| | |
Per Share
and Common Stock Purchase Warrants |
| |
Per Pre-Funded
Warrant and Common Stock Purchase Warrants |
| |
Total
|
| |||||||||
Public offering price
|
| | | $ | 1.22 | | | | | $ | 1.21 | | | | | $ | 7,250,000 | | |
Placement agent fees(1)
|
| | | $ | 0.0854 | | | | | $ | 0.0847 | | | | | $ | 507,500 | | |
Proceeds to us, before expenses
|
| | | $ | 1.1346 | | | | | $ | 1.1253 | | | | | $ | 6,742,500 | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 89 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
|
Dilution
|
| | | | 0 | | |
| | | | | 96 | | | |
| | | | | 118 | | | |
| | | | | 168 | | | |
| | | | | 176 | | | |
| | | | | 182 | | | |
| | | | | 183 | | | |
| | | | | 185 | | | |
| | | | | 195 | | | |
| | | | | 202 | | | |
| | | | | 205 | | | |
| | | | | 205 | | | |
| | | | | F-1 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended
December 31, |
| | ||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| | ||||||||||||||
| | |
Unaudited
|
| | | | | | | | | | | | | | | | |||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Research and development
|
| | | $ | 8,899,904 | | | | | $ | 7,545,628 | | | | | $ | 10,232,366 | | | | | $ | 2,753,966 | | | | ||
General and administrative
|
| | | | 6,459,578 | | | | | | 5,592,727 | | | | | | 8,433,448 | | | | | | 3,397,169 | | | | ||
Total operating expenses
|
| | | | 15,359,482 | | | | | | 13,138,355 | | | | | | 18,665,814 | | | | | | 6,151,135 | | | | ||
Operating loss
|
| | | | (15,359,482) | | | | | | (13,138,355) | | | | | | (18,665,814) | | | | | | (6,151,135) | | | | ||
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Change in fair value of derivative liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (867,000) | | | | ||
Change in fair value of warranty liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,109) | | | | ||
Grant income
|
| | | | 895,786 | | | | | | 696,669 | | | | | | 1,080,436 | | | | | | 278,333 | | | | ||
Loss on sale of equipment
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,082) | | | | ||
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | (95,070) | | | | ||
Interest income
|
| | | | 5,148 | | | | | | 10,774 | | | | | | 20,410 | | | | | | 664 | | | | ||
Total other income (expense)
|
| | | | 900,934 | | | | | | 707,443 | | | | | | 1,100,846 | | | | | | (692,264) | | | | ||
Net loss
|
| | | $ | (14,458,548) | | | | | $ | (12,430,912) | | | | | $ | (17,564,968) | | | | | $ | (6,843,399) | | | | ||
Basic and diluted loss per common
share(1) |
| | | $ | (338.43) | | | | | $ | (766.32) | | | | | $ | (1,082.82) | | | | | $ | (649.75) | | | | ||
Weighted average number of common shares outstanding, basic and
diluted(1) |
| | | | 42,722 | | | | | | 16,222 | | | | | | 16,222 | | | | | | 10,532 | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
September 30,
2023 |
| |
December 31,
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||
| | |
Unaudited
|
| | | | | | | | | | | | | |||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,452,934 | | | | | $ | 4,968,418 | | | | | $ | 20,825,860 | | |
Current assets
|
| | | | 9,373,416 | | | | | | 7,379,405 | | | | | | 22,732,175 | | |
Total assets
|
| | | | 10,227,846 | | | | | | 7,587,986 | | | | | | 22,938,443 | | |
Current liabilities
|
| | | | 5,598,186 | | | | | | 4,347,290 | | | | | | 2,534,097 | | |
Total liabilities
|
| | | | 5,787,952 | | | | | | 4,347,290 | | | | | | 2,534,097 | | |
Total stockholders’ equity
|
| | | | 4,439,894 | | | | | | 3,240,696 | | | | | | 20,404,346 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
September 30, 2023
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(unaudited)
|
| |||||||||||||||
Cash
|
