| | |
Amount to be
Qualified |
| |
Price to
Public |
| |
Underwriting discounts
and commissions(a) |
| |
Proceeds to
Issuer(b) |
| ||||||||||||
Series A Units, each consisting of:
|
| | | | 200,000 | | | | | $ | 5.00 | | | | | | 0 | | | | | $ | 1,000,000 | | |
One (1) share of common stock
|
| | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | |
Two (2) Series W Warrants
|
| | | | 400,000 | | | | | | — | | | | | | — | | | | | | — | | |
Total Maximum Offering(c)
|
| | | | | | | | | $ | 1,000,000 | | | | | | 0 | | | | | $ | 1,000,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 50 | | | |
| | | | 67 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | F-1 | | |
| | |
For the Period
April 18, 2017 (Inception) to December 31, 2017 |
| |
For the Year
Ended December 31, 2018 |
| |
Six Months Ended
June 30, |
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
Operating Data:
|
| | | $ | 263,534 | | | | | $ | 685,964 | | | | | $ | 274,717 | | | | | $ | 928,842 | | |
Operating expenses
|
| | | | (263,534) | | | | | | (685,964) | | | | | | (274,717) | | | | | | (928,842) | | |
Net loss
|
| | | | (263,534) | | | | | | (685,964) | | | | | | (274,717) | | | | | | (928,842) | | |
Basic net loss per common share
|
| | | | (0.03) | | | | | | (0.06) | | | | | | (0.03) | | | | | | (0.08) | | |
Diluted net loss per common share
|
| | | $ | (0.03) | | | | | $ | (0.06) | | | | | $ | (0.03) | | | | | $ | (0.08) | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted
|
| | | | 8,299,315 | | | | | | 10,570,933 | | | | | | 10,482,465 | | | | | | 11,546,748 | | |
| | |
Actual
December 31, 2017 |
| |
Actual
December 31, 2018 |
| |
Actual
June 30, 2019 |
| |
Pro Forma
June 30, 2019(1)(2) |
| |
Pro Forma
As Adjusted June 30, 2019(3) |
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 158,218 | | | | | $ | 1,660 | | | | | $ | 869,420 | | | | | $ | 1,199,868 | | | | | $ | 1,899,868 | | |
Total assets
|
| | | | 212,870 | | | | | | 132,638 | | | | | | 1,478,085 | | | | | | 1,808,533 | | | | | | 2,508,533 | | |
Total liabilities
|
| | | | 111,282 | | | | | | 137,964 | | | | | | 378,983 | | | | | | 378,983 | | | | | | 378,983 | | |
Total stockholders’ equity (deficit)
|
| | | | 101,588 | | | | | | (5,326) | | | | | | 1,099,102 | | | | | | 1,429,550 | | | | | | 2,129,550 | | |
| | |
Actual
|
| |
Pro Forma(1)(2)
|
| |
Pro Forma
As Adjusted(3) |
| |||||||||
Net book value
|
| | | $ | 1,099,102 | | | | | $ | 1,429,550 | | | | | $ | 2,129,550 | | |
Less: intangible assets
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
Net tangible book value
|
| | | | 1,099,102 | | | | | | 1,429,550 | | | | | | 2,129,550 | | |
Total common shares outstanding
|
| | | | 12,358,855 | | | | | | 12,509,024 | | | | | | 12,709,024 | | |
Net tangible book value per common share
|
| | | $ | 0.09 | | | | | $ | 0.11 | | | | | $ | 0.17 | | |
|
Offering price per Series A Unit
|
| | | | | | | | | $ | 5.00 | | |
|
Pro forma net tangible book value per common share before this offering
|
| | | $ | 0.11 | | | | |||||
|
Increase in pro forma as adjusted net tangible book value per common share attributable
to investors purchasing Series A Units in this offering |
| | | | 0.06 | | | | |||||
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 0.17 | | |
