Other income, net
|
| | | | 624 | | | | | | | 61 | | | |
Total other income (expense), net
|
| | | | 324 | | | | | | | (43,083 | ) | | |
Loss before income taxes
|
| | | | (36,823 | ) | | | | | | (119,282 | ) | | |
Income tax provision
|
| | | | (301 | ) | | | | | | — | | | |
Net loss attributable to common stockholders
|
| | | $ | (37,124 | ) | | | | | $ | (119,282 | ) | | |
Net loss per share attributable to common stockholders−basic and
diluted |
| | | $ | (2.79 | ) | | | | | $ | (9.21 | ) | | |
Weighted-average common stock outstanding−basic and diluted
|
| | | | 13,295,456 | | | | | | | 12,956,618 | | | |
Comprehensive loss: | | | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | | (37,124 | ) | | | | | | (119,282 | ) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 78 | | | | | | | (41 | ) | | |
Comprehensive loss
|
| | | $ | (37,046 | ) | | | | | $ | (119,323 | ) | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| |
Series B
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | — | | | | | | $ | — | | | | | | | | 13,452,552 | | | | | | $ | 1 | | | | | | $ | 296 | | | | | | $ | — | | | | | | $ | (73,997 | ) | | | | | $ | (73,700 | ) | | |
Issuance of Series B convertible preferred stock, net
of issuance costs of $608 |
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 25,139,732 | | | | | | | 59,391 | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | |
Issuance of Series B convertible preferred stock, upon conversion of debt
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 37,471,107 | | | | | | | 89,431 | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | |
Issuance of Series B convertible preferred stock, upon exercise of warrant
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 14,441,793 | | | | | | | 34,468 | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | |
Stock-based compensation expense
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | 737 | | | | | | | — | | | | | | | — | | | | | | | 737 | | | |
Net loss
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (119,282 | ) | | | | | | (119,282 | ) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (41 | ) | | | | | | — | | | | | | | (41 | ) | | |
Balance at December 31, 2022
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | 77,052,632 | | | | | | $ | 183,290 | | | | | | | | 13,452,552 | | | | | | $ | 1 | | | | | | $ | 1,033 | | | | | | $ | (41 | ) | | | | | $ | (193,279 | ) | | | | | $ | (192,286 | ) | | |
Issuance of Series B convertible preferred stock as payment of Xencor milestone, net of issuance costs of $0
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 4,189,955 | | | | | | | 10,000 | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | |
Exercises of common stock options
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | 239,500 | | | | | | | — | | | | | | | 116 | | | | | | | — | | | | | | | — | | | | | | | 116 | | | |
Stock-based compensation expense
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | 3,495 | | | | | | | — | | | | | | | — | | | | | | | 3,495 | | | |
Net loss
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (37,124 | ) | | | | | | (37,124 | ) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 78 | | | | | | | — | | | | | | | 78 | | | |
Balance at December 31, 2023
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | 81,242,587 | | | | | | $ | 193,290 | | | | | | | | 13,692,052 | | | | | | $ | 1 | | | | | | $ | 4,644 | | | | | | $ | 37 | | | | | | $ | (230,403 | ) | | | | | $ | (225,721 | ) | | |
| | |
Year ended
December 31, |
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (37,124 | ) | | | | | $ | (119,282 | ) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | |
Acquired in-process research and development
|
| | | | 10,000 | | | | | | | 1,000 | | | |
Depreciation expense
|
| | | | 113 | | | | | | | 78 | | | |
Stock-based compensation expense
|
| | | | 3,495 | | | | | | | 737 | | | |
Change in fair value of convertible notes
|
| | | | 300 | | | | | | | 29,876 | | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | | 13,268 | | | |
Non-cash lease expense
|
| | | | 726 | | | | | | | 704 | | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | (3,349 | ) | | | | | | (4,461 | ) | | |
Accounts payable
|
| | | | (418 | ) | | | | | | 1,090 | | | |
Accrued expenses
|
| | | | (3,558 | ) | | | | | | 12,055 | | | |
Operating lease liabilities
|
| | | | (714 | ) | | | | | | (717 | ) | | |
