| | |
Per Share
|
| |
Total(1)
|
| ||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 25,000,000 | | |
Underwriting discount(2)
|
| | | $ | 0.70 | | | | | $ | 1,750,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 9.30 | | | | | $ | 23,250,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 17 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 43 | | | |
| | | | 59 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 91 | | | |
| | | | 91 | | | |
| | | | 91 | | | |
| | | | F-1 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||
Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses
|
| | | $ | 4,654,212 | | | | | $ | 385,685 | | | | | $ | 3,323,081 | | | | | $ | 152,718 | | |
Net loss
|
| | | | (4,654,212) | | | | | | (385,685) | | | | | | 3,323,081 | | | | | | 152,718 | | |
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,770,515 | | | | | $ | 2,333,117 | | | | | $ | 796 | | |
Total assets
|
| | | | 4,737,602 | | | | | | 3,193,175 | | | | | | 796 | | |
Total liabilities
|
| | | | 866,453 | | | | | | 665,308 | | | | | | 231,426 | | |
Total members’ equity (deficit)
|
| | | | 3,871,149 | | | | | | 2,527,867 | | | | | | (230,630) | | |
| | |
As of June 30, 2021
|
| |||||||||
|
Actual
|
| |
As Adjusted
|
| ||||||||
Cash and cash equivalents(1)
|
| | | $ | 1,770,515 | | | | | $ | 23,470,515 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Members’ equity
|
| | | $ | 16,748,768 | | | | | $ | — | | |
Common stock, $0.01 par value per share, no shares authorized,
issued and outstanding (actual); 110,000,000 shares authorized,13,863,636 shares issued and outstanding (as adjusted) |
| | | | — | | | | | | 138,636 | | |
Additional paid-in capital
|
| | | | — | | | | | | 38,310,132 | | |
Accumulated deficit
|
| | | | (12,877,619) | | | | | | (12,877,619) | | |
Total equity
|
| | | $ | 3,871,149 | | | | | $ | 25,571,149 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 10.00 | | |
|
As adjusted net tangible book value per share as of June 30, 2021
|
| | | $ | 0.34 | | | | | | | | |
|
Increase per share attributable to new investors in this offering
|
| | | | 1.50 | | | | | | | | |
|
Adjusted pro forma net tangible book value per share
|
| | | | | | | | | | 1.84 | | |
|
Dilution in adjusted net tangible book value per share to new investors in this
offering(1) |
| | | | | | | | | $ | 8.16 | | |
| | |
Common Stock Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
|
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||||
Existing stockholders
|
| | | | 11,363,636 | | | | | | 82.0% | | | | | $ | 16,748,768 | | | | | | 40.1% | | | | | $ | 1.47 | | |
New investors in this offering
|
| | | | 2,500,000 | | | | | | 18.0% | | | | | | 25,000,000 | | | | | | 59.9% | | | | | | 10.00 | | |
Total
|
| | | | 13,863,636 | | | | | | 100% | | | | | $ | 41,748,768 | | | | | | 100% | | | | | $ | 3.01 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Revenues
|
| | | $ | — | | | | | $ | — | | |
Operating Expenses: | | | | | | | | | | | | | |
General and administrative
|
| | | | 1,993,610 | | | | | | 141,370 | | |
Research and development
|
| | | | 2,660,602 | | | | | | 244,315 | | |
Total operating expenses
|
| | | | 4,654,212 | | | | | | 385,685 | | |
Net loss
|
| | | $ | (4,654,212) | | | | | $ | (385,685) | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Revenues
|
| | | $ | — | | | | | $ | — | | |
Operating Expenses: | | | | | | | | | | | | | |
General and administrative
|
| | | | 1,131,385 | | | | | | 69,748 | | |
Research and development
|
| | | | 2,191,696 | | | | | | 82,970 | | |
Total operating expenses
|
| | | | 3,323,081 | | | | | | 152,718 | | |
Net loss
|
| | | $ | (3,323,081) | | | | | $ | (152,718) | | |
Name
|
| |
Age
|
| |
Position
|
|
Amin J. Khoury, PhD (Hon) | | |
82
|
| | Co-Founder, Chairman | |
David Helfet, M.D. | | |
74
|
| | Co-Founder, Chief Medical Officer, Director | |
Mark Krosney | | |
74
|
| | Co-Founder, Chief Scientific Officer | |
Jason DiBona | | |
51
|
| | Chief Executive Officer | |
Ryan Tyler | | |
38
|
| | Chief Financial Officer | |
Michael Senft | | |
62
|
| | Lead Independent Director | |