|
Dilution to new investors
|
| | | | | | | | | | 4.83 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 12,509,024 | | | | | | 98.4% | | | | | $ | 3,319,362 | | | | | | 76.8% | | | | | $ | 0.27 | | |
New investors
|
| | | | 200,000 | | | | | | 1.6% | | | | | $ | 1,000,000 | | | | | | 23.2% | | | | | $ | 5.00 | | |
Total
|
| | | | 12,709,024 | | | | | | 100% | | | | | $ | 4,319,362 | | | | | | 100% | | | | | | | | |
| | |
Actual
|
| |
Pro Forma(1)(2)
|
| |
Pro Forma
As Adjusted(3) |
| |||||||||
Stockholders’ equity
|
| | | | | | | | | | | | | | | | | | |
Preferred stock, $0.001 par value, 20,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | $ | | | | | | $ | | | |
Common stock, $0.001 par value, 50,000,000 shares authorized (actual); 12,358,855 shares issued and outstanding (actual); 12,509,024 shares issued and outstanding (pro forma); 13,209,024 shares issued and outstanding (as adjusted)
|
| | | | 12,359 | | | | | | 12,509 | | | | | | 12,769 | | |
Additional paid-in capital
|
| | | | 2,975,324 | | | | | | 3,305,622 | | | | | | 4,005,422 | | |
Accumulated deficit
|
| | | | (1,878,340) | | | | | | (1,878,340) | | | | | | (1,878,340) | | |
Accumulated other comprehensive loss
|
| | | | (10,241) | | | | | | (10,241) | | | | | | (10,241) | | |
Total stockholders’ equity
|
| | | | 1,099,102 | | | | | | 1,429,550 | | | | | | 2,129,550 | | |
Total capitalization
|
| | | | 1,099,102 | | | | | | 1,429,550 | | | | | | 2,129,550 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Operating Expenses: | | | | | | | | | | | | | |
General and Administrative
|
| | | $ | 731,422 | | | | | $ | 209,717 | | |
Research and Development
|
| | | | 197,420 | | | | | | 65,000 | | |
Loss from Operations
|
| | | | (928,842) | | | | | | (274,717) | | |
Net Loss
|
| | | | (928,842) | | | | | | (274,717) | | |
| | |
Year Ended
December 31, 2018 |
| |
Period from
April 18, 2017 (Inception) to December 31, 2017 |
| ||||||
Operating Expenses: | | | | | | | | | | | | | |
General and Administrative
|
| | | $ | 408,425 | | | | | $ | 131,695 | | |
Research and Development
|
| | | | 277,539 | | | | | | 131,839 | | |
Loss from Operations
|
| | | | (685,964) | | | | | | (263,534) | | |
Net Loss
|
| | | | (685,964) | | | | | | (263,534) | | |
Name
|
| |
Age
|
| |
Position
|
|
Morris C. Laster, M.D. | | |
55
|
| | Co-Chairman, Chief Executive Officer and Director | |
Joshua R. Lamstein | | |
50
|
| | Co-Chairman and Director | |
Robert J. Gibson, CFA | | |
40
|
| | Vice Chairman, Secretary, Treasurer and Director | |
Ashish P. Sanghrajka | | |
46
|
| | President and Chief Financial Officer | |
Aharon Schwartz, Ph.D. | | |
76
|
| | Senior Advisor and Chairman of Scientific Advisory Board | |
Ira Scott Greenspan | | |
61
|
| | Director and Senior Advisor | |
David S. Battleman, M.D. | | |
52
|
| | Senior Advisor | |
David A. Buckel, CMA | | |
57
|
| | Senior Advisor | |
David Weild IV | | |
62
|
| | Senior Advisor | |
Neil M. Kaufman, Esq. | | |
59
|
| | Senior Advisor | |
David Silberg | | |
70
|
| | Senior Advisor | |
Adi Drori, Ph.D. | | |
38
|
| | Project Manager and Drug Development Coordinator | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Awards
|
| |
Compensation(1)
|
| |
Total
|
| ||||||||||||||||||
Morris C. Laster, M.D.