Net cash used in operating activities
|
| | | | (30,529 | ) | | | | | | (65,652 | ) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | |
Product candidate license acquisitions and development milestones
|
| | | | — | | | | | | | (2,000 | ) | | |
Purchases of property and equipment
|
| | | | (17 | ) | | | | | | (198 | ) | | |
Net cash used in investing activities
|
| | | | (17 | ) | | | | | | (2,198 | ) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | |
Proceeds from issuance of Series B convertible preferred stock, net of issuance
costs |
| | | | — | | | | | | | 59,391 | | | |
Proceeds from issuance of convertible notes
|
| | | | 20,000 | | | | | | | — | | | |
Proceeds from exercise of stock options
|
| | | | 116 | | | | | | | — | | | |
Net cash provided by financing activities
|
| | | | 20,116 | | | | | | | 59,391 | | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | 78 | | | | | | | (41 | ) | | |
Net decrease in cash and restricted cash
|
| | | | (10,352 | ) | | | | | | (8,500 | ) | | |
Cash and restricted cash at beginning of period
|
| | | | 67,295 | | | | | | | 75,795 | | | |
Cash and restricted cash at end of period
|
| | | $ | 56,943 | | | | | | $ | 67,295 | | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | | | |
Right-of-use assets obtained under operating lease arrangements
|
| | | $ | — | | | | | | $ | 2,179 | | | |
Issuance of Series B convertible preferred stock from conversion of notes
|
| | | $ | — | | | | | | $ | 89,431 | | | |
Issuance of Series B convertible preferred stock upon exercise of warrants
|
| | | $ | — | | | | | | $ | 34,468 | | | |
Deferred offering costs in accrued expenses
|
| | | $ | 1,388 | | | | | | $ | — | | | |
Purchases of property and equipment in accrued expenses
|
| | | $ | 39 | | | | | | $ | — | | | |
Disposal of property and equipment
|
| | | $ | 7 | | | | | | $ | — | | | |
Reconciliation of cash and restricted cash: | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 56,857 | | | | | | $ | 67,209 | | | |
Restricted cash
|
| | | | 86 | | | | | | | 86 | | | |
Total cash and restricted cash
|
| | | $ | 56,943 | | | | | | $ | 67,295 | | | |
| | | | | |
December 31, 2023
|
| |||||||||||||||||||||
Description
|
| |
Balance Sheet Classification
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BMS Note
|
| |
Non-current liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 20,300 | | | | | $ | 20,300 | | |
| | | | | | | $ | — | | | | | $ | — | | | | | $ | 20,300 | | | | | $ | 20,300 | | |
| | |
Convertible notes
|
| |
Warrant liability
|
| ||||||||
Balance as of December 31, 2021
|
| | | $ | 59,555 | | | | | | $ | 21,200 | | | |
Change in fair value
|
| | | | 29,876 | | | | | | | 13,268 | | | |
Issuance of Series B Preferred Stock in exchange for 2021 Notes
|
| | | | (89,431 | ) | | | | | | — | | | |
Issuance of Series B Preferred Stock upon exercise of warrants
|
| | | | — | | | | | | | (34,468 | ) | | |
Balance as of December 31, 2022
|
| | | $ | — | | | | | | $ | — | | | |
Issuance of BMS Note
|
| | | | 20,000 | | | | | | | — | | | |
Change in fair value
|
| | | | 300 | | | | | | | — | | | |
Balance as of December 31, 2023
|
| | | $ | 20,300 | | | | | | $ | — | | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Prepaid clinical expenses
|
| | | $ | 5,788 | | | | | | $ | 4,122 | | | |
Deferred offering costs
|
| | | | 1,388 | | | | | | | — | | | |
Other
|
| | | | 100 | | | | | | | 126 | | | |
Total other assets
|
| | | $ | 7,276 | | | | | | $ | 4,248 | | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Employee compensation and benefits
|
| | | $ | 5,122 | | | | | | $ | 4,331 | | | |
External research, development and manufacturing expenses
|
| | | | 9,398 | | | | | | | 14,375 | | | |
Professional and consultant fees
|
| | | | 2,379 | | | | | | | 629 | | | |
Income taxes payable
|
| | | | 301 | | | | | | | — | | | |
Other
|
| | | | 106 | | | | | | | 102 | | | |
Total accrued expenses
|
| | | $ | 17,306 | | | | | | $ | 19,437 | | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Operating lease assets
|
| | | $ | 821 | | | | | | $ | 1,548 | | | |
Operating lease liabilities
|
| | | $ | 813 | | | | | | $ | 1,527 | | | |
Weighted average remaining term in years
|
| | | | 1.6 | | | | | | | 2.5 | | | |
Weighted average discount rate used to measure lease liabilities
|
| | | | 18.39 | % | | | | | | 18.32 | % | | |
December 31, 2023
|
| |
Amount
|
| ||||
2024
|
| | | $ | 813 | | | |
2025
|
| | | | 438 | | | |