Thomas P. McCaffrey | | |
67
|
| | Director | |
Heather Floyd | | |
42
|
| | Director | |
Edward Lanzilotta, PhD | | |
61
|
| | Director of Engineering & Product Development | |
Nick DeAngelis, PhD | | |
82
|
| | Director of Regulatory Affairs & Quality | |
Rao Tella | | |
74
|
| | Director of Operations | |
Bill Reisenauer | | |
63
|
| | Lead Engineer on Pūrgo UV Subsystem Design | |
Karl Keppeler | | |
48
|
| | Lead Engineer on the Electrical Engineering & Embedded Software Subsystems | |
Joseph Toro | | |
52
|
| | Lead Industrial Design Engineer | |
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus
($) |
| |
All Other
Compensation ($)(1) |
| |
Total
|
| |||||||||||||||
Jason DiBona | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chief Executive Officer
|
| | | | 2020 | | | | | | 43,077 | | | | | | — | | | | | | 151,300 | | | | | | 194,377 | | |
Ryan Tyler | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chief Financial Officer
|
| | | | 2020 | | | | | | 33,846 | | | | | | — | | | | | | 20,000 | | | | | | 53,846 | | |
Mark Krosney | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chief Scientific Officer
|
| | | | 2020 | | | | | | — | | | | | | — | | | | | | 108,336 | | | | | | 108,336 | | |
Name of Beneficial Owner
|
| |
Shares
Beneficially Owned |
| |
Percentage of Shares Beneficially Owned
|
| ||||||||||||
|
Before
Offering |
| |
After
Offering |
| ||||||||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | |
Dateline TV Holdings, Inc.(1)
|
| | | | 1,198,062 | | | | | | 10.5% | | | | | | 8.6% | | |
Lewis Pell
|
| | | | 1,569,060 | | | | | | 13.8% | | | | | | 11.3% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | | | | | | | |
Amin J. Khoury(2)
|
| | | | 5,704,413 | | | | | | 50.2% | | | | | | 41.1% | | |
David Helfet, M.D.
|
| | | | 759,590 | | | | | | 6.7% | | | | | | 5.5% | | |
Mark Krosney
|
| | | | 256,728 | | | | | | 2.3% | | | | | | 1.9% | | |
Jason DiBona
|
| | | | — | | | | | | — | | | | | | — | | |
Ryan Tyler
|
| | | | — | | | | | | — | | | | | | — | | |
Michael Senft
|
| | | | 37,862 | | | | | | * | | | | | | * | | |
Thomas P. McCaffrey
|
| | | | 373,017 | | | | | | 3.3% | | | | | | 2.7% | | |
Heather Floyd
|
| | | | — | | | | | | — | | | | | | — | | |
All Executive Officers and Directors as a Group (8 persons)
|
| | | | 7,131,610 | | | | | | 62.8% | | | | | | 51.4% | | |
Underwriter
|
| |
Number of Shares
|
| |||
The Benchmark Company, LLC
|
| | | | 1,800,000 | | |
HCFP/Capital Markets LLC
|
| | | | 350,000 | | |
Valuable Capital Limited
|
| | | | 350,000 | | |
Total
|
| | | | 2,500,000 | | |
| | |
Per Share
|
| |
Without
Over-Allotment |
| |
With
Over-Allotment |
| |||||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 25,000,000 | | | | | $ | 28,750,000 | | |
Underwriting discount
|
| | | | 0.70 | | | | | | 1,750,000 | | | | | | 2,012,500 | | |
Non-accountable expense allowance(1)
|
| | | | 0.10 | | | | | | 250,000 | | | | | | 250,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 9.20 | | | | | $ | 23,000,000 | | | | | $ | 26,487,500 | | |
| | |
Page
|
| |||
Unaudited Condensed Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Audited Financial Statements | | | | | | | |
| | | | F-12 | | | |
| | | | F-13 | | | |
| | | | F-14 | | | |
| | | | F-15 | | | |
| | | | F-16 | | | |
| | | | F-17 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
|
(Unaudited)
|
| | | | | | | |||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,770,515 | | | | | $ | 2,333,117 | | |
Prepaid expenses and other current assets
|
| | | | 360,519 | | | | | | 304,836 | | |
Subscription receivable
|
| | | | — | | | | | | 100,543 | | |
Inventories
|
| | | | 205,965 | | | | | | — | | |
Total current assets
|
| | | | 2,336,999 | | | | | | 2,738,496 | | |
Property and equipment, net
|
| | | | 2,278,936 | | | | | | 454,679 | | |
Deferred offering costs
|
| | | | 100,000 | | | | | | — | | |
Other assets
|
| | | | 21,667 | | | | | | — | | |
Total assets
|
| | | $ | 4,737,602 | | | | | $ | 3,193,175 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 627,964 | | | | | $ | 332,072 | | |
Accrued expenses and other current liabilities
