| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 6.00 | | | | | $ | 15,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.48 | | | | | $ | 1,200,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 5.52 | | | | | $ | 13,800,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 12 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 52 | | | |
| | | | 75 | | | |
| | | | 84 | | | |
| | | | 89 | | | |
| | | | 91 | | | |
| | | | 93 | | | |
| | | | 97 | | | |
| | | | 100 | | | |
| | | | 104 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | F-1 | | |
Statement of Operations Data
|
| |
Years Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
(unaudited) |
| |
2020
(unaudited) |
| ||||||||||||
Total Revenue
|
| | | | | | | | | | | | | | | ||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research & Development
|
| | | $ | 2,202,979 | | | | | $ | 3,510,088 | | | | | $ | 91,908 | | | | | $ | 684,732 | | |
General & Administrative
|
| | | | 2,397,059 | | | | | | 2,421,165 | | | | | | 1,382,421 | | | | | | 594,369 | | |
Loss from Operation
|
| | | | 4,600,038 | | | | | | 5,931,253 | | | | | | 1,474,329 | | | | | | 1,279,101 | | |
Net Loss
|
| | | $ | 4,600,038 | | | | | $ | 5,931,253 | | | | | $ | 1,474,329 | | | | | $ | 1,279,101 | | |
Net Loss per Share of Common Stock, Basic and Diluted(1)
|
| | | $ | (0.74) | | | | | $ | (1.24) | | | | | | — | | | | | | — | | |
Weighted average number of shares outstanding, Basic and Diluted(1)
|
| | | | 6,190,875 | | | | | | 4,801,536 | | | | | | — | | | | | | — | | |
Pro forma weighted average common shares outstanding, Basic and Diluted(2)
|
| | | | 8,891,338 | | | | | | 7,501,999 | | | | | | — | | | | | | — | | |
| | |
Period Ended
March 31, |
| |||||||||
Balance Sheet Data
|
| |
2021
(unaudited) |
| |
Pro Forma,
As Adjusted(1) |
| ||||||
Cash
|
| | | $ | 2,628,273 | | | | | $ | 15,331,076 | | |
Working Capital(2)
|
| | | | 2,181,562 | | | | | | 14,884,365 | | |
Total Assets
|
| | | | 2,981,838 | | | | | | 15,345,165 | | |
Total Liabilities
|
| | | | 510,678 | | | | | | 510,678 | | |
Accumulated Deficit
|
| | | | (15,274,941) | | | | | | (15,838,830) | | |
Total Members’ Equity
|
| | | $ | 2,471,160 | | | | | $ | 14,834,487 | | |
| | |
Actual
|
| |
Pro Forma
Accelerated Vesting(3) |
| |
Pro Forma
Corporate Conversion(1)(2) |
| |
Pro Forma
As Adjusted |
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 2,628 | | | | | $ | 2,628 | | | | | $ | 2,628 | | | | | $ | 15,331 | | |
Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A membership interests: 13,725,196 interests issued
and outstanding, actual; 13,982,318 interests issued and outstanding pro forma (accelerated vesting); no interests issued or outstanding pro forma (corporate conversion); and no interests issued or outstanding pro forma (as adjusted)(1)(3) |
| | | | 16,916 | | | | | | 17,480 | | | | | | — | | | | | | — | | |
Class B membership interests: 100,000 interests issued and outstanding, actual; 100,000 interests issued and outstanding pro forma (accelerated vesting); no interests issued or outstanding pro forma (corporate conversion); and no interests issued or outstanding pro forma (as adjusted)(1)
|
| | | | 830 | | | | | | 830 | | | | | | — | | | | | | — | | |
Common stock, $0.001 par value per share: no shares authorized, issued or outstanding, actual; no shares authorized, issued or outstanding pro forma (accelerated vesting); 7,041,159 shares issued and outstanding, pro forma (corporate conversion); and 9,541,159 shares issued and outstanding pro forma
