| | |
Price to
Public |
| |
Underwriting
Discounts and Commissions(1) |
| |
Proceeds
to Zenas BioPharma |
| |||||||||
Per Share
|
| | | $ | 17.00 | | | | | $ | 1.19 | | | | | $ | 15.81 | | |
Total | | | | $ | 224,999,998 | | | | | $ | 15,750,000 | | | | | $ | 209,249,998 | | |
|
MORGAN STANLEY
|
| | JEFFERIES | | | CITIGROUP | | |
GUGGENHEIM SECURITIES
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 14 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 101 | | | |
| | | | 157 | | | |
| | | | 166 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands except share and per share amounts)
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Collaboration revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | 50,000 | | | | | $ | — | | |
Total revenue
|
| | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development (includes $1,872,
$2,117, $3,041 and $8,149 from related parties, respectively) |
| | | | 56,452 | | | | | | 30,262 | | | | | | 60,033 | | | | | | 61,689 | | |
General and administrative (includes $0, $5, $8 and $103 from related parties, respectively)
|
| | | | 10,828 | | | | | | 7,729 | | | | | | 17,114 | | | | | | 13,510 | | |
Acquired in-process research and development
|
| | | | — | | | | | | 10,000 | | | | | | 10,000 | | | | | | 1,000 | | |
Total operating expenses
|
| | | | 67,280 | | | | | | 47,991 | | | | | | 87,147 | | | | | | 76,199 | | |
Loss from operations
|
| | | | (67,280) | | | | | | (47,991) | | | | | | (37,147) | | | | | | (76,199) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value adjustments to convertible notes
|
| | | | (846) | | | | | | — | | | | | | (300) | | | | | | (29,876) | | |
Fair value adjustments to warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13,268) | | |
Other income (expense), net
|
| | | | 2,349 | | | | | | (153) | | | | | | 624 | | | | | | 61 | | |
Total other income (expense), net
|
| | | | 1,503 | | | | | | (153) | | | | | | 324 | | | | | | (43,083) | | |
Loss before income taxes
|
| | | | (65,777) | | | | | | (48,144) | | | | | | (36,823) | | | | | | (119,282) | | |
Income tax provision
|
| | | | — | | | | | | — | | | | | | (301) | | | | | | — | | |
Net loss attributable to common stockholders(1)
|
| | | $ | (65,777) | | | | | $ | (48,144) | | | | | $ | (37,124) | | | | | $ | (119,282) | | |
Net loss per share attributable to common stockholders–basic and diluted(2)
|
| | | $ | (42.15) | | | | | $ | (31.62) | | | | | $ | (24.25) | | | | | $ | (79.94) | | |
Weighted-average common stock outstanding–basic
and diluted(2) |
| | | | 1,560,661 | | | | | | 1,522,552 | | | | | | 1,531,178 | | | | | | 1,492,161 | | |
Pro forma net loss per share attributable to common stockholders–basic and diluted(3)
|
| | | $ | (3.78) | | | | | | | | | | | $ | (2.88) | | | | | | | | |
Pro forma weighted-average common stock outstanding–basic and diluted(3)
|
| | | | 17,415,875 | | | | | | | | | | | | 12,879,648 | | | | | | | | |
| | |
As of June 30, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | |
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 183,930 | | | | | $ | 183,930 | | | | | $ | 389,402 | | |
Working capital(3)
|
| | | | 149,492 | | | | | | 149,492 | | | | | | 357,232 | | |
Total assets
|
| | | | 199,952 | | | | | | 199,952 | | | | | | 401,734 | | |
Total liabilities
|
| | | | 39,122 | | | | | | 39,122 | | | | | | 36,854 | | |
Convertible preferred stock
|
| | | | 449,612 | | | | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (296,180) | | | | | | (296,180) | | | | | | (296,180) | | |
Total stockholders’ (deficit) equity
|
| | | | (288,782) | | | | | | 160,830 | | | | | | 364,880 | | |
| | |
As of June 30, 2024
|
| |||||||||||||||
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
Cash
|
| | | $ | 183,930 | | | | | $ | 183,930 | | | | | $ | 389,402 | | |
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 | | | | | | — | | | | | | — | | |
Series C convertible preferred stock, par value $0.0001 per share; 116,275,239 shares authorized, issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 199,526 | | | | | | — | | | | | | — | | |
Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; no shares authorized, issued or outstanding, actual; 25,000,000 shares authorized and no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 294,784,925 shares authorized, 1,578,372 shares issued and outstanding, actual; 175,000,000 shares authorized, 26,557,087 shares issued and outstanding, pro forma; 175,000,000 shares authorized, 39,792,381 shares issued and outstanding, pro forma as adjusted
|
| | | | — | | | | | | 3 | | | | | | 4 | | |
Additional paid-in capital
|
| | | | 7,294 | | | | | | 456,903 | | | | | | 660,952 | | |
Accumulated other comprehensive income
|
