|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
2834
(Primary Standard Industrial Classification Code Number)
6 Liberty Square, #2382
Boston, MA 02109 (857) 837-3099 |
| |
81-1065054
(I.R.S. Employer Identification No.) |
|
|
Michael Bison, Esq.
Michael J. Rosenberg, Esq. Goodwin Procter LLP 100 Northern Avenue Boston, MA 02210 (617) 570-1000 |
| |
Thomas A. Fitzgerald
Chief Financial Officer TransCode Therapeutics, Inc. 6 Liberty Square, #2382 Boston, MA 02109 (857) 837-3099 |
| |
Stephen Older, Esq.
Rakesh Gopalan, Esq. McGuireWoods LLP 1251 Avenue of the Americas, 20th Floor New York, NY 10020(212) 548-2122 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | | | | | | |
Emerging growth company
☒
|
|
| | |||||||||||
Title of Each Class of
Securities to be Registered |
| | |
Proposed Maximum
Aggregate Offering Price(1) |
| | |
Amount of
Registration Fee(2) |
| |||
Common Stock, par value $0.0001 per share
|
| | |
$
|
| | | | $ | | | |
Representative Warrant(3)
|
| | |
―
|
| | | | | ― | | |
Common Stock issuable upon exercise of Representative Warrant(4)
|
| | |
$
|
| | | | $ | | | |
Total | | | |
$
|
| | | | $ | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | | | | | | $ | | | |
Underwriting discounts and commissions(1) | | | | $ | | | | | | $ | | | |
Proceeds to us, before expenses | | | | $ | | | | | | $ | | | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| CAPITALIZATION | | | |
|
| | |
| DILUTION | | | |
|
| | |
| BUSINESS | | | |
|
| | |
| MANAGEMENT | | | |
|
| | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| UNDERWRITING | | | |
|
| | |
| | | |
|
| | ||
| EXPERTS | | | |
|
| | |
| | | |
|
| |
| | |
At or For the
Nine Months Ended September 30, |
| |
At or For the
Years Ended December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
Unaudited
|
| | | | | | | | | | | | | |||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 132,636 | | | | | $ | 109,209 | | | | | $ | 226,309 | | | | | $ | 82,532 | | |
General and administrative
|
| | | | 214,967 | | | | | | 192,647 | | | | | | 230,556 | | | | | | 301,464 | | |
Total operating expenses
|
| | | | 347,603 | | | | | | 301,856 | | | | | | 456,865 | | | | | | 383,996 | | |
Operating loss
|
| | | | (347,603) | | | | | | (301,856) | | | | | | (456,865) | | | | | | (383,996) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | (840,000) | | | | | | — | | | | | | 4,000 | | | | | | (3,000) | | |
Change in fair value of warranty liability
|
| | | | (14,164) | | | | | | — | | | | | | 2,584 | | | | | | 2,478 | | |
Interest expense
|
| | | | (340,709) | | | | | | (109,797) | | | | | | (156,965) | | | | | | (68,973) | | |
Interest income
|
| | | | 114 | | | | | | 27 | | | | | | 34 | | | | | | 51 | | |
Total other income (expense)
|
| | | | (1,194,759) | | | | | | (109,770) | | | | | | (150,347) | | | | | | (69,444) | | |
Loss before income taxes
|
| | | | (1,542,362) | | | | | | (411,626) | | | | | | (607,212) | | | | | | (453,440) | | |
Income tax expense (benefit)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (1,542,362) | | | | | $ | (411,626) | | | | | $ | (607,212) | | | | | $ | (453,440) | | |
Basic and diluted loss per common share
|
| | | $ | (0.20) | | | | | $ | (0.05) | | | | | $ | (0.08) | | | | | $ | (0.06) | | |
Weighted average number of common shares outstanding, basic and diluted(1)
|
| | | | 7,643,500 | | | | | | 7,643,500 | | | | | | 7,643,500 | | | | | | 7,188,255 | | |
Pro forma net loss per common share – basic and diluted (unaudited)(2)
|
| | | $ | (0.13) | | | | | $ | (0.03) | | | | | $ | (0.05) | | | | | $ | (0.05) | | |
Pro forma weighted average common shares outstanding (unaudited)(2)
|
| | | | 9,328,567 | | | | | | 8,291,461 | | | | | | 8,440,362 | | | | | | 7,603,262 | | |
| | |
September 30, 2020
|
| |||||||||
| | |
Unaudited
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(3)
|
| |
Pro Forma
As Adjusted(3) |
| |||
Balance Sheet Data | | | | | | | | | | | | | |
Current assets
|
| | | $ | 1,099,136 | | | | | | | | |
Deferred offering costs
|
| | | $ | 73,514 | | | | | | | | |
Total assets
|
| | | $ | 1,172,650 | | | | | | | | |
Current liabilities
|
| | | $ | 155,830 | | | | | | | | |
Convertible promissory notes, net of unamortized debt issuance costs and debt discount
|
| | | $ | 2,066,629 | | | | | | | | |
Derivative liabilities
|
| | | $ | 1,383,000 | | | | | | | | |
Total liabilities
|
| | | $ | 3,792,015 | | | | | | | | |
Total stockholders’ deficit
|
| | | $ | (2,619,365) | | | | | | | | |
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||
Cash and cash equivalents
|
| | | $ | 1,095,936 | | | | | | | | |
Convertible promissory notes, net of unamortized debt issuance costs
and debt discount |
| | | $ | 2,066,629 | | | | | | | | |
Accrued interest — convertible promissory notes
|
| | | | 157,868 | | | | | | | | |
Derivative liabilities
|
| | | | 1,383,000 | | | | | | | | |
| | | | | 3,607,497 | | | | | | | | |
Gain (loss) on extinguishment of convertible debt | | | | | | | | | | | | | |
Stockholders’ equity (deficit) | | | | | | | | | | | | | |
Preferred stock — $0.0001 par value; 5,000,000 shares authorized