Total future minimum lease payments
|
| | | | 1,251 | | | |
Less: imputed interest
|
| | | | (438 | ) | | |
Total operating lease liabilities
|
| | | $ | 813 | | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Value |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series Seed Preferred Stock
|
| | | | 1,785,714 | | | | | | 1,785,714 | | | | | $ | 956 | | | | | $ | 1,000 | | | | | | 1,785,714 | | |
Series A Preferred Stock
|
| | | | 17,589,380 | | | | | | 17,589,380 | | | | | | 55,840 | | | | | | 56,071 | | | | | | 17,589,380 | | |
Series B Preferred Stock
|
| | | | 81,242,587 | | | | | | 81,242,587 | | | | | | 193,290 | | | | | | 193,898 | | | | | | 81,242,587 | | |
Total
|
| | | | 100,617,681 | | | | | | 100,617,681 | | | | | $ | 250,086 | | | | | $ | 250,969 | | | | | | 100,617,681 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Value |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series Seed Preferred Stock
|
| | | | 1,785,714 | | | | | | 1,785,714 | | | | | $ | 956 | | | | | $ | 1,000 | | | | | | 1,785,714 | | |
Series A Preferred Stock
|
| | | | 17,589,380 | | | | | | 17,589,380 | | | | | | 55,840 | | | | | | 56,071 | | | | | | 17,589,380 | | |
Series B Preferred Stock
|
| | | | 77,052,632 | | | | | | 77,052,632 | | | | | | 183,290 | | | | | | 183,898 | | | | | | 77,052,632 | | |
Total
|
| | | | 96,427,726 | | | | | | 96,427,726 | | | | | $ | 240,086 | | | | | $ | 240,969 | | | | | | 96,427,726 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Conversion of outstanding shares of convertible preferred stock
|
| | | | 100,617,681 | | | | | | 96,427,726 | | |
Options to purchase common stock
|
| | | | 20,691,247 | | | | | | 17,774,295 | | |
Remaining shares reserved for future issuance
|
| | | | 527,876 | | | | | | 2,234,328 | | |
Total
|
| | | | 121,836,804 | | | | | | 116,436,349 | | |
| | |
Number of
Shares |
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||||
Unvested as of December 31, 2022
|
| | | | 406,596 | | | | | | $ | 0.27 | | | |
Vested
|
| | | | (170,420 | ) | | | | | | 0.22 | | | |
Unvested as of December 31, 2023
|
| | | | 236,176 | | | | | | $ | 0.31 | | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Risk-free interest rate
|
| | | | 4.13% | | | | | | 3.49% | | |
Expected term (in years)
|
| | | | 6.04 | | | | | | 6.08 | | |
Expected volatility
|
| | | | 87.86% | | | | | | 89.07% | | |
Expected dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-Average
Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||
| | | | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||||
Balance at December 31, 2022
|
| | | | 17,774,295 | | | | | | $ | 0.86 | | | | | | | | | | | | | $ | 3,772 | | | |
Granted
|
| | | | 9,155,000 | | | | | | | 1.18 | | | | | | | | | | | | | | | | | |
Exercised
|
| | | | (239,500 | ) | | | | | | 0.48 | | | | | | | | | | | | | | 163 | | | |
Forfeited or cancelled
|
| | | | (5,998,548 | ) | | | | | | 0.94 | | | | | | | | | | | | | | | | | |
Balance outstanding at December 31, 2023
|
| | | | 20,691,247 | | | | | | $ | 0.98 | | | | | | | 8.23 | | | | | | $ | 8,084 | | | |
Options vested and exercisable at December 31,
2023 |
| | | | 5,866,164 | | | | | | $ | 0.73 | | | | | | | 5.57 | | | | | | $ | 3,762 | | | |
Options vested and expected to vest at December 31, 2023
|
| | | | 20,691,247 | | | | | | $ | 0.98 | | | | | | | 8.23 | | | | | | $ | 8,084 | | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Research and development
|
| | | $ | 1,600 | | | | | | $ | 357 | | | |
General and administrative
|
| | | | 1,895 | | | | | | | 380 | | | |
Total stock-based compensation expense
|
| | | $ | 3,495 | | | | | | $ | 737 | | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Numerator: | | | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (37,124 | ) | | | | | $ | (119,282 | ) | | |
Denominator: | | | | | | | | | | | | | | | |
Weighted-average common stock outstanding–basic and diluted
|
| | | | 13,295,456 | | | | | | | 12,956,618 | | | |
Net loss per share attributable to common stockholders–basic and diluted
|
| | | $ | (2.79 | ) | | | | | $ | (9.21 | ) | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Convertible preferred stock
|
| | | | 100,617,681 | | | | | | | 96,427,726 | | | |
Unvested restricted stock
|
| | | | 236,176 | | | | | | | 406,594 | | | |
Options to purchase common stock
|
| | | | 20,691,247 | | | | | | | 17,774,295 | | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
U.S.