(as adjusted) |
| | | | — | | | | | | — | | | | | | 7 | | | | | | 10 | | |
Preferred stock, $0.001 par value per share: no shares
authorized, issued or outstanding, actual; no shares authorized, issued or outstanding pro forma (accelerated vesting); no shares issued or outstanding, pro forma (corporate conversion); and no shares issued or outstanding pro forma (as adjusted) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Additional Paid in Capital
|
| | | | | | | | | | | | | | | | 18,303 | | | | | | 14,824 | | |
Accumulated deficit
|
| | | | (15,275) | | | | | | (15,839) | | | | | | (15,839) | | | | | | — | | |
| | |
Actual
|
| |
Pro Forma
Accelerated Vesting(3) |
| |
Pro Forma
Corporate Conversion(1)(2) |
| |
Pro Forma
As Adjusted |
| ||||||||||||
Total equity (deficit)
|
| | | $ | 2,471 | | | | | $ | 2,471 | | | | | $ | 2,471 | | | | | $ | 14,834 | | |
Total capitalization
|
| | | $ | 2,471 | | | | | $ | 2,471 | | | | | $ | 2,471 | | | | | $ | 14,834 | | |
|
|
Class A membership interests
|
| | | | 6,991,159 | | |
|
Class B membership interests
|
| | | | 50,000 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 6.00 | | |
|
Historical net tangible book value per Class A membership interest and Class B membership interest as of March 31, 2021
|
| | | $ | 0.18 | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2021 before this offering and after giving effect to the Corporate Conversion and the accelerated vesting of currently unvested membership interests(1)
|
| | | | 0.35 | | | | | | | | |
|
Increase in the pro forma net tangible book value per share after giving effect to this offering
|
| | | | 0.17 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 1.55 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 4.45 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| | |||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | ||||||||||||||||||
Existing stockholders
|
| | | | 7,041,159 | | | | | | 74% | | | | | $ | 17,579,876 | | | | | | 54% | | | | | $ | 2.49 | | | | ||
New investors
|
| | | | 2,500,000 | | | | | | 26% | | | | | $ | 15,000,000 | | | | | | 46% | | | | | $ | 6.00 | | | | ||
Total
|
| | | | 9,541,159 | | | | | | 100% | | | | | $ | 32,579,876 | | | | | | 100% | | | | | $ | 3.41 | | | |
| | |
Three Months Ended
March 31 (unaudited) |
| |
Percentage
Increase |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||
Research and Development Expenses
|
| | | $ | 92 | | | | | $ | 685 | | | | | | (86)% | | |
General and Administrative Expenses
|
| | | | 1,382 | | | | | | 594 | | | | | | 132% | | |
Total Expenses
|
| | | | 1,474 | | | | | | 1,279 | | | | | | (15)% | | |
Net Loss
|
| | | $ | 1,474 | | | | | $ | 1,279 | | | | | | (15)% | | |
| | |
Years Ended
December 31, |
| |
Percentage
Increase |
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||
Research and Development Expenses
|
| | | $ | 2,203 | | | | | $ | 3,510 | | | | | | (37)% | | |
General and Administrative Expenses
|
| | | | 2,397 | | | | | | 2,421 | | | | | | —% | | |
Total Expenses
|
| | | | 4,600 | | | | | | 5,931 | | | | | | (22)% | | |
Net Loss
|
| | | $ | 4,600 | | | | | $ | 5,931 | | | | | | (22)% | | |
Drug
|
| |
MIC range
|
| |
MIC50
|
| |
MIC90
|
| ||||||
Ibezapolstat
|
| |
1 – 4
|
| | | | 2 | | | | | | 4 | | |
Vancomycin
|
| |
1 – 8
|