| | | | 104 | | | | | | 104 | | | | | | 104 | | |
Accumulated deficit
|
| | | | (296,180) | | | | | | (296,180) | | | | | | (296,180) | | |
Total stockholders’ (deficit) equity
|
| | | | (288,782) | | | | | | 160,830 | | | | | | 364,880 | | |
Total capitalization
|
| | | $ | 160,830 | | | | | $ | 160,830 | | | | | $ | 364,880 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 17.00 | | |
|
Historical net tangible book value (deficit) per share as of June 30, 2024
|
| | | $ | (185.30) | | | | | | | | |
|
Increase per share attributable to pro forma adjustments as described above
|
| | | | 191.22 | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2024
|
| | | | 5.92 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors
participating in this offering |
| | | | 3.25 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this
offering |
| | | | | | | | | | 9.17 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 7.83 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 26,557,087 | | | | | | 66.7% | | | | | $ | 358,281,722 | | | | | | 61.4% | | | | | $ | 13.49 | | |
New investors
|
| | | | 13,235,294 | | | | | | 33.3 | | | | | | 224,999,998 | | | | | | 38.6 | | | | | $ | 17.00 | | |
Total
|
| | | | 39,792,381 | | | | | | 100.0% | | | | | $ | 583,281,720 | | | | | | 100.0% | | | | | | | | |
| | |
Six Months Ended June 30,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 56,452 | | | | | $ | 30,262 | | | | | $ | 26,190 | | |
General and administrative
|
| | | | 10,828 | | | | | | 7,729 | | | | | | 3,099 | | |
Acquired in-process research and development
|
| | | | — | | | | | | 10,000 | | | | | | (10,000) | | |
Total operating expenses
|
| | | | 67,280 | | | | | | 47,991 | | | | | | 19,289 | | |
Loss from operations
|
| | | | (67,280) | | | | | | (47,991) | | | | | | (19,289) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | |
Fair value adjustments to convertible notes
|
| | | | (846) | | | | | | — | | | | | | (846) | | |
Other income (expense), net
|
| | | | 2,349 | | | | | | (153) | | | | | | 2,502 | | |
Total other income (expense), net
|
| | | | 1,503 | | | | | | (153) | | | | | | 1,656 | | |
Net loss
|
| | | $ | (65,777) | | | | | $ | (48,144) | | | | | $ | (17,633) | | |
| | |
Six Months Ended June 30,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
Direct research and development expenses by program: | | | | | | | | | | | | | | | | | | | |
Obexelimab
|
| | | $ | 35,082 | | | | | $ | 12,937 | | | | | $ | 22,145 | | |
Global programs (ZB002 & ZB004)
|
| | | | 1,466 | | | | | | 3,195 | | | | | | (1,729) | | |
Regional programs (ZB001 & ZB005)
|
| | | | 4,023 | | | | | | 3,854 | | | | | | 169 | | |
Unallocated research and development expenses: | | | | | | | | | | | | | | | | | | | |
Personnel expenses (including stock-based compensation)
|
| | | | 15,160 | | | | | | 9,773 | | | | | | 5,387 | | |
Other expenses
|
| | | | 721 | | | | | | 503 | | | | | | 218 | | |
Total research and development expenses
|
| | | $ | 56,452 | | | | | $ | 30,262 | | | | | $ | 26,190 | | |
| | |
Six Months Ended June 30,
|
| | | | | | | |||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
Personnel related expenses (including stock-based compensation)
|
| | | $ | 6,094 | | | | | $ | 4,720 | | | | | $ | 1,374 | | |
Legal and professional fees
|
| | | | 2,820 | | | | | | 1,728 | | | | | | 1,092 | | |
Facilities and supplies
|
| | | | 1,050 | | | | | | 971 | | | | | | 79 | | |
Other expenses
|
| | | | 864 | | | | | | 310 | | | | | | 554 | | |
Total general and administrative expenses
|
| | | $ | 10,828 | | | | | $ | 7,729 | | | | | $ | 3,099 | | |
| | |
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 | | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
Net cash used in operating activities
|
| | | $ | (50,061) | | | | | $ | (46,975) | | | | | $ | (30,529) | | | | | $ | (65,652) | | |
Net cash used in investing activities
|
| | | | (57) | | | | | | — | | | | | | (17) | | | | | | (2,198) | | |
Net cash provided by financing activities
|
| | | | 177,125 | | | | | | 66 | | | | | | 20,116 | | | | | | 59,391 | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | 68 | | | | | | 161 | | | | | | 78 | | | | | | (41) | | |
Net increase (decrease) in cash and restricted cash
|
| | | $ | 127,075 | | | | | $ | (46,748) | | | | | $ | (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 June 30, 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 three allowed federal | |
| trademark applications for the marks , and ZENAS BIOPHARMA in the United | |
| States, one pending federal trademark application for the mark in China, two pending federal | |
| trademark applications for the mark and in the United States, and two pending federal | |
|
trademark applications for the mark
and
in the EU.