| | | $ | 7,452,934 | | | | | $ | 8,481,959 | | | | | $ | 14,726,959 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Preferred stock – $0.0001 par value; 10,000,000 shares authorized actual and as adjusted; no shares issued or outstanding actual or as adjusted
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Common stock – $0.0001 par value; 290,000,000 shares
authorized; 267,193 shares issued and outstanding actual; 627,440 shares issued and outstanding pro forma for the September 2023 Overallotment and the December 2023 Offering; and 6,570,063 shares issued and outstanding pro forma as adjusted for this offering |
| | | $ | 27 | | | | | $ | 63 | | | | | $ | 657 | | |
Additional paid-in capital
|
| | | | 46,768,665 | | | | | | 47,798,562 | | | | | | 54,042,968 | | |
Accumulated deficit
|
| | | | (42,328,798) | | | | | | (42,328,798) | | | | | | (42,328,798) | | |
Total stockholders’ equity
|
| | | $ | 4,439,894 | | | | | $ | 5,469,826 | | | | | $ | 11,714,827 | | |
Total capitalization
|
| | | $ | 4,439,894 | | | | | $ | 5,469,826 | | | | | $ | 11,714,827 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,343 | | | | | $ | 3,044 | | | | | $ | 299 | | | | | $ | 8,900 | | | | | $ | 7,546 | | | | | $ | 1,354 | | |
General and administrative
|
| | | | 1,985 | | | | | | 1,910 | | | | | | 75 | | | | | | 6,460 | | | | | | 5,593 | | | | | | 867 | | |
Total operating expenses
|
| | | | 5,328 | | | | | | 4,954 | | | | | | 374 | | | | | | 15,360 | | | | | | 13,139 | | | | | | 2,221 | | |
Operating loss
|
| | | | (5,328) | | | | | | (4,954) | | | | | | (374) | | | | | | (15,360) | | | | | | (13,139) | | | | | | (2,221) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant income
|
| | | | 27 | | | | | | 655 | | | | | | (628) | | | | | | 896 | | | | | | 697 | | | | | | 199 | | |
Interest income
|
| | | | — | | | | | | 9 | | | | | | (9) | | | | | | 5 | | | | | | 11 | | | | | | (6) | | |
Total other income (expense)
|
| | | | 27 | | | | | | 664 | | | | | | (637) | | | | | | 901 | | | | | | 708 | | | | | | 193 | | |
Net loss
|
| | | $ | (5,301) | | | | | $ | (4,290) | | | | | $ | (1,011) | | | | | $ | (14,459) | | | | | $ | (12,431) | | | | | $ | (2,028) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(unaudited)
(in thousands) |
| |||||||||
Net cash used in operating activities
|
| | | $ | (12,411) | | | | | $ | (11,743) | | |
Net cash used in investing activities
|
| | | | (36) | | | | | | (73) | | |
Net cash provided by (used in) financing activities
|
| | | | 14,931 | | | | | | (220) | | |
Net change in cash
|
| | | $ | 2,486 | | | | | $ | (12,036) | | |
| | | | | | | | | | | | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 10,232 | | | | | $ | 2,754 | | | | | $ | 7,478 | | |
General and administrative
|
| | | | 8,433 | | | | | | 3,397 | | | | | | 5,036 | | |
Total operating expenses
|
| | | | 18,665 | | | | | | 6,151 | | | | | | 12,514 | | |
Loss from operations
|
| | | | (18,665) | | | | | | (6,151) | | | | | | (12,514) | | |
Other Income (expense) | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (867) | | | | | | 867 | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (6) | | | | | | 6 | | |
Grant income
|
| | | | 1,080 | | | | | | 278 | | | | | | 802 | | |
Loss on sale of equipment
|
| | | | — | | | | | | (3) | | | | | | 3 | | |
Interest expense
|
| | | | — | | | | | | (95) | | | | | | 95 | | |
Interest income
|
| | | | 20 | | | | | | 1 | | | | | | 19 | | |
Total other income (expense)
|
| | | | 1,100 | | | | | | (692) | | | | | | 1,792 | | |
Net loss
|
| | | $ | (17,565) | | | | | $ | (6,843) | | | | | $ | (10,722) | | |
| | | | | | | | | | | | | | | | | | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash used in operating activities