| | | | 1 | | | | | | 4 | | |
Metronidazole
|
| |
0.25 – 4
|
| | | | 1 | | | | | | 4 | | |
Organism
|
| |
Micromyx Number
|
| |
362E
|
| |
Metronidazole
|
|
Bifidobacterium brevi
|
| |
3967 (ATCC(1) 15698)
|
| |
>32
|
| |
2
|
|
Bifidobacterium longum
|
| |
3968 (ATCC 15707)
|
| |
>32
|
| |
4
|
|
Lactobacillus casei
|
| |
1722 (ATCC 393)
|
| |
16
|
| |
>32
|
|
Lactobacillus acidophilus
|
| |
0681
|
| |
4
|
| |
>32
|
|
Eubacterium lentum
|
| |
1274 (ATCC 43055)
|
| |
>32
|
| |
0.25
|
|
Clostridium perfringens
|
| |
3414
|
| |
16
|
| |
1
|
|
Clostridium difficile
|
| |
3579
|
| |
4
|
| |
0.25
|
|
| | |
3580
|
| |
2
|
| |
0.25
|
|
| | |
3581
|
| |
2
|
| |
0.5
|
|
| | |
3582
|
| |
4
|
| |
0.5
|
|
| | |
3584
|
| |
1
|
| |
0.25
|
|
| | |
3585
|
| |
2
|
| |
0.25
|
|
| | |
3587
|
| |
2
|
| |
0.5
|
|
Organism
|
| |
Micromyx Number
|
| |
362E
|
| |
Metronidazole
|
|
| | |
3588
|
| |
0.5
|
| |
0.25
|
|
| | |
3589
|
| |
2
|
| |
1
|
|
Quality Control Strains | | | | | | | | | | |
Clostridium difficile
|
| |
4381 (ATCC 700057)
|
| |
1
|
| |
0.25
(0.12 – 0.5)(2) |
|
Bacteroides fragilis
|
| |
0123 (ATCC 25285)
|
| |
>32
|
| |
0.25
(0.25 – 1) |
|
| | |
362E
|
| |
MTZ
|
| |
VAN
|
| |
FDX
|
|
MIC range:
|
| |
0.5 – 8
|
| |
0.25 – >32
|
| |
0.5 – 16
|
| |
0.03 – > 8
|
|
MIC50:
|
| |
2
|
| |
0.5
|
| |
1
|
| |
0.5
|
|
MIC90:
|
| |
4
|
| |
4
|
| |
4
|
| |
2
|
|
| | |
ACX-362E
(ibezapolstat) |
| |
MTZ
|
| |
VAN
|
| |
FDX
|
|
MIC range:
|
| |
1 – 8
|
| |
0.25 – 16
|
| |
0.5 – 4
|
| |
0.015 – 1
|
|
MIC50:
|
| |
4
|
| |
0.5
|
| |
1
|
| |
0.12
|
|
MIC90:
|
| |
4
|
| |
1
|
| |
2
|
| |
0.25
|
|
| | | | | | | | | | | | | |
Metronidazole
|
| |
Vancomycin
|
| |||||||||||||
Organism
|
| |
Isolate No.
|
| |
Type
|
| |
Replicate
|
| |
MIC
|
| |
MBC
|
| |
MIC
|
| |
MBC
|
| |
MIC
|
| |
MBC
|
| |||
C. difficile
|
| |
MMX 5680
|
| |
Ribotype 027
|
| |
A
|
| |
1
|
| |
1
|
| |
2
|
| |
2
|
| |
0.5
|
| | | | 0.5 | | |
| | | | | | | | |
B
|
| |
1
|
| |
1
|
| |
4
|
| |
4
|
| |
0.5
|
| | | | 0.5 | | |
| | | | | | | | |
C
|
| |
1
|
| |
2
|
| |
2
|
| |
2
|
| |
0.25
|
| | | | 0.25 | | |
| | |
BAA- 1382
|
| |
Ribotype 012
|
| |
A
|
| |
1
|
| |
4
|
| |
0.5
|
| |
0.5
|
| |
1
|
| | | | 2 | | |
| | | | | | | | |
B
|
| |
1
|
| |
2
|
| |
0.5
|
| |
1
|
| |
1
|
| | | | 1 | | |
| | | | | | | | |
C
|
| |
1
|
| |
2
|
| |
1
|
| |
1
|
| |
1
|
| | | | 2 | | |
| | |
BAA- 1875
|
| |
Ribotype 078
|
| |
A
|
| |
1
|
| |
>8*
|
| |
0.5
|
| |
1
|
| |
0.25
|
| | | | 0.5 | | |
| | | | | | | | |
B
|
| |
1
|
| |
2
|
| |
1
|
| |
1
|
| |
0.5
|
| | | | 0.5 | | |
| | | | | | | | |
C
|
| |
1
|
| |
>8*
|
| |
0.5
|
| |
0.5
|
| |
0.5
|
| | | | 0.5 | | |
MIC Range
|
| |
MRSA
|
| |
VRE
|
| |
MRSA and VRE
|
|
< 1 µg/mL
|
| |
18 compounds
|
| |
51 compounds
|
| |
17 compounds
|
|
>1 to <2 µg/mL
|
| |
65 compounds
|
| |
100 compounds
|
| |
61 compounds
|
|
>2 to < 4 µg/mL
|
| |
74 compounds
|
| |
80 compounds
|
| |
21 compounds
|
|
Name
|
| | | | Age | | | | | | Position | | |
Executive Officers | | | | | | | | | | | | | |
David P. Luci | | |
54
|
| | President and Chief Executive Officer, Director | | ||||||
Robert J. DeLuccia | | |
75
|
| | Executive Chairman, Director | | ||||||
Robert G. Shawah | | |
54
|
| | Chief Financial Officer | | ||||||
Non-Employee Directors | | | | | | | | | | | | | |
Carl V. Sailer(2) | | |
51
|
| | Director | | ||||||
Thomas Harrison(1)(2) | | |
73
|
| | Director | | ||||||
Joseph C. Scodari(1)(2) | | |
68
|
| | Director | | ||||||