Co-Chairman and Chief Executive Officer |
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 300,000 | | | | | $ | 300,000 | | |
| | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 120,000 | | | | | $ | 120,000 | | | ||
Ashish P. Sanghrajka
President and Chief Financial Officer |
| | | | 2019 | | | | | $ | 125,000 | | | | | $ | 130,000 | | | | | $ | 397,204 | | | | | | — | | | | | $ | 652,204 | | |
| | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
Joshua R. Lamstein
Co-Chairman |
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 195,000 | | | | | $ | 195,000 | | |
| | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 60,000 | | | | | $ | 60,000 | | | ||
Robert J. Gibson
Vice Chairman |
| | | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 195,000 | | | | | $ | 195,000 | | |
| | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 60,000 | | | | | $ | 60,000 | | |
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Ashish P. Sanghrajka
|
| | | | 41,667 | | | | | | 258,333 | | | | | $ | 3.00 | | | | | | July 31,2029 | | |
| | |
Amount
and Nature of Beneficial Ownership |
| |
Approximate
Percentage of Outstanding Shares of Common Stock |
| ||||||||||||
Name and Address of Beneficial Owner(1)
|
| |
Prior to
Offering |
| |
After
Offering |
| ||||||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | |
HCFP/Capital Partners 18B-1 LLC
|
| | | | 1,350,000 | | | | | | 10.8% | | | | | | 10.6% | | |
Directors and Executive Officers | | | | | | | | | | | | | | | | | | | |
Morris C. Laster, M.D
|
| | | | 4,926,000 | | | | | | 39.4% | | | | | | 38.8% | | |
Ira Scott Greenspan(2)
|
| | | | 1,503,334 | | | | | | 12.0% | | | | | | 11.8% | | |
Joshua R. Lamstein(3)
|
| | | | 1,466,197 | | | | | | 11.7% | | | | | | 11.5% | | |
Robert J. Gibson(4)
|
| | | | 212,052 | | | | | | 1.7% | | | | | | 1.7% | | |
Ashish P. Sanghrajka
|
| | | | 41,667 | | | | | | * | | | | | | * | | |
All directors and executive officers as a group (5 individuals)(2)(3)(4)
|
| | | | 6,799,250 | | | | | | 54.4% | | | | | | 53.5% | | |
| | |
Page
|
| |||
Condensed Consolidated Financial Statements (Unaudited): | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 – F-20 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 – F-39 | | |
| | |
June 30,
2019 |
| |
December 31,
2018 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 869,420 | | | | | $ | 1,660 | | |
Value added tax receivable
|
| | | | 20,266 | | | | | | 27,859 | | |
Other receivable
|
| | | | 2,260 | | | | | | — | | |
Due from affiliate
|
| | | | 3,086 | | | | | | — | | |
Deferred offering costs
|
| | | | 393,845 | | | | | | — | | |
Prepaid expenses
|
| | | | 186,958 | | | | | | 103,119 | | |
Total current assets
|
| | | | 1,475,835 | | | | | | 132,638 | | |
Property and equipment, net
|
| | | | 2,250 | | | | | | — | | |
Total assets
|
| | | $ | 1,478,085 | | | | | $ | 132,638 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 378,983 | | | | | $ | 113,956 | | |
Advance deposit on equity units
|
| | | | — | | | | | | 24,008 | | |
Total current liabilities
|
| | | | 378,983 | | | | | | 137,964 | | |
COMMITMENTS AND CONTINGENCIES (NOTES 5 and 8) | | | | | | | | | | | | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Preferred stock, $0.001 par value; 20,000,000 shares authorized; 0 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, $0.001 par value; 50,000,000 shares authorized; 12,358,855 and 10,766,667 shares issued and outstanding, respectively
|
| | | | 12,359 | | | | | | 10,767 | | |
Additional paid-in capital
|
| | | | 2,975,324 | | | | | | 942,969 | | |
Accumulated deficit
|
| | | | (1,878,340) | | | | | | (949,498) | | |
Accumulated other comprehensive loss
|
| | | | (10,241) | | | | | | (9,564) | | |
Total stockholders’ equity (deficit)
|
| | | | 1,099,102 | | | | | | (5,326) | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 1,478,085 | | | | | $ | 132,638 | | |
| | |
Six-Months
Ended June 30, 2019 |
| |
Six-Months
Ended June 30, 2018 |
| ||||||
Revenues
|
| | | $ | — | | | | | $ | — | | |
Operating expenses: | | | | | | | | | | | | | |
General and administrative
|
| | | | 731,422 | | | | | | 209,717 | | |
Research and development
|
| | | | 197,420 | | | | | | 65,000 | | |
Total operating expenses
|
| | | | 928,842 | | | | | | 274,717 | | |
Net loss
|
| | | | (928,842) | | | | | | (274,717) | | |