|
| | | $ | (10,845 | ) | | | | | $ | (52,210 | ) | | |
Non-U.S.
|
| | | | (25,978 | ) | | | | | | (67,072 | ) | | |
Loss before taxes on income
|
| | | $ | (36,823 | ) | | | | | $ | (119,282 | ) | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Current income tax provision: | | | | | | | | | | | | | | | |
Federal
|
| | | $ | 289 | | | | | | $ | — | | | |
State
|
| | | | 12 | | | | | | | — | | | |
Foreign
|
| | | | — | | | | | | | — | | | |
Total current income tax provision
|
| | | | 301 | | | | | | | — | | | |
Deferred income tax provision: | | | | | | | | | | | | | | | |
Federal, state and foreign
|
| | | | — | | | | | | | — | | | |
Total deferred income tax provision
|
| | | | — | | | | | | | — | | | |
Total income tax provision
|
| | | $ | 301 | | | | | | $ | — | | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Federal statutory income tax rate
|
| | | | 21.0 | % | | | | | | 21.0 | % | | |
State income taxes, net of federal benefit
|
| | | | 3.4 | | | | | | | 2.9 | | | |
Change in valuation allowance
|
| | | | (26.4 | ) | | | | | | (18.1 | ) | | |
Research and development tax credits
|
| | | | 8.8 | | | | | | | 2.6 | | | |
Foreign tax rate differential
|
| | | | (7.6 | ) | | | | | | (8.2 | ) | | |
Other adjustments
|
| | | | — | | | | | | | (0.2 | ) | | |
Effective income tax rate
|
| | | | (0.8 | )% | | | | | | (0.0 | )% | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Deferred tax assets: | | | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 9,960 | | | | | | $ | 13,073 | | | |
Capitalized research and development
|
| | | | 19,573 | | | | | | | 10,795 | | | |
Research and development tax credits
|
| | | | 6,547 | | | | | | | 4,112 | | | |
Accruals
|
| | | | 1,424 | | | | | | | 1,068 | | | |
Milestone payments
|
| | | | 719 | | | | | | | 777 | | | |
Lease liability
|
| | | | 147 | | | | | | | 262 | | | |
Stock-based compensation
|
| | | | 1,188 | | | | | | | 258 | | | |
Intangibles
|
| | | | 320 | | | | | | | — | | | |
Fair value adjustment–debt
|
| | | | 81 | | | | | | | — | | | |
Other
|
| | | | 2 | | | | | | | — | | | |
Total deferred tax assets
|
| | | | 39,961 | | | | | | | 30,345 | | | |
Deferred tax liabilities: | | | | | | | | | | | | | | | |
ROU asset
|
| | | | (143 | ) | | | | | | (258 | ) | | |
Amortization and other
|
| | | | (57 | ) | | | | | | (5 | ) | | |
Valuation allowance
|
| | | | (39,761 | ) | | | | | | (30,082 | ) | | |
Net deferred tax assets
|
| | | $ | — | | | | | | $ | — | | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||||
Assets | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 37,154 | | | | | | $ | 56,857 | | | |
Prepaid expenses and other current assets
|
| | | | 2,551 | | | | | | | 2,947 | | | |
Total current assets
|
| | | | 39,705 | | | | | | | 59,804 | | | |
Property and equipment, net
|
| | | | 184 | | | | | | | 193 | | | |
Operating lease right-of-use assets, net
|
| | | | 663 | | | | | | | 821 | | | |
Restricted cash
|
| | | | 86 | | | | | | | 86 | | | |
Other assets
|
| | | | 8,413 | | | | | | | 7,276 | | | |
Total assets
|
| | | $ | 49,051 | | | | | | $ | 68,180 | | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | |
Accounts payable (includes $206 and $21 owed to related parties,
respectively) |
| | | $ | 8,830 | | | | | | $ | 5,396 | | | |
Accrued expenses (includes $713 and $404 owed to related parties,
respectively) |
| | | | 19,487 | | | | | | | 17,306 | | | |
Operating lease liabilities, current
|
| | | | 516 | | | | | | | 556 | | | |
Other current liabilities
|
| | | | 1,500 | | | | | | | — | | | |
Total current liabilities
|
| | | | 30,333 | | | | | | | 23,258 | | | |
Operating lease liabilities, non-current
|
| | | | 133 | | | | | | | 257 | | | |
Convertible notes, at fair value
|
| | | | 20,994 | | | | | | | 20,300 | | | |
Total liabilities
|
| | | | 51,460 | | | | | | | 43,815 | | | |
Commitments and contingencies (Note 13) | | | | | | | | | | | | | | | |
Convertible preferred stock: | | | | | | | | | | | | | | | |
Series Seed convertible preferred stock, par value $0.0001 per share; 1,785,714 shares authorized, issued and outstanding as of March 31, 2024 and December 31, 2023; liquidation preference of $1,000 as of March 31, 2024
|
| | | | 956 | | | | | | | 956 | | | |
Series A convertible preferred stock, par value $0.0001 per share; 17,589,380 shares authorized, issued and outstanding as of March 31, 2024 and December 31, 2023; liquidation preference of $56,071 as of March 31,
2024 |
| | | | 55,840 | | | | | | | 55,840 | | | |
