|
Delaware
|
| |
8731
|
| |
27-0480143
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Barry I. Grossman
Tamar A. Donikyan Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, New York 10105 Telephone: (212) 370-1300 |
| |
Brad L. Shiffman
Blank Rome LLP 1271 Avenue of the Americas New York, NY 10020 Telephone: (212) 885-5000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
Title of Each Class of Security Being Registered
|
| |
Amount Being
Registered(1) |
| |
Proposed Maximum
Offering Price per Security(2) |
| |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| |
Amount of
Registration Fee(3) |
| |||||||||
Common Stock, $0.0001 par value
|
| | | | | | $ | | | | | $ | 20,000,000 | | | | | $ | 2,182 | | | |
Common Stock underlying Representative’s Warrants, $0.0001 par value
|
| | | | | | $ | | | | | $ | 1,250,000 | | | | | $ | 136.38 | | | |
Total
|
| | | | | | | | | | | | $ | 21,250,000 | | | | | $ | 2,318.38 | | |
|
PRELIMINARY PROSPECTUS
|
| | SUBJECT TO COMPLETION | | | DATED NOVEMBER 19, 2020 | |
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | | | | | $ | | | ||
Underwriting discount(1)
|
| | | $ | | | | | $ | | | ||
Proceeds, before expenses, to iSpecimen Inc.
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 12 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 45 | | | |
| | | | 61 | | | |
| | | | 83 | | | |
| | | | 89 | | | |
| | | | 92 | | | |
| | | | 94 | | | |
| | | | 96 | | | |
| | | | 106 | | | |
| | | | 108 | | | |
| | | | 111 | | | |
| | | | 117 | | | |
| | | | 117 | | | |
| | | | 117 | | | |
| | | | F-1 | | |
| | |
Years Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 4,298,350 | | | | | $ | 4,394,818 | | | | | $ | 5,466,375 | | | | | $ | 3,007,911 | | |
Total operating expenses
|
| | | | 8,178,439 | | | | | | 7,751,119 | | | | | | 6,938,305 | | | | | | 6,170,707 | | |
Loss from operations
|
| | | | (3,880,089) | | | | | | (3,356,301) | | | | | | (1,471,930) | | | | | | (3,162,796) | | |
Other expense, net
|
| | | | (1,003,961) | | | | | | (2,117,751) | | | | | | (1,586,610) | | | | | | (333,175) | | |
Net loss
|
| | | | (4,727,050) | | | | | | (5,347,052) | | | | | | (3,058,540) | | | | | | (3,378,221) | | |
Net loss per common share – basic and diluted(1)
|
| | | $ | (0.91) | | | | | $ | (1.03) | | | | | $ | (0.59) | | | | | $ | (0.65) | | |
Weighted average common shares outstanding – basic and diluted(1)
|
| | | | 5,190,810 | | | | | | 5,196,485 | | | | | | 5,191,457 | | | | | | 5,190,583 | | |
| | |
As of December 31,
|
| |
As of
September 30, 2020 |
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Current assets
|
| | | $ | 1,580,662 | | | | | $ | 2,303,502 | | | | | $ | 3,359,897 | | |
Total assets
|
| | | | 4,214,588 | | | | | | 4,044,626 | | | | | | 6,047,240 | | |
Current liabilities
|
| | | | 15,760,261 | | | | | | 11,295,302 | | | | | | 20,261,087 | | |
Total liabilities
|
| | | | 15,760,261 | | | | | | 11,295,302 | | | | | | 20,570,856 | | |
Convertible preferred stock
|
| | | | 11,173,076 | | | | | | 11,173,076 | | | | | | 11,173,076 | | |
Total stockholders’ deficit
|
| | | | (22,718,749) | | | | | | (18,423,752) | | | | | | (25,696,692) | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
| | |
(Unaudited)
|
| |||||||||||||||
Cash
|
| | | $ | 957,246 | | | | | $ | — | | | | | $ | — | | |
Convertible notes payable, related parties, net of unamortized debt discount and debt issuance costs
|
| | | $ | 5,489,728 | | | | | $ | — | | | | | $ | — | | |
Bridge notes payable, net of debt issuance costs
|
| | | | 4,588,504 | | | | | | | | | | | | | | |
Bridge notes payable, related parties
|
| | | | 1,905,000 | | | | | | | | | | | | | | |
Notes payable (including short-term maturities of $473,239)
|
| | | | 783,008 | | | | | | | | | | | | | | |
Total Debt
|
| | | | 12,766,240 | | | | | | | | | | | | | | |
Series B convertible preferred stock, $0.0001 par value, 3,200,000
shares authorized, 3,174,363 shares issued and outstanding, actual; shares outstanding pro forma; and shares outstanding pro forma as adjusted |
| | | | 7,999,997 | | | | | | | | | | | | | | |
Series A-1 convertible preferred stock, $0.0001 par value, 556,550 shares authorized, 556,540 issued and outstanding, actual; shares outstanding pro forma; and shares outstanding pro forma as adjusted
|
| | | | 561,041 | | | | | | | | | | | | | | |
Series A convertible preferred stock, $0.0001 par value, 3,427,871
shares authorized, issued and outstanding, actual; shares outstanding pro forma; and shares outstanding pro forma as adjusted |
| | | | 2,612,038 | | | | | | | | | | | | | | |
Total convertible preferred stock
|
| | | | 11,173,076 | | | | | | | | | | | | | | |
Stockholders’ Deficit:
|
| | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 16,000,000 shares authorized; 5,363,365 shares outstanding, actual; shares outstanding pro forma; and shares outstanding pro forma as adjusted
|
| | | | 537 | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 1,766,986 | | | | | | | | | | | | | | |
Treasury stock, at cost, 171,908 shares
|
| | | | (172) | | | | | | | | | | | | | | |
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||
| | |
(Unaudited)
|
| |||||||||
Accumulated deficit
|
| | | | (27,464,043) | | | | | | | | |
Total stockholders’ deficit:
|
| | | | (25,696,692) | | | | | | | | |
Total Capitalization:
|
| | | $ | (1,757,376) | | | | | | | | |
|
|
Assumed initial public offering price per share of common stock
|
| |
|
| | | $ | — | | |
|
Historical net tangible book value (deficit) per share as of September 30, 2020
|
| | | | | | | | | |
|
Increase per share attributed to the conversion of outstanding preferred stock
|
| | | | | | $ | — | | |
|
Pro forma net tangible book value per share as of September 30, 2020 before this offering
|
| | | | | | | — | | |
|
Increase in pro forma as adjusted net tangible book value per share attributable to investors in this offering
|
| | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | |
|
Dilution per share to new common stock investors in this offering
|
| | | | | | $ | | | |
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average price
per share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Existing Shareholders
|
| | | | 5,363,365 | | | | | | % | | | | | | 1,737,720 | | | | | | % | | | | | $ | 0.32 | | |
New Investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Years Ended December 31,
|
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 4,298,350 | | | | | $ | 4,394,818 | | | | | $ | 5,466,375 | | | | | $ | 3,007,911 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 2,127,900 | | | | | | 2,362,495 | | | | | | 2,032,111 | | | | | | 1,506,820 | | |
Technology
|
| | | | 993,329 | | | | | | 1,210,079 | | | | | | 1,131,695 | | | | | | 778,892 | | |
Sales and marketing
|
| | | | 1,413,059 | | | | | | 1,313,881 | | | | | | 1,305,897 | | | | | | 1,029,049 | | |
Supply development
|
| | | | 792,778 | | | | | | 673,439 | | | | | | 395,200 | | | | | | 593,377 | | |
Fulfillment
|
| | | | 914,633 | | | | | | 736,799 | | | | | | 642,140 | | | | | | 701,037 | | |
General and administrative
|
| | | | 1,936,740 | | | | | | 1,454,426 | | | | | | 1,431,262 | | | | | | 1,561,532 | | |
Total operating expenses
|
| | | | 8,178,439 | | | | | | 7,751,119 | | | | | | 6,938,305 | | | | | | 6,170,707 | | |
Loss from operations
|
| | | | (3,880,089) | | | | | | (3,356,301) | | | | | | (1,471,930) | | | | | | (3,162,796) | | |
Other income (expense), net
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,724,450) | | | | | | (1,214,983) | | | | | | (1,517,697) | | | | | | (1,209,857) | | |
Change in fair value of derivative liability
|
| | | | 551,000 | | | | | | (946,000) | | | | | | (76,000) | | | | | | 725,000 | | |