|
| | | $ | (15,763) | | | | | $ | (5,267) | | |
Net cash used in investing activities
|
| | | | (101) | | | | | | (252) | | |
Net cash provided by financing activities
|
| | | | 6 | | | | | | 25,517 | | |
Net change in cash
|
| | | $ | (15,858) | | | | | $ | 19,998 | | |
| | | | | | | | | | | | | |
Name
|
| |
Age
|
| |
Position
|
| |
Committees*
|
|
Executive Officers, Key | | | | | | | | | | |
Employees and Advisor | | | | | | | | | | |
Robert Michael Dudley
|
| |
73
|
| | Co-Founder, Former Chief Executive Officer, Former Director | | | | |
Zdravka Medarova, PhD
|
| |
49
|
| | Co-Founder and Chief Science Officer | | | | |
Thomas A. Fitzgerald, MBA
|
| |
72
|
| | Interim Chief Executive Officer, Chief Financial Officer, Director | | | | |
Anna Moore, PhD
|
| |
62
|
| | Co-Founder, Scientific Advisor | | | | |
Non-Employee Directors | | | | | | | | | | |
Philippe P. Calais, PhD
|
| |
64
|
| | Independent Director, Chairman of the Board of Directors | | | 1,2 | |
Erik Manting, PhD
|
| |
52
|
| | Independent Director | | | 1,2,3 | |
Magda Marquet, PhD
|
| |
64
|
| | Independent Director | | | 1,2,3 | |
|
Audit Committee
|
| |
Compensation Committee
|
| |
Nominating and Corporate
Governance Committee |
|
|
Philippe Calais*
|
| |
Philippe Calais
|
| |
Robert Michael Dudley
|
|
|
Erik Manting
|
| |
Erik Manting
|
| |
Erik Manting*
|
|
|
Magda Marquet
|
| |
Magda Marquet*
|
| |
Magda Marquet
|
|
Name and principal position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(3) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Robert Michael Dudley
|
| | | | 2023 | | | | | $ | 474,392 | | | | | | — | | | | | | — | | | | | $ | 168,374 | | | | | | — | | | | | $ | 642,766 | | |
Former Chief Executive Officer
|
| | | | 2022 | | | | | | 494,000 | | | | | | — | | | | | | — | | | | | | 311,027 | | | | | | — | | | | | | 805,027 | | |
| | | 2021 | | | | | | 240,000 | | | | | $ | 255,484 | | | | | | — | | | | | | — | | | | | | — | | | | | | 495,484 | | | ||
Thomas A. Fitzgerald
|
| | | | 2023 | | | | | | 358,138 | | | | | | — | | | | | | — | | | | | | 68,724 | | | | | | — | | | | | | 426,862 | | |
Vice President and Chief Financial
Officer |
| | | | 2022 | | | | | | 371,000 | | | | | | — | | | | | | — | | | | | | 189,701 | | | | | | — | | | | | | 560,701 | | |
| | | 2021 | | | | | | 180,000 | | | | | | 137,613 | | | | | | — | | | | | | — | | | | | | — | | | | | | 317,613 | | |
| | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Vesting
Commencement (Date) |
| |
Number of
Securities Underlying Unexercised Options – Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options – Unexercisable (#) |
| |
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
|
| |
5/19/2023(3)
|
| | | | 919 | | | | | | — | | | | | $ | 226.72 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | |
|
12/1/2022(1)
|
| | | | 61 | | | | | | 108 | | | | | $ | 408.00 | | | | | | 12/11/2032 | | | | | | — | | | | | | — | | | ||
|
2/1/2022(1)
|
| | | | 72 | | | | | | 97 | | | | | $ | 1,960.00 | | | | | | 1/31/2032 | | | | | | — | | | | | | — | | | ||
|
1/1/2020(2)
|
| | | | 1,024 | | | | | | — | | | | | $ | 72.80 | | | | | | 6/18/2025 | | | | | | — | | | | | | — | | | ||
Thomas A. Fitzgerald
|
| |
5/19/2023(3)
|
| | | | 375 | | | | | | — | | | | | $ | 226.72 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | |
|
12/1/2022(1)
|
| | | | 45 | | | | | | 80 | | | | | $ | 408.00 | | | | | | 12/11/2032 | | | | | | — | | | | | | — | | | ||
|
2/1/2022(1)
|
| | | | 35 | | | | | | 30 | | | | | $ | 1,680.00 | | | | | | 2/28/2032 | | | | | | — | | | | | | — | | | ||
|
2/1/2022(1)
|
| | | | 26 | | | | | | 15 | | | | | $ | 1,960.00 | | | | | | 1/31/2032 | | | | | | — | | | | | | — | | | ||