Comprehensive loss: | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (677) | | | | | | — | | |
Total comprehensive loss
|
| | | $ | (929,519) | | | | | $ | (274,717) | | |
Net loss per common share: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.08) | | | | | $ | (0.03) | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 11,546,748 | | | | | | 10,482,465 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2018
|
| | | | 10,766,667 | | | | | $ | 10,767 | | | | | $ | 942,969 | | | | | $ | (949,498) | | | | | $ | (9,564) | | | | | $ | (5,326) | | |
Issuance of Units – net of issuance
costs of $4,762 |
| | | | 733,333 | | | | | | 733 | | | | | | 1,094,505 | | | | | | — | | | | | | — | | | | | | 1,095,238 | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | 79,854 | | | | | | — | | | | | | — | | | | | | 79,854 | | |
Warrant exercise
|
| | | | 858,855 | | | | | | 859 | | | | | | 857,996 | | | | | | — | | | | | | — | | | | | | 858,855 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (677) | | | | | | (677) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (928,842) | | | | | | — | | | | | | (928,842) | | |
Balance, June 30, 2019
|
| | | | 12,358,855 | | | | | $ | 12,359 | | | | | $ | 2,975,324 | | | | | $ | (1,878,340) | | | | | $ | (10,241) | | | | | $ | 1,099,102 | | |
| | |
Six-Months
ended June 30, 2019 |
| |
Six-Months
ended June 30, 2018 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (928,842) | | | | | $ | (274,717) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 38 | | | | | | — | | |
Stock-based compensation
|
| | | | 79,854 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Value added tax receivable
|
| | | | 8,995 | | | | | | — | | |
Other receivable
|
| | | | (2,227) | | | | | | — | | |
Due from affiliate
|
| | | | (3,086) | | | | | | — | | |
Prepaid expenses
|
| | | | (77,751) | | | | | | (65,074) | | |
Accounts payable and accrued expenses
|
| | | | 10,015 | | | | | | 17,129 | | |
Net cash used in operating activities
|
| | | | (913,004) | | | | | | (322,662) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (2,255) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Gross proceeds from issuance of common stock
|
| | | | — | | | | | | 138,482 | | |
Issuance costs related to the issuance of common stock
|
| | | | — | | | | | | (10,442) | | |
Gross proceeds from issuance of Units
|
| | | | 1,075,992 | | | | | | — | | |
Issuance costs related to the issuance of Units
|
| | | | (4,762) | | | | | | — | | |
Proceeds from the exercise of warrants
|
| | | | 858,855 | | | | | | | | |
Proceeds from subscription receivable
|
| | | | — | | | | | | 54,652 | | |
Payment of deferred offering costs
|
| | | | (135,625) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 1,794,460 | | | | | | 182,692 | | |
Effect of changes in foreign currency exchange rates on cash and cash equivalents
|
| | | | (11,441) | | | | | | — | | |
Net change in cash
|
| | | | 867,760 | | | | | | (139,970) | | |
Cash – beginning of period
|
| | | | 1,660 | | | | | | 158,218 | | |
Cash – end of period
|
| | | $ | 869,420 | | | | | $ | 18,248 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Non-cash financing activity:
|
| | | | | | | | | | | | |
Deferred offering costs
|
| | | $ | 258,220 | | | | | $ | — | | |
| | |
Estimated
Useful Life |
|
Computer equipment
|
| |
3 years
|
|
| | |
June 30,
2019 |
| |
December 31,
2018 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Professional fees
|
| | | $ | 327,329 | | | | | $ | 30,550 | | |
Due to affiliate
|
| | | | — | | | | | | 18,923 | | |
Patent license fees
|
| | | | 23,759 | | | | | | 36,717 | | |
Management services fees and expenses
|
| | | | 720 | | | | | | 27,766 | | |
Other accounts payable and accrued expenses
|
| | | | 27,175 | | | | | | — | | |
Total accounts payable and accrued expenses
|
| | | $ | 378,983 | | | | | $ | 113,956 | | |
| | |
2019 (unaudited)
|
| |||||||||
| | |
Warrants
|
| |
Weighted-
Average Exercise Price |
| ||||||
Outstanding at December 31, 2018
|
| | | | 450,000 | | | | | $ | 1.50 | | |
Granted
|
| | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding at June 30, 2019
|
| | | | 450,000 | | | | | $ | 1.50 | | |
Warrants exercisable at June 30, 2019
|
| | | | 200,000 | | | | | $ | 1.50 | | |
| | |
2019 (Unaudited)
|
| |||||||||
| | |
Number