|
|
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 | |
Orlando Oliveira
|
| | | | 48 | | | | Chief Commercial Officer | |
Non-Employee Directors: | | | | | | | | | | |
Patricia Allen
|
| | | | 62 | | | | Director | |
James Boylan
|
| | | | 57 | | | | Director | |
Patrick Enright
|
| | | | 62 | | | | Director | |
Tomas Kiselak
|
| | | | 38 | | | | Director | |
Hongbo Lu, Ph.D.
|
| | | | 53 | | | | Director | |
Jake Nunn
|
| | | | 54 | | | | Director | |
John Orloff, M.D.
|
| | | | 67 | | | | Director | |
Ting (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.
Former 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.
|
| | | | — | | | | | | 308,069(6) | | | | | | 9.30 | | | | | | 7/17/2033 | | | | | | — | | | | | | — | | |
| | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 753(10) | | | | | | 12,801 | | | ||
Hua Mu, M.D., Ph.D.
|
| | | | 116,447(2) | | | | | | — | | | | | | 3.48 | | | | | | 5/19/2031 | | | | | | — | | | | | | — | | |
| | | 134,054(3) | | | | | | — | | | | | | 9.30 | | | | | | 12/13/2032 | | | | | | — | | | | | | — | | | ||
| | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,172(11) | | | | | | 359,924 | | | ||
Joseph Farmer
|
| | | | 42,344(4) | | | | | | 21,172 | | | | | | 3.48 | | | | | | 5/19/2031 | | | | | | — | | | | | | — | | |
| | | 40,308(5) | | | | | | 120,924 | | | | | | 9.30 | | | | | | 12/13/2032 | | | | | | — | | | | | | — | | | ||
| | | | | | | | | 77,737(7) | | | | | | 9.30 | | | | | | 7/17/2033 | | | | | | — | | | | | | — | | | ||
Jennifer Fox
|
| | | | — | | | | | | 230,332(8) | | | | | | 11.90 | | | | | | 12/18/2033 | | | | | | — | | | | | | — | | |
Tanya Z. Fischer, M.D., Ph.D.
|
| | | | — | | | | | | 172,749(9) | | | | | | 10.51 | | | | | | 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, LP | |
| | |
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)
|
| | | | 3,098,380 | | | | | | 11.7% | | | | | | 7.8% | | |
Enavate Sciences(2)
|
| | | | 2,879,006 | | | | | | 10.8% | | | | | | 7.2% | | |
Entities affiliated with SR One(3)
|
| | | | 2,676,245 | | | | | | 10.1% | | | | | | 6.7% | | |
Entities affiliated with Longitude Capital(4)
|
| | | | 2,061,934 | | | | | | 7.8% | | | | | | 5.2% | | |
Tellus BioVentures LLC(5)
|
| | | | 1,652,039 | | | | | | 6.2% | | | | | | 4.2% | | |
Entities affiliated with Fairmount Funds Management LLC(6)
|
| | | | 1,592,806 | | | | | | 6.0% | | | | | | 4.0% | | |
Entities affiliated with New Enterprise Associates(7)
|
| | | | 1,438,481 | | | | | | 5.4% | | | | | | 3.6% | | |
Norwest Venture Partners XVI, LP(8)
|
| | | | 1,438,482 | | | | | | 5.4% | | | | | | 3.6% | | |
Bristol-Myers Squibb Company(9)
|
| | | | 1,414,781 | | | | | | 5.3% | | | | | | 3.6% | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | |
Leon O. Moulder, Jr(10)
|
| | | | 1,903,047 | | | | | | 7.1% | | | | | | 4.8% | | |
Hua Mu, M.D., Ph.D(11)
|
| | | | 282,259 | | | | | | 1.1% | | | | | | 0.7% | | |
Jennifer Fox
|
| | | | — | | | | | | —% | | | | | | —% | | |
Tanya Z. Fischer, M.D., Ph.D(12)
|
| | | | — | | | | | | —% | | | | | | —% | | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares Beneficially Owned
|
| ||||||||||||
Name of Beneficial Owner
|
| |
Before
Offering |
| |
After
Offering |
| ||||||||||||
Patricia Allen
|
| | | | — | | | | | | —% | | | | | | —% | | |
James Boylan(2)
|
| | | | — | | | | | | —% | | | | | | —% | | |
Patrick Enright(4)
|
| | | | — | | | | | | —% | | | | | | —% | | |
Tomas Kiselak(6)
|
| | | | — | | | | | | —% | | | | | | —% | | |
Hongbo Lu, Ph.D
|
| | | | — | | | | | | —% | | | | | | —% | | |
Jake Nunn(3)
|
| | | | — | | | | | | —% | | | | | | —% | | |
John Orloff, M.D(13)
|
| | | | 7,676 | | | | | | —% | | | | | | —% | | |
Ting (Tim) Xiao
|
| | | | — | | | | | | —% | | | | | | —% | | |
All executive officers and directors as a group (12 persons)(14)
|
| | | | 2,051,886 | | | | | | 7.7% | | | | | | 5.1% | | |
Name
|
| |
Number of Shares
|
| |||
Morgan Stanley & Co. LLC
|
| | | | 4,963,235 | | |
Jefferies LLC
|
| | | | 3,507,353 | | |
Citigroup Global Markets Inc.