Jack H. Dean | | |
79
|
| | Director | | ||||||
James Donohue(1) | | |
51
|
| | Director | |
Name and principal position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
awards ($) |
| |
Option
awards ($) |
| |
Non-equity
incentive plan compensation ($) |
| |
All other
compensation ($)(1) |
| |
Total ($)
|
| ||||||||||||||||||||||||
David P. Luci
|
| | | | 2020 | | | | | | 277,000(2) | | | | | | 20,775 | | | | | | 274,824 | | | | | | — | | | | | | — | | | | | | 23,438 | | | | | | 596,037 | | |
President and Chief Executive
Officer, Director |
| | | | 2019 | | | | | | 266,833(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,438 | | | | | | 290,271 | | |
Robert J. DeLuccia
|
| | | | 2020 | | | | | | 277,000(3) | | | | | | 20,775 | | | | | | 274,824 | | | | | | — | | | | | | — | | | | | | 44,971 | | | | | | 617,570 | | |
Executive Chairman
|
| | | | 2019 | | | | | | 266,833(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,016 | | | | | | 311,849 | | |
Robert G. Shawah
|
| | | | 2020 | | | | | | 90,000(4) | | | | | | — | | | | | | 62,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 152,500 | | |
Chief Financial Officer
|
| | | | 2019 | | | | | | 90,000(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,000 | | |
Participants
|
| |
Common Stock
|
| |
Warrants for
Common Stock |
| |
Aggregate
Purchase Price |
| |||||||||
Executive Officers and Directors(1)(2) | | | | | | | | | | | | | | | | | | | |
Robert J. DeLuccia, Executive Chairman
|
| | | | 926,764 | | | | | | 23,959 | | | | | $ | 350,000 | | |
David P. Luci, President and Chief Executive Officer, Director
|
| | | | 950,097 | | | | | | 16,875 | | | | | $ | 350,000 | | |
Robert G. Shawah, Chief Financial Officer
|
| | | | 151,250 | | | | | | 625 | | | | | $ | 35,000 | | |
Carl V. Sailer, Director
|
| | | | 33,334 | | | | | | 16,667 | | | | | $ | 100,000 | | |
Jack H. Dean, PhD, Director
|
| | | | 15,770 | | | | | | 5,000 | | | | | $ | 65,000 | | |
Joseph C. Scodari, Director
|
| | | | 3,077 | | | | | | — | | | | | $ | 20,000 | | |
Thomas Harrison, Director
|
| | | | 1,539 | | | | | | — | | | | | $ | 10,000 | | |
James Donohue, Director
|
| | | | 12,500 | | | | | | 6,250 | | | | | $ | 25,000 | | |
| | |
Shares Beneficially Owned
Prior to Offering |
| |
Shares Beneficially Owned
After Offering |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||
Named Executive Officers and Directors(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
David P. Luci(2)
|
| | | | 1,053,606 | | | | | | 15.2% | | | | | | 1,053,606 | | | | | | 11.2% | | |
Robert G. Shawah(3)
|
| | | | 189,200 | | | | | | 2.7% | | | | | | 189,200 | | | | | | 2.0% | | |
Robert J. DeLuccia(4)
|
| | | | 1,030,274 | | | | | | 14.9% | | | | | | 1,030,274 | | | | | | 11.0% | | |
Joseph C. Scodari
|
| | | | 3,077 | | | | | | *% | | | | | | 3,077 | | | | | | * | | |
Jack H. Dean(5)
|
| | | | 17,693 | | | | | | *% | | | | | | 17,693 | | | | | | * | | |
Thomas Harrison(6)
|
| | | | 1,539 | | | | | | *% | | | | | | 1,539 | | | | | | * | | |
Carl Sailer(7)
|
| | | | 60,417 | | | | | | 1.1% | | | | | | 60,417 | | | | | | * | | |
James Donohue
|
| | | | 12,500 | | | | | | *% | | | | | | 12,500 | | | | | | * | | |
All executive officers and directors as a group (8 persons)
|
| | | | 2,368,304 | | | | | | 34.5% | | | | | | 2,368,304 | | | | | | 25.5% | | |
Underwriters
|
| |
Number of
Shares of Common Stock |
| |||
Alexander Capital, L.P.