|
1/1/2020(2)
|
| | | | 303 | | | | | | — | | | | | $ | 65.60 | | | | | | 6/19/1930 | | | | | | — | | | | | | — | | |
Name
|
| |
Fees
Earned or Paid in Cash ($) |
| |
Option
Awards ($)(1)(2) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
Philippe P. Calais, PhD
|
| | | $ | 100,000 | | | | | $ | 12,611 | | | | | | — | | | | | $ | 112,611 | | |
Erik Manting, PhD
|
| | | | 60,500 | | | | | | 12,611 | | | | | | — | | | | | | 73,111 | | |
Magda Marquet, PhD
|
| | | | 62,500 | | | | | | 12,611 | | | | | | — | | | | | | 75,111 | | |
| | |
Annual
Retainer |
| |||
Board of Directors: | | | | | | | |
Members
|
| | | $ | 40,000 | | |
Additional retainer for non-executive chair
|
| | | $ | 40,000 | | |
Audit Committee: | | | | | | | |
Members (other than chair)
|
| | | $ | 7,500 | | |
Retainer for chair
|
| | | $ | 15,000 | | |
Compensation Committee: | | | | | | | |
Members (other than chair)
|
| | | $ | 5,000 | | |
Retainer for chair
|
| | | $ | 10,000 | | |
Nominating and Corporate Governance Committee: | | | | | | | |
Members (other than chair)
|
| | | $ | 5,000 | | |
Retainer for chair
|
| | | $ | 8,000 | | |
| | |
Shares Beneficially
Owned Prior to Offering |
| |
Shares Beneficially
Owned After Offering |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||
Greater-than-5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | |
Lind Global Fund II LP(1)
|
| | | | 62,500 | | | | | | 9.96% | | | | | | 62,500 | | | | | | *% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
Zdravka Medarova, PhD, Chief Technology Officer(2) . .
|
| | | | 2,712 | | | | | | * | | | | | | 2,712 | | | | | | * | | |
Robert Michael Dudley, former Chief Executive
Officer(3) |
| | | | 6,626 | | | | | | 1.05% | | | | | | 6,626 | | | | | | * | | |
Thomas A. Fitzgerald, President, Interim Chief Executive
Officer and Chief Financial Officer(4) |
| | | | 2,205 | | | | | | * | | | | | | 2,205 | | | | | | * | | |
Philippe Calais, PhD, Director(5)
|
| | | | 253 | | | | | | * | | | | | | 253 | | | | | | * | | |
Erik Manting, PhD, Director(6)
|
| | | | 94 | | | | | | * | | | | | | 94 | | | | | | * | | |
Magda Marquet, PhD, Director(7)
|
| | | | 94 | | | | | | * | | | | | | 94 | | | | | | * | | |
All executive officers and directors as a group (5 persons)
|
| | | | 9,270 | | | | | | 1.47% | | | | | | 9,270 | | | | | | * | | |
Description
|
| |
Number
of Shares |
| |
Exercise Price
Per Share |
| ||||||
IPO Underwriter Warrants
|
| | | | 391 | | | | | $ | 4,000.00 | | |
February 2023 Placement Agent Warrants
|
| | | | 249 | | | | | | 527.20 | | |
Consultant Warrants
|
| | | | 156 | | | | | | 400.00 | | |
Series A-1 Warrants
|
| | | | 50,000 | | | | | | 130.00 | | |
Series A-2 Warrants
|
| | | | 50,000 | | | | | | 130.00 | | |
June 2023 Placement Agent Warrants
|
| | | | 3,500 | | | | | | 175.20 | | |
September 2023 Placement Agent Warrants
|
| | | | 21,497 | | | | | | 25.50 | | |
December 2023 Placement Agent Warrants . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 7,500 | | | | | | 12.10 | | |
| | | | | | | | | | | | | |
| | |
Per Share
and common stock purchase warrants |
| |
Per Pre-Funded Warrant
and common stock purchase warrants |
| |
Total
|
| |||||||||
Public offering price
|
| | | $ | 1.22 | | | | | $ | 1.21 | | | | | $ | 7,250,000 | | |
Less placement agent fees
|
| | | $ | 0.0854 | | | | | | | | | | | $ | 507,500 | | |
Proceeds to us, before other expenses
|
| | | $ | 1.1346 | | | | | $ | 1.1253 | | | | | $ | 6,742,500 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
Page
|
| |||
AUDITED FINANCIAL STATEMENTS | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