|
| | | | 2,977,941 | | |
Guggenheim Securities, LLC
|
| | | | 1,786,765 | | |
Total
|
| | | | 13,235,294 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | 17.00 | | | | | $ | 224,999,998 | | | | | $ | 258,749,996 | | |
Underwriting discounts and commissions to be paid by us
|
| | | $ | 1.19 | | | | | $ | 15,750,000 | | | | | $ | 18,112,500 | | |
Proceeds, before expenses, to us
|
| | | $ | 15.81 | | | | | $ | 209,249,998 | | | | | $ | 240,637,496 | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | |
| | |
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; 1,576,854 and 1,549,275 shares issued and outstanding as of December 31, 2023 and 2022, respectively |
| | | | — | | | | | | | — | | | |
Additional paid-in capital
|
| | | | 4,645 | | | | | | | 1,034 | | | |
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 |
| | | $ | (24.25 | ) | | | | | $ | (79.94 | ) | | |
Weighted-average common stock outstanding−basic and diluted
|
| | | | 1,531,178 | | | | | | | 1,492,161 | | | |
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 | | | | | | | — | | | | | | $ | — | | | | | | | | 1,549,275 | | | | | | $ | — | | | | | | $ | 297 | | | | | | $ | — | | | | | | $ | (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 | | | | | | | | 1,549,275 | | | | | | $ | — | | | | | | $ | 1,034 | | | | | | $ | (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
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | 27,579 | | | | | | | — | | | | | | | 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 | | | | | | | | 1,576,854 | | | | | | $ | — | | | | | | $ | 4,645 | | | | | | $ | 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 | | | | | | 205,653 | | |
Series A Preferred Stock
|
| | | | 17,589,380 | | | | | | 17,589,380 | | | | | | 55,840 | | | | | | 56,071 | | | | | | 2,025,699 | | |
Series B Preferred Stock
|
| | | | 81,242,587 | | | | | | 81,242,587 | | | | | | 193,290 | | | | | | 193,898 | | | | | | 9,356,392 | | |
Total
|
| | | | 100,617,681 | | | | | | 100,617,681 | | | | | $ | 250,086 | | | | | $ | 250,969 | | | | | | 11,587,744 | | |
| | |
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 | | | | | | 205,653 | | |
Series A Preferred Stock
|
| | | | 17,589,380 | | | | | | 17,589,380 | | | | | | 55,840 | | | | | | 56,071 | | | | | | 2,025,699 | | |
Series B Preferred Stock
|
| | | | 77,052,632 | | | | | | 77,052,632 | | | | | | 183,290 | | | | | | 183,898 | | | | | | 8,873,851 | | |
Total
|
| | | | 96,427,726 | | | | | | 96,427,726 | | | | | $ | 240,086 | | | | | $ | 240,969 | | | | | | 11,105,203 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Conversion of outstanding shares of convertible preferred stock
|
| | | | 11,587,744 | | | | | | 11,105,203 | | |
Options to purchase common stock
|
| | | | 2,382,933 | | | | | | 2,046,998 | | |
Remaining shares reserved for future issuance
|
| | | | 60,792 | | | | | | 257,317 | | |
Total
|
| | | | 14,031,469 | | | | | | 13,409,518 | | |
| | |
Number of
Shares |
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||||
Unvested as of December 31, 2022
|
| | | | 46,826 | | | | | | $ | 2.36 | | | |
Vested
|
| | | | (19,626 | ) | | | | | | 1.88 | | | |
Unvested as of December 31, 2023
|
| | | | 27,200 | | | | | | $ | 2.71 | | | |
| | |
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
|
| | | | 2,046,998 | | | | | | $ | 7.43 | | | | | | | | | | | | | $ | 3,772 | | | |
Granted
|
| | | | 1,054,346 | | | | | | | 10.23 | | | | | | | | | | | | | | | | | |
Exercised
|
| | | | (27,579 | ) | | | | | | 4.21 | | | | | | | | | | | | | | 163 | | | |
Forfeited or cancelled
|
| | | | (690,832 | ) | | | | | | 8.12 | | | | | | | | | | | | | | | | | |
Balance outstanding at December 31, 2023
|
| | | | 2,382,933 | | | | | | $ | 8.51 | | | | | | | 8.23 | | | | | | $ | 8,084 | | | |
Options vested and exercisable at December 31, 2023
|
| | | | 675,584 | | | | | | $ | 6.33 | | | | | | | 5.57 | | | | | | $ | 3,762 | | | |
Options vested and expected to vest at December 31, 2023