Other income
|
| | | | 168,859 | | | | | | 41,733 | | | | | | 6,691 | | | | | | 151,073 | | |
Interest income
|
| | | | 630 | | | | | | 1,499 | | | | | | 396 | | | | | | 609 | | |
Other expense, net
|
| | | | (1,003,961) | | | | | | (2,117,751) | | | | | | (1,586,610) | | | | | | (333,175) | | |
Net loss before benefit from income taxes
|
| | | | (4,884,050) | | | | | | (5,474,052) | | | | | | (3,058,540) | | | | | | (3,495,971) | | |
Benefit from income taxes
|
| | | | 157,000 | | | | | | 127,000 | | | | | | — | | | | | | 117,750 | | |
Net loss
|
| | | $ | (4,727,050) | | | | | $ | (5,347,052) | | | | | $ | (3,058,540) | | | | | $ | (3,378,221) | | |
Net loss per common share – basic and diluted(1)
|
| | | $ | (0.91) | | | | | $ | (1.03) | | | | | $ | (0.59) | | | | | $ | (0.65) | | |
Weighted average common shares outstanding – basic and diluted(1)
|
| | | | 5,190,810 | | | | | | 5,196,485 | | | | | | 5,191,457 | | | | | | 5,190,583 | | |
Pro forma net loss per common share – basic and diluted (unaudited)(2)
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Pro forma weighted average common shares outstanding – basic and diluted (unaudited)(2)
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
| | |
As of December 31,
|
| |
As of
September 30, 2020 |
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 53,893 | | | | | $ | 1,130,364 | | | | | $ | 957,246 | | |
Working capital(1)
|
| | | | (14,179,599) | | | | | | (8,991,800) | | | | | | (16,901,190) | | |
Total assets
|
| | | | 4,214,588 | | | | | | 4,044,626 | | | | | | 6,047,240 | | |
Convertible notes payable, related parties, net of unamortized debt discount and debt issuance costs
|
| | | | 5,350,278 | | | | | | 4,801,189 | | | | | | 5,489,728 | | |
Derivative liability for embedded conversion features
|
| | | | 2,214,000 | | | | | | 2,765,000 | | | | | | 2,290,000 | | |
Bridge notes payable, net of debt issuance costs
|
| | | | 3,586,326 | | | | | | 1,117,286 | | | | | | 4,588,504 | | |
Bridge notes payable, related parties
|
| | | | 1,655,000 | | | | | | 1,050,000 | | | | | | 1,905,000 | | |
Note payable, current portion
|
| | | | — | | | | | | — | | | | | | 473,239 | | |
Note payable, net of current portion
|
| | | | — | | | | | | — | | | | | | 309,769 | | |
Convertible preferred stock
|
| | | | 11,173,076 | | | | | | 11,173,076 | | | | | | 11,173,076 | | |
Total stockholders’ deficit
|
| | | | (22,718,749) | | | | | | (18,423,752) | | | | | | (25,696,692) | | |
| | |
Three Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Revenue
|
| | | $ | 2,250,147 | | | | | $ | 692,707 | | | | | $ | 1,557,440 | | | | | | 225% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 903,862 | | | | | | 486,665 | | | | | | 417,197 | | | | | | 86% | | |
Technology
|
| | | | 413,381 | | | | | | 302,934 | | | | | | 110,447 | | | | | | 36% | | |
Sales and marketing
|
| | | | 506,641 | | | | | | 357,209 | | | | | | 149,432 | | | | | | 42% | | |
Supply development
|
| | | | 133,007 | | | | | | 205,659 | | | | | | (72,652) | | | | | | (35)% | | |
Fulfillment
|
| | | | 241,785 | | | | | | 227,182 | | | | | | 14,603 | | | | | | 6% | | |
General and administrative
|
| | | | 774,407 | | | | | | 645,627 | | | | | | 128,780 | | | | | | 20% | | |
Total operating expenses
|
| | | | 2,973,083 | | | | | | 2,225,276 | | | | | | 747,807 | | | | | | 34% | | |
Loss from operations
|
| | | | (722,936) | | | | | | (1,532,569) | | | | | | 809,633 | | | | | | (53)% | | |
Other income (expense), net | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (469,477) | | | | | | (454,859) | | | | | | (14,618) | | | | | | 3% | | |
Change in fair value of derivative liability
|
| | | | (54,000) | | | | | | (158,000) | | | | | | 104,000 | | | | | | (66)% | | |
Other income
|
| | | | — | | | | | | 29 | | | | | | (29) | | | | | | (100)% | | |
Interest income
|
| | | | 87 | | | | | | 156 | | | | | | (69) | | | | | | (44)% | | |
Other income (expense), net
|
| | | | (523,390) | | | | | | (612,674) | | | | | | 89,284 | | | | | | (15)% | | |
Benefit from income taxes
|
| | | | — | | | | | | 39,250 | | | | | | (39,250) | | | | | | (100)% | | |
Net loss
|
| | | $ | (1,246,326) | | | | | $ | (2,105,993) | | | | | $ | 859,667 | | | | | | (41)% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Revenue
|
| | | $ | 5,466,375 | | | | | $ | 3,007,911 | | | | | $ | 2,458,464 | | | | | | 82% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 2,032,111 | | | | | | 1,506,820 | | | | | | 525,291 | | | | | | 35% | | |
Technology
|
| | | | 1,131,695 | | | | | | 778,892 | | | | | | 352,803 | | | | | | 45% | | |
Sales and marketing
|
| | | | 1,305,897 | | | | | | 1,029,049 | | | | | | 276,848 | | | | | | 27% | | |
Supply development
|
| | | | 395,200 | | | | | | 593,377 | | | | | | (198,177) | | | | | | (33)% | | |
Fulfillment
|
| | | | 642,140 | | | | | | 701,037 | | | | | | (58,897) | | | | | | (8)% | | |
General and administrative
|
| | | | 1,431,262 | | | | | | 1,561,532 | | | | | | (130,270) | | | | | | (8)% | | |
Total operating expenses
|
| | | | 6,938,305 | | | | | | 6,170,707 | | | | | | 767,598 | | | | | | 12% | | |
Loss from operations
|
| | | | (1,471,930) | | | | | | (3,162,796) | | | | | | 1,690,866 | | | | | | (53)% | | |
Other income (expense), net | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,517,697) | | | | | | (1,209,857) | | | | | | (307,840) | | | | | | 25% | | |
Change in fair value of derivative liability
|
| | | | (76,000) | | | | | | 725,000 | | | | | | (801,000) | | | | | | (110)% | | |
Other income
|
| | | | 6,691 | | | | | | 151,073 | | | | | | (144,382) | | | | | | (96)% | | |
Interest income
|
| | | | 396 | | | | | | 609 | | | | | | (213) | | | | | | (35)% | | |
Other income (expense), net
|
| | | | (1,586,610) | | | | | | (333,175) | | | | | | (1,253,435) | | | | | | 376% | | |
Benefit from income taxes
|
| | | | — | | | | | | 117,750 | | | | | | (117,500) | | | | | | (100)% | | |
Net loss
|
| | | $ | (3,058,540) | | | | | $ | (3,378,221) | | | | | $ | 319,681 | | | | | | (9)% | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
Revenue
|
| | | $ | 4,298,350 | | | | | $ | 4,394,818 | | | | | $ | (96,468) | | | | | | (2)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of Revenue
|
| | | | 2,127,900 | | | | | | 2,362,495 | | | | | | (234,595) | | | | | | (10)% | | |
Technology
|
| | | | 993,329 | | | | | | 1,210,079 | | | | | | (216,750) | | | | | | (18)% | | |
Sales and marketing
|
| | | | 1,413,059 | | | | | | 1,313,881 | | | | | | 99,178 | | | | | | 8% | | |
Supply development
|
| | | | 792,778 | | | | | | 673,439 | | | | | | 119,339 | | | | | | 18% | | |
Fulfillment
|
| | | | 914,633 | | | | | | 736,799 | | | | | | 177,834 | | | | | | 24% | | |
General and administrative
|
| | | | 1,936,740 | | | | | | 1,454,426 | | | | | | 482,314 | | | | | | 33% | | |
Total operating expenses
|
| | | | 8,178,439 | | | | | | 7,751,119 | | | | | | 427,320 | | | | | | 6% | | |
Loss from operations
|
| | | | (3,880,089) | | | | | | (3,356,301) | | | | | | (523,788) | | | | | | 16% | | |
Other income (expense), net | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,724,450) | | | | | | (1,214,983) | | | | | | (509,467) | | | | | | 42% | | |
Change in fair value of derivative liability
|
| | | | 551,000 | | | | | | (946,000) | | | | | | 1,497,000 | | | | | | (158)% | | |
Interest income
|
| | | | 168,859 | | | | | | 41,733 | | | | | | 127,126 | | | | | | 305% | | |
Other income
|
| | | | 630 | | | | | | 1,499 | | | | | | (869) | | | | | | (58)% | | |
Other expense (income), net
|
| | | | (1,003,961) | | | | | | (2,117,751) | | | | | | 1,113,790 | | | | | | (53)% | | |
Benefit from income taxes
|
| | | | 157,000 | | | | | | 127,000 | | | | | | 30,000 | | | | | | 24% | | |