INTERIM FINANCIAL STATEMENTS | | | | | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,968,418 | | | | | $ | 20,825,860 | | |
Grant receivable
|
| | | | 360,229 | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 2,050,758 | | | | | | 1,906,315 | | |
Total current assets
|
| | | | 7,379,405 | | | | | | 22,732,175 | | |
Property and equipment, net of depreciation
|
| | | | 208,581 | | | | | | 206,268 | | |
Total assets
|
| | | $ | 7,587,986 | | | | | $ | 22,938,443 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 4,347,290 | | | | | $ | 2,503,569 | | |
Deferred grant income
|
| | | | — | | | | | | 30,528 | | |
Total current liabilities
|
| | | | 4,347,290 | | | | | | 2,534,097 | | |
Total liabilities
|
| | | | 4,347,290 | | | | | | 2,534,097 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock – $0.0001 par value; 10,000,000 and 5,000,000 shares authorized at December 31, 2022 and 2021, respectively; -0- shares issued and outstanding at December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
Common stock – $0.0001 par value, 290,000,000 shares authorized at December 31, 2022 and 2021; 12,977,234 and 12,904,574 shares issued and outstanding at December 31, 2022 and 2021, respectively
|
| | | | 1,298 | | | | | | 1,291 | | |
Additional paid-in capital
|
| | | | 31,109,647 | | | | | | 30,708,336 | | |
Accumulated deficit
|
| | | | (27,870,249) | | | | | | (10,305,281) | | |
Total stockholders’ equity
|
| | | | 3,240,696 | | | | | | 20,404,346 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 7,587,986 | | | | | $ | 22,938,443 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | $ | 10,232,366 | | | | | $ | 2,753,966 | | |
General and administrative
|
| | | | 8,433,448 | | | | | | 3,397,169 | | |
Total operating expenses
|
| | | | 18,665,814 | | | | | | 6,151,135 | | |
Operating loss
|
| | | | (18,665,814) | | | | | | (6,151,135) | | |
Other income (expense) | | | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | — | | | | | | (867,000) | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (6,109) | | |
Grant income
|
| | | | 1,080,436 | | | | | | 278,333 | | |
Loss on sale of equipment
|
| | | | — | | | | | | (3,082) | | |
Interest expense
|
| | | | — | | | | | | (95,070) | | |
Interest income
|
| | | | 20,410 | | | | | | 664 | | |
Total other income (expense), net
|
| | | | 1,100,846 | | | | | | (692,264) | | |
Net loss
|
| | | $ | (17,564,968) | | | | | $ | (6,843,399) | | |
Basic and diluted net loss per share | | | | | | | | | | | | | |
Net loss
|
| | | $ | (17,564,968) | | | | | $ | (6,843,399) | | |
Weighted-average common shares outstanding
|
| | | | 12,977,234 | | | | | | 8,425,880 | | |
Net loss per share
|
| | | $ | (1.35) | | | | | $ | (0.81) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2020
|
| | | | 4,636,216 | | | | | $ | 464 | | | | | $ | 65,949 | | | | | $ | (12,763) | | | | | $ | (3,461,882) | | | | | $ | (3,408,232) | | |
Issuance of common stock in
initial public offering, net of offering costs |
| | | | 7,187,500 | | | | | | 719 | | | | | | 25,399,954 | | | | | | — | | | | | | — | | | | | | 25,400,673 | | |
Conversion of convertible promissory notes, including embedded derivative, to common stock upon completion of initial public offering
|
| | | | 1,068,135 | | | | | | 107 | | | | | | 4,991,324 | | | | | | — | | | | | | — | | | | | | 4,991,431 | | |
Exercise of warrants
|
| | | | 12,723 | | | | | | 1 | | | | | | 64,751 | | | | | | — | | | | | | — | | | | | | 64,752 | | |
Proceeds from subscription receivable
|
| | | | — | | | | | | — | | | | | | — | | | | | | 13,125 | | | | | | — | | | | | | 13,125 | | |
Interest on subscription receivable
|