|
| | | | 2,382,933 | | | | | | $ | 8.51 | | | | | | | 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
|
| | | | 1,531,178 | | | | | | | 1,492,161 | | | |
Net loss per share attributable to common stockholders–basic and diluted
|
| | | $ | (24.25 | ) | | | | | $ | (79.94 | ) | | |
| | |
December 31,
|
| |||||||||||
| | |
2023
|
| |
2022
|
| ||||||||
Convertible preferred stock
|
| | | | 11,587,744 | | | | | | | 11,105,203 | | | |
Unvested restricted stock
|
| | | | 27,200 | | | | | | | 46,826 | | | |
Options to purchase common stock
|
| | | | 2,382,933 | | | | | | | 2,046,998 | | | |
| | |
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
|
| | | $ | — | | | | | | $ | — | | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Assets | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 183,930 | | | | | | $ | 56,857 | | | |
Prepaid expenses and other current assets
|
| | | | 4,670 | | | | | | | 2,947 | | | |
Total current assets
|
| | | | 188,600 | | | | | | | 59,804 | | | |
Property and equipment, net
|
| | | | 182 | | | | | | | 193 | | | |
Operating lease right-of-use assets, net
|
| | | | 524 | | | | | | | 821 | | | |
Restricted cash
|
| | | | 88 | | | | | | | 86 | | | |
Other assets
|
| | | | 10,558 | | | | | | | 7,276 | | | |
Total assets
|
| | | $ | 199,952 | | | | | | $ | 68,180 | | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | |
Accounts payable (includes $37 and $21 owed to related parties, respectively)
|
| | | $ | 8,358 | | | | | | $ | 5,396 | | | |
Accrued expenses (includes $1,751 and $404 owed to related parties,
respectively) |
| | | | 29,726 | | | | | | | 17,306 | | | |
Operating lease liabilities, current
|
| | | | 494 | | | | | | | 556 | | | |
Other current liabilities
|
| | | | 530 | | | | | | | — | | | |
Total current liabilities
|
| | | | 39,108 | | | | | | | 23,258 | | | |
Operating lease liabilities, non-current
|
| | | | 14 | | | | | | | 257 | | | |
Convertible notes, at fair value
|
| | | | — | | | | | | | 20,300 | | | |
Total liabilities
|
| | | | 39,122 | | | | | | | 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 June 30, 2024 and December 31, 2023; liquidation preference of $1,000 as of June 30, 2024
|
| | | | 956 | | | | | | | 956 | | | |
Series A convertible preferred stock, par value $0.0001 per share; 17,589,380 shares authorized, issued and outstanding as of June 30, 2024 and December 31, 2023; liquidation preference of $56,071 as of June 30, 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 June 30, 2024 and December 31, 2023; liquidation preference of $193,898 as of June 30, 2024
|
| | | | 193,290 | | | | | | | 193,290 | | | |
Series C convertible preferred stock, par value $0.0001 per share; 116,275,239 and no shares authorized, issued and outstanding as of June 30, 2024 and December 31, 2023, respectively; liquidation preference of $200,146 as of June 30, 2024
|
| | | | 199,526 | | | | | | | — | | | |
Stockholders’ deficit: | | | | | | | | | | | | | | | |
Common stock, par value $0.0001 per share; 294,784,925 and 175,000,000 shares
authorized as of June 30, 2024 and December 31, 2023, respectively; 1,578,372 and 1,576,854 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively |
| | | | — | | | | | | | — | | | |
Additional paid-in capital
|
| | | | 7,294 | | | | | | | 4,645 | | | |
Accumulated other comprehensive income
|
| | | | 104 | | | | | | | 37 | | | |
Accumulated deficit
|
| | | | (296,180 | ) | | | | | | (230,403 | ) | | |
Total stockholders’ deficit
|
| | | | (288,782 | ) | | | | | | (225,721 | ) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 199,952 | | | | | | $ | 68,180 | | | |
| | |
Six Months Ended
June 30, |
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Operating expenses: | | | | | | | | | | | | | | | |
Research and development (includes $1,872 and $2,117 from related parties, respectively)
|
| | | $ | 56,452 | | | | | | $ | 30,262 | | | |
General and administrative (includes $0 and $5 from related parties, respectively)
