|
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 | | | |
|
| | |
| | | |
|
| |
| | |
Three Months Ended
March 31, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | ||||||||||
Operating expenses | | | | | | | | | | | | | | | | ||||||||||
Research and development
|
| | | $ | 263,759 | | | | | $ | 3,700 | | | | | $ | 284,459 | | | | | $ | 226,309 | | |
General and administrative
|
| | | | 185,706 | | | | | | 12,809 | | | | | | 442,145 | | | | | | 230,556 | | |
Total operating expenses
|
| | | | 449,465 | | | | | | 16,509 | | | | | | 726,604 | | | | | | 456,865 | | |
Operating loss
|
| | | | (449,465) | | | | | | (16,509) | | | | | | (726,604) | | | | | | (456,865) | | |
Other income (expense) | | | | | | | | | | | | | | | | ||||||||||
Change in fair value of derivative liabilities
|
| | | | (3,936,000) | | | | | | — | | | | | | (1,208,000) | | | | | | 4,000 | | |
Change in fair value of warranty liability
|
| | | | (47,115) | | | | | | — | | | | | | (14,852) | | | | | | 2,584 | | |
Interest expense
|
| | | | (52,770) | | | | | | (24,780) | | | | | | (394,573) | | | | | | (156,965) | | |
Interest income
|
| | | | 12 | | | | | | 28 | | | | | | 136 | | | | | | 34 | | |
Total other income (expense)
|
| | | | (4,035,873) | | | | | | (24,751) | | | | | | (1,617,289) | | | | | | (150,347) | | |
Loss before income taxes
|
| | | | (4,485,338) | | | | | | (41,260) | | | | | | (2,343,893) | | | | | | (607,212) | | |
Income tax expense (benefit)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (4,485,338) | | | | | $ | (41,260) | | | | | $ | (2,343,893) | | | | | $ | (607,212) | | |
Basic and diluted loss per common share
|
| | | $ | (0.97) | | | | | $ | (0.01) | | | | | $ | (0.51) | | | | | $ | (0.13) | | |
Weighted average number of common shares outstanding, basic and
diluted(1) |
| | | | 4,636,216 | | | | | | 4,636,216 | | | | | | 4,636,216 | | | | | | 4,636,216 | | |
Pro forma net loss per common share – basic and diluted (unaudited)(2)
|
| | | $ | (0.69) | | | | | $ | (0.003) | | | | | $ | (0.32) | | | | | $ | (0.09) | | |
Pro forma weighted average common shares outstanding (unaudited)(2)
|
| | | | 6,383,470 | | | | | | 5,052,533 | | | | | | 6,040,735 | | | | | | 5,126,193 | | |
| | |
March 31, 2021
|
| |||||||||||||||
| | |
Unaudited
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(3)
|
| |
Pro Forma
As Adjusted(4) |
| |||||||||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Current assets
|
| | | $ | 577,759 | | | | | $ | 577,759 | | | | | $ | 22,602,759 | | |
Deferred offering costs
|
| | | | 386,523 | | | | | | 386,523 | | | | | | — | | |
Total assets
|
| | | | 1,038,328 | | | | | | 1,038,328 | | | | | | 22,676,805 | | |
Current liabilities
|
| | | | 788,844 | | | | | | 788,844 | | | | | | 788,844 | | |
Convertible promissory notes, net of unamortized debt issuance
costs and debt discount |
| | | | 2,106,307 | | | | | | — | | | | | | — | | |
Derivative liabilities
|
| | | | 5,687,000 | | | | | | — | | | | | | — | | |
Total liabilities
|
| | | | 8,883,467 | | | | | | 788,844 | | | | | | 788,844 | | |
Total stockholders’ equity (deficit)
|
| | | | (7,845,139) | | | | | | 249,484 | | | | | | 21,887,961 | | |
| | |
March 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 98,962 | | | | | $ | 98,962 | | | | | $ | 22,123,962 | | |
Convertible promissory notes, net of unamortized debt issuance
costs and debt discount |
| | | $ | 2,106,307 | | | | | $ | — | | | | | $ | — | | |
Accrued interest — convertible promissory notes
|
| | | | 224,825 | | | | | | — | | | | | | — | | |
Derivative liabilities
|
| | | | 5,687,000 | | | | | | — | | | | | | — | | |
| | | | | 8,018,132 | | | | | | — | | | | | | — | | |