Series B convertible preferred stock, par value $0.0001 per share; 81,242,587 shares authorized, issued and outstanding as of March 31, 2024 and December 31, 2023; liquidation preference of $193,898 as of March 31,
2024 |
| | | | 193,290 | | | | | | | 193,290 | | | |
Stockholders’ deficit: | | | | | | | | | | | | | | | |
Common stock, par value $0.0001 per share; 175,000,000 shares authorized as
of March 31, 2024 and December 31, 2023; 13,569,355 and 13,692,052 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively |
| | | | 1 | | | | | | | 1 | | | |
Additional paid-in capital
|
| | | | 5,633 | | | | | | | 4,644 | | | |
Accumulated other comprehensive income
|
| | | | 74 | | | | | | | 37 | | | |
Accumulated deficit
|
| | | | (258,203 | ) | | | | | | (230,403 | ) | | |
Total stockholders’ deficit
|
| | | | (252,495 | ) | | | | | | (225,721 | ) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 49,051 | | | | | | $ | 68,180 | | | |
| | |
Three Months Ended
March 31, |
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Operating expenses: | | | | | | | | | | | | | | | |
Research and development (includes $966 and $869 from related parties, respectively)
|
| | | $ | 22,645 | | | | | | $ | 15,347 | | | |
General and administrative (includes $3 and $25 from related parties, respectively)
|
| | | | 4,933 | | | | | | | 3,739 | | | |
Total operating expenses
|
| | | | 27,578 | | | | | | | 19,086 | | | |
Loss from operations
|
| | | | (27,578 | ) | | | | | | (19,086 | ) | | |
Other income (expense), net: | | | | | | | | | | | | | | | |
Fair value adjustments to convertible notes
|
| | | | (694 | ) | | | | | | — | | | |
Other income (expense), net
|
| | | | 472 | | | | | | | (11 | ) | | |
Total other expense, net
|
| | | | (222 | ) | | | | | | (11 | ) | | |
Net loss attributable to common stockholders
|
| | | $ | (27,800 | ) | | | | | $ | (19,097 | ) | | |
Net loss per share attributable to common stockholders–basic and diluted
|
| | | $ | (2.06 | ) | | | | | $ | (1.45 | ) | | |
Weighted-average common stock outstanding–basic and diluted
|
| | | | 13,494,293 | | | | | | | 13,130,607 | | | |
Comprehensive loss: | | | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | | (27,800 | ) | | | | | | (19,097 | ) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 37 | | | | | | | (4 | ) | | |
Comprehensive loss
|
| | | $ | (27,763 | ) | | | | | $ | (19,101 | ) | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| |
Series B
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2023
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | 81,242,587 | | | | | | $ | 193,290 | | | | | | | | 13,692,052 | | | | | | $ | 1 | | | | | | $ | 4,644 | | | | | | $ | 37 | | | | | | $ | (230,403 | ) | | | | | $ | (225,721 | ) | | |
Repurchase of unvested restricted stock awards
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | (183,841 | ) | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | |
Exercises of common stock options
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | 61,144 | | | | | | | — | | | | | | | 42 | | | | | | | — | | | | | | | — | | | | | | | 42 | | | |
Stock-based compensation expense
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | 947 | | | | | | | — | | | | | | | — | | | | | | | 947 | | | |
Net loss
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (27,800 | ) | | | | | | (27,800 | ) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 37 | | | | | | | — | | | | | | | 37 | | | |
Balance at March 31, 2024
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | 81,242,587 | | | | | | $ | 193,290 | | | | | | | | 13,569,355 | | | | | | $ | 1 | | | | | | $ | 5,633 | | | | | | $ | 74 | | | | | | $ | (258,203 | ) | | | | | $ | (252,495 | ) | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| |
Series B
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | 77,052,632 | | | | | | $ | 183,290 | | | | | | | | 13,452,552 | | | | | | $ | 1 | | | | | | $ | 1,033 | | | | | | $ | (41 | ) | | | | | $ | (193,279 | ) | | | | | $ | (192,286 | ) | | |
Exercises of common stock options
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | 137,500 | | | | | | | — | | | | | | | 55 | | | | | | | — | | | | | | | — | | | | | | | 55 | | | |
Stock-based compensation expense
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | 687 | | | | | | | — | | | | | | | — | | | | | | | 687 | | | |
Net loss
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (19,097 | ) | | | | | | (19,097 | ) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (4 | ) | | | | | | — | | | | | | | (4 | ) | | |
