|
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) | | | |
| | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (522) | | | | | $ | (18) | | | | | $ | (493) | | | | | $ | (509) | | |
Net cash provided by (used in) investing activities
|
| | | | (75) | | | | | | — | | | | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | (132) | | | | | | 1,000 | | | | | | 1,117 | | | | | | 500 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | (729) | | | | | $ | 982 | | | | | $ | 624 | | | | | $ | (9) | | |
Grant Date
|
| |
Number of
shares subject to award |
| |
Per share
purchase price of restricted stock |
| |
Per share
estimated fair value of award on grant date |
| |||||||||
February 1, 2016
|
| | | | 3,245,081 | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
April 1, 2016
|
| | | | 36,393 | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
August 17, 2016
|
| | | | 139,508 | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
June 1, 2017
|
| | | | 812,787 | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
June 1, 2017(1)
|
| | | | (594,427) | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
June 12, 2017
|
| | | | 600,491 | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
July 15, 2017
|
| | | | 211,991 | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
August 28, 2017
|
| | | | 184,393 | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
December 11, 2017(1)
|
| | | | (1,024,779) | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
January 22, 2018
|
| | | | 670,246 | | | | | $ | 0.0001 | | | | | $ | 0.0001 | | |
July 1, 2018(2)
|
| | | | 127,377 | | | | | $ | 0.0001 | | | | | $ | 0.0660 | | |
October 1, 2018
|
| | | | 49,889 | | | | | $ | 0.0660 | | | | | $ | 0.0660 | | |
October 7, 2018
|
| | | | 177,266 | | | | | $ | 0.0660 | | | | | $ | 0.0660 | | |
|
Name
|
| |
Age
|
| |
Position
|
| |
Committees
|
|
| Executive Officers | | | | | | | | | | |
|
Robert Michael Dudley
|
| |
71
|
| | Co-Founder, President, Chief Executive Officer, Director | | | 3 | |
|
Thomas A. Fitzgerald, MBA
|
| |
70
|
| | Vice President, Chief Financial Officer, Director | | | | |
| Key Employees and Advisors | | | | | | | | | | |
|
Zdravka Medarova, PhD
|
| |
47
|
| | Co-Founder and Vice President Drug Discovery | | | | |
|
Judy Carmody, PhD
|
| |
55
|
| | Vice President of Operations | | | | |
|
Qiyong Peter Liu, PhD
|
| |
57
|
| | Chief Scientist | | | | |
|
Anna Moore, PhD
|
| |
59
|
| | Co-Founder, Scientific Advisor | | | | |
| Non-Employee Directors | | | | | | | | | | |
|
Philippe P. Calais, PhD
|
| |
62
|
| | Independent Director, Chairman of the Board of Directors | | | 1, 2 | |
|
Erik Manting, PhD
|
| |
49
|
| | Independent Director | | | 1, 2, 3 | |
|
Magda Marquet, PhD
|
| |
61
|
| | Independent Director | | | 1, 2, 3 | |
| | | | | | | | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($) |
| |||||||||||||||||||||||||||
Robert Michael Dudley(1)
Co-Founder, President and Chief Executive Officer |
| | | | 2/01/2016 | | | | | | 2/1/2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | 8/17/2016 | | | | | | 8/17/2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | 6/12/2017 | | | | | | 6/12/2017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | | | 6/19/2020 | | | | | | 1/1/2020 | | | | | | 272,950(2) | | | | | | 545,901(2) | | | | | | 545,901 | | | | | $ | 0.09 | | | | | | 6/18/2025 | | | | | | — | | | | | | — | | |
Thomas A. Fitzgerald
Vice President and Chief Financial Officer |
| | | | 7/01/2018 | | | | | | 7/1/2018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,229 | | | | | $ | 84,916 | | |
| | | 6/19/2020 | | | | | | 1/1/2020 | | | | | | 80,874(2) | | | | | | 161,749(2) | | | | | | 161,749 | | | | | $ | 0.08 | | | | | | 6/18/2030 | | | | | | — | | | | | | — | | |
Name
|
| |
Fees
Earned or Paid in Cash ($) |
| |
Option
Awards ($)(1) |
| |
Total ($)
|
| |||||||||
Philippe P. Calais(2)
|
| | | | — | | | | | | 109,490.25 | | | | | | 109,490.25 | | |
Erik Manting(2)
|
| | | | — | | | | | | 109,490.25 | | | | | | 109,490.25 | | |
| | |
Shares Beneficially
Owned Prior to Offering |
| |
Shares Beneficially
Owned After Offering |
| | ||||||||||||||||||||
Name and Address of Beneficial Owner(*)
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| | ||||||||||||||