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, 5,707,303 shares issued and outstanding pro forma; and 290,000,000 shares authorized pro forma as adjusted, 11,957,303 shares issued and outstanding pro forma as adjusted
|
| | | | 464 | | | | | | 572 | | | | | | 1,197 | | |
Additional paid-in capital
|
| | | | 114,508 | | | | | | 4,437,832 | | | | | | 26,075,684 | | |
Subscription receivable
|
| | | | (12,891) | | | | | | (12,891) | | | | | | (12,891) | | |
Accumulated deficit
|
| | | | (7,947,220) | | | | | | (4,176,029) | | | | | | (4,176,029) | | |
Total stockholders’ equity (deficit)
|
| | | | (7,845,139) | | | | | | 249,484 | | | | | | 21,887,961 | | |
Total capitalization
|
| | | $ | 172,993 | | | | | $ | 249,484 | | | | | $ | 21,887,961 | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | 4.00 | | |
|
Net tangible book value per share at March 31, 2021
|
| | | $ | (1.69) | | | | | | | | |
|
Pro forma increase attributable to the pro forma adjustments
|
| | | | 1.73 | | | | | | | | |
|
Pro forma net tangible book value per share at March 31, 2021
|
| | | | 0.04 | | | | | | | | |
|
Increase in book value per share attributable to new investors
|
| | | | 1.79 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 1.83 | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | 2.17 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Amount
|
| |
%
|
| | | | | | | ||||||||||||
Existing Shareholders
|
| | | | 5,717,074 | | | | | | 48% | | | | | $ | 2,532,530 | | | | | | 9% | | | | | $ | 0.44 | | |
New Investors
|
| | | | 6,250,000 | | | | | | 52% | | | | | $ | 25,000,000 | | | | | | 91% | | | | | $ | 4.00 | | |
Total
|
| | | | 11,967,074 | | | | | | 100.0% | | | | | $ | 27,532,530 | | | | | | 100.0% | | | | | $ | 2.30 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net operating loss carryforwards
|
| | | $ | 421,000 | | | | | $ | 243,000 | | |
Capitalized research and development costs, start-up costs and amortization
|
| | | | 14,000 | | | | | | 17,000 | | |
Total deferred tax assets
|
| | | | 435,000 | | | | | | 260,000 | | |
Less valuation allowance
|
| | | | (435,000) | | | | | | (260,000) | | |
Net deferred taxes
|
| | | $ | — | | | | | $ | — | | |
| | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| | | | ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |
2020
|
| |
2019
|
| |
Change
|
| | ||||||||||||||||||||
| | |
(in thousands)
|
| | |||||||||||||||||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Research and development
|
| | | $ | 264 | | | | | $ | 4 | | | | | $ | 260 | | | | | $ | 284 | | | | | $ | 226 | | | | | $ | 58 | | | | ||
General and administrative
|
| | | | 185 | | | | | | 13 | | | | | | 173 | | | | | | 442 | | | | | | 231 | | | | | | 212 | | | | ||
Total operating expenses
|
| | | | 449 | | | | | | 17 | | | | | | 433 | | | | | | 726 | | | | | | 457 | | | | | | 269 | | | | ||
Loss from operations
|
| | | | (449) | | | | | | (17) | | | | | | (433) | | | | | | (726) | | | | | | (457) | | | | | | (269) | | | | ||
Interest expense
|
| | | | (53) | | | | | | (25) | | | | | | (28) | | | | | | (395) | | | | | | (157) | | | | | | (238) | | | | ||
Change in fair value of derivative liabilities
|
| | | | (3,936) | | | | | | — | | | | | | (3,936) | | | | | | (1,208) | | | | | | 4 | | | | | | (1,212) | | | | ||
Change in fair value of warrant liability
|
| | | | (47) | | | | | | — | | | | | | (47) | | | | | | (15) | | | | | | 3 | | | | | | (17) | | | | ||
Total other income (expense), net
|
| | | | (4,036) | | | | | | (25) | | | | | | (4,011) | | | | | | (1,617) | | | | | | (150) | | | | | | (1,467) | | | | ||
Net loss
|
| | | $ | (4,485) | | | | | $ | (41) | | | | | $ | (4,444) | | | | | $ | (2,344) | | | | | $ | (607) | | | | | $ | (1,737) | | | |