|
| | | | 10,828 | | | | | | | 7,729 | | | |
Acquired in-process research and development
|
| | | | — | | | | | | | 10,000 | | | |
Total operating expenses
|
| | | | 67,280 | | | | | | | 47,991 | | | |
Loss from operations
|
| | | | (67,280 | ) | | | | | | (47,991 | ) | | |
Other income (expense), net: | | | | | | | | | | | | | | | |
Fair value adjustments to convertible notes
|
| | | | (846 | ) | | | | | | — | | | |
Other income (expense), net
|
| | | | 2,349 | | | | | | | (153 | ) | | |
Total other income (expense), net
|
| | | | 1,503 | | | | | | | (153 | ) | | |
Net loss attributable to common stockholders
|
| | | $ | (65,777 | ) | | | | | $ | (48,144 | ) | | |
Net loss per share attributable to common stockholders–basic and diluted
|
| | | $ | (42.15 | ) | | | | | $ | (31.62 | ) | | |
Weighted-average common stock outstanding–basic and diluted
|
| | | | 1,560,661 | | | | | | | 1,522,552 | | | |
Comprehensive loss: | | | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | | (65,777 | ) | | | | | | (48,144 | ) | | |
Other comprehensive income: | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 67 | | | | | | | 156 | | | |
Comprehensive loss
|
| | | $ | (65,710 | ) | | | | | $ | (47,988 | ) | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| |
Series B
|
| |
Series C
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
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 | | | | | | | — | | | | | | $ | — | | | | | | | | 1,576,854 | | | | | | $ | — | | | | | | $ | 4,645 | | | | | | $ | 37 | | | | | | $ | (230,403 | ) | | | | | $ | (225,721 | ) | | |
Repurchase of unvested restricted stock awards
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | (21,172 | ) | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | |
Exercises of common stock options
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | 22,690 | | | | | | | — | | | | | | | 166 | | | | | | | — | | | | | | | — | | | | | | | 166 | | | |
Issuance of Series C convertible preferred stock, net
of issuance costs of $619 |
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 116,275,239 | | | | | | | 199,526 | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | |
Stock-based compensation expense
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | 2,483 | | | | | | | — | | | | | | | — | | | | | | | 2,483 | | | |
Net loss
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (65,777 | ) | | | | | | (65,777 | ) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 67 | | | | | | | — | | | | | | | 67 | | | |
Balance at June 30, 2024
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | 81,242,587 | | | | | | $ | 193,290 | | | | | | | 116,275,239 | | | | | | $ | 199,526 | | | | | | | | 1,578,372 | | | | | | $ | — | | | | | | $ | 7,294 | | | | | | $ | 104 | | | | | | $ | (296,180 | ) | | | | | $ | (288,782 | ) | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income (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 | | | | | | | | 1,549,275 | | | | | | $ | — | | | | | | $ | 1,034 | | | | | | $ | (41 | ) | | | | | $ | (193,279 | ) | | | | | $ | (192,286 | ) | | |
Exercises of common stock options
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | 18,943 | | | | | | | — | | | | | | | 66 | | | | | | | — | | | | | | | — | | | | | | | 66 | | | |
Issuance of Series B convertible preferred stock as payment of Xencor milestone
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 4,189,955 | | | | | | | 10,000 | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | |
Stock-based compensation expense
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | 1,356 | | | | | | | — | | | | | | | — | | | | | | | 1,356 | | | |
Net loss
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | |
|
—
|
| | | | |
|
—
|
| | | | |
|
—
|
| | | | | | (48,144 | ) | | | | | | (48,144 | ) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 156 | | | | | | | — | | | | | | | 156 | | | |
Balance at June 30, 2023
|