|
| | | | 2,166,667 | | |
Network 1 Financial Securities, Inc.
|
| | | | 333,333 | | |
Total:
|
| | | | 2,500,000 | | |
| | |
Per Share
|
| |
Total
Without Over- Allotment Option |
| |
Total
With Over- Allotment Option |
| |||||||||
Public offering price
|
| | | $ | 6.00 | | | | | | 15,000,000 | | | | | | 17,250,000 | | |
Underwriting discount (8%)
|
| | | $ | 0.48 | | | | | | 1,200,000 | | | | | | 1,380,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 5.52 | | | | | | 13,800,000 | | | | | | 15,870,000 | | |
| | |
Page
|
| |||
Audited Financial Statements for the Years Ended December 31, 2020 and 2019 | | | | | | | |
| | | | F-2 | | | |
FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Condensed Interim Financial Statements for the Three Months Ended March 31, 2021 and 2020
|
| | | | | | |
| | | | F-15 | | | |
| | | | F-16 | | | |
| | | | F-17 | | | |
| | | | F-18 | | | |
| | | | F-19 | | |
|
/s/ CohnReznick LLP
|
| | | |
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,175,411 | | | | | $ | 2,483,322 | | |
Prepaid Expenses
|
| | | | 48,609 | | | | | | 48,103 | | |
TOTAL CURRENT ASSETS
|
| | | | 3,224,020 | | | | | | 2,531,425 | | |
TOTAL ASSETS
|
| | | $ | 3,224,020 | | | | | $ | 2,531,425 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 455,931 | | | | | $ | 1,256,591 | | |
Paycheck Protection Program Loan
|
| | | | 16,625 | | | | | | — | | |
Advanced Receipt of Equity Subscriptions
|
| | | | — | | | | | | 454,980 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 472,556 | | | | | | 1,711,571 | | |
NONCURRENT LIABILITIES | | | | | | | | | | | | | |
Paycheck Protection Program Loan
|
| | | | 49,878 | | | | | | — | | |
TOTAL LIABILITIES
|
| | | | 522,434 | | | | | | — | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
MEMBERS’ EQUITY | | | | | | | | | | | | | |
Members’ Equity, Class A
|
| | | | 16,402,198 | | | | | | 9,920,428 | | |
Members’ Equity, Class B
|
| | | | 100,000 | | | | | | 100,000 | | |
Accumulated Deficit
|
| | | | (13,800,612) | | | | | | (9,200,574) | | |
TOTAL MEMBERS’ EQUITY
|
| | | | 2,701,586 | | | | | | 819,854 | | |
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
| | | $ | 3,224,020 | | | | | $ | 2,531,425 | | |
| | |
2020
|
| |
2019
|
| ||||||
OPERATING EXPENSES | | | | | | | | | | | | | |
Research and Development
|
| | | $ | 2,202,979 | | | | | $ | 3,510,088 | | |
General and Administrative
|
| | | | 2,397,059 | | | | | | 2,421,165 | | |
TOTAL OPERATING EXPENSES
|
| | | | 4,600,038 | | | | | | 5,931,253 | | |
NET LOSS
|
| | | $ | 4,600,038 | | | | | $ | 5,931,253 | | |
Pro Forma C Corporation Information (unaudited) – See Note 9 | | | | | | | | | | | | | |
Historical loss from operations before income taxes
|
| | | $ | 4,600,038 | | | | | $ | 5,931,253 | | |
Pro forma provision (benefit) for income taxes
|
| | | | — | | | | | | — | | |
Pro forma net loss
|
| | | $ | 4,600,038 | | | | | $ | 5,931,253 | | |
Pro forma net loss per common share basic and diluted
|
| | | $ | (0.74) | | | | | $ | (1.24) | | |
Weighted average pro forma shares outstanding basic and diluted
|
| | | | 6,190,875 | | | | | | 4,801,536 | | |
| | |
Class A Membership Interests
|
| |
Class B Membership Interests
|
| |
Accumulated
Deficit |
| |
Total
Members’ Equity |
| ||||||||||||||||||||||||
| | |
Number of
Units |
| |
Amount
|
| |
Number of
Units |
| |
Amount
|
| ||||||||||||||||||||||||
Balance at January 1, 2019
|
| | | | 8,391,650 | | | | | $ | 5,019,542 | | | | | | 100,000 | | | | | $ | 100,000 | | | | | $ | (3,269,321) | | | | | $ | 1,850,221 | | |
Private Placement Offerings, net of issuance costs of $18,045
|