| | | | — | | | | | | — | | | | | | 362 | | | | | | (362) | | | | | | — | | | | | | — | | |
Share based compensation expense
|
| | | | — | | | | | | — | | | | | | 185,996 | | | | | | — | | | | | | — | | | | | | 185,996 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,843,399) | | | | | | (6,843,399) | | |
Balance, December 31, 2021
|
| | | | 12,904,574 | | | | | | 1,291 | | | | | | 30,708,336 | | | | | | — | | | | | | (10,305,281) | | | | | | 20,404,346 | | |
Exercise of stock options
|
| | | | 72,660 | | | | | | 7 | | | | | | 5,982 | | | | | | — | | | | | | — | | | | | | 5,989 | | |
Share based compensation expense
|
| | | | — | | | | | | — | | | | | | 395,329 | | | | | | — | | | | | | — | | | | | | 395,329 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,564,968) | | | | | | (17,564,968) | | |
Balance, December 31, 2022
|
| | | | 12,977,234 | | | | | $ | 1,298 | | | | | $ | 31,109,647 | | | | | $ | — | | | | | $ | (27,870,249) | | | | | $ | 3,240,696 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (17,564,968) | | | | | $ | (6,843,399) | | |
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 98,606 | | | | | | 42,470 | | |
Share-based compensation expense
|
| | | | 395,329 | | | | | | 185,996 | | |
Loss on sale of equipment
|
| | | | — | | | | | | 3,082 | | |
Change in fair market value of derivative liabilities
|
| | | | — | | | | | | 867,000 | | |
Non-cash interest expense
|
| | | | — | | | | | | 39,471 | | |
Change in fair value of warrant liability (see statements of operations)
|
| | | | — | | | | | | 6,109 | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (144,444) | | | | | | (1,903,114) | | |
Accounts payable and accrued expenses
|
| | | | 1,843,722 | | | | | | 2,285,059 | | |
Deferred grant income
|
| | | | (30,528) | | | | | | 30,528 | | |
Grants receivable
|
| | | | (360,229) | | | | | | — | | |
Payment of amount due to related parties
|
| | | | — | | | | | | (35,685) | | |
Accrued interest on convertible promissory notes
|
| | | | — | | | | | | 55,598 | | |
Net cash used in operating activities
|
| | | | (15,762,512) | | | | | | (5,266,885) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of equipment
|
| | | | (100,919) | | | | | | (254,820) | | |
Proceeds from sale of equipment
|
| | | | — | | | | | | 3,000 | | |
Net cash used in investing activities
|
| | | | (100,919) | | | | | | (251,820) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from initial public offering (IPO) of common stock, net of offering costs
|
| | | | — | | | | | | 26,335,100 | | |
Proceeds from exercise of stock options
|
| | | | 5,989 | | | | | | — | | |
Proceeds from subscription receivable
|
| | | | — | | | | | | 13,125 | | |
Proceeds from exercise of warrants
|
| | | | — | | | | | | 29,267 | | |
Payments of deferred offering costs
|
| | | | — | | | | | | (860,943) | | |
Net cash provided by financing activities
|
| | | | 5,989 | | | | | | 25,516,549 | | |
Net change in cash
|
| | | | (15,857,442) | | | | | | 19,997,844 | | |
Cash, beginning of year
|
| | | | 20,825,860 | | | | | | 828,016 | | |
Cash, end of year
|
| | | $ | 4,968,418 | | | | | $ | 20,825,860 | | |
Supplemental disclosure of cash flow | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 37,115 | | | | | $ | 17,870 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Accrued interest on subscriptions receivable
|
| | | $ | — | | | | | $ | 362 | | |
Conversion of convertible promissory notes, including embedded derivative, to common stock
|
| | | $ | — | | | | | $ | 4,991,431 | | |
Deferred offering costs adjusted into additional paid-in capital in connection with IPO
|
| | | $ | — | | | | | $ | 73,484 | | |
Fair value of warrant liability associated with warrant exercise
|
