| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | 4.00 | | | | | $ | 25,000,000 | | |
Underwriting discounts and commissions(1) | | | | $ | 0.28 | | | | | $ | 1,750,000 | | |
Proceeds to us, before expenses | | | | $ | 3.72 | | | | | $ | 23,250,000 | | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| 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 | | |
|
Initial 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
|
| | | $ | 4.00 | | | | | $ | 25,000,000 | | | | | $ | 28,750,000 | | |
Underwriting discount (7%)
|
| | | $ | 0.28 | | | | | $ | 1,750,000 | | | | | $ | 2,012,500 | | |
Proceeds, before expenses, to us
|
| | | $ | 3.72 | | | | | $ | 23,250,000 | | | | | $ | 26,737,500 | | |
Non-accountable expense allowance (1% of initial offering)
|
| | | $ | 0.04 | | | | | $ | 250,000 | | | | | $ | 250,000 | | |
| | |
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 | | |