|
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.
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
|
| | | | $ | 28,750,000.00 | | | | | | $ | 3,137.00 | | |
Representative Warrant(3)
|
| | | | | ― | | | | | | | ― | | |
Common Stock issuable upon exercise of Representative Warrant(4)
|
| | | | $ | 1,562,500.00 | | | | | | $ | 171.00 | | |
Total | | | | | $ | 30,312,500.00 | | | | | | $ | 3,308.00(5) | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | | | | | | $ | | | |
Underwriting discounts and commissions(1) | | | | $ | | | | | | $ | | | |
Proceeds to us, before expenses | | | | $ | | | | | | $ | | | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| CAPITALIZATION | | | |
|
| | |
| DILUTION | | | |
|
| | |
| | | |
|
| | ||
| BUSINESS | | | |
|
| | |
| MANAGEMENT | | | |
|
| | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| UNDERWRITING | | | |
|
| | |
| | | |
|
| | ||
| EXPERTS | | | |
|
| | |
| | | |
|
| |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Statement of Operations Data | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | $ | 284,459 | | | | | $ | 226,309 | | |
General and administrative
|
| | | | 442,145 | | | | | | 230,556 | | |
Total operating expenses
|
| | | | 726,604 | | | | | | 456,865 | | |
Operating loss
|
| | | | (726,604) | | | | | | (456,865) | | |
Other income (expense) | | | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | (1,208,000) | | | | | | 4,000 | | |
Change in fair value of warranty liability
|
| | | | (14,852) | | | | | | 2,584 | | |
Interest expense
|
| | | | (394,573) | | | | | | (156,965) | | |
Interest income
|
| | | | 136 | | | | | | 34 | | |
Total other income (expense)
|
| | | | (1,617,289) | | | | | | (150,347) | | |
Loss before income taxes
|
| | | | (2,343,893) | | | | | | (607,212) | | |
Income tax expense (benefit)
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (2,343,893) | | | | | $ | (607,212) | | |
Basic and diluted loss per common share
|
| | | $ | (0.51) | | | | | $ | (0.13) | | |
Weighted average number of common shares outstanding, basic and
diluted(1) |
| | | | 4,636,216 | | | | | | 4,636,216 | | |
Pro forma net loss per common share – basic and diluted (unaudited)(2)
|
| | | $ | (0.32) | | | | | $ | (0.09) | | |
Pro forma weighted average common shares outstanding (unaudited)(2)
|
| | | | 6,040,735 | | | | | | 5,126,193 | | |
| | |
December 31, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(3)
|
| |
Pro Forma
As Adjusted(4) |
| |||||||||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Current assets
|
| | | $ | 831,215 | | | | | $ | 831,215 | | | | | $ | 22,856,217 | | |
Deferred offering costs
|
| | | | 224,153 | | | | | | 224,153 | | | | | | — | | |
Total assets
|
| | | | 1,055,368 | | | | | | 1,055,368 | | | | | | 22,856,217 | | |
Current liabilities
|
| | | | 404,862 | | | | | | 404,862 | | | | | | 404,862 | | |
Convertible promissory notes, net of unamortized debt issuance
costs and debt discount |
| | | | 2,086,675 | | | | | | — | | | | | | — | | |
Derivative liabilities
|
| | | | 1,751,000 | | | | | | — | | | | | | — | | |
Total liabilities
|
| | | | 4,463,600 | | | | | | 404,862 | | | | | | 404,862 | | |
Total stockholders’ equity (deficit)
|
| | | | (3,408,232) | | | | | | 650,506 | | | | | | 22,451,355 | | |
| | |
December 31, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 828,016 | | | | | $ | 828,016 | | | | | $ | 22,853,018 | | |
Convertible promissory notes, net of unamortized debt issuance
costs and debt discount |
| | | $ | 2,086,675 | | | | | $ | — | | | | | $ | — | | |
Accrued interest — convertible promissory notes
|
| | | | 191,687 | | | | | | — | | | | | | — | | |
Derivative liabilities
|
| | | | 1,751,000 | | | | | | — | | | | | | — | | |
| | | | | 4,029,362 | | | | | | — | | | | | | — | | |
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 4,636,216 shares issued and outstanding actual; 290,000,000 shares authorized pro forma, 5,707,306 shares issued and outstanding pro forma; and 290,000,000 shares authorized pro forma as adjusted, 8,485,084 shares issued and outstanding pro forma as adjusted
|
| | | | 464 | | | | | | 571 | | | | | | 849 | | |
Additional paid-in capital
|
| | | | 65,950 | | | | | | 9,705,652 | | | | | | 31,506,223 | | |
Subscription receivable
|
| | | | (12,763) | | | | | | (12,763) | | | | | | (12,763) | | |
Accumulated deficit
|
| | | | (3,461,882) | | | | | | (9,042,954) | | | | | | (9,042,954) | | |
Total stockholders’ equity (deficit)
|
| | | | (3,408,232) | | | | | | 650,506 | | | | | | 22,451,355 | | |
Total capitalization
|
| | | $ | 621,130 | | | | | $ | 650,506 | | | | | $ | 22,451,355 | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | 9.00 | | |
|
Net tangible book value per share at December 31, 2020
|
| | | $ | (0.74) | | | | | | | | |
|
Pro forma increase attributable to the pro forma adjustments
|
| | | | 0.85 | | | | | | | | |
|
Pro forma net tangible book value per share at December 31, 2020
|
| | | | 0.11 | | | | | | | | |
|
Increase in book value per share attributable to new investors
|
| | | | 2.53 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 2.65 | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | 6.35 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Amount
|
| |
%
|
| | | | | | | ||||||||||||
Existing Shareholders
|
| | | | 5,707,306 | | | | | | 67% | | | | | $ | 2,509,894 | | | | | | 9% | | | | | $ | 0.44 | | |
New Investors
|
| | | | 2,777,778 | | | | | | 33% | | | | | $ | 25,000,002 | | | | | | 91% | | | | | $ | 9.00 | | |
Total
|
| | | | 8,485,084 | | | | | | 100% | | | | | $ | 27,509,896 | | | | | | 100% | | | | | $ | 3.24 | | |
| | |
Year ended
December 31, |
| | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 284 | | | | | $ | 226 | | | | | $ | 58 | | |
General and administrative
|
| | | | 442 | | | | | | 231 | | | | | | 212 | | |
Total operating expenses
|
| | | | 726 | | | | | | 457 | | | | | | 269 | | |
Loss from operations
|
| | | | (726) | | | | | | (457) | | | | | | (269) | | |
Interest expense
|
| | | | (395) | | | | | | (157) | | | | | | (238) | | |
Change in fair value of derivative liabilities
|
| | | | (1,208) | | | | | | 4 | | | | | | (1,212) | | |
Change in fair value of warrant liability
|
| | | | (15) | | | | | | 3 | | | | | | (17) | | |
Total other income (expense), net
|
| | | | (1,617) | | | | | | (150) | | | | | | (1,467) | | |
Net loss
|
| | | $ | (2,344) | | | | | $ | (607) | | | | | $ | (1,737) | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash used in operating activities
|
| | | $ | (493) | | | | | $ | (509) | | |
Net cash provided by (used in) investing activities
|
| | | | — | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 1,117 | | | | | | 500 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 624 | | | | | $ | (9) | | |