| | | $ | — | | | | | $ | 35,485 | | |
Underwriting discounts and commissions paid from gross proceeds of IPO
|
| | | $ | — | | | | | $ | 2,414,900 | | |
| | |
Estimated useful life
|
|
Laboratory equipment
|
| | 3 years | |
Furniture and fixtures
|
| | 5 years | |
Computer and office equipment
|
| | 3 years | |
Leasehold improvements
|
| |
Shorter of the useful life or remaining lease term
|
|
|
Balance, December 31, 2020
|
| | | $ | 1,780,376 | | |
|
Changes in fair value of derivative liability
|
| | | | 867,000 | | |
|
Extinguishment of liability on conversion of Notes
|
| | | | (2,647,376) | | |
|
Changes in fair value of warrant liability
|
| | | | 6,109 | | |
|
Extinguishment of liability on exercise of warrants
|
| | | | (6,109) | | |
|
Balance, December 31, 2021
|
| | | | — | | |
|
No changes during year ended December 31, 2022
|
| | | | — | | |
|
Balance, December 31, 2022
|
| | | $ | — | | |
| | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Prepaid operating expenses
|
| | | $ | 122,428 | | | | | $ | 61,459 | | |
Contract manufacturers and research organizations
|
| | | | 241,111 | | | | | | 441,593 | | |
Insurance premiums
|
| | | | 1,255,317 | | | | | | 1,393,853 | | |
Prepaid FICA
|
| | | | 422,492 | | | | | | 0 | | |
Deposits
|
| | | | 9,410 | | | | | | 9,410 | | |
| | | | $ | 2,050,758 | | | | | $ | 1,906,315 | | |
| | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Laboratory and computer equipment
|
| | | $ | 348,441 | | | | | $ | 247,522 | | |
Less accumulated depreciation
|
| | | | (139,860) | | | | | | (41,254) | | |
Total property and equipment, net
|
| | | $ | 208,581 | | | | | $ | 206,268 | | |
| | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Professional and general consulting fees
|
| | | $ | 758,816 | | | | | $ | 218,476 | | |
R&D-related – CMOs, CROs, supplies, equipment and consulting
|
| | | | 2,397,038 | | | | | | 595,465 | | |
General expenses
|
| | | | 124,676 | | | | | | 256,463 | | |
Insurance premiums
|
| | | | 844,283 | | | | | | 945,928 | | |
Payroll and benefits
|
| | | | 164,657 | | | | | | 482,237 | | |
Accrued license payments
|
| | | | 57,820 | | | | | | 5,000 | | |
| | | | $ | 4,347,290 | | | | | $ | 2,503,569 | | |
| | | | | | | | | | | | | |
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 | | |
| | |
Number of
shares |
| |
Weighted
average exercise price per share |
| |
Weighted
average contractual term (years) |
| |||||||||
Outstanding at December 31, 2020
|
| | | | 1,756,279 | | | | | $ | 0.25 | | | | | | 5.9 | | |
Granted
|
| | | | 36,393 | | | | | | 3.91 | | | | | | 5.5 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | (78,979) | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2021
|
| | | | 1,713,693 | | | | | | 0.33 | | | | | | 5.2 | | |
Granted
|
| | | | 1,376,000 | | | | | | 1.22 | | | | | | 6.4 | | |
Exercised
|
| | | | (72,660) | | | | | | 0.08 | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 30, 2022
|
| | | | 3,017,033 | | | | | $ | 0.74 | | | | | | 5.3 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
Years ended December 31,
|
| ||||||
| | |
2022
|
| |
2021
|
| |||
Risk-free interest rate
|
| |
1.38% – 4.12%
|
| | | | 0.59% | | |
Expected term (in years)
|
| |
3.5 – 10.0
|
| | | | 6.0 | | |
Expected volatility
|
| |
93.2%
|
| | | | 97.2% | | |
Expected dividend yield
|
| |
—
|
| | | | — | | |
Fair value per share of underlying stock
|
| |
$0.51 – $2.45
|
| | | $ | 3.91 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Basic and diluted net loss per share | | | | | | | | | | | | | |
Net loss
|
| | | $ | (17,564,968) | | | | | $ | (6,843,399) | | |
Weighted-average common shares outstanding
|
| | | | 12,977,234 | | | | | | 8,425,880 | | |