| | | | 1,785,714 | | | | | | $ | 956 | | | | | | | 17,589,380 | | | | | | $ | 55,840 | | | | | | | 81,242,587 | | | | | | $ | 193,290 | | | | | | | | 1,568,218 | | | | | | $ | — | | | | | | $ | 2,456 | | | | | | $ | 115 | | | | | | $ | (241,423 | ) | | | | | $ | (238,852 | ) | | |
| | |
Six Months Ended
June 30, |
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (65,777 | ) | | | | | $ | (48,144 | ) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | |
Acquired in-process research and development
|
| | | | — | | | | | | | 10,000 | | | |
Depreciation expense
|
| | | | 68 | | | | | | | 57 | | | |
Stock-based compensation expense
|
| | | | 2,483 | | | | | | | 1,356 | | | |
Change in fair value of convertible notes
|
| | | | 846 | | | | | | | — | | | |
Non-cash lease expense
|
| | | | 298 | | | | | | | 398 | | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | (1,315 | ) | | | | | | (1,697 | ) | | |
Accounts payable
|
| | | | 2,927 | | | | | | | (2,198 | ) | | |
Accrued expenses
|
| | | | 10,184 | | | | | | | (6,357 | ) | | |
Operating lease liabilities
|
| | | | (305 | ) | | | | | | (390 | ) | | |
Other current liabilities
|
| | | | 530 | | | | | | | — | | | |
Net cash used in operating activities
|
| | | | (50,061 | ) | | | | | | (46,975 | ) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (57 | ) | | | | | | — | | | |
Net cash used in investing activities
|
| | | | (57 | ) | | | | | | — | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | |
Proceeds from issuance of Series C convertible preferred stock, net of issuance
costs |
| | | | 178,381 | | | | | | | — | | | |
Payment of initial public offering costs
|
| | | | (1,422 | ) | | | | | | — | | | |
Proceeds from exercise of stock options
|
| | | | 166 | | | | | | | 66 | | | |
Net cash provided by financing activities
|
| | | | 177,125 | | | | | | | 66 | | | |
Effect of exchange rate changes on cash and restricted cash
|
| | | | 68 | | | | | | | 161 | | | |
Net increase (decrease) in cash and restricted cash
|
| | | | 127,075 | | | | | | | (46,748 | ) | | |
Cash and restricted cash at beginning of period
|
| | | | 56,943 | | | | | | | 67,295 | | | |
Cash and restricted cash at end of period
|
| | | $ | 184,018 | | | | | | $ | 20,547 | | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | | | |
Conversion of BMS Note into Series C convertible preferred stock
|
| | | $ | 21,146 | | | | | | $ | — | | | |
Deferred offering costs in accounts payable and accrued expenses
|
| | | $ | 2,268 | | | | | | $ | — | | | |
Reconciliation of cash and restricted cash: | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 183,930 | | | | | | $ | 20,461 | | | |
Restricted cash
|
| | | | 88 | | | | | | | 86 | | | |
Total cash and restricted cash
|
| | | $ | 184,018 | | | | | | $ | 20,547 | | | |
| | | | | |
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
|
| | | | 846 | | | |
Issuance of Series C Preferred Stock in exchange for BMS Note
|
| | | | (21,146 | ) | | |
Balance as of June 30, 2024
|
| | | $ | — | | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
2024
|
| |
2023
|
| ||||||
Prepaid clinical expenses
|
| | | $ | 6,771 | | | | | $ | 5,788 | | |
Deferred offering costs
|
| | | | 3,690 | | | | | | 1,388 | | |
Other
|
| | | | 97 | | | | | | 100 | | |
Total other assets
|
| | | $ | 10,558 | | | | | $ | 7,276 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Employee compensation and benefits
|
| | | $ | 3,842 | | | | | | $ | 5,122 | | | |
External research, development and manufacturing expenses
|
| | | | 22,458 | | | | | | | 9,398 | | | |
Professional and consultant fees
|
| | | | 3,017 | | | | | | | 2,379 | | | |
Income taxes payable
|
| | | | — | | | | | | | 301 | | | |
Other
|
| | | | 409 | | | | | | | 106 | | | |
Total accrued expenses
|
| | | $ | 29,726 | | | | | | $ | 17,306 | | | |
Fiscal Year
|
| |
Amount
|
| ||||
2024 (remaining six months)
|
| | | $ | 401 | | | |
2025
|
| | | | 434 | | | |
Total future minimum lease payments
|
| | | | 835 | | | |