|
| | | | 238,489 | | | | | | 333,236 | | |
Total current liabilities
|
| | | | 866,453 | | | | | | 665,308 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 3,871,149 | | | | | | 2,527,867 | | |
Total liabilities and members’ equity
|
| | | $ | 4,737,602 | | | | | $ | 3,193,175 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Revenues
|
| | | $ | — | | | | | $ | — | | |
Operating Expenses: | | | | | | | | | | | | | |
General and administrative
|
| | | | 1,993,610 | | | | | | 141,370 | | |
Research and development
|
| | | | 2,660,602 | | | | | | 244,315 | | |
Total operating expenses
|
| | | | 4,654,212 | | | | | | 385,685 | | |
Net Loss
|
| | | $ | (4,654,212) | | | | | $ | (385,685) | | |
| | |
Class A
|
| |
Accumulated
Deficit |
| |
Total Members’
Equity (Deficit) |
| |||||||||||||||
|
Units
|
| |
Amount
|
| ||||||||||||||||||||
Balance, December 31, 2020
|
| | | | 8,081,578 | | | | | $ | 10,751,274 | | | | | $ | (8,223,407) | | | | | $ | 2,527,867 | | |
Issuance of equity units
|
| | | | 6,271,808 | | | | | $ | 5,997,494 | | | | | | — | | | | | | 5,997,494 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (4,654,212) | | | | | | (4,654,212) | | |
Balance, June 30, 2021
|
| | | | 14,353,386 | | | | | $ | 16,748,768 | | | | | $ | (12,877,619) | | | | | $ | 3,871,149 | | |
| | |
Class A
|
| |
Accumulated
Deficit |
| |
Total Members’
Equity (Deficit) |
| |||||||||||||||
|
Units
|
| |
Amount
|
| ||||||||||||||||||||
Balance, December 31, 2019
|
| | | | 2,000,000 | | | | | $ | 4,669,696 | | | | | $ | (4,900,326) | | | | | $ | (230,630) | | |
Issuance of equity units
|
| | | | 2,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (385,685) | | | | | | (385,685) | | |
Balance, June 30, 2020
|
| | | | 4,000,000 | | | | | $ | 6,669,696 | | | | | $ | (5,286,011) | | | | | $ | 1,383,685 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,654,212) | | | | | $ | (385,685) | | |
Adjustments to reconcile net loss to net cash flows used
in operating activities |
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 7,976 | | | | | | — | | |
Equity-based compensation
|
| | | | 924,438 | | | | | | 62,359 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Inventories
|
| | | | (205,965) | | | | | | — | | |
Other current and non-current assets
|
| | | | (177,350) | | | | | | — | | |
Accounts payable
|
| | | | 249,176 | | | | | | 83,997 | | |
Accrued expenses and other current liabilities
|
| | | | (94,747) | | | | | | 96,889 | | |
Due to related parties
|
| | | | — | | | | | | (25,000) | | |
Net cash flows used in operating activities
|
| | | | (3,950,684) | | | | | | (167,440) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (1,785,517) | | | | | | — | | |
Net cash flows used in investing activities
|
| | | | (1,785,517) | | | | | | — | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from issuance of equity units
|
| | | | 5,173,599 | | | | | | 1,875,941 | | |
Net cash flows provided by financing activities
|
| | | | 5,173,599 | | | | | | 1,875,941 | | |
Net increase in cash
|
| | | | (562,602) | | | | | | 1,708,501 | | |
Cash, beginning of period
|
| | | | 2,333,117 | | | | | | 796 | | |
Cash, end of period
|
| | | $ | 1,770,515 | | | | | $ | 1,709,297 | | |
Supplemental schedule of non-cash activities: | | | | | | | | | | | | | |
Equity units issued to related party
|
| | | $ | — | | | | | $ | 61,700 | | |
Purchases of property and equipment in accounts payable
|
| | | | 46,716 | | | | | | — | | |
| | |
Useful Life
(Years) |
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Leasehold improvements
|
| |
Lesser of useful life or lease term
|
| | | $ | 847,217 | | | | | $ | — | | |
Machinery and tooling
|
| |
7
|
| | | | 1,235,433 | | | | | | 454,679 | | |
Furniture and equipment
|
| |
3 – 10
|
| | | | 204,262 | | | | | | — | | |
| | | | | | | | 2,286,912 | | | | | | 454,679 | | |
Less accumulated depreciation
|
| | | | | | | 7,976 | | | | | | — | | |
| | | | | | | $ | 2,278,936 | | | | | $ | 454,679 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Research and development
|
| | | $ | 147,208 | | | | | $ | 271,800 | | |