Net loss
|
| | | $ | (4,727,050) | | | | | $ | (5,347,052) | | | | | $ | 620,002 | | | | | | (12)% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Net cash flows used in operating activities
|
| | | $ | (263,728) | | | | | $ | (1,851,395) | | | | | $ | 1,587,667 | | | | | | (86)% | | |
Net cash flows used in investing activities
|
| | | | (865,927) | | | | | | (1,119,244) | | | | | | 253,317 | | | | | | (23)% | | |
Net cash flows provided by financing activities
|
| | | | 2,033,008 | | | | | | 2,373,674 | | | | | | (340,666) | | | | | | (14)% | | |
Net increase (decrease) in cash and cash
equivalents |
| | | $ | 903,353 | | | | | $ | (596,965) | | | | | $ | 1,500,318 | | | | | | | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
Net cash flows used in operating activities
|
| | | $ | (2,679,900) | | | | | $ | (2,681,749) | | | | | $ | 1,849 | | | | | | —% | | |
Net cash flows used in investing activities
|
| | | | (1,475,245) | | | | | | (1,025,637) | | | | | | (449,608) | | | | | | 44% | | |
Net cash flows provided by financing activities
|
| | | | 3,078,674 | | | | | | 3,515,306 | | | | | | (436,632) | | | | | | (12)% | | |
Net decrease in cash and cash equivalents
|
| | | $ | (1,076,471) | | | | | $ | (192,080) | | | | | $ | (884,391) | | | | | | | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Net loss
|
| | | $ | (3,058,540) | | | | | $ | (3,378,221) | | | | | $ | (4,727,050) | | | | | $ | (5,347,052) | | |
Income tax benefit
|
| | | | — | | | | | | (117,750) | | | | | | (157,000) | | | | | | (127,000) | | |
Change in fair value of derivative liability
|
| | | | 76,000 | | | | | | (725,000) | | | | | | (551,000) | | | | | | 946,000 | | |
Interest expense
|
| | | | 1,517,697 | | | | | | 1,209,857 | | | | | | 1,724,450 | | | | | | 1,214,983 | | |
Depreciation & amortization
|
| | | | 632,988 | | | | | | 475,801 | | | | | | 634,965 | | | | | | 469,173 | | |
Share-based compensation
|
| | | | 80,597 | | | | | | 339,863 | | | | | | 360,379 | | | | | | 113,921 | | |
Adjusted EBITDA
|
| | | $ | (751,258) | | | | | $ | (2,195,450) | | | | | $ | (2,715,256) | | | | | $ | (2,729,975) | | |
| | |
September 30, 2020
|
| |
2019
|
| |
2018
|
| |||||||||
Americas
|
| | | | 87.9% | | | | | | 97.7% | | | | | | 99.5% | | |
Europe, Middle East, and Africa (“EMEA”)
|
| | | | 3.8% | | | | | | 0.2% | | | | | | 0.4% | | |
Asia Pacific (“APAC”)
|
| | | | 8.3% | | | | | | 2.1% | | | | | | 0.1% | | |
| | |
September 30, 2020
|
| |
2019
|
| |
2018
|
| |||||||||
Americas
|
| | | | 94.2% | | | | | | 77.5% | | | | | | 97.6% | | |
Europe, Middle East, and Africa (EMEA)
|
| | | | 3.6% | | | | | | 22.5% | | | | | | 1.5% | | |
Asia Pacific (APAC)
|
| | | | 2.2% | | | | | | 0.0% | | | | | | 0.9% | | |
| | |
As of December 31,
|
| |
CAGR
2016-19 |
| |
As of September 30,
|
| |||||||||||||||||||||||||||||||||
Sales Pipeline Stage — Totals
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Inquiries
|
| | | $ | 54,266 | | | | | $ | 26,530 | | | | | $ | 26,237 | | | | | $ | 11,057 | | | | | | 69.9% | | | | | $ | 56,751 | | | | | $ | 39,807 | | |
Quotes
|
| | | $ | 36,569 | | | | | $ | 17,851 | | | | | $ | 16,464 | | | | | $ | 6,763 | | | | | | 75.5% | | | | | $ | 49,805 | | | | | $ | 24,245 | | |
Purchase Orders
|
| | | $ | 12,053 | | | | | $ | 8,228 | | | | | $ | 5,185 | | | | | $ | 2,109 | | | | | | 78.8% | | | | | $ | 9,961 | | | | | $ | 5,842 | | |
Revenue | | | | $ | 4,298 | | | | | $ | 4,395 | | | | | $ | 3,067 | | | | | $ | 1,448 | | | | | | 43.7% | | | | | $ | 5,466 | | | | | $ | 3,008 | | |
| | |
As of December 31,
|
| |
CAGR
2016-19 |
| |
As of September 30,
|
| |||||||||||||||||||||||||||||||||
Sales Pipeline Stage — Averages (in
thousands) |
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Inquiries
|
| | | $ | 42.1 | | | | | $ | 23.2 | | | | | $ | 17.8 | | | | | $ | 18.8 | | | | | | 30.9% | | | | | $ | 54.1 | | | | | $ | 40.4 | | |
Quotes
|
| | | $ | 47.1 | | | | | $ | 34.1 | | | | | $ | 20.3 | | | | | $ | 16.5 | | | | | | 41.8% | | | | | $ | 79.9 | | | | | $ | 41.4 | | |
Purchase Orders
|
| | | $ | 35.6 | | | | | $ | 26.3 | | | | | $ | 9.8 | | | | | $ | 7.0 | | | | | | 72.0% | | | | | $ | 30.9 | | | | | $ | 22.8 | | |
| | |
As of December 31,
|
| |
CAGR
2016-19 |
| |
As of September 30,
|
| |||||||||||||||||||||||||||||||||
Average Selling Price
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Per Specimen Shipped
|
| | | $ | 329.18 | | | | | $ | 163.98 | | | | | $ | 95.46 | | | | | $ | 35.48 | | | | | | 110.1% | | | | | $ | 314.31 | | | | | $ | 324.73 | | |
| | |
As of December 31,
|
| |
CAGR
2016-19 |
| |
As of September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Cumulative Number of Customer Organizations
|
| | | | 234 | | | | | | 176 | | | | | | 140 | | | | | | 69 | | | | | | 50.2% | | | | | | 308 | | | | | | 212 | | |
Number of Active Customer Organizations
|
| | | | 110 | | | | | | 99 | | | | | | 108 | | | | | | 56 | | | | | | 25.2% | | | | | | 162 | | | | | | 102 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Christopher Ianelli
|
| | | | 53 | | | | Chief Executive Officer, President, and Director | |
Jill Mullan
|
| | | | 56 | | | |
Chief Operating Officer, Secretary, Treasurer, and Director
|
|
Benjamin Bielak
|
| | | | 51 | | | | Chief Information Officer | |
Tracy Curley
|
| | | | 59 | | | | Chief Financial Officer | |
Andrew L. Ross
|
| | | | 72 | | | | Chairman of the Board | |
George “Bud” Scholl
|
| | | | 61 | | | | Director | |
Steven Gullans
|
| | | | 67 | | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
awards ($)(1) |
| |
All other
compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
Christopher Ianelli,
|
| | | | 2019 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | 297,587 | | | | | $ | — | | | | | $ | 547,587 | | |
Chief Executive, President and Director
|
| | | | 2018 | | | | | $ | 220,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 220,000 | | |
Jill Mullan,
|
| | | | 2019 | | | | | $ | 230,000 | | | | | $ | — | | | | | $ | 397,617 | | | | | $ | — | | | | | $ | 627,617 | | |
Chief Operating Officer, Secretary and Treasurer
|
| | | | 2018 | | | | | $ | 220,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 220,000 | | |
Benjamin Bielak
|
| | | | 2019 | | | | | $ | 220,000 | | | | | $ | — | | | | | $ | 25,500 | | | | | $ | — | | | | | $ | 245,500 | | |
Chief Information Officer
|
| | | | 2018 | | | | | $ | 205,000 | | | | | $ | — | | | | | $ | 202,800 | | | | | $ | — | | | | | $ | 407,800 | | |
Tracy Curley
|
| | | | 2019 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Chief Financial Officer
|
| | | | 2018 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
Option Awards
|
| ||||||||||||||||||||||||
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Equity incentive
plan awards; Number of securities underlying unexercised unearned options (#) |
| |
Option exercise
price ($) |
| |
Option
expiration date |
| ||||||||||||
Christopher Ianelli
|
| | | | 9,375 | | | | | | 15,625 | | | | | | — | | | | | $ | 1.02 | | | |
January 31, 2029
|
|
Christopher Ianelli
|
| | | | 266,752 | | | | | | — | | | | | | — | | | | | $ | 1.02 | | | |
July 12, 2029
|
|
Jill Mullan
|
| | | | 107,000 | | | | | | — | | | | | | — | | | | | $ | 1.08 | | | |
June 29, 2026
|
|
Jill Mullan
|
| | | | 9,375 | | | | | | 15,625 | | | | | | — | | | | | $ | 1.02 | | | |
January 31, 2029
|
|
Jill Mullan
|
| | | | 364,821 | | | | | | — | | | | | | — | | | | | $ | 1.02 | | | |
July 12, 2029
|
|
Benjamin Bielak
|
| | | | 65,000 | | | | | | 65,000 | | | | | | — | | | | | $ | 1.56 | | | |
June 14, 2028
|
|
Benjamin Bielak
|
| | | | 9,375 | | | | | | 15,625 | | | | | | — | | | | | $ | 1.02 | | | |
January 31, 2029