5% of Greater Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Anna Moore, PhD, Co-Founder, Advisor(1)
|
| | | | 1,576,796 | | | | | | 27.5% | | | | | | 1,576,796 | | | | | | 13.2% | | | | ||
Judy and Patrick Carmody(2)
|
| | | | 522,018 | | | | | | 9.0% | | | | | | 522,018 | | | | | | 4.3% | | | | ||
Named Executive Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Robert Michael Dudley, Chief Executive Officer, President, and Director(3)
|
| | | | 1,273,352 | | | | | | 20.7% | | | | | | 1,273,352 | | | | | | 10.3% | | | | ||
Zdravka Medarova, PhD, Vice President, Drug Discovery(4)
|
| | | | 1,600,806 | | | | | | 27.8% | | | | | | 1,600,806 | | | | | | 13.3% | | | | ||
Thomas A. Fitzgerald, Vice President, Chief Financial Officer(5)
|
| | | | 254,855 | | | | | | 4.4% | | | | | | 254,855 | | | | | | 2.1% | | | | ||
Philippe Calais, PhD, Director(6)
|
| | | | 127,377 | | | | | | 2.2% | | | | | | 127,377 | | | | | | 1.1% | | | | ||
Erik Manting, PhD, Director(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Magda Marquet, PhD, Director(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
All Directors and Named Executive Officers as a group
(6 persons) |
| | | | 3,256,390 | | | | | | 51.6% | | | | | | 3,256,390 | | | | | | 25.9% | | | |
Underwriters
|
| |
Number of Shares
|
| |||
ThinkEquity, a division of Fordham Financial Management, Inc.
|
| | | | 6,250,000 | | |
Total
|
| | | | 6,250,000 | | |
| | |
Per Share
|
| |
With No
Over-Allotment |
| |
With Full
Over-Allotment |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount (7%)
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Non-accountable expense allowance (1%)
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
2020
|
| |
2019
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 828,016 | | | | | $ | 204,471 | | |
Prepaid expenses and other current assets
|
| | | | 3,199 | | | | | | — | | |
Total current assets
|
| | | | 831,215 | | | | | | 204,471 | | |
Deferred offering costs
|
| | | | 224,153 | | | | | | — | | |
Total assets
|
| | | $ | 1,055,368 | | | | | $ | 204,471 | | |
Liabilities and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 369,177 | | | | | $ | 27,257 | | |
Due to related parties
|
| | | | 35,685 | | | | | | 35,685 | | |
Total current liabilities
|
| | | | 404,862 | | | | | | 62,942 | | |
Convertible promissory notes, net of debt issuance costs and debt discount
|
| | | | 2,086,675 | | | | | | 927,810 | | |
Accrued interest – convertible promissory notes
|
| | | | 191,687 | | | | | | 69,978 | | |
Derivative liabilities
|
| | | | 1,751,000 | | | | | | 239,000 | | |
Warrant liability
|
| | | | 29,376 | | | | | | 14,524 | | |
Total liabilities
|
| | | | 4,463,600 | | | | | | 1,314,254 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Preferred stock – $0.0001 par value; 5,000,000 and -0- shares authorized at
December 31, 2020 and 2019, respectively; -0- shares issued or outstanding at December 31, 2020 |
| | | | — | | | | | | — | | |
Common stock – $0.0001 par value, 20,000,000 shares authorized at December 31, 2020 and 2019; 4,636,216 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 464 | | | | | | 464 | | |
Additional paid-in capital
|
| | | | 65,949 | | | | | | 20,014 | | |
Subscription receivable
|
| | | | (12,763) | | | | | | (12,272) | | |
Accumulated deficit
|
| | | | (3,461,882) | | | | | | (1,117,989) | | |
Total stockholders’ equity (deficit)
|
| | | | (3,408,232) | | | | | | (1,109,783) | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 1,055,368 | | | | | $ | 204,471 | | |
| | |
2020
|
| |
2019
|
| ||||||
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 warrant 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
|
| | | | 4,636,216 | | | | | | 4,636,216 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2018
|
| | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 18,145 | | | | | $ | (11,800) | | | | | $ | (510,777) | | | | | $ | (503,968) | | |
Interest on subscription receivable
|
| | | | — | | | | | | — | | | | | | 472 | | | | | | (472) | | | | | | — | | | | | | — | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,397 | | | | | | — | | | | | | — | | | | | | 1,397 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (607,212) | | | | | | (607,212) | | |