Professional and consulting fees
|
| | | | 32,738 | | | | | | 33,345 | | |
Customer advance deposits
|
| | | | 24,000 | | | | | | 6,000 | | |
Other accrued liabilities
|
| | | | 34,543 | | | | | | 22,091 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 238,489 | | | | | $ | 333,236 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,333,117 | | | | | $ | 796 | | |
Prepaid expenses and other current assets
|
| | | | 304,836 | | | | | | — | | |
Subscription receivable
|
| | | | 100,543 | | | | | | — | | |
Total current assets
|
| | | | 2,738,496 | | | | | | 796 | | |
Property and equipment
|
| | | | 454,679 | | | | | | — | | |
Total assets
|
| | | $ | 3,193,175 | | | | | $ | 796 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 332,072 | | | | | $ | 144,726 | | |
Accrued liabilities
|
| | | | 333,236 | | | | | | — | | |
Due to related parties
|
| | | | — | | | | | | 86,700 | | |
Total liabilities
|
| | | | 665,308 | | | | | | 231,426 | | |
Commitments and contingencies (Notes 5 and 8) | | | | | | | | | | | | | |
Members’ equity
|
| | | | 2,527,867 | | | | | | (230,630) | | |
Total liabilities and members’ equity
|
| | | $ | 3,193,175 | | | | | $ | 796 | | |
| | |
Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Revenues
|
| | | $ | — | | | | | $ | — | | |
Operating Expenses: | | | | | | | | | | | | | |
General and administrative
|
| | | | 1,131,385 | | | | | | 69,748 | | |
Research and development
|
| | | | 2,191,696 | | | | | | 82,970 | | |
Total operating expenses
|
| | | | 3,323,081 | | | | | | 152,718 | | |
Net Loss
|
| | | $ | (3,323,081) | | | | | $ | (152,718) | | |
| | |
Class A
|
| |
Accumulated
Deficit |
| |
Total Members’
Equity/(Deficit) |
| |||||||||||||||
|
Units
|
| |
Amount
|
| ||||||||||||||||||||
Balance, January 1, 2019
|
| | | | 2,000,000 | | | | | $ | 4,669,696 | | | | | $ | (4,747,608) | | | | | $ | (77,912) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (152,718) | | | | | | (152,718) | | |
Balance, December 31, 2019
|
| | | | 2,000,000 | | | | | $ | 4,669,696 | | | | | | (4,900,326) | | | | | | (230,630) | | |
Issuance of equity units
|
| | | | 6,081,578 | | | | | | 6,081,578 | | | | | | — | | | | | | 6,081,578 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (3,323,081) | | | | | | (3,323,081) | | |
Balance, December 31, 2020
|
| | | | 8,081,578 | | | | | $ | 10,751,274 | | | | | $ | (8,223,407) | | | | | $ | 2,527,867 | | |
| | |
Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,323,081) | | | | | $ | (152,718) | | |
Adjustments to reconcile net loss to net cash flows used in operating activities
|
| | | | | | | | | | | | |
Equity-based compensation
|
| | | | 62,359 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (304,836) | | | | | | — | | |
Accounts payable
|
| | | | 187,346 | | | | | | (32,653) | | |
Accrued liabilities
|
| | | | 333,236 | | | | | | 3,000 | | |
Due to related parties
|
| | | | (25,000) | | | | | | 86,700 | | |
Net cash flows used in operating activities
|
| | | | (3,069,976) | | | | | | (95,671) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (454,679) | | | | | | — | | |
Net cash flows used in investing activities
|
| | | | (454,679) | | | | | | — | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from issuance of equity units
|
| | | | 5,856,976 | | | | | | — | | |
Net cash flows provided by financing activities
|
| | | | 5,856,976 | | | | | | — | | |
Net increase in cash and cash equivalents
|
| | | | 2,332,321 | | | | | | (95,671) | | |
Cash, beginning of year
|
| | | | 796 | | | | | | 96,467 | | |
Cash, end of year
|
| | | $ | 2,333,117 | | | | | $ | 796 | | |
Supplemental schedule of non-cash activities: | | | | | | | | | | | | | |
Subscription receivable
|
| | | $ | 100,543 | | | | | | — | | |
Equity units issued to related party
|
| | | | 61,700 | | | | | | — | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Research and development
|
| | | $ | 271,800 | | | | | $ | — | | |
Professional and consulting fees
|
| | | | 33,345 | | | | | | — | | |
Other accrued liabilities
|
| | | | 28,091 | | | | | | — | | |
Total accrued liabilities
|
| | | $ | 333,236 | | | | | $ | — | | |