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
awards ($)(1) |
| |
All other
compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
Andrew Ross,
|
| | | | 2019 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Chairman of the Board
|
| | | | 2018 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Bud Scholl
|
| | | | 2019 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Director
|
| | | | 2018 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Steven Gullans
|
| | | | 2019 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Director
|
| | | | 2018 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
Shares beneficially
owned prior to the offering |
| |
Shares beneficially
owned after the offering |
| ||||||||||||||||||||||||||||||
Name of beneficial owner
|
| |
Common
stock |
| |
Options
exercisable within 60 days |
| |
Aggregate
number of shares beneficially owned |
| |
%
|
| |
Assuming
no exercise of option to purchase additional shares |
| |
%
|
| |
Assuming
exercise of option to purchase additional shares |
| |
%
|
| ||||||||||||
5% or more stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Anna-Maria &
Stephen Kellen Foundation(1) |
| | | | 1,091,187(2) | | | | | | — | | | | | | 1,091,187 | | | | | | 8.7% | | | | | | | | | | | | | | |
OBF Investments
|
| | | | 1,388,784(3) | | | | | | — | | | | | | 1,388,784 | | | | | | 11.1% | | | | | | | | | | | | | | |
Named executive officers and directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrew L. Ross
|
| | | | 4,740,153(4) | | | | | | — | | | | | | 4,740,153 | | | | | | 37.9% | | | | | | | | | | | | | | |
Christopher Ianelli
|
| | | | 1,903,933(5) | | | | | | 277,689 | | | | | | 2,181,622 | | | | | | 17.0% | | | | | | | | | | | | | | |
Jill Mullan
|
| | | | 274,859(6) | | | | | | 482,758 | | | | | | 757,617 | | | | | | 5.8% | | | | | | | | | | | | | | |
Steven Gullans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
All current directors and executive officers as a group (4 persons)
|
| | | | 6,918,945 | | | | | | 760,447 | | | | | | 7,679,392 | | | | | | 57.8% | | | | | | | | | | | | | | |
Underwriters
|
| |
Number of Shares
|
| |||
ThinkEquity, a division of Fordham Financial Management, Inc.
|
| | | | | | |
| | | | | | | |
Total
|
| | | | | |
| | | | | | | | |
Total
|
| |||
| | |
Per Share
|
| |
Without Over-Allotment
|
| |
With Over-Allotment
|
| |||
Public offering price
|
| | | $ | | | | | | | | | |
Underwriting discount (7.5%)
|
| | | $ | | | | | | | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | |
| | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 53,893 | | | | | $ | 1,130,364 | | |
Accounts receivable
|
| | | | 833,580 | | | | | | 1,025,833 | | |
Accounts receivable – unbilled
|
| | | | 454,576 | | | | | | — | | |
Inventory
|
| | | | 54,908 | | | | | | 47,287 | | |
Prepaid expenses and other current assets
|
| | | | 79,227 | | | | | | 100,018 | | |
Tax credit receivable, current portion
|
| | | | 104,478 | | | | | | — | | |
Total current assets
|
| | | | 1,580,662 | | | | | | 2,303,502 | | |
Property and equipment, net
|
| | | | 119,921 | | | | | | 149,098 | | |
Internally developed software, net
|
| | | | 2,306,882 | | | | | | 1,437,425 | | |
Tax credit receivable, net of current portion
|
| | | | 179,522 | | | | | | 127,000 | | |
Security deposits
|
| | | | 27,601 | | | | | | 27,601 | | |
Total assets
|
| | | $ | 4,214,588 | | | | | $ | 4,044,626 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND
STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 737,794 | | | | | $ | 696,912 | | |
Accrued expenses
|
| | | | 471,348 | | | | | | 291,759 | | |
Accrued interest
|
| | | | 1,745,515 | | | | | | 573,156 | | |
Convertible notes payable, related parties, net of unamortized debt discount and debt issuance costs
|
| | | | 5,350,278 | | | | | | 4,801,189 | | |
Derivative liability for embedded conversion features
|
| | | | 2,214,000 | | | | | | 2,765,000 | | |
Bridge notes payable, net of debt issuance costs
|
| | | | 3,586,326 | | | | | | 1,117,286 | | |
Bridge notes payable, related parties
|
| | | | 1,655,000 | | | | | | 1,050,000 | | |
Total current liabilities
|
| | | | 15,760,261 | | | | | | 11,295,302 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Series B convertible preferred stock, $0.0001 par value, 3,200,000 shares authorized, 3,174,363 shares issued and outstanding at December 31, 2019 and 2018 (preference in liquidation of $10,122,925)
|
| | | | 7,999,997 | | | | | | 7,999,997 | | |
Series A-1 convertible preferred stock, $0.0001 par value, 556,550 shares authorized, 556,540 issued and outstanding at December 31, 2019 and 2018 (preference in liquidation of $746,415)
|
| | | | 561,041 | | | | | | 561,041 | | |
Series A convertible preferred stock, $0.0001 par value, 3,427,871 shares authorized, issued and outstanding at December 31, 2019 and 2018 (preference in liquidation of $3,778,652)
|
| | | | 2,612,038 | | | | | | 2,612,038 | | |
Total convertible preferred stock
|
| | | | 11,173,076 | | | | | | 11,173,076 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 16,000,000 shares authorized, 5,363,365
and 5,360,240 issued and outstanding at December 31, 2019 and 2018 |
| | | | 537 | | | | | | 537 | | |
Additional paid-in capital
|
| | | | 1,686,389 | | | | | | 1,322,336 | | |
Treasury stock, 171,908 shares at December 31, 2019 and 2018, at cost
|
| | | | (172) | | | | | | (172) | | |
Accumulated deficit
|
| | | | (24,405,503) | | | | | | (19,746,453) | | |
Total stockholders’ deficit
|
| | | | (22,718,749) | | | | | | (18,423,752) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 4,214,588 | | | | | $ | 4,044,626 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Revenue
|
| | | $ | 4,298,350 | | | | | $ | 4,394,818 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 2,127,900 | | | | | | 2,362,495 | | |
Technology
|
| | | | 993,329 | | | | | | 1,210,079 | | |
Sales and marketing
|
| | | | 1,413,059 | | | | | | 1,313,881 | | |
Supply development
|
| | | | 792,778 | | | | | | 673,439 | | |
Fulfillment
|
| | | | 914,633 | | | | | | 736,799 | | |
General and administrative
|
| | | | 1,936,740 | | | | | | 1,454,426 | | |
Total operating expenses
|
| | | | 8,178,439 | | | | | | 7,751,119 | | |
Loss from operations
|
| | | | (3,880,089) | | | | | | (3,356,301) | | |
Other income (expense), net | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,724,450) | | | | | | (1,214,983) | | |
Change in fair value of derivative liability
|
| | | | 551,000 | | | | | | (946,000) | | |
Other income
|
| | | | 168,859 | | | | | | 41,733 | | |
Interest income
|
| | | | 630 | | | | | | 1,499 | | |
Other expense, net
|
| | | | (1,003,961) | | | | | | (2,117,751) | | |
Net loss before benefit from income taxes
|
| | | | (4,884,050) | | | | | | (5,474,052) | | |
Benefit from income taxes
|
| | | | 157,000 | | | | | | 127,000 | | |
Net loss
|
| | | $ | (4,727,050) | | | | | $ | (5,347,052) | | |
Net loss per share | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.91) | | | | | $ | (1.03) | | |
Weighted average common shares outstanding | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 5,190,810 | | | | | | 5,196,485 | | |
| | |
Series B
Convertible Preferred Stock |
| |
Series A-1
Convertible Preferred Stock |
| |
Series A
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2018
|
| | | | 3,174,363 | | | | | $ | 7,999,997 | | | | | | 556,540 | | | | | $ | 561,041 | | | | | | 3,427,871 | | | | | $ | 2,612,038 | | | | | | | 5,359,115 | | | | | $ | 537 | | | | | | 130,954 | | | | | $ | (131) | | | | | $ | 1,207,200 | | | | | $ | (14,399,401) | | | | | $ | (13,191,795) | | |
Issuance of common