actual; 10,000,000 shares authorized pro forma, no shares issued or outstanding pro forma; and 10,000,000 shares authorized pro forma as adjusted, no shares issued or outstanding pro forma as adjusted |
| | | | — | | | | | | | | |
Common stock — $0.0001 par value; 20,000,000 shares authorized and 7,643,500 shares issued and outstanding actual; 290,000,000 shares authorized pro forma,shares issued and outstanding pro forma; and 290,000,000 shares authorized pro forma as adjusted ,shares issued and outstanding pro forma as adjusted
|
| | | | 764 | | | | | | | | |
Additional paid-in capital
|
| | | | 52,862 | | | | | | | | |
Subscription receivable
|
| | | | (12,640) | | | | | | | | |
Accumulated deficit
|
| | | | (2,660,351) | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (2,619,365) | | | | | | | | |
Total capitalization
|
| | | $ | 988,132 | | | | | | | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | | | |
|
Net tangible book value per share at September 30, 2020
|
| | | $ | (0.34) | | | | | | | | |
|
Pro forma increase attributable to the pro forma adjustments
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per share at September 30, 2020
|
| | | | | | | | | | | | |
|
Increase in book value per share attributable to new investors
|
| | | $ | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | | | |
| | |
Shares
|
| |
Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| ||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Amount
|
| |
%
|
| | | | | | | ||||||||||||
Existing Shareholders
|
| | | | 7,643,500 | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New Investors
|
| | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |||
Total
|
| | | | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | $ | | | |
| | |
At or For the Nine Months
Ended September 30, |
| |
At or For the Years
Ended December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
Unaudited
|
| | | | | | | | | | | | | |||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 132,636 | | | | | $ | 109,209 | | | | | $ | 226,309 | | | | | $ | 82,532 | | |
General and administrative
|
| | | | 214,967 | | | | | | 192,647 | | | | | | 230,556 | | | | | | 301,464 | | |
Total operating expenses
|
| | | | 347,603 | | | | | | 301,856 | | | | | | 456,865 | | | | | | 383,996 | | |
Operating loss
|
| | | | (347,603) | | | | | | (301,856) | | | | | | (456,865) | | | | | | (383,996) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | (840,000) | | | | | | — | | | | | | 4,000 | | | | | | (3,000) | | |
Change in fair value of warranty liability
|
| | | | (14,164) | | | | | | — | | | | | | 2,584 | | | | | | 2,478 | | |
Interest expense
|
| | | | (340,709) | | | | | | (109,797) | | | | | | (156,965) | | | | | | (68,973) | | |
Interest income
|
| | | | 114 | | | | | | 27 | | | | | | 34 | | | | | | 51 | | |
Total other income (expense)
|
| | | | (1,194,759) | | | | | | (109,770) | | | | | | (150,347) | | | | | | (69,444) | | |
Loss before income taxes
|
| | | | (1,542,362) | | | | | | (411,626)) | | | | | | (607,212) | | | | | | (453,440) | | |
Income tax expense (benefit)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (1,542,362) | | | | | $ | (411,626) | | | | | $ | (607,212) | | | | | $ | (453,440) | | |
Basic and diluted loss per common share
|
| | | $ | (0.20) | | | | | $ | (0.05) | | | | | $ | (0.08) | | | | | $ | (0.06) | | |
Weighted average number of common shares outstanding, basic and diluted(1)
|
| | | | 7,643,500 | | | | | | 7,643,500 | | | | | | 7,643,500 | | | | | | 7,188,255 | | |
Pro forma net loss per common share — basic and diluted (unaudited)(2)
|
| | | $ | (0.13) | | | | | $ | (0.03) | | | | | $ | (0.05) | | | | | $ | (0.05) | | |
Pro forma weighted average common shares outstanding (unaudited)(2)
|
| | | | 9,328,567 | | | | | | 8,291,461 | | | | | | 8,440,362 | | | | | | 7,603,262 | | |
| | |
September 30,
2020 |
| |||
| | |
Unaudited
|
| |||
Balance Sheet Data | | | | | | | |
Current Assets
|
| | | $ | 1,099,136 | | |
Deferred Offering Costs
|
| | | | 73,514 | | |
Total Assets
|
| | | | 1,172,650 | | |
Current Liabilities
|
| | | | 155,830 | | |
Convertible promissory notes, net of unamortized debt issuance costs and debt discount
|
| | | | 2,066,629 | | |
Derivative liability
|
| | | | 1,383,000 | | |
Total liabilities
|
| | | | 3,792,015 | | |
Total stockholders’ deficit
|
| | | | (2,619,365) | | |
| | |
Nine Months Ended
September 30, |
| | | | | | | | |||||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| | |||||||||||
| | |
(in thousands)
|
| | |||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | ||
Research and development
|
| | | $ | 132 | | | | | $ | 109 | | | | | $ | 23 | | | | ||
General and administrative
|
| | | | 215 | | | | | | 193 | | | | | | 22 | | | | ||
Total operating expenses
|
| | | | 347 | | | | | | 302 | | | | | | 45 | | | | ||
Loss from operations
|
| | | | (347) | | | | | | (302) | | | | | | (45) | | | | ||
Interest expense
|
| | | | (341) | | | | | | (110) | | | | | | (231) | | | | ||
Change in fair value of derivative liabilities
|
| | | | (840) | | | | | | — | | | | | |