of Stock Options |
| |
Weighted-
Average Exercise Price |
| ||||||
Outstanding at December 31, 2018
|
| | | | 175,000 | | | | | $ | 1.50 | | |
Granted
|
| | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding June 30, 2019
|
| | | | 175,000 | | | | | | 1.50 | | |
Vested and exercisable at June 30, 2019
|
| | | | 43,758 | | | | | $ | 1.50 | | |
Unvested at June 30, 2019
|
| | | | 131,242 | | | | | $ | 1.50 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,660 | | | | | $ | 158,218 | | |
Subscription receivable
|
| | | | — | | | | | | 54,652 | | |
Value added tax receivable
|
| | | | 27,859 | | | | | | — | | |
Prepaid expenses
|
| | | | 103,119 | | | | | | — | | |
Total assets
|
| | | $ | 132,638 | | | | | $ | 212,870 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 113,956 | | | | | $ | 111,282 | | |
Advance deposit on equity units
|
| | | | 24,008 | | | | | | — | | |
Total liabilities
|
| | | | 137,964 | | | | | | 111,282 | | |
COMMITMENTS AND CONTINGENCIES (NOTE 4 and 7) | | | | | | | | | | | | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Preferred stock, $0.001 par value; 20,000,000 shares authorized; 0 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, $0.001 par value; 50,000,000 shares authorized; 10,766,667 and
10,361,518 shares issued and outstanding, respectively |
| | | | 10,767 | | | | | | 10,362 | | |
Additional paid-in capital
|
| | | | 942,969 | | | | | | 354,760 | | |
Accumulated deficit
|
| | | | (949,498) | | | | | | (263,534) | | |
Accumulated other comprehensive loss
|
| | | | (9,564) | | | | | | — | | |
Total stockholders’ equity (deficit)
|
| | | | (5,326) | | | | | | 101,588 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 132,638 | | | | | $ | 212,870 | | |
| | |
Year ended
December 31, 2018 |
| |
Period from
April 18, 2017 (inception) to December 31, 2017 |
| ||||||
Revenues
|
| | | $ | — | | | | | $ | — | | |
Operating expenses: | | | | | | | | | | | | | |
General and administrative
|
| | | | 408,425 | | | | | | 131,695 | | |
Research and development
|
| | | | 277,539 | | | | | | 131,839 | | |
Total operating expenses
|
| | | | 685,964 | | | | | | 263,534 | | |
Net loss
|
| | | | (685,964) | | | | | | (263,534) | | |
Comprehensive loss: | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (9,564) | | | | | | — | | |
Total comprehensive loss
|
| | | $ | (695,528) | | | | | $ | (263,534) | | |
Net loss per common share: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.06) | | | | | $ | (0.03) | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 10,570,933 | | | | | | 8,299,315 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, April 18, 2017 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock – founders
stock |
| | | | 10,000,000 | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | |
Issuance of common stock – net of issuance costs of $6,396
|
| | | | 361,518 | | | | | | 362 | | | | | | 354,760 | | | | | | — | | | | | | — | | | | | | 355,122 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (263,534) | | | | | | — | | | | | | (263,534) | | |
Balance, December 31, 2017
|
| | | | 10,361,518 | | | | | | 10,362 | | | | | | 354,760 | | | | | | (263,534) | | | | | | — | | | | | | 101,588 | | |
Issuance of common stock – net of issuance costs of $10,442
|
| | | | 138,482 | | | | | | 138 | | | | | | 127,902 | | | | | | — | | | | | | — | | | | | | 128,040 | | |
Issuance of Units – net of issuance costs of $9,070
|
| | | | 266,667 | | | | | | 267 | | | | | | 390,663 | | | | | | — | | | | | | — | | | | | | 390,930 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 69,644 | | | | | | — | | | | | | — | | | | | | 69,644 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,564) | | | | | | (9,564) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (685,964) | | | | | | — | | | | | | (685,964) | | |
Balance, December 31, 2018
|
| | | | 10,766,667 | | | | | $ | 10,767 | | | | | $ | 942,969 | | | | | $ | (949,498) | | | | | $ | (9,564) | | | | | $ | (5,326) | | |
| | |
Year ended
December 31, 2018 |
| |
Period from
April 18, 2017 (inception) to December 31, 2017 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (685,964) | | | | | $ | (263,534) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Stock-based compensation
|
| | | | 69,644 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Value added tax receivable