stock through exercise of stock options |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,125 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,215 | | | | | | — | | | | | | 1,215 | | |
Repurchase of
restricted common stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 40,954 | | | | | | (41) | | | | | | — | | | | | | — | | | | | | (41) | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 113,921 | | | | | | — | | | | | | 113,921 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,347,052) | | | | | | (5,347,052) | | |
Balance at December 31, 2018
|
| | | | 3,174,363 | | | | | $ | 7,999,997 | | | | | | 556,540 | | | | | $ | 561,041 | | | | | | 3,427,871 | | | | | $ | 2,612,038 | | | | | | | 5,360,240 | | | | | $ | 537 | | | | | | 171,908 | | | | | $ | (172) | | | | | $ | 1,322,336 | | | | | $ | (19,746,453) | | | | | $ | (18,423,752) | | |
Cumulative effect from adoption of ASC 606
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68,000 | | | | | | 68,000 | | |
Issuance of common
stock through exercise of stock options |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 3,125 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,674 | | | | | | — | | | | | | 3,674 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 360,379 | | | | | | — | | | | | | 360,379 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,727,050) | | | | | | (4,727,050) | | |
Balance at December 31, 2019
|
| | | | 3,174,363 | | | | | $ | 7,999,997 | | | | | | 556,540 | | | | | $ | 561,041 | | | | | | 3,427,871 | | | | | $ | 2,612,038 | | | | | | | 5,363,365 | | | | | $ | 537 | | | | | | 171,908 | | | | | $ | (172) | | | | | $ | 1,686,389 | | | | | $ | (24,405,503) | | | | | $ | (22,718,749) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,727,050) | | | | | $ | (5,347,052) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Share-based compensation
|
| | | | 360,379 | | | | | | 113,921 | | |
Amortization of internally developed software
|
| | | | 577,605 | | | | | | 438,007 | | |
Depreciation and amortization of property and equipment
|
| | | | 57,360 | | | | | | 31,166 | | |
Amortization of discount and debt issuance costs on convertible notes
|
| | | | 551,993 | | | | | | 767,716 | | |
Change in fair value of derivative liability
|
| | | | (551,000) | | | | | | 946,000 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 192,253 | | | | | | (393,192) | | |
Accounts receivable – unbilled
|
| | | | (305,576) | | | | | | — | | |
Inventory
|
| | | | (7,621) | | | | | | (12,663) | | |
Prepaid expenses and other current assets
|
| | | | 20,791 | | | | | | 17,212 | | |
Tax credit receivable
|
| | | | (157,000) | | | | | | (127,000) | | |
Accounts payable
|
| | | | 40,882 | | | | | | 584,051 | | |
Accrued expenses
|
| | | | 94,725 | | | | | | (147,178) | | |
Accrued interest
|
| | | | 1,172,359 | | | | | | 447,263 | | |
Net cash used in operating activities
|
| | | | (2,679,900) | | | | | | (2,681,749) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (28,183) | | | | | | (55,958) | | |
Capitalization of internally developed software
|
| | | | (1,447,062) | | | | | | (969,679) | | |
Net cash used in investing activities
|
| | | | (1,475,245) | | | | | | (1,025,637) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from issuance of convertible notes payable
|
| | | | — | | | | | | 1,350,000 | | |
Proceeds from issuance of bridge notes payable
|
| | | | 3,075,000 | | | | | | 2,175,000 | | |
Payment of debt issuance costs
|
| | | | — | | | | | | (10,868) | | |
Proceeds from exercise of stock options
|
| | | | 3,674 | | | | | | 1,215 | | |
Repurchase of restricted common stock
|
| | | | — | | | | | | (41) | | |
Net cash provided by financing activities
|
| | | | 3,078,674 | | | | | | 3,515,306 | | |
Net decrease in cash
|
| | | | (1,076,471) | | | | | | (192,080) | | |
Cash at beginning of period
|
| | | | 1,130,364 | | | | | | 1,322,444 | | |
Cash at end of period
|
| | | $ | 53,893 | | | | | $ | 1,130,364 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | |
Income taxes paid
|
| | | $ | — | | | | | $ | — | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Debt issuance cost included in accrued expenses
|
| | | $ | (3,862) | | | | | $ | — | | |
Derivative liability for embedded conversion features on convertible notes issued
|
| | | $ | — | | | | | $ | 314,000 | | |
| | |
Balance at
December 31, 2018 |
| |
Adjustments
|
| |
Balance at
January 1, 2019 |
| |||||||||
Accounts receivable – unbilled
|
| | | $ | — | | | | | $ | 149,000 | | | | | $ | 149,000 | | |
Accrued expenses
|
| | | $ | 291,759 | | | | | $ | 81,000 | | | | | $ | 372,759 | | |
Accumulated deficit
|
| | | $ | (19,746,453) | | | | | $ | 68,000 | | | | | $ | (19,678,453) | | |
| | |
2019
|
| |
2018
|
| ||||||
Specimens – contracts with customers
|
| | | $ | 4,215,002 | | | | | $ | 4,304,376 | | |
Shipping and other
|
| | | | 83,348 | | | | | | 90,442 | | |
Revenue | | | | $ | 4,298,350 | | | | | $ | 4,394,818 | | |
| | |
2019
|
| |
2018
|
| ||||||
Shares issuable upon conversion of preferred stock
|
| | | | 7,158,774 | | | | | | 7,158,774 | | |
Shares issuable upon exercise of stock options
|
| | | | 1,247,198 | | | | | | 503,656 | | |
Shares issuable upon exercise of stock warrants
|
| | | | 129,254 | | | | | | 129,254 | | |
| | |
2019
|
| |
2018
|
| ||||||
Website
|
| | | $ | 105,376 | | | | | $ | 105,376 | | |
Computer equipment and purchased software
|
| | | | 84,481 | | | | | | 56,298 | | |
Equipment
|
| | | | 35,134 | | | | | | 35,134 | | |
Furniture and fixtures
|
| | | | 87,184 | | | | | | 87,184 | | |
Leasehold improvements
|
| | | | 24,935 | | | | | | 24,935 | | |
Total property and equipment
|
| | | | 337,110 | | | | | | 308,927 | | |
Accumulated depreciation
|
| | | | (217,189) | | | | | | (159,829) | | |
Total property and equipment, net
|
| | | $ | 119,921 | | | | | $ | 149,098 | | |
| | |
Fair value at December 31, 2019
|
| |||||||||||||||||||||
| | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | 2,214,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,214,000 | | |
Total liabilities
|
| | | $ | 2,214,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,214,000 | | |
|
| | |
Fair value at December 31, 2018
|
| |||||||||||||||||||||
| | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | 2,765,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,765,000 | | |
Total liabilities
|
| | | $ | 2,765,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,765,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
Balance, beginning of period
|
| | | $ | 2,765,000 | | | | | $ | 1,505,000 | | |
Derivative liability for embedded conversion features on Convertible Notes
|
| | | | — | | | | | | 314,000 | | |
(Gain) loss included in earnings
|
| | | | (551,000) | | | | | | 946,000 | | |
Balance, end of period
|
| | | $ | 2,214,000 | | | | | $ | 2,765,000 | | |
Years Ended December 31,
|
| |
Operating Leases
|
| |||
2020
|
| | | $ | 162,597 | | |
2021
|
| | | | 161,062 | | |
2022
|
| | | | 163,158 | | |
2023
|
| | | | 165,254 | | |
2024
|
| | | | 27,601 | | |
Total
|
| | | $ | 679,672 | | |
| | |
2019
|
| |
2018
|
|
Assumptions: | | | | | | | |
Risk-free interest rate
|
| |
1.59% – 2.58%
|
| |
2.33% – 3.13%
|
|
Expected term (in years)
|
| |
5.00 – 6.14
|
| |
4.83 – 9.08
|
|
Expected volatility
|
| |
41.00% – 43.92%
|
| |
39.74% – 43.17%
|
|
Expected dividend yield
|
| |
—%
|
| |
—%
|
|
| | |
Options
Outstanding |
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Remaining Contractual Term in Years |
| |||||||||
Balance at January 1, 2018
|
| | | | 371,343 | | | | | $ | 1.14 | | | | | | 8.63 | | |
Granted
|
| | | | 247,250 | | | | | | 1.49 | | | | | | | | |
Exercised
|
| | | | (1,125) | | | | | | 1.08 | | | | | | | | |
Cancelled/forfeited
|
| | | | (113,812) | | | | | | 1.36 | | | | | | | | |