| | | | 2,009,252 | | | | | | 4,000,455 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,000,455 | | |
Share-Based Compensation
|
| | | | 495,833 | | | | | | 569,444 | | | | | | — | | | | | | — | | | | | | — | | | | | | 569,444 | | |
Share-Based Payments to Vendors
|
| | | | 161,931 | | | | | | 330,987 | | | | | | — | | | | | | — | | | | | | — | | | | | | 330,987 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,931,253) | | | | | | (5,931,253) | | |
Balance at December 31, 2019
|
| | | | 11,058,666 | | | | | | 9,920,428 | | | | | | 100,000 | | | | | | 100,000 | | | | | | (9,200,574) | | | | | | 819,854 | | |
Private Placement Offerings, net of issuance costs of $51,409
|
| | | | 1,421,629 | | | | | | 4,432,124 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,432,124 | | |
Executive Compensation Settled with Membership Interests
|
| | | | 312,680 | | | | | | 781,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 781,700 | | |
Share-Based Compensation
|
| | | | 553,419 | | | | | | 695,833 | | | | | | — | | | | | | — | | | | | | — | | | | | | 695,833 | | |
Share-Based Payments to Vendors
|
| | | | 147,413 | | | | | | 572,113 | | | | | | — | | | | | | — | | | | | | — | | | | | | 572,113 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,600,038) | | | | | | (4,600,038) | | |
Balance at December 31, 2020
|
| | | | 13,493,807 | | | | | $ | 16,402,198 | | | | | | 100,000 | | | | | $ | 100,000 | | | | | $ | (13,800,612) | | | | | $ | 2,701,586 | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash Flow from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,600,038) | | | | | $ | (5,931,253) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Share-Based Compensation
|
| | | | 695,833 | | | | | | 569,444 | | |
Share-Based Payments to Vendors
|
| | | | 572,113 | | | | | | 330,987 | | |
Executive Compensation Settled with Membership Interests
|
| | | | 781,700 | | | | | | — | | |
(Increase) / Decrease In:
|
| | | | | | | | | | | | |
Prepaid Expenses
|
| | | | (506) | | | | | | (15,374) | | |
Accounts Payable and Accrued Expenses
|
| | | | (800,660) | | | | | | 1,060,930 | | |
Net Cash Used In Operating Activities
|
| | | | (3,351,558) | | | | | | (3,985,266) | | |
Cash Flow from Financing Activities: | | | | | | | | | | | | | |
Proceeds from Advanced Receipts of Private Placement Offerings
|
| | | | — | | | | | | 454,980 | | |
Proceeds from Paycheck Protection Program Loan
|
| | | | 66,503 | | | | | | — | | |
Proceeds from Private Placement Offerings, net of issuance costs
|
| | | | 3,977,144 | | | | | | 4,000,455 | | |
Net Cash Provided By Financing Activities
|
| | | | 4,043,647 | | | | | | 4,455,435 | | |
Net Increase In Cash
|
| | | | 692,089 | | | | | | 470,169 | | |
Cash at Beginning of Year
|
| | | | 2,483,322 | | | | | | 2,013,153 | | |
Cash at End of Year
|
| | | $ | 3,175,411 | | | | | $ | 2,483,322 | | |
SUPPLEMENTAL DISCLOSURE | | | | | | | | | | | | | |
NONCASH FINANCING ACTIVITY
|
| | | | | | | | | | | | |
Vendor warrant issuance related to Private Placement Offering
|
| | | $ | 23,177 | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Accrued compensation expenses
|
| | | $ | 317,068 | | | | | $ | 854,244 | | |
Accrued research and development
|
| | | | 89,156 | | | | | | 347,363 | | |
Accrued professional fees
|
| | | | 49,707 | | | | | | 52,680 | | |
Other accounts payable and accrued expenses
|
| | | | — | | | | | | 2,304 | | |
Total
|
| | | $ | 455,931 | | | | | $ | 1,256,591 | | |
|
Total Paycheck Protection Program Loan
|
| | | $ | 66,503 | | |
|
Less current portion
|
| | | | 16,625 | | |
|
Long-term Debt
|
| | | $ | 49,878 | | |
|
2021
|
| | | $ | 16,625 | | |
|
2022
|
| | | $ | 33,251 | | |
|
2023
|