|
| | | | (28,489) | | | | | | — | | |
Prepaid expenses
|
| | | | (105,450) | | | | | | — | | |
Accounts payable and accrued expenses
|
| | | | 2,942 | | | | | | 111,282 | | |
Net cash used in operating activities
|
| | | | (747,317) | | | | | | (152,252) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Gross proceeds from issuance of common stock
|
| | | | 138,482 | | | | | | 316,866 | | |
Issuance costs related to the issuance of common stock
|
| | | | (10,442) | | | | | | (6,396) | | |
Gross proceeds from issuance of Units
|
| | | | 400,000 | | | | | | — | | |
Issuance costs related to the issuance of Units
|
| | | | (9,070) | | | | | | — | | |
Subscription receivable
|
| | | | 54,652 | | | | | | — | | |
Deposit on equity units
|
| | | | 24,008 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 597,630 | | | | | | 310,470 | | |
Effect of changes in foreign currency exchange rates on cash and cash equivalents
|
| | | | (6,871) | | | | | | — | | |
Net change in cash
|
| | | | (156,558) | | | | | | 158,218 | | |
Cash – beginning of period
|
| | | | 158,218 | | | | | | — | | |
Cash – end of period
|
| | | $ | 1,660 | | | | | $ | 158,218 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Non-cash financing activity:
|
| | | | | | | | | | | | |
Common stock – subscription receivable (Note 5)
|
| | | $ | — | | | | | $ | 54,652 | | |
| | |
December 31,
2018 |
| |
December 31,
2017 |
| ||||||
Professional fees
|
| | | $ | 30,550 | | | | | $ | 50,483 | | |
Due to affiliate
|
| | | | 18,923 | | | | | | — | | |
Patent license fees
|
| | | | 36,717 | | | | | | 10,799 | | |
Management services fees
|
| | | | 27,766 | | | | | | 50,000 | | |
Total accounts payable and accrued expenses
|
| | | $ | 113,956 | | | | | $ | 111,282 | | |
|
| | |
Warrants
|
| |
Weighted-
Average Exercise Price |
| ||||||
Outstanding at December 31, 2017
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 450,000 | | | | | | 1.50 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding at December 31, 2018
|
| | | | 450,000 | | | | | $ | 1.50 | | |
Warrants exercisable at December 31, 2018
|
| | | | 100,000 | | | | | $ | 1.50 | | |
| | |
Number
of Stock Options |
| |
Weighted-
Average Exercise Price |
| ||||||
Outstanding at December 31, 2017
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 175,000 | | | | | | 1.50 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding December 31, 2018
|
| | | | 175,000 | | | | | | 1.50 | | |
Vested and exercisable at December 31, 2018
|
| | | | 14,586 | | | | | $ | 1.50 | | |
Unvested at December 31, 2018
|
| | | | 160,414 | | | | | $ | 1.50 | | |
| | |
December 31,
2018 |
| |
Period from
April 18, 2017 (inception) to December 31, 2017 |
| ||||||
Current | | | | | | | | | | | | | |
Federal, State, Foreign
|
| | | $ | — | | | | | $ | — | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | 143,858 | | | | | | 55,342 | | |
State
|
| | | | 93,172 | | | | | | 35,787 | | |
Foreign
|
| | | | 18,692 | | | | | | — | | |
| | | | | 255,722 | | | | | | 91,129 | | |
Valuation Allowance
|
| | | | (255,722) | | | | | | (91,129) | | |
Net Deferred Tax
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2018 |
| |
Period from
April 18, 2017 (inception) to December 31, 2017 |
| ||||||
Statutory Federal Tax
|
| | | $ | (144,053) | | | | | $ | (55,342) | | |
Meals and Entertainment
|
| | | | 195 | | | | | | — | | |
State Taxes
|
| | | | (93,172) | | | | | | (35,787) | | |
Foreign Taxes
|
| | | | (18,692) | | | | | | — | | |
Change in Valuation Allowance
|
| | | | 255,722 | | | | | | 91,129 | | |
Income Tax Expense (Benefit)
|
| | | $ | — | | | | | $ | — | | |
|
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Start-up Costs
|
| | | $ | 36,451 | | | | | $ | 39,037 | | |
Patents
|
| | | | 59,176 | | | | | | 48,274 | | |
Non-qualified Stock Options
|
| | | | 24,093 | | | | | | — | | |
Net Operating Losses
|
| | | | 208,437 | | | | | | 3,818 | | |
OCI – Unrealized Foreign Exchange Loss
|
| | | | 3,308 | | | | | | — | | |
Foreign Research Costs
|
| | | | 8,683 | | | | | | — | | |
Foreign Net Operating Losses
|
| | | | 10,009 | | | | | | — | | |
Total Deferred Tax Assets
|
| | | | 350,159 | | | | | | 91,129 | | |
Valuation Allowance
|
| | | | (350,159) | | | | | | (91,129) | | |
Net Deferred Tax Assets
|
| | | $ | — | | | | | $ | — | | |