Balance, December 31, 2019
|
| | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 20,014 | | | | | $ | (12,272) | | | | | $ | (1,117,989) | | | | | $ | (1,109,783) | | |
Interest on subscription receivable
|
| | | | — | | | | | | — | | | | | | 491 | | | | | | (491) | | | | | | — | | | | | | — | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | 45,444 | | | | | | — | | | | | | — | | | | | | 45,444 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,343,893) | | | | | | (2,343,893) | | |
Balance, December 31, 2020
|
| | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 65,949 | | | | | $ | (12,763) | | | | | $ | (3,461,882) | | | | | $ | (3,408,232) | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,343,893) | | | | | $ | (607,212) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Share-based compensation expense
|
| | | | 45,444 | | | | | | 1,397 | | |
Change in fair market value of derivative liabilities
|
| | | | 1,208,000 | | | | | | (4,000) | | |
Change in fair market value of warrant liability
|
| | | | 14,852 | | | | | | (2,584) | | |
Non-cash interest expense
|
| | | | 272,864 | | | | | | 108,595 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (3,199) | | | | | | 1,667 | | |
Accounts payable and accrued expenses
|
| | | | 191,253 | | | | | | (54,741) | | |
Accrued interest on convertible promissory notes
|
| | | | 121,709 | | | | | | 48,370 | | |
Net cash used in operating activities
|
| | | | (492,971) | | | | | | (508,508) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from convertible promissory notes
|
| | | | 1,190,000 | | | | | | 500,000 | | |
Payments of deferred offering costs
|
| | | | (73,484) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 1,116,516 | | | | | | 500,000 | | |
Net change in cash and cash equivalents
|
| | | | 623,545 | | | | | | (8,508) | | |
Cash and cash equivalents, beginning of year
|
| | | | 204,471 | | | | | | 212,979 | | |
Cash and cash equivalents, end of year
|
| | | $ | 828,016 | | | | | $ | 204,471 | | |
Supplemental disclosure of cash flow | | | | | | | | | | | | | |
Cash paid during the year for
|
| | | | | | | | | | | | |
Interest
|
| | | $ | — | | | | | $ | — | | |
Income taxes
|
| | | $ | — | | | | | $ | — | | |
Supplemental disclosure of non-cash investing and financing activities | | | | | | | | | | | | | |
Accrued interest on subscriptions receivable
|
| | | $ | (491) | | | | | $ | (472) | | |
Debt discounts associated with derivative liabilities of convertible promissory
notes |
| | | $ | 304,000 | | | | | $ | 117,000 | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | 150,669 | | | | | $ | — | | |
| | |
Fair value measurements as of
December 31, 2019, using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 239,000 | | | | | $ | 239,000 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 14,524 | | | | | | 14,524 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 253,524 | | | | | $ | 253,524 | | |
| | |
Fair value measurements as of
December 31, 2020, using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities
|
| | | $ | — | | | | | $ | — | | | | | | 1,751,000 | | | | | | 1,751,000 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 29,376 | | | | | | 29,376 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 1,780,376 | | | | | | 1,780,376 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Professional fees
|
| | | $ | 193,281 | | | | | $ | 1,650 | | |
Consulting fees
|
| | | | 80,013 | | | | | | — | | |
Research and development billings
|
| | | | 51,806 | | | | | | — | | |
State filing and other fees
|
| | | | 1,778 | | | | | | 607 | | |
Accrued license payments
|
| | | | 42,300 | | | | | | 25,000 | | |
| | | | $ | 369,178 | | | | | $ | 27,257 | | |
Milestone Event
|
| |
Amount
|
| |||
Enrollment of first patient in a phase II clinical trial of a therapeutic product or process
|
| | | $ | 100,000 | | |
Enrollment of first patient in a phase III clinical trial of a therapeutic product or process
|
| | | $ | 200,000 | | |
First commercial sale of a therapeutic product or process
|
| | | $ | 1,000,000 | | |
Filing of an application for regulatory approval of a clinical diagnostic product or process
|
| | | $ | 100,000 | | |