| | | $ | 16,627 | | |
| | |
Class A
Membership Interests |
| |||
Nonvested at January1, 2019
|
| | | | 1,107,870 | | |
Granted
|
| | | | 225,000 | | |
Vested
|
| | | | (495,833) | | |
Nonvested at December 31, 2019
|
| | | | 837,037 | | |
Granted
|
| | | | 117,308 | | |
Vested
|
| | | | (553,419) | | |
Nonvested at December 31, 2020
|
| | | | 400,926 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,628,273 | | | | | $ | 3,175,411 | | |
Prepaid Expenses and Other Receivable
|
| | | | 14,089 | | | | | | 48,609 | | |
TOTAL CURRENT ASSETS
|
| | | | 2,642,362 | | | | | | 3,224,020 | | |
OTHER ASSETS | | | | | | | | | | | | | |
Deferred Initial Public Offering Costs
|
| | | | 339,476 | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 2,981,838 | | | | | $ | 3,224,020 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 444,175 | | | | | $ | 455,931 | | |
Paycheck Protection Program Loan
|
| | | | 16,625 | | | | | | 16,625 | | |
Advanced Receipt of Equity Subscriptions
|
| | | | — | | | | | | — | | |
TOTAL CURRENT LIABILITIES
|
| | | | 460,800 | | | | | | 472,556 | | |
NONCURRENT LIABILITIES | | | | | | | | | | | | | |
Paycheck Protection Program Loan
|
| | | | 49,878 | | | | | | 49,878 | | |
TOTAL LIABILITIES
|
| | | | 510,678 | | | | | | 522,434 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
MEMBERS’ EQUITY | | | | | | | | | | | | | |
Members’ Equity, Class A
|
| | | | 16,915,986 | | | | | | 16,402,198 | | |
Members’ Equity, Class B
|
| | | | 830,115 | | | | | | 100,000 | | |
Accumulated Deficit
|
| | | | (15,274,941) | | | | | | (13,800,612) | | |
TOTAL MEMBERS’ EQUITY
|
| | | | 2,471,160 | | | | | | 2,701,586 | | |
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
| | | $ | 2,981,838 | | | | | $ | 3,224,020 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
OPERATING EXPENSES | | | | | | | | | | | | | |
Research and Development
|
| | | $ | 91,908 | | | | | $ | 684,731 | | |
General and Administrative
|
| | | | 1,382,421 | | | | | | 594,370 | | |
TOTAL OPERATING EXPENSES
|
| | | | 1,474,329 | | | | | | 1,279,101 | | |
NET LOSS
|
| | | $ | 1,474,329 | | | | | $ | 1,279,101 | | |
Pro Forma C Corporation Information (unaudited) – See Note 9 | | | | | | | | | | | | | |
Historical loss from operations before income taxes
|
| | | $ | 1,474,329 | | | | | $ | 1,279,101 | | |
Pro forma provision (benefit) for income taxes
|
| | | | — | | | | | | — | | |
Pro forma net loss
|
| | | $ | 1,474,329 | | | | | $ | 1,279,101 | | |
Pro forma net loss per common share basic and diluted
|
| | | $ | (0.21) | | | | | $ | (0.22) | | |
Weighted average pro forma shares outstanding basic and diluted
|
| | | | 6,867,289 | | | | | | 5,866,263 | | |
| | |
Class A
Membership Interests |
| |
Class B
Membership Interests |
| | | | | | | |
Total
Members’ Equity |
| |||||||||||||||||||||
| | |
Number of
Units |
| |
Amount
|
| |
Number of
Units |
| |
Amount
|
| |
Accumulated
Deficit |
| |||||||||||||||||||||
Balance at January 1, 2020
|
| | | | 11,058,666 | | | | | $ | 9,920,428 | | | | | | 100,000 | | | | | $ | 100,000 | | | | | $ | (9,200,574) | | | | | $ | 819,854 | | |
Private Placement Offerings, net of
issuance costs of $51,409 |
| | | | 182,002 | | | | | | 454,980 | | | | | | — | | | | | | — | | | | | | — | | | | | | 454,980 | | |
Executive Compensation Settled with Membership Interests
|
| | | | 312,680 | | | | | | 781,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 781,700 | | |
Share-Based Compensation
|
| | | | 136,111 | | | | | | 166,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | 166,667 | | |
Share-Based Payments to
Vendors |