Less: imputed interest
|
| | | | (327 | ) | | |
Total operating lease liabilities
|
| | | $ | 508 | | | |
| | |
June 30, 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 | | | | | | 205,653 | | |
Series A Preferred Stock
|
| | | | 17,589,380 | | | | | | 17,589,380 | | | | | | 55,840 | | | | | | 56,071 | | | | | | 2,025,699 | | |
Series B Preferred Stock
|
| | | | 81,242,587 | | | | | | 81,242,587 | | | | | | 193,290 | | | | | | 193,898 | | | | | | 9,356,392 | | |
Series C Preferred Stock
|
| | | | 116,275,239 | | | | | | 116,275,239 | | | | | | 199,526 | | | | | | 200,146 | | | | | | 13,390,971 | | |
Total
|
| | | | 216,892,920 | | | | | | 216,892,920 | | | | | $ | 449,612 | | | | | $ | 451,115 | | | | | | 24,978,715 | | |
| | |
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 | | | | | | 205,653 | | |
Series A Preferred Stock
|
| | | | 17,589,380 | | | | | | 17,589,380 | | | | | | 55,840 | | | | | | 56,071 | | | | | | 2,025,699 | | |
Series B Preferred Stock
|
| | | | 81,242,587 | | | | | | 81,242,587 | | | | | | 193,290 | | | | | | 193,898 | | | | | | 9,356,392 | | |
Total
|
| | | | 100,617,681 | | | | | | 100,617,681 | | | | | $ | 250,086 | | | | | $ | 250,969 | | | | | | 11,587,744 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
2024
|
| |
2023
|
| ||||||
Conversion of outstanding shares of convertible preferred stock
|
| | | | 24,978,715 | | | | | | 11,587,744 | | |
Options to purchase common stock
|
| | | | 4,270,097 | | | | | | 2,382,933 | | |
Remaining shares reserved for future issuance
|
| | | | 35,745 | | | | | | 60,792 | | |
Total
|
| | | | 29,284,557 | | | | | | 14,031,469 | | |
| | |
Number of
Shares |
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||||
Unvested as of December 31, 2023
|
| | | | 27,199 | | | | | | $ | 2.71 | | | |
Vested
|
| | | | (4,520 | ) | | | | | | 0.01 | | | |
Repurchased
|
| | | | (21,172 | ) | | | | | | 3.48 | | | |
Unvested as of June 30, 2024
|
| | | | 1,507 | | | | | | $ | 0.01 | | | |
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||
| | | | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||||
Balance at December 31, 2023
|
| | | | 2,382,933 | | | | | | $ | 8.51 | | | | | | | | | | | | | | | | | |
Granted
|
| | | | 1,954,946 | | | | | | | 10.04 | | | | | | | | | | | | | | | | | |
Exercised
|
| | | | (22,690 | ) | | | | | | 7.31 | | | | | | | | | | | | | $ | 76 | | | |
Forfeited or cancelled
|
| | | | (45,092 | ) | | | | | | 8.67 | | | | | | | | | | | | | | | | | |
Balance outstanding at June 30, 2024
|
| | | | 4,270,097 | | | | | | $ | 9.21 | | | | | | | 8.70 | | | | | | $ | 4,064 | | | |
Options vested and exercisable at June 30,
2024 |
| | | | 894,713 | | | | | | $ | 6.82 | | | | | | | 5.98 | | | | | | $ | 2,838 | | | |
Options vested and expected to vest at June 30,
2024 |
| | | | 4,270,097 | | | | | | $ | 9.21 | | | | | | | 8.70 | | | | | | $ | 4,064 | | | |
| | |
Six Months
Ended June 30, |
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Research and development
|
| | | $ | 1,121 | | | | | | $ | 529 | | | |
General and administrative
|
| | | | 1,362 | | | | | | | 827 | | | |
Total stock-based compensation expense
|
| | | $ | 2,483 | | | | | | $ | 1,356 | | | |
| | |
Six Months
Ended June 30, |
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Numerator: | | | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (65,777 | ) | | | | | $ | (48,144 | ) | | |
Denominator: | | | | | | | | | | | | | | | |
Weighted-average common stock outstanding–basic and diluted
|
| | | | 1,560,661 | | | | | | | 1,522,552 | | | |
Net loss per share attributable to common stockholders–basic and diluted
|
| | | $ | (42.15 | ) | | | | | $ | (31.62 | ) | | |
| | |
June 30,
|
| |||||||||||
| | |
2024
|
| |
2023
|
| ||||||||
Convertible preferred stock
|
| | | | 24,978,715 | | | | | | | 11,587,744 | | | |
Unvested restricted stock
|
| | | | 1,507 | | | | | | | 31,719 | | | |
Options to purchase common stock
|
| | | | 4,270,097 | | | | | | | 2,027,157 | | | |