Balance at December 31, 2018
|
| | | | 503,656 | | | | | $ | 1.27 | | | | | | 6.92 | | |
Granted
|
| | | | 898,523 | | | | | | 1.02 | | | | | | | | |
Exercised
|
| | | | (3,125) | | | | | | 1.18 | | | | | | | | |
Cancelled/forfeited
|
| | | | (151,856) | | | | | | 1.10 | | | | | | | | |
Balance at December 31, 2019
|
| | | | 1,247,198 | | | | | $ | 1.10 | | | | | | 8.78 | | |
Options exercisable at December 31, 2019
|
| | | | 872,519 | | | | | $ | 1.08 | | | | | | 8.72 | | |
| | |
2019
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Operating loss carryforwards
|
| | | $ | 5,600,000 | | | | | $ | 4,600,000 | | |
Other
|
| | | | 1,000,000 | | | | | | 800,000 | | |
Total deferred tax assets
|
| | | | 6,600,000 | | | | | | 5,400,000 | | |
Deferred tax liability: | | | | | | | | | | | | | |
Intangibles
|
| | | | (150,000) | | | | | | (70,000) | | |
Total deferred tax liabilities
|
| | | | (150,000) | | | | | | (70,000) | | |
Net deferred tax assets before valuation allowance
|
| | | | 6,450,000 | | | | | | 5,330,000 | | |
Valuation allowance
|
| | | | (6,450,000) | | | | | | (5,330,000) | | |
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | |
2019
|
| |
2018
|
| ||||||
Reconciliation to statutory rates | | | | | | | | | | | | | |
Expected federal income taxes benefit at statutory rates
|
| | | | (21)% | | | | | | (21)% | | |
Expected state tax benefit at statutory rates, net of federal benefit
|
| | | | (8) | | | | | | (8) | | |
Change in valuation allowance
|
| | | | 29 | | | | | | 29 | | |
Income tax expense (benefit)
|
| | | | —% | | | | | | —% | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 957,246 | | | | | $ | 53,893 | | |
Accounts receivable
|
| | | | 1,758,407 | | | | | | 833,580 | | |
Accounts receivable – unbilled
|
| | | | 323,763 | | | | | | 454,576 | | |
Inventory
|
| | | | 26,734 | | | | | | 54,908 | | |
Prepaid expenses and other current assets
|
| | | | 114,371 | | | | | | 79,227 | | |
Tax credit receivable, current portion
|
| | | | 179,376 | | | | | | 104,478 | | |
Total current assets
|
| | | | 3,359,897 | | | | | | 1,580,662 | | |
Property and equipment, net
|
| | | | 87,364 | | | | | | 119,921 | | |
Internally developed software, net
|
| | | | 2,572,378 | | | | | | 2,306,882 | | |
Tax credit receivable, net of current portion
|
| | | | — | | | | | | 179,522 | | |
Security deposits
|
| | | | 27,601 | | | | | | 27,601 | | |
Total assets
|
| | | $ | 6,047,240 | | | | | $ | 4,214,588 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND
STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,212,058 | | | | | $ | 737,794 | | |
Accrued expenses
|
| | | | 600,992 | | | | | | 471,348 | | |
Accrued interest
|
| | | | 3,119,654 | | | | | | 1,745,515 | | |
Convertible notes payable, related parties, net of unamortized debt discount and debt issuance costs
|
| | | | 5,489,728 | | | | | | 5,350,278 | | |
Derivative liability for embedded conversion features
|
| | | | 2,290,000 | | | | | | 2,214,000 | | |
Bridge notes payable, net of debt issuance costs
|
| | | | 4,588,504 | | | | | | 3,586,326 | | |
Bridge notes payable, related parties
|
| | | | 1,905,000 | | | | | | 1,655,000 | | |
Note payable, current portion
|
| | | | 473,239 | | | | | | — | | |
Deferred revenue
|
| | | | 581,912 | | | | | | — | | |
Total current liabilities
|
| | | | 20,261,087 | | | | | | 15,760,261 | | |
Note payable, net of current portion
|
| | | | 309,769 | | | | | | — | | |
Total liabilities
|
| | | | 20,570,856 | | | | | | 15,760,261 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Series B convertible preferred stock, $0.0001 par value, 3,200,000 shares authorized, 3,174,363 shares issued and outstanding at September 30, 2020 and December 31, 2019 (preference in liquidation of $10,483,253)
|
| | | | 7,999,997 | | | | | | 7,999,997 | | |
Series A-1 convertible preferred stock, $0.0001 par value, 556,540 shares authorized, issued and outstanding at September 30, 2020 and December 31, 2019 (preference in liquidation of $771,685)
|
| | | | 561,041 | | | | | | 561,041 | | |
Series A convertible preferred stock, $0.0001 par value, 3,427,871 shares authorized, issued and outstanding at September 30, 2020 and December 31, 2019 (preference in liquidation of $3,896,301)
|
| | | | 2,612,038 | | | | | | 2,612,038 | | |
Total convertible preferred stock
|
| | | | 11,173,076 | | | | | | 11,173,076 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 16,000,000 shares authorized, 5,363,365 issued and outstanding at September 30, 2020 and December 31, 2019
|
| | | | 537 | | | | | | 537 | | |
Additional paid-in capital
|
| | | | 1,766,986 | | | | | | 1,686,389 | | |
Treasury stock, 171,908 shares at September 30, 2020 and December 31, 2019, at cost
|
| | | | (172) | | | | | | (172) | | |
Accumulated deficit
|
| | | | (27,464,043) | | | | | | (24,405,503) | | |
Total stockholders’ deficit
|
| | | | (25,696,692) | | | | | | (22,718,749) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 6,047,240 | | | | | $ | 4,214,588 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Revenue
|
| | | $ | 2,250,147 | | | | | $ | 692,707 | | | | | $ | 5,466,375 | | | | | $ | 3,007,911 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 903,862 | | | | | | 486,665 | | | | | | 2,032,111 | | | | | | 1,506,820 | | |
Technology
|
| | | | 413,381 | | | | | | 302,934 | | | | | | 1,131,695 | | | | | | 778,892 | | |
Sales and marketing
|
| | | | 506,641 | | | | | | 357,209 | | | | | | 1,305,897 | | | | | | 1,029,049 | | |
Supply development
|
| | | | 133,007 | | | | | | 205,659 | | | | | | 395,200 | | | | | | 593,377 | | |
Fulfillment
|
| | | | 241,785 | | | | | | 227,182 | | | | | | 642,140 | | | | | | 701,037 | | |
General and administrative
|
| | | | 774,407 | | | | | | 645,627 | | | | | | 1,431,262 | | | | | | 1,561,532 | | |
Total operating expenses
|
| | | | 2,973,083 | | | | | | 2,225,276 | | | | | | 6,938,305 | | | | | | 6,170,707 | | |
Loss from operations
|
| | | | (722,936) | | | | | | (1,532,569) | | | | | | (1,471,930) | | | | | | (3,162,796) | | |
Other income (expense), net | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (469,477) | | | | | | (454,859) | | | | | | (1,517,697) | | | | | | (1,209,857) | | |
Change in fair value of derivative liability
|
| | | | (54,000) | | | | | | (158,000) | | | | | | (76,000) | | | | | | 725,000 | | |
Other income
|
| | | | — | | | | | | 29 | | | | | | 6,691 | | | | | | 151,073 | | |
Interest income
|
| | | | 87 | | | | | | 156 | | | | | | 396 | | | | | | 609 | | |
Other expense, net
|
| | | | (523,390) | | | | | | (612,674) | | | | | | (1,586,610) | | | | | | (333,175) | | |
Net loss before benefit from income taxes
|
| | | | (1,246,326) | | | | | | (2,145,243) | | | | | | (3,058,540) | | | | | | (3,495,971) | | |
Benefit from income taxes
|
| | | | — | | | | | | 39,250 | | | | | | — | | | | | | 117,750 | | |
Net loss
|
| | | $ | (1,246,326) | | | | | $ | (2,105,993) | | | | | $ | (3,058,540) | | | | | $ | (3,378,221) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.24) | | | | | $ | (0.41) | | | | | $ | (0.59) | | | | | $ | (0.65) | | |
Weighted average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 5,191,457 | | | | | | 5,191,457 | | | | | | 5,191,457 | | | | | | 5,190,583 | | |
| | |
Nine months ended September 30, 2019
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series B
Convertible Preferred Stock |
| |
Series A-1
Convertible Preferred Stock |
| |
Series A
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | Shares | | | | | | Amount | | | | | | Shares | | | | | | Amount | | | | | | Shares | | | | | | Amount | | | | | | | Shares | | | | | | Amount | | | | | | Shares | | | | | | Amount | | | | | | |||||||||||||||