First regulatory approval of a clinical diagnostic product or process
|
| | | $ | 150,000 | | |
Note Identifier
|
| |
Issue Date
|
| |
Principal
Amount |
| |
Accrued Interest at
December 31, 2020 |
| |
Accrued Interest at
December 31, 2019 |
| |||||||||
Note One
|
| |
May 2, 2018
|
| | | $ | 500,000 | | | | | $ | 80,137 | | | | | $ | 50,055 | | |
Note Two
|
| |
June 26, 2018
|
| | | $ | 50,000 | | | | | $ | 7,562 | | | | | $ | 4,553 | | |
Note Three
|
| |
March 2, 2019
|
| | | $ | 100,000 | | | | | $ | 10,767 | | | | | $ | 4,751 | | |
Note Four
|
| |
March 5, 2019
|
| | | $ | 50,000 | | | | | $ | 5,466 | | | | | $ | 2,458 | | |
Note Five
|
| |
March 8, 2019
|
| | | $ | 50,000 | | | | | $ | 5,384 | | | | | $ | 2,375 | | |
Note Six
|
| |
March 15, 2019
|
| | | $ | 50,000 | | | | | $ | 5,326 | | | | | $ | 2,318 | | |
Note Seven
|
| |
March 20, 2019
|
| | | $ | 50,000 | | | | | $ | 5,293 | | | | | $ | 2,285 | | |
Note Eight
|
| |
November 7, 2019
|
| | | $ | 100,000 | | | | | $ | 6,723 | | | | | $ | 723 | | |
Note Nine
|
| |
November 7, 2019
|
| | | $ | 100,000 | | | | | $ | 6,460 | | | | | $ | 460 | | |
Note Ten
|
| |
February 17, 2020
|
| | | $ | 1,000,000 | | | | | $ | 50,984 | | | | | | — | | |
Note Eleven
|
| |
April 3, 2020
|
| | | $ | 40,000 | | | | | $ | 1,790 | | | | | | — | | |
Note Twelve
|
| |
May 8, 2020
|
| | | $ | 50,000 | | | | | $ | 1,951 | | | | | | — | | |
Note Thirteen
|
| |
May 8, 2020
|
| | | $ | 50,000 | | | | | $ | 1,951 | | | | | | — | | |
Note Fourteen
|
| |
May 15, 2020
|
| | | $ | 50,000 | | | | | $ | 1,893 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Principal amount of convertible promissory notes
|
| | | $ | 2,240,000 | | | | | $ | 1,050,000 | | |
Less unamortized debt issuance costs
|
| | | | (8,002) | | | | | | (18,540) | | |
Less unamortized debt discounts
|
| | | | (145,323) | | | | | | (103,650) | | |
Convertible promissory notes, net
|
| | | $ | 2,086,675 | | | | | $ | 927,810 | | |
|
Unvested restricted common stock at December 31, 2018
|
| | | | 1,395,815 | | |
|
Shares issued
|
| | | | — | | |
|
Shares vested
|
| | | | (809,122) | | |
|
Unvested restricted common stock at December 31, 2019
|
| | | | 586,693 | | |
|
Shares issued
|
| | | | — | | |
|
Shares vested
|
| | | | (440,209) | | |
|
Unvested restricted common stock at December 31, 2020
|
| | | | 146,483 | | |
| | |
Warrant Liability
|
| |||
Fair value at December 31, 2018
|
| | | $ | 17,108 | | |
Change in fair value
|
| | | | (2,584) | | |
Fair value at December 31, 2019
|
| | | | 14,524 | | |
Change in fair value
|
| | | | 14,852 | | |
Fair value at December 31, 2020
|
| | | $ | 29,376 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Fair value per share of Company’s common stock
|
| | | $ | 3.91 | | | | | $ | 0.08 | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
Expected volatility
|
| | | | 84.0% | | | | | | 79.0% | | |
Risk Free interest rate
|
| | | | 0.3% | | | | | | 1.7% | | |
Expected life (years)
|
| | | | 4.67 | | | | | | 4.73 | | |
Fair value of warrants
|
| | | $ | 29,376 | | | | | $ | 14,524 | | |
| | |
Number
of shares |
| |
Weighted
average exercise price per share |
| |
Weighted
average remaining contractual term (years) |
| |||||||||
Outstanding at December 31, 2019
|
| | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 1,756,279 | | | | | $ | 0.25 | | | | | | 6.4 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2020
|
| | | | 1,756,279 | | | | | $ | 0.25 | | | | | | 6.4 | | |
| | |
Year ended
December 31, 2020 |
|
Risk-free interest rate
|
| |
0.25% - 0.55%
|
|
Expected term (in years)
|
| |
3.5 - 6.25
|
|
Expected volatility
|
| |
95.83% - 97.20%
|
|
Expected dividend yield
|
| |
0%
|
|
Fair value of underlying stock
|
| |
$0.08 - $3.91
|
|
| | |
Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Numerator | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,343,893) | | | | | $ | (607,212) | | |
Denominator | | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 4,636,216 | | | | | | 4,636,216 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.51) | | | | | $ | (0.13) | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Shares issuable on conversion of Promissory Notes
|
| | | | 1,038,309 | | | | | | 471,757 | | |
Shares issuable on exercise of Warrants
|