| | | | 57,440 | | | | | | 181,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,100 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,279,101) | | | | | | (1,279,101) | | |
Balance at March 31, 2020
|
| | | | 11,746,899 | | | | | | 11,504,875 | | | | | | 100,000 | | | | | | 100,000 | | | | | | (10,479,675) | | | | | | 1,125,200 | | |
Balance at January 1, 2021
|
| | | | 13,493,807 | | | | | $ | 16,402,198 | | | | | | 100,000 | | | | | $ | 100,000 | | | | | $ | (13,800,612) | | | | | $ | 2,701,586 | | |
Executive Compensation Settled with Membership Interests
|
| | | | 57,430 | | | | | | 186,650 | | | | | | 471,042 | | | | | | 730,115 | | | | | | — | | | | | | 916,765 | | |
Cancellation of Class B
Issuance |
| | | | — | | | | | | — | | | | | | (471,042) | | | | | | — | | | | | | — | | | | | | — | | |
Share-Based Compensation
|
| | | | 143,814 | | | | | | 191,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | 191,667 | | |
Share-Based Payments to
Vendors |
| | | | 30,145 | | | | | | 135,471 | | | | | | — | | | | | | — | | | | | | — | | | | | | 135,471 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,474,329) | | | | | | (1,474,329) | | |
Balance at March 31, 2021
|
| | | | 13,725,196 | | | | | $ | 16,915,986 | | | | | | 100,000 | | | | | $ | 830,115 | | | | | $ | (15,274,941) | | | | | $ | 2,471,160 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash Flow from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,474,329) | | | | | $ | (1,279,101) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Share-Based Compensation
|
| | | | 191,667 | | | | | | 166,667 | | |
Share-Based Payments to Vendors
|
| | | | 135,471 | | | | | | 181,100 | | |
Executive Compensation Settled with Membership Interests
|
| | | | 916,765 | | | | | | 781,700 | | |
(Increase) / Decrease In:
|
| | | | | | | | | | | | |
Prepaid Expenses and Other Assets
|
| | | | (304,958) | | | | | | 35,341 | | |
Accounts Payable and Accrued Expenses
|
| | | | (11,754) | | | | | | (785,002) | | |
Net Cash Used In Operating Activities
|
| | | | (547,138) | | | | | | (899,295) | | |
Cash Flow from Financing Activities: | | | | | | | | | | | | | |
Proceeds from Advanced Receipts of Private Placement Offerings
|
| | | | — | | | | | | — | | |
Proceeds from Paycheck Protection Program Loan
|
| | | | — | | | | | | — | | |
Proceeds from Private Placement Offerings, net of issuance costs
|
| | | | — | | | | | | — | | |
Net Cash Provided By Financing Activities
|
| | | | — | | | | | | — | | |
Net Increase In Cash
|
| | | | (547,138) | | | | | | (899,295) | | |
Cash at Beginning of Period
|
| | | | 3,175,411 | | | | | | 2,483,322 | | |
Cash at End of Period
|
| | | $ | 2,628,273 | | | | | $ | 1,584,027 | | |
| | |
March 31, 2021
|
| |
2020
|
| ||||||
Accrued compensation expenses
|
| | | $ | 30,187 | | | | | $ | 317,068 | | |
Accrued research and development
|
| | | | 62,310 | | | | | | 89,156 | | |
Accrued professional fees
|
| | | | 351,282 | | | | | | 49,707 | | |
Other accounts payable and accrued expenses
|
| | | | 396 | | | | | | — | | |
Total
|
| | | $ | 444,175 | | | | | $ | 455,931 | | |
|
Total Paycheck Protection Program Loan
|
| | | $ | 66,503 | | |
|
Less current portion
|
| | | | 16,625 | | |
|
Long-term Debt
|
| | | $ | 49,878 | | |
|
2021
|
| | | $ | 16,625 | | |
|
2022
|
| | | $ | 33,251 | | |
|
2023
|
| | | $ | 16,627 | | |
| | |
Class A
Membership Interests |
| |||
Nonvested at December 31, 2019
|
| | | | 837,037 | | |
Granted
|
| | | | 25,000 | | |
Vested
|
| | | | (136,111) | | |
Nonvested at March 31, 2020
|
| | | | 725,926 | | |
Nonvested at December 31, 2020
|
| | | | 400,926 | | |
Vested
|
| | | | (143,804) | | |
Nonvested at March 31, 2021
|
| | | | 257,122 | | |