Balance at January 1, 2019
|
| | | | 3,174,363 | | | | | $ | 7,999,997 | | | | | | 556,540 | | | | | $ | 561,041 | | | | | | 3,427,871 | | | | | $ | 2,612,038 | | | | | | | 5,360,240 | | | | | $ | 537 | | | | | | 171,908 | | | | | $ | (172) | | | | | $ | 1,322,336 | | | | | $ | (19,746,453) | | | | | $ | (18,423,752) | | |
Cumulative effect from adoption of ASC 606
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68,000 | | | | | | 68,000 | | |
Issuance of common stock through exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 3,062 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,606 | | | | | | — | | | | | | 3,606 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,658 | | | | | | — | | | | | | 28,658 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 133,521 | | | | | | 133,521 | | |
Balance at March 31, 2019 (unaudited)
|
| | | | 3,174,363 | | | | | | 7,999,997 | | | | | | 556,540 | | | | | | 561,041 | | | | | | 3,427,871 | | | | | | 2,612,038 | | | | | | | 5,363,302 | | | | | | 537 | | | | | | 171,908 | | | | | | (172) | | | | | | 1,354,600 | | | | | | (19,544,932) | | | | | | (18,189,967) | | |
Issuance of common stock through exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 63 | | | | | | — | | | | | | — | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 68 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,918 | | | | | | — | | | | | | 27,918 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,405,749) | | | | | | (1,405,749) | | |
Balance at June 30, 2019 (unaudited)
|
| | | | 3,174,363 | | | | | | 7,999,997 | | | | | | 556,540 | | | | | | 561,041 | | | | | | 3,427,871 | | | | | | 2,612,038 | | | | | | | 5,363,365 | | | | | | 537 | | | | | | 171,908 | | | | | | (172) | | | | | | 1,382,586 | | | | | | (20,950,681) | | | | | | (19,567,730) | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 283,287 | | | | | | — | | | | | | 283,287 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,105,993) | | | | | | (2,105,993) | | |
Balance at September 30, 2019 (unaudited)
|
| | | | 3,174,363 | | | | | $ | 7,999,997 | | | | | | 556,540 | | | | | $ | 561,041 | | | | | | 3,427,871 | | | | | $ | 2,612,038 | | | | | | | 5,363,365 | | | | | $ | 537 | | | | | | 171,908 | | | | | $ | (172) | | | | | $ | 1,665,873 | | | | | $ | (23,056,674) | | | | | $ | (21,390,436) | | |
Balance at January 1, 2020
|
| | | | 3,174,363 | | | | | $ | 7,999,997 | | | | | | 556,540 | | | | | $ | 561,041 | | | | | | 3,427,871 | | | | | $ | 2,612,038 | | | | | | | 5,363,365 | | | | | $ | 537 | | | | | | 171,908 | | | | | $ | (172) | | | | | $ | 1,686,389 | | | | | $ | (24,405,503) | | | | | $ | (22,718,749) | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,044 | | | | | | — | | | | | | 22,044 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,604,514) | | | | | | (1,604,514) | | |
Balance at March 31, 2020 (unaudited)
|
| | | | 3,174,363 | | | | | | 7,999,997 | | | | | | 556,540 | | | | | | 561,041 | | | | | | 3,427,871 | | | | | | 2,612,038 | | | | | | | 5,363,365 | | | | | | 537 | | | | | | 171,908 | | | | | | (172) | | | | | | 1,708,433 | | | | | | (26,010,017) | | | | | | (24,301,219) | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,287 | | | | | | — | | | | | | 29,287 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (207,700) | | | | | | (207,700) | | |
Balance at June 30, 2020 (unaudited)
|
| | | | 3,174,363 | | | | | | 7,999,997 | | | | | | 556,540 | | | | | | 561,041 | | | | | | 3,427,871 | | | | | | 2,612,038 | | | | | | | 5,363,365 | | | | | | 537 | | | | | | 171,908 | | | | | | (172) | | | | | | 1,737,720 | | | | | | (26,217,717) | | | | | | (24,479,632) | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,266 | | | | | | — | | | | | | 29,266 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,246,326) | | | | | | (1,246,326) | | |
Balance at September 30, 2020 (unaudited)
|
| | | | 3,174,363 | | | | | $ | 7,999,997 | | | | | | 556,540 | | | | | $ | 561,041 | | | | | | 3,427,871 | | | | | $ | 2,612,038 | | | | | | | 5,363,365 | | | | | $ | 537 | | | | | | 171,908 | | | | | $ | (172) | | | | | $ | 1,766,986 | | | | | $ | (27,464,043) | | | | | $ | (25,696,692) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,058,540) | | | | | $ | (3,378,221) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Share-based compensation
|
| | | | 80,597 | | | | | | 339,863 | | |
Amortization of internally developed software
|
| | | | 599,425 | | | | | | 432,781 | | |
Depreciation and amortization of property and equipment
|
| | | | 33,563 | | | | | | 43,020 | | |
Amortization of discount and debt issuance costs on convertible notes
|
| | | | 141,628 | | | | | | 415,736 | | |
Change in fair value of derivative liability
|
| | | | 76,000 | | | | | | (725,000) | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (924,827) | | | | | | 389,405 | | |
Accounts receivable – unbilled
|
| | | | 130,813 | | | | | | (100,435) | | |
Inventory
|
| | | | 28,174 | | | | | | (7,864) | | |
Prepaid expenses and other current assets
|
| | | | (35,144) | | | | | | 3,693 | | |
Tax credit receivable
|
| | | | 104,624 | | | | | | (117,750) | | |
Accounts payable
|
| | | | 474,264 | | | | | | (40,708) | | |
Accrued expenses
|
| | | | 129,644 | | | | | | 102,931 | | |
Accrued interest
|
| | | | 1,374,139 | | | | | | 791,154 | | |
Deferred revenue
|
| | | | 581,912 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (263,728) | | | | | | (1,851,395) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (1,006) | | | | | | (38,176) | | |
Capitalization of internally developed software
|
| | | | (864,921) | | | | | | (1,081,068) | | |
Net cash used in investing activities
|
| | | | (865,927) | | | | | | (1,119,244) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from issuance of bridge notes payable
|
| | | | 1,250,000 | | | | | | 2,370,000 | | |
Proceeds from issuance of note payable
|
| | | | 783,008 | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | — | | | | | | 3,674 | | |
Net cash provided by financing activities
|
| | | | 2,033,008 | | | | | | 2,373,674 | | |
Net increase (decrease) in cash
|
| | | | 903,353 | | | | | | (596,965) | | |
Cash at beginning of period
|
| | | | 53,893 | | | | | | 1,130,364 | | |
Cash at end of period
|
| | | $ | 957,246 | | | | | $ | 533,399 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Specimens – contracts with customers
|
| | | $ | 2,223,057 | | | | | $ | 680,556 | | | | | $ | 5,408,012 | | | | | $ | 2,942,268 | | |
Shipping and other
|
| | | | 27,090 | | | | | | 12,151 | | | | | | 58,363 | | | | | | 65,643 | | |
Revenue | | | | $ | 2,250,147 | | | | | $ | 692,707 | | | | | $ | 5,466,375 | | | | | $ | 3,007,911 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Shares issuable upon conversion of preferred stock
|
| | | | 7,158,774 | | | | | | 7,158,774 | | | | | | 7,158,774 | | | | | | 7,158,774 | | |
Shares issuable upon exercise of stock options
|
| | | | 1,424,041 | | | | | | 1,279,398 | | | | | | 1,424,041 | | | | | | 1,279,398 | | |
Shares issuable upon exercise of warrants to purchase common stock
|
| | | | 129,254 | | | | | | 129,254 | | | | | | 129,254 | | | | | | 129,254 | | |
| | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Website
|
| | | $ | 105,376 | | | | | $ | 105,376 | | |
Computer equipment and purchased software
|
| | | | 84,588 | | | | | | 84,481 | | |
Equipment
|
| | | | 35,449 | | | | | | 35,134 | | |
Furniture and fixtures
|
| | | | 87,184 | | | | | | 87,184 | | |
Leasehold improvements
|
| | | | 24,936 | | | | | | 24,935 | | |
Total property and equipment
|
| | | | 337,533 | | | | | | 337,110 | | |
Accumulated depreciation
|
| | | | (250,169) | | | | | | (217,189) | | |
Total property and equipment, net
|