| | | | 12,385 | | | | | | 11,584 | | |
Shares issuable on exercise of vested Options
|
| | | | 353,824 | | | | | | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Federal income tax benefit at statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State and local tax, net of federal benefit
|
| | | | 1.9% | | | | | | 4.9% | | |
Permanent differences
|
| | | | (14.8)% | | | | | | (4.8)% | | |
Change in valuation allowance
|
| | | | (7.5)% | | | | | | (21.1)% | | |
Effective Income Tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
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
|
| | | $ | — | | | | | $ | — | | |
| | |
Page
|
| |||
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | ||||||||
Assets
|
| | | ||||||||||
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 98,962 | | | | | $ | 828,016 | | |
Prepaid expenses and other current assets
|
| | | | 478,797 | | | | | | 3,199 | | |
Total current assets
|
| | | | 577,759 | | | | | | 831,215 | | |
Fixed assets, net of depreciation
|
| | | | 74,046 | | | | | | — | | |
Deferred offering costs
|
| | | | 386,523 | | | | | | 224,153 | | |
Total assets
|
| | | $ | 1,038,328 | | | | | $ | 1,055,368 | | |
Liabilities and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 753,319 | | | | | $ | 369,177 | | |
Due to related parties
|
| | | | 35,525 | | | | | | 35,685 | | |
Total current liabilities
|
| | | | 788,844 | | | | | | 404,862 | | |
Convertible promissory notes, net of debt issuance costs and debt discount
|
| | | | 2,106,307 | | | | | | 2,086,675 | | |
Accrued interest – convertible promissory notes
|
| | | | 224,825 | | | | | | 191,687 | | |
Derivative liabilities
|
| | | | 5,687,000 | | | | | | 1,751,000 | | |
Warrant liability
|
| | | | 76,491 | | | | | | 29,376 | | |
Total liabilities
|
| | | | 8,883,467 | | | | | | 4,463,600 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Preferred stock – $0.0001 par value; 5,000,000 and -0- shares authorized at
March 31, 2021, and December 31, 2020, respectively; -0- shares issued or outstanding at March 31, 2021 |
| | | | — | | | | | | — | | |
Common stock – $0.0001 par value, 20,000,000 shares authorized at March 31, 2021, and December 31, 2020; 4,636,216 shares issued and outstanding at March 31, 2021, and December 31, 2020
|
| | | | 464 | | | | | | 464 | | |
Additional paid-in capital
|
| | | | 114,508 | | | | | | 65,949 | | |
Subscription receivable
|
| | | | (12,891) | | | | | | (12,763) | | |
Accumulated deficit
|
| | | | (7,947,220) | | | | | | (3,461,882) | | |
Total stockholders’ equity (deficit)
|
| | | | (7,845,139) | | | | | | (3,408,232) | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 1,038,328 | | | | | $ | 1,055,368 | | |
| | |
Three months ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 263,759 | | | | | $ | 3,700 | | |
General and administrative
|
| | | | 185,706 | | | | | | 12,809 | | |
Total operating expenses
|
| | | | 449,465 | | | | | | 16,509 | | |
Operating loss
|
| | | | (449,465) | | | | | | (16,509) | | |
Other income (expense): | | | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | (3,936,000) | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | (47,115) | | | | | | — | | |
Interest expense
|
| | | | (52,770) | | | | | | (24,780) | | |
Interest income
|
| | | | 12 | | | | | | 29 | | |
Total other income (expense)
|
| | | | (4,035,873) | | | | | | (24,751) | | |
Loss before income taxes
|
| | | | (4,485,338) | | | | | | (41,260) | | |
Income tax expense (benefit)
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (4,485,338) | | | | | $ | (41,260) | | |
Basic and diluted loss per common share
|
| | | $ | (0.97) | | | | | $ | (0.01) | | |
Weighted average number of common shares outstanding, basic and diluted
|
| | | | 4,636,216 | | | | | | 4,636,216 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Three months ended March 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2019
|
| | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 20,014 | | | | | $ | (12,272) | | | | | $ | (1,117,989) | | | | | $ | (1,109,783) | | |
Interest on subscription
receivable |
| | | | — | | | | | | — | | | | | | 123 | | | | | | (123) | | | | | | — | | | | | | — | | |
Share-based compensation
expense |