Balance at March 31, 2023
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | 77,052,632 | | | | | | $ | 183,290 | | | | | | | | 13,590,052 | | | | | | $ | 1 | | | | | | $ | 1,775 | | | | | | $ | (45 | ) | | | | | $ | (212,376 | ) | | | | | $ | (210,645 | ) | | |
| | |
Three Months Ended
March 31, |
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (27,800 | ) | | | | | $ | (19,097 | ) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | |
Depreciation expense
|
| | | | 33 | | | | | | | 28 | | | |
Stock-based compensation expense
|
| | | | 947 | | | | | | | 687 | | | |
Change in fair value of convertible notes
|
| | | | 694 | | | | | | | — | | | |
Non-cash lease expense
|
| | | | 159 | | | | | | | 191 | | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | 1,787 | | | | | | | (895 | ) | | |
Accounts payable
|
| | | | 3,407 | | | | | | | (294 | ) | | |
Accrued expenses
|
| | | | 335 | | | | | | | (6,472 | ) | | |
Operating lease liabilities
|
| | | | (164 | ) | | | | | | (211 | ) | | |
Other current liabilities
|
| | | | 1,500 | | | | | | | — | | | |
Net cash used in operating activities
|
| | | | (19,102 | ) | | | | | | (26,063 | ) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (22 | ) | | | | | | — | | | |
Net cash used in investing activities
|
| | | | (22 | ) | | | | | | — | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | |
Payment of initial public offering costs
|
| | | | (656 | ) | | | | | | — | | | |
Proceeds from exercise of stock options
|
| | | | 42 | | | | | | | 55 | | | |
Net cash (used in) provided by financing activities
|
| | | | (614 | ) | | | | | | 55 | | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | 36 | | | | | | | (5 | ) | | |
Net decrease in cash and restricted cash
|
| | | | (19,702 | ) | | | | | | (26,013 | ) | | |
Cash and restricted cash at beginning of period
|
| | | | 56,942 | | | | | | | 67,295 | | | |
Cash and restricted cash at end of period
|
| | | $ | 37,240 | | | | | | $ | 41,282 | | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | | | |
Deferred offering costs in accounts payable and accrued expenses
|
| | | $ | 1,872 | | | | | | $ | — | | | |
Reconciliation of cash and restricted cash: | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 37,154 | | | | | | $ | 41,196 | | | |
Restricted cash
|
| | | | 86 | | | | | | | 86 | | | |
Total cash and restricted cash
|
| | | $ | 37,240 | | | | | | $ | 41,282 | | | |
| | | | | |
March 31, 2024
|
| |||||||||||||||||||||
Description
|
| |
Balance Sheet Classification
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BMS Note
|
| |
Non-current liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 20,994 | | | | | $ | 20,994 | | |
| | | | | | | $ | — | | | | | $ | — | | | | | $ | 20,994 | | | | | $ | 20,994 | | |
| | | | | |
December 31, 2023
|
| |||||||||||||||||||||
Description
|
| |
Balance Sheet Classification
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BMS Note
|
| |
Non-current liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 20,300 | | | | | $ | 20,300 | | |
| | | | | | | $ | — | | | | | $ | — | | | | | $ | 20,300 | | | | | $ | 20,300 | | |
| | |
Convertible notes
|
| ||||
Balance as of December 31, 2023
|
| | | $ | 20,300 | | | |
Change in fair value of BMS Note
|
| | | | 694 | | | |
Balance as of March 31, 2024
|
| | | $ | 20,994 | | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||||
Prepaid clinical expenses
|
| | | $ | 5,788 | | | | | | $ | 5,788 | | | |
Deferred offering costs
|
| | | | 2,527 | | | | | | | 1,388 | | | |
Other
|
| | | | 98 | | | | | | | 100 | | | |
Total other assets
|
| | | $ | 8,413 | | | | | | $ | 7,276 | | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||||
Employee compensation and benefits
|
| | | $ | 2,222 | | | | | | $ | 5,122 | | | |
External research, development and manufacturing expenses
|
| | | | 14,405 | | | | | | | 9,398 | | | |
Professional and consultant fees
|
| | | | 2,409 | | | | | | | 2,379 | | | |
Income taxes payable
|
| | | | 301 | | | | | | | 301 | | | |
Other
|
| | | | 150 | | | | | | | 106 | | | |
Total accrued expenses
|
| | | $ | 19,487 | | | | | | $ | 17,306 | | | |
Fiscal Year
|
| |
Amount
|
| ||||
2024 (remaining nine months)
|
| | | $ | 603 | | | |
2025
|
| | | | 435 | | | |
Total future minimum lease payments
|
| | | | 1,038 | | | |
Less: imputed interest
|
| | | | (389 | ) | | |
Total operating lease liabilities
|
| | | $ | 649 | | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Value |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series Seed Preferred Stock
