|
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 | | | |
| | | | 158 | | | |
| | | | 167 | | |
| | |
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 | | |
First Amendment to License Agreement by and between Zenas BioPharma, Inc. and Xencor, Inc., dated June 24, 2024.
|
|
| 10.3+** | | |
License Agreement by and between Zenas BioPharma (Cayman) Limited and Xencor, Inc., dated May 27, 2021.
|
|
| 10.4+** | | |
First Amendment to License Agreement by and between Zenas BioPharma (Cayman) Limited and Xencor, Inc., dated May 27, 2021.
|
|
| 10.5+** | | |
Second Amendment to License Agreement by and between Zenas BioPharma, Inc. and Xencor, Inc., dated May 27, 2021.
|
|
| 10.6+** | | |
License Agreement by and between the Registrant and Bristol-Myers Squibb Company, dated as of August 30, 2023.
|
|
| 10.7#** | | | Zenas BioPharma, Inc. 2020 Equity Incentive Plan. | |
| 10.8#** | | | Amendment to Zenas BioPharma, Inc. 2020 Equity Incentive Plan. | |
| 10.9#** | | | Amendment to Zenas BioPharma, Inc. 2020 Equity Incentive Plan | |
| 10.10#** | | |
Form of Restricted Share Agreement under the Zenas BioPharma, Inc. 2020 Equity Incentive Plan.
|
|
| 10.11#** | | |
Form of Non-Qualified Stock Option (Non-Employee Directors) under the Zenas BioPharma, Inc. 2020 Equity Incentive Plan.
|
|
| 10.12#** | | |
Form of Non-Qualified Stock Option Agreement (Employees) under the Zenas BioPharma, Inc. 2020 Equity Incentive Plan.
|
|
| 10.13#** | | |
Form of Incentive Stock Option Agreement under the Zenas BioPharma, Inc. 2020 Equity Incentive Plan.
|
|
| 10.14#** | | | Separation Agreement between the Registrant and Hua Mu, dated June 29, 2023. | |
| 10.15* | | |
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
|
|
Exhibit 10.2
June 24, 2024
VIA EMAIL ONLY:
Zenas BioPharma, Inc.
1000 Winter St
North Building, Suite 1200
Waltham, MA 02451
Attn: Leon O. Moulder, Jr.,
Chief Executive Officer and Joe Farmer,
President and Chief Operating Officer
legalnotices@zenasbio.com
RE: | First Amendment to License Agreement; Termination of Agreement solely with respect to XmAb10171 |
Dear Messrs. Moulder and Farmer:
Reference is hereby made to that certain License Agreement dated as of September 23, 2020 (“Agreement”), by and between Xencor, Inc. (“Xencor”) and Zenas BioPharma, Inc. (formerly known as Zenas BioPharma (Cayman) Limited) (“Licensee”). Capitalized terms used but not otherwise defined herein shall have the meanings ascribed to such terms in the Agreement. This letter shall be regarded as the “First Amendment to the Agreement”.
Xencor and Licensee hereby agree that, as of 11:59 pm U.S. Pacific Time on the date of this letter (the “Letter Amendment Effective Date”), the Agreement shall be deemed to be terminated solely with respect to XmAb10171, in accordance with Section 13.3 of the Agreement and without any obligation for Licensee to provide Xencor advance written notice thereof. As of the Letter Amendment Effective Date, XmAb10171 shall be regarded as a Terminated Asset. Regardless, Xencor waives any rights it may have under the following sections of the Agreement with respect to this Terminated Asset: Sections 13.5.2 (Transfer of Regulatory Approvals), 13.5.3 (Transition Assistance), 13.5.4 (Assignment of Third Party Agreements), 13.5.5 (Transfer of Commercialization Documentation), 13.5.6 (Transfer of Product Trademark), and 13.5.10 (Inventory). Additionally, Xencor and Licensee agree that Section 13.5.11 (License Grant by and Payment to Licensee) shall not apply to this Terminated Asset in any respect.
Following the date of this letter, the Agreement continues to be in full force and effect with respect to each Licensed Asset other than XmAb10171. For clarity, the Agreement continues to be in full force and effect with regard to Licensed Assets identified in Section 1.42(b) and (c) of the Agreement.
This letter may be executed in one or more counterparts, including by electronic or PDF signature, each of which shall be deemed an original, and all of which together, shall constitute one and the same instrument. By signing this letter, Licensee waives the requirements of Section 15.6 with respect to the manner in which notices are to be provided under the Agreement with respect to the matters set forth in this letter.
[Signature page follows.]
Best regards, | |
XENCOR, INC. | |
/s/ Bassil Dahiyat | |
Name: Bassil Dahiyat | |
Title: President & CEO |
AGREED AND ACCEPTED: | |
ZENAS BIOPHARMA, INC. | |
/s/ Joe Farmer | |
Name: Joe Farmer | |
Title: President and COO |