| | | | — | | | | | | — | | | | | | 698 | | | | | | — | | | | | | — | | | | | | 698 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (41,260) | | | | | | (41,260) | | |
Balance, March 31, 2020
|
| | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 20,835 | | | | | $ | (12,395) | | | | | $ | (1,159,249) | | | | | $ | (1,150,345) | | |
Three months ended March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2020
|
| | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 65,949 | | | | | $ | (12,763) | | | | | $ | (3,461,882) | | | | | $ | (3,408,232) | | |
Interest on subscription
receivable |
| | | | — | | | | | | — | | | | | | 128 | | | | | | (128) | | | | | | — | | | | | | — | | |
Share-based compensation
expense |
| | | | — | | | | | | — | | | | | | 48,431 | | | | | | — | | | | | | — | | | | | | 48,431 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,485,338) | | | | | | (4,485,338) | | |
Balance, March 31, 2021
|
| | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 114,508 | | | | | $ | (12,891) | | | | | $ | (7,947,220) | | | | | $ | (7,845,139) | | |
| | |
Three months ended
March 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,485,338) | | | | | $ | (41,260) | | |
Adjustments to reconcile net loss to net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 1,255 | | | | | | — | | |
Share-based compensation expense
|
| | | | 48,431 | | | | | | 698 | | |
Change in fair market value of derivative liabilities
|
| | | | 3,936,000 | | | | | | — | | |
Change in fair market value of warrant liability
|
| | | | 47,115 | | | | | | — | | |
Non-cash interest expense
|
| | | | 19,633 | | | | | | 3,180 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (475,597) | | | | | | (3,200) | | |
Accounts payable and accrued expenses
|
| | | | 353,211 | | | | | | 849 | | |
Accrued interest on convertible promissory notes
|
| | | | 33,138 | | | | | | 21,600 | | |
Net cash used in operating activities
|
| | | | (522,153) | | | | | | (18,133) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of fixed assets
|
| | | | (75,301) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (75,301) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from convertible promissory notes
|
| | | | — | | | | | | 1,000,000 | | |
Payments of deferred offering costs
|
| | | | 131,600 | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (131,600) | | | | | | 1,000,000 | | |
Net change in cash and cash equivalents
|
| | | | (729,054) | | | | | | 981,867 | | |
Cash and cash equivalents, beginning of period
|
| | | | 828,016 | | | | | | 204,471 | | |
Cash and cash equivalents, end of period
|
| | | $ | 98,962 | | | | | $ | 1,186,338 | | |
Supplemental disclosure of cash flow | | | | | | | | | | | | | |
Cash paid during the year for | | | | | | | | | | | | | |
Interest
|
| | | | — | | | | | | — | | |
Income taxes
|
| | | | — | | | | | | — | | |
Supplemental disclosure of non-cash investing and financing activities | | | | | | | | | | | | | |
Accrued interest on subscriptions receivable
|
| | | $ | (128) | | | | | $ | (123) | | |
Debt discounts associated with derivative liabilities of convertible promissory
notes |
| | | $ | — | | | | | $ | 248,000 | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | 30,770 | | | | | $ | — | | |
| | |
Fair value measurements as of
December 31, 2020, using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | ||||||||||||||||||||
Derivative liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,751,000 | | | | | $ | 1,751,000 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 29,376 | | | | | | 29,376 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 1,780,376 | | | | | $ | 1,780,376 | | |
| | |
Fair value measurements as of
March 31, 2021, using: |
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Liabilities | | | | | | ||||||||||||||||||||
Derivative liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 5,687,000 | | | | | $ | 5,687,000 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 76,491 | | | | | | 76,491 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 5,763,491 | | | | | $ | 5,763,491 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
Professional fees
|
| | | $ | 444,250 | | | | | $ | 193,281 | | |
Consulting fees
|
| | | | 62,988 | | | | | | 80,013 | | |