|
| | | | 1,785,714 | | | | | | 1,785,714 | | | | | $ | 956 | | | | | $ | 1,000 | | | | | | 1,785,714 | | |
Series A Preferred Stock
|
| | | | 17,589,380 | | | | | | 17,589,380 | | | | | | 55,840 | | | | | | 56,071 | | | | | | 17,589,380 | | |
Series B Preferred Stock
|
| | | | 81,242,587 | | | | | | 81,242,587 | | | | | | 193,290 | | | | | | 193,898 | | | | | | 81,242,587 | | |
Total
|
| | | | 100,617,681 | | | | | | 100,617,681 | | | | | $ | 250,086 | | | | | $ | 250,969 | | | | | | 100,617,681 | | |
| | |
March 31, 2024
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Value |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series Seed Preferred Stock
|
| | | | 1,785,714 | | | | | | 1,785,714 | | | | | $ | 956 | | | | | $ | 1,000 | | | | | | 1,785,714 | | |
Series A Preferred Stock
|
| | | | 17,589,380 | | | | | | 17,589,380 | | | | | | 55,840 | | | | | | 56,071 | | | | | | 17,589,380 | | |
Series B Preferred Stock
|
| | | | 81,242,587 | | | | | | 81,242,587 | | | | | | 193,290 | | | | | | 193,898 | | | | | | 81,242,587 | | |
Total
|
| | | | 100,617,681 | | | | | | 100,617,681 | | | | | $ | 250,086 | | | | | $ | 250,969 | | | | | | 100,617,681 | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
Conversion of outstanding shares of convertible preferred stock
|
| | | | 100,617,681 | | | | | | 100,617,681 | | |
Options to purchase common stock
|
| | | | 20,867,081 | | | | | | 20,691,247 | | |
Remaining shares reserved for future issuance
|
| | | | 474,739 | | | | | | 527,876 | | |
Total
|
| | | | 121,959,501 | | | | | | 121,836,804 | | |
| | |
Number of
Shares |
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||||
Unvested as of December 31, 2023
|
| | | | 236,176 | | | | | | $ | 0.31 | | | |
Vested
|
| | | | (19,624 | ) | | | | | | — | | | |
Repurchased
|
| | | | (183,841 | ) | | | | | | 0.40 | | | |
Unvested as of March 31, 2024
|
| | | | 32,711 | | | | | | $ | 0.00 | | | |
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||
| | | | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||||
Balance at December 31, 2023
|
| | | | 20,691,247 | | | | | | $ | 0.98 | | | | | | | | | | | | | $ | 8,084 | | | |
Granted
|
| | | | 450,000 | | | | | | | 1.37 | | | | | | | | | | | | | | | | | |
Exercised
|
| | | | (61,144 | ) | | | | | | 0.69 | | | | | | | | | | | | | | 42 | | | |
Forfeited or cancelled
|
| | | | (213,022 | ) | | | | | | 0.99 | | | | | | | | | | | | | | | | | |
Balance outstanding at March 31, 2024
|
| | | | 20,867,081 | | | | | | $ | 0.99 | | | | | | | 8.00 | | | | | | $ | 7,962 | | | |
Options vested and exercisable at March 31, 2024
|
| | | | 6,580,148 | | | | | | $ | 0.75 | | | | | | | 5.63 | | | | | | $ | 4,084 | | | |
Options vested and expected to vest at March 31, 2024
|
| | | | 20,867,081 | | | | | | $ | 0.99 | | | | | | | 8.00 | | | | | | $ | 7,962 | | | |
| | |
Three Months
Ended March 31, |
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Research and development
|
| | | $ | 411 | | | | | | $ | 282 | | | |
General and administrative
|
| | | | 536 | | | | | | | 405 | | | |
Total stock-based compensation expense
|
| | | $ | 947 | | | | | | $ | 687 | | | |
| | |
Three Months
Ended March 31, |
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Numerator: | | | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (27,800 | ) | | | | | $ | (19,097 | ) | | |
Denominator: | | | | | | | | | | | | | | | |
Weighted-average common stock outstanding–basic and diluted
|
| | | | 13,494,293 | | | | | | | 13,130,607 | | | |
Net loss per share attributable to common stockholders–basic and
diluted |
| | | $ | (2.06 | ) | | | | | $ | (1.45 | ) | | |
| | |
March 31,
|
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Convertible preferred stock
|
| | | | 100,617,681 | | | | | | | 96,427,726 | | | |
Unvested restricted stock
|
| | | | 32,711 | | | | | | | 386,971 | | | |
Options to purchase common stock
|
| | | | 20,867,081 | | | | | | | 17,525,961 | | | |
Item
|
| |
Amount Paid
or To Be Paid |
| |||
SEC registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | | * | | |
Nasdaq listing fee
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Transfer agent fees and expenses
|
| | | | * | | |
Miscellaneous expenses
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Description of Exhibit
|
|
| 1.1* | | | Form of Underwriting Agreement. | |
| 3.1* | | |
Form of Restated Certificate of Incorporation of the Registrant (to be effective prior to the consummation of this offering).