| | | $ | 87,364 | | | | | $ | 119,921 | | |
| | |
Fair value at September 30, 2020
|
| |||||||||||||||||||||
| | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability for embedded conversion features
|
| | | $ | 2,290,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,290,000 | | |
Total liabilities
|
| | | $ | 2,290,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,290,000 | | |
|
| | |
Fair value at December 31, 2019
|
| |||||||||||||||||||||
| | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability for embedded conversion features
|
| | | $ | 2,214,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,214,000 | | |
Total liabilities
|
| | | $ | 2,214,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,214,000 | | |
| | |
September 30, 2020
|
| |
September 30, 2019
|
| ||||||
Balance, beginning of period
|
| | | $ | 2,214,000 | | | | | $ | 2,765,000 | | |
(Gain) loss included in earnings
|
| | | | 76,000 | | | | | | (725,000) | | |
Balance, end of period
|
| | | $ | 2,290,000 | | | | | $ | 2,040,000 | | |
Year Ending December 31,
|
| |
Operating Leases
|
| |||
2020 (remaining)
|
| | | $ | 39,829 | | |
2021
|
| | | | 161,062 | | |
2022
|
| | | | 163,158 | | |
2023
|
| | | | 165,254 | | |
2024
|
| | | | 27,601 | | |
Total
|
| | | $ | 556,904 | | |
| | |
2020
|
| |
2019
|
|
Assumptions: | | | | | | | |
Risk-free interest rate
|
| |
0.30%-1.41%
|
| |
1.86%-2.51%
|
|
Expected term (in years)
|
| |
5.32-6.14
|
| |
5.00-6.13
|
|
Expected volatility
|
| |
43.11%-50.14%
|
| |
41.12%-43.92%
|
|
Expected dividend yield
|
| |
—%
|
| |
—%
|
|
| | |
Options
Outstanding |
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Remaining Contractual Term in Years |
| |||||||||
Balance at December 31, 2019
|
| | | | 1,247,198 | | | | | $ | 0.18 | | | | | | 8.78 | | |
Granted
|
| | | | 240,000 | | | | | | 0.18 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | |
Cancelled/forfeited
|
| | | | (63,157) | | | | | | 0.18 | | | | | | | | |
Balance at September 30, 2020
|
| | | | 1,424,041 | | | | | $ | 0.18 | | | | | | 8.29 | | |
Options exercisable at September 30, 2020
|
| | | | 979,777 | | | | | $ | 0.18 | | | | | | 8.05 | | |
| | |
Amount to be
paid |
| |||
SEC registration fee
|
| | | $ | 2,313.38 | | |
FINRA filing fee
|
| | | | * | | |
Exchange listing fee
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Printing expenses
|
| | | | * | | |
Transfer agent and registrar fees
|
| | | | * | | |
Miscellaneous expenses
|
| | | | * | | |
Total | | | | $ | * | | |
|
Exhibit
No. |
| |
Description
|
|
| 1.1 | | | Form of Underwriting Agreement.* | |
| 3.1 | | | Third Amended and Restated Certificate of Incorporation of the Registrant, as in effect prior to the consummation of this offering.* | |
| 3.2 | | | Form of Fourth Amended and Restated Certificate of Incorporation of the Registrant, to be in effect upon the consummation of this offering.* | |
| 3.4 | | | Amended and Restated Bylaws.* | |
| 3.5 | | | Form of Second Amended and Restated Bylaws.* | |
| 4.1 | | | Specimen Stock Certificate evidencing the shares of common stock.* | |
| 5.1 | | | Opinion of Ellenoff Grossman & Schole LLP.* | |
| 10.1 | | | iSpecimen Inc. 2010 Stock Incentive Plan.* | |
| 10.2 | | | iSpecimen Inc. 2013 Stock Incentive Plan.* | |
| 10.3 | | | Form of Indemnification Agreement, by and between iSpecimen Inc. and certain directors and executive officers* | |
| 10.4 | | | Form of Confidentiality, Non-Competition And Assignment Agreement, by and between iSpecimen Inc. and each of its employees* | |
| 10.5 | | | Lease between iSpecimen Inc. and Bedford Street LLC* | |
| 10.6 | | | Form of Series A Preferred Stock Subscription Agreement* | |
| 10.7 | | | Capital Commitment Agreement, dated September 1, 2012* | |
| 10.8 | | | Form of Series B Preferred Stock Purchase Agreement, dated August 22, 2014* | |
| 10.9 | | | Form of Investors’ Rights Agreement for Series A-1 Preferred Stock and Series B Preferred Stock Investors* | |
| 10.10 | | | Form of Convertible Note Subscription Agreement* | |
| 10.11 | | | Form of Unsecured Convertible Promissory Note* | |
| 10.12 | | | Unsecured Convertible Promissory Note, dated December 29, 2017, issued by iSpecimen Inc. to Anna-Maria and Stephen Kellen Foundation, Inc.* | |
|
Exhibit
No. |
| |
Description
|
|
| 10.13 | | | Omnibus Amendment to Unsecured Convertible Notes and Subscription Agreement, dated August 3, 2018, by and among iSpecimen Inc., Andrew L. Ross, Anna-Maria and Stephen Kellen Foundation, Inc., and OBF Investments, LLC* | |
| 10.14 | | | Second Omnibus Amendment to Unsecured Convertible Notes and Subscription Agreement, dated May 1, 2019, by and among iSpecimen Inc., Andrew L. Ross, Anna-Maria and Stephen Kellen Foundation, Inc., and OBF Investments, LLC* | |
| 10.15 | | | Third Omnibus Amendment to Unsecured Convertible Notes and Subscription Agreement, dated November 15, 2019, by and among iSpecimen Inc., Andrew L. Ross, Anna-Maria and Stephen Kellen Foundation, Inc., and OBF Investments, LLC* | |
| 10.16 | | | Fourth Omnibus Amendment to Unsecured Convertible Notes and Subscription Agreement, dated September 19, 2020, by and among iSpecimen Inc., Andrew L. Ross, Anna-Maria and Stephen Kellen Foundation, Inc., and OBF Investments, LLC* | |
| 10.17 | | | Form of Note Subscription Agreement for Secured Bridge Debt* | |
| 10.18 | | | Form of Secured Promissory Note for Secured Bridge Debt* | |
| 10.19 | | | First Amendment to Note Subscription Agreements and Secured Promissory Notes, dated May 1, 2019, by and among iSpecimen Inc. and Note Investors* | |
| 10.20 | | | Second Amendment to Note Subscription Agreements and Secured Promissory Notes, dated November 15, 2019, by and among iSpecimen Inc. and Note Investors* | |
| 10.21 | | | Third Amendment to Note Subscription Agreements and Secured Promissory Notes, dated June 15, 2020, by and among iSpecimen Inc. and Note Investors* | |
| 10.22 | | | Fourth Amendment to Note Subscription Agreements and Secured Promissory Notes, dated October 1, 2020, by and among iSpecimen Inc. and Note Investors | |
| 14 | | | Form of Code of Business Conduct and Ethics.* | |
| 23.1 | | | Consent of Wolf & Company, P.C..** | |
| 23.2 | | | Consent of Ellenoff Grossman & Schole LLP (included on Exhibit 5.1).* | |
| 24 | | | Power of Attorney (included on signature page to the initial filing of this Registration Statement).* | |
| 99.1 | | | Form of Audit Committee Charter.* | |
| 99.2 | | | Form of Compensation Committee Charter.* | |
| 99.3 | | | Form of Nominating and Corporate Governance Committee Charter.* | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Christopher Ianelli
Christopher Ianelli
|
| |
Chief Executive Officer, President and Director
(Principal Executive Officer) |
| |
November 19, 2020
|
|
|
/s/ Jill Mullan
Jill Mullan
|
| | Chief Operating Officer, Secretary, Treasurer and Director | | |
November 19, 2020
|
|
|
/s/ Tracy Curley
Tracy Curley
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
November 19, 2020
|
|
|
/s/ Andrew L. Ross
Andrew L. Ross
|
| | Chairman of the Board | | |
November 19, 2020
|
|
|
/s/ George “Bud” Scholl
George “Bud” Scholl
|
| | Director | | |
November 19, 2020
|
|
|
/s/ Steven Gullans
Steven Gullans
|
| | Director | | |
November 19, 2020
|
|
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the use in this Registration Statement on Form S-1 of iSpecimen Inc. of our report dated November 19, 2020 relating to the financial statements of iSpecimen Inc., appearing in the Prospectus, which is part of this Registration Statement.
We also consent to the reference to our firm under the heading "Experts" in such Prospectus.
/s/ Wolf & Company, P.C.
Boston, Massachusetts
November 19, 2020
1 |