Research and development billings
|
| | | | 149,383 | | | | | | 51,806 | | |
State filing and other fees
|
| | | | 5,762 | | | | | | 1,777 | | |
Accrued license payments
|
| | | | 90,936 | | | | | | 42,300 | | |
| | | | $ | 753,319 | | | | | $ | 369,177 | | |
Milestone Event
|
| |
Amount
|
| |||
Enrollment of first patient in a phase II clinical trial of a therapeutic product or process
|
| | | $ | 100,000 | | |
Enrollment of first patient in a phase III clinical trial of a therapeutic product or process
|
| | | $ | 200,000 | | |
First commercial sale of a therapeutic product or process
|
| | | $ | 1,000,000 | | |
Filing of an application for regulatory approval of a clinical diagnostic product or process
|
| | | $ | 100,000 | | |
First regulatory approval of a clinical diagnostic product or process
|
| | | $ | 150,000 | | |
Note Identifier
|
| |
Issue Date
|
| |
Principal
Amount |
| |
Accrued Interest at
March 31, 2021 |
| |
Accrued Interest at
December 31, 2020 |
| |||||||||
Note One
|
| |
May 2, 2018
|
| | | $ | 500,000 | | | | | $ | 87,534 | | | | | $ | 80,137 | | |
Note Two
|
| |
June 26, 2018
|
| | | $ | 50,000 | | | | | $ | 8,301 | | | | | $ | 7,562 | | |
Note Three
|
| |
March 2, 2019
|
| | | $ | 100,000 | | | | | $ | 12,247 | | | | | $ | 10,767 | | |
Note Four
|
| |
March 5, 2019
|
| | | $ | 50,000 | | | | | $ | 6,123 | | | | | $ | 5,466 | | |
Note Five
|
| |
March 8, 2019
|
| | | $ | 50,000 | | | | | $ | 6,205 | | | | | $ | 5,384 | | |
Note Six
|
| |
March 15, 2019
|
| | | $ | 50,000 | | | | | $ | 6,066 | | | | | $ | 5,326 | | |
Note Seven
|
| |
March 20, 2019
|
| | | $ | 50,000 | | | | | $ | 6,033 | | | | | $ | 5,293 | | |
Note Eight
|
| |
November 7, 2019
|
| | | $ | 100,000 | | | | | $ | 8,203 | | | | | $ | 6,723 | | |
Note Nine
|
| |
November 7, 2019
|
| | | $ | 100,000 | | | | | $ | 7,940 | | | | | $ | 6,460 | | |
Note Ten
|
| |
February 17, 2020
|
| | | $ | 1,000,000 | | | | | $ | 65,778 | | | | | $ | 50,984 | | |
Note Eleven
|
| |
April 3, 2020
|
| | | $ | 40,000 | | | | | $ | 2,380 | | | | | $ | 1,790 | | |
Note Twelve
|
| |
May 8, 2020
|
| | | $ | 50,000 | | | | | $ | 2,691 | | | | | $ | 1,951 | | |
Note Thirteen
|
| |
May 8, 2020
|
| | | $ | 50,000 | | | | | $ | 2,691 | | | | | $ | 1,951 | | |
Note Fourteen
|
| |
May 15, 2020
|
| | | $ | 50,000 | | | | | $ | 2,633 | | | | | $ | 1,893 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Principal amount of convertible promissory notes
|
| | | $ | 2,240,000 | | | | | $ | 2,240,000 | | |
Less unamortized debt issuance costs
|
| | | | (7,002) | | | | | | (8,002) | | |
Less unamortized debt discounts
|
| | | | (126,691) | | | | | | (145,323) | | |
Convertible promissory notes, net
|
| | | $ | 2,106,307 | | | | | $ | 2,086,675 | | |
|
Unvested restricted common stock at December 31, 2018 . . . . . . . . . . . . . . . . . . . .
|
| | | | 1,395,815 | | |
|
Shares issued
|
| | | | — | | |
|
Shares vested
|
| | | | (809,122) | | |
|
Unvested restricted common stock at December 31, 2019
|
| | | | 586,693 | | |
|
Shares issued
|
| | | | — | | |
|
Shares vested
|
| | | | (440,209) | | |
|
Unvested restricted common stock at December 31, 2020
|
| | | | 146,483 | | |
|
Shares issued
|
| | | | — | | |
|
Shares vested
|
| | | | (79,079) | | |
|
Unvested restricted common stock at March 31, 2021
|
| | | | 67,404 | | |
| | |
Warrant Liability
|
| |||
Fair value at December 31, 2018
|
| | | $ | 17,108 | | |
Change in fair value
|
| | | | (2,584) | | |
Fair value at December 31, 2019
|
| | | | 14,524 | | |
Change in fair value
|
| | | | 14,852 | | |
Fair value at December 31, 2020
|
| | | | 29,376 | | |
Change in fair value
|
| | | | 47,115 | | |
Fair value at March 31, 2021
|
| | | $ | 76,491 | | |
| | |
As of
March 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Fair value per share of Company’s common stock
|
| | | $ | 8.28 | | | | | $ | 3.91 | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
Expected volatility
|
| | | | 93.0% | | | | | | 84.0% | | |
Risk free interest rate
|
| | | | 0.5% | | | | | | 0.3% | | |
Expected life (years)
|
| | | | 3.56 | | | | | | 4.67 | | |
Fair value of warrants
|
| | | $ | 76,491 | | | | | $ | 29,376 | | |
| | |
Number of
shares |
| |
Weighted
average exercise price per share |
| |
Weighted