|
|
| 3.2* | | |
Form of Amended and Restated Bylaws of the Registrant (to be effective prior to the consummation of this offering).
|
|
| 4.1* | | | Specimen stock certificate evidencing shares of common stock. | |
| 4.2* | | |
Fourth Amended and Restated Shareholders Agreement, among the Registrant and certain of its stockholders, dated May 3, 2024.
|
|
| 5.1* | | | Opinion of Ropes & Gray LLP. | |
| 10.1+** | | |
License Agreement by and between Zenas BioPharma (Cayman) Limited and Xencor, Inc., dated September 23, 2020.
|
|
| 10.2+** | | |
License Agreement by and between Zenas BioPharma (Cayman) Limited and Xencor, Inc., dated May 27, 2021.
|
|
| 10.3+** | | |
First Amendment to License Agreement by and between Zenas BioPharma (Cayman) Limited and Xencor, Inc., dated May 27, 2021.
|
|
| 10.4+** | | |
Second Amendment to License Agreement by and between Zenas BioPharma, Inc. and Xencor, Inc., dated May 27, 2021.
|
|
| 10.5+** | | |
License Agreement by and between the Registrant and Bristol-Myers Squibb Company, dated as of August 30, 2023.
|
|
| 10.6#** | | | Zenas BioPharma, Inc. 2020 Equity Incentive Plan. | |
| 10.7#** | | | Amendment to Zenas BioPharma, Inc. 2020 Equity Incentive Plan. | |
| 10.8#** | | | Amendment to Zenas BioPharma, Inc. 2020 Equity Incentive Plan | |
| 10.9#** | | |
Form of Restricted Share Agreement under the Zenas BioPharma, Inc. 2020 Equity Incentive Plan.
|
|
| 10.10#** | | |
Form of Non-Qualified Stock Option (Non-Employee Directors) under the Zenas BioPharma, Inc. 2020 Equity Incentive Plan.
|
|
| 10.11#** | | |
Form of Non-Qualified Stock Option Agreement (Employees) under the Zenas BioPharma, Inc. 2020 Equity Incentive Plan.
|
|
| 10.12#** | | |
Form of Incentive Stock Option Agreement under the Zenas BioPharma, Inc. 2020 Equity Incentive Plan.
|
|
| 10.13#** | | | Separation Agreement between the Registrant and Hua Mu, dated June 29, 2023. | |
| 10.14* | | |
Form of Indemnification Agreement, between the Registrant and each of its directors and executive officers.
|
|
| 21.1* | | | List of 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). | |
| 24.1* | | | Power of Attorney (included on signature page). | |
| 107* | | | Filing Fee Table. | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Leon O. Moulder, Jr.
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
, 2024
|
|
|
Jennifer Fox
|
| |
Chief Business Officer and Chief
Financial Officer (Principal Financial and Accounting Officer) |
| |
, 2024
|
|
|
Patricia Allen
|
| |
Director
|
| |
, 2024
|
|
|
James Boylan
|
| |
Director
|
| |
, 2024
|
|
|
Patrick Enright
|
| |
Director
|
| |
, 2024
|
|
|
Tomas Kiselak
|
| |
Director
|
| |
, 2024
|
|
|
Hongbo Lu, Ph.D.
|
| |
Director
|
| |
, 2024
|
|
|
John Orloff, M.D.
|
| |
Director
|
| |
, 2024
|
|
|
Jake Nunn
|
| |
Director
|
| |
, 2024
|
|
|
Tim Xiao
|
| |
Director
|
| |
, 2024
|
|