average contractual term (years) |
| |||||||||
Outstanding at December 31, 2019
|
| | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 1,756,279 | | | | | $ | 0.25 | | | | | | 6.4 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2020
|
| | | | 1,756,279 | | | | | $ | 0.25 | | | | | | 6.4 | | |
Granted
|
| | | | 36,393 | | | | | $ | 3.91 | | | | | | 6.4 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding at March 31, 2021
|
| | | | 1,792,672 | | | | | $ | 0.32 | | | | | | 6.4 | | |
| | |
Three months ended
March 31, 2021 |
| |||
Risk-free interest rate
|
| | | | 0.59% | | |
Expected term (in years)
|
| | | | 6.0 | | |
Expected volatility
|
| | | | 97.20% | | |
Expected dividend yield
|
| | | | 0% | | |
Fair value per share of underlying stock
|
| | | $ | 3.91 | | |
| | |
Three months ended
March 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Numerator | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,485,338) | | | | | $ | (41,260) | | |
Denominator | | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 4,636,216 | | | | | | 4,636,216 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.97) | | | | | $ | (0.01) | | |
| | |
Three months ended
March 31, 2021 |
| |
Year ended
December 31, 2020 |
| ||||||
Shares issuable on conversion of promissory notes
|
| | | | 1,058,472 | | | | | | 1,038,309 | | |
Shares issuable on exercise of warrants
|
| | | | 12,615 | | | | | | 12,385 | | |
Shares issuable on exercise of vested options
|
| | | | 676,157 | | | | | | 353,824 | | |
| | |
Amount Paid
or to Be Paid |
| |||
SEC registration fee
|
| | | $ | 3,675 | | |
FINRA filing fee
|
| | | $ | 4,800 | | |
Printing and mailing
|
| | | $ | 125,000 | | |
Legal fees and expenses
|
| | | $ | 475,000 | | |
Accounting fees and expenses
|
| | | $ | 175,000 | | |
Transfer agent and registrar fees and expenses
|
| | | $ | 4,000 | | |
Miscellaneous
|
| | | $ | 187,525 | | |
Total
|
| | | $ | 975,000 | | |
Exhibit
number |
| |
Description
|
|
1.1** | | | | |
3.1** | | | | |
3.2** | | | | |
3.3** | | | | |
3.4** | | | | |
3.5** | | | | |
4.1** | | | | |
4.2** | | | | |
5.1** | | | | |
10.1**# | | | | |
10.2**# | | | | |
10.3**# | | | | |
10.4**# | | | | |
10.5**# | | | | |
10.6**† | | | | |
10.7**† | | | First Amendment to Exclusive Patent License Agreement by and between TransCode Therapeutics, Inc. and The General Hospital Corporation, d/b/a Massachusetts General Hospital, dated as of October 30, 2020. | |
10.8**# | | | | |
10.9**# | | | Employment Agreement, dated as of March 24, 2021, by and Between TransCode Therapeutics, Inc. and Robert Michael Dudley. | |
10.10**# | | | Letter Agreement, dated as of March 24, 2021, by and Between TransCode Therapeutics, Inc. and Robert Michael Dudley. | |
10.11**# | | | Employment Agreement, dated as of March 24, 2021, by and Between TransCode Therapeutics, Inc. and Thomas A. Fitzgerald. | |
10.12**# | | | | |
23.1 | | | | |
23.2** | | | | |
24.1** | | | |
|
NAME
|
| |
TITLE
|
| |
DATE
|
|
|
/s/ Robert Michael Dudley
Robert Michael Dudley
|
| |
Director and Chief Executive Officer (Principal Executive Officer)
|
| |
June 2, 2021
|
|
|
/s/ Thomas A. Fitzgerald
Thomas A. Fitzgerald, MBA
|
| |
Director and Chief Financial Officer (Principal Financial and Accounting Officer)
|
| |
June 2, 2021
|
|
|
*
Philippe P. Calais, PhD
|
| |
Director
|
| |
June 2, 2021
|
|
|
*
Erik Manting, PhD
|
| |
Director
|
| |
June 2, 2021
|
|
|
*
Magda Marquet, PhD
|
| |
Director
|
| |
June 2, 2021
|
|
|
*Pursuant to Power of Attorney
By:
/s/ Thomas A. Fitzgerald
Attorney-in-Fact
|
| | |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the incorporation by reference in the Prospectus constituting a part of this Registration Statement of our report dated February 26, 2021, except for the effects of the reverse stock split described in Note 2(m), as to which the date is March 24, 2021, which includes an explanatory paragraph relating to the Company’s ability to continue as a going concern, relating to the financial statements of Transcode Therapeutics, Inc. as of and for the years ended December 31, 2020 and 2019. We also consent to the reference to us under the caption “Experts” in the Prospectus.
/s/ WithumSmith+Brown, PC | |
East Brunswick, New Jersey | |
June 2, 2021 |