Net loss per share
|
| | | $ | (1.35) | | | | | $ | (0.81) | | |
| | | | | | | | | | | | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Federal income tax benefit at statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State and local tax, net of federal benefit
|
| | | | 6.3% | | | | | | 4.5% | | |
Permanent differences
|
| | | | (0.1)% | | | | | | (3.2)% | | |
Research and development credit
|
| | | | 2.4% | | | | | | —% | | |
Stock-based compensation
|
| | | | (0.4)% | | | | | | —% | | |
Change in valuation allowance
|
| | | | (29.2)% | | | | | | (23.1)% | | |
Effective income tax rate
|
| | | | 0.0% | | | | | | (0.8)% | | |
| | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net operating loss carryforwards
|
| | | $ | 3,434,543 | | | | | $ | 1,353,293 | | |
Capitalized research and development
|
| | | | 3,166,280 | | | | | | 666,145 | | |
Capitalized patent and other costs
|
| | | | 5,219 | | | | | | 4,829 | | |
Stock-based compensation
|
| | | | 69,592 | | | | | | 35,123 | | |
Accrued expenses
|
| | | | 24,521 | | | | | | 16,798 | | |
Fixed assets
|
| | | | 1,889 | | | | | | — | | |
Research and development tax credit carryforwards
|
| | | | 454,616 | | | | | | — | | |
Subtotal deferred tax assets before valuation allowance
|
| | | | 7,156,660 | | | | | | 2,076,188 | | |
Less valuation allowance
|
| | | | (7,156,660) | | | | | | (2,019,835) | | |
Deferred tax assets
|
| | | | — | | | | | | 56,353 | | |
Deferred tax liability
|
| | | | | | | | | | | | |
Fixed assets
|
| | | | — | | | | | | (56,353) | | |
Net deferred taxes
|
| | | $ | — | | | | | $ | — | | |
| | | | | | | | | | | | | |
| | |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,452,934 | | | | | $ | 4,968,418 | | |
Grant receivable
|
| | | | — | | | | | | 360,229 | | |
Prepaid expenses and other current assets
|
| | | | 1,920,482 | | | | | | 2,050,758 | | |
Total current assets
|
| | | | 9,373,416 | | | | | | 7,379,405 | | |
Property and equipment, net of depreciation
|
| | | | 152,362 | | | | | | 208,581 | | |
Right-of-use asset, net of amortization
|
| | | | 590,212 | | | | | | — | | |
Security deposit
|
| | | | 111,856 | | | | | | — | | |
Total assets
|
| | | $ | 10,227,846 | | | | | $ | 7,587,986 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 5,138,952 | | | | | $ | 4,347,290 | | |
Deferred grant income
|
| | | | 54,306 | | | | | | — | | |
Short-term lease liability
|
| | | | 404,928 | | | | | | — | | |
Total current liabilities
|
| | | | 5,598,186 | | | | | | 4,347,290 | | |
Long-term lease liability
|
| | | | 189,766 | | | | | | — | | |
Total liabilities
|
| | | | 5,787,952 | | | | | | 4,347,290 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock – $0.0001 par value; 10,000,000 shares authorized at September 30, 2023, and December 31, 2022; -0- shares issued and outstanding at September 30, 2023 and December 31, 2022
|
| | | | — | | | | | | — | | |
Common stock – $0.0001 par value, 290,000,000 shares authorized at
September 30, 2023, and December 31, 2022; 10,687,724 and 648,862 shares issued and outstanding at September 30, 2023, and December 31, 2022, respectively |
| | | | 1,069 | | | | | | 65 | | |
Additional paid-in capital
|
| | | | 46,767,623 | | | | | | 31,110,880 | | |
Accumulated deficit
|
| | | | (42,328,798) | | | | | | (27,870,249) | | |
Total stockholders’ equity
|
| | | | 4,439,894 | | | | | | 3,240,696 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 10,227,846 | | | | | $ | 7,587,986 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,342,644 | | | | | $ | 3,044,024 | | | | | $ | 8,899,904 | | | | | $ | 7,545,628 | | |
General and administrative
|
| | | | 1,984,890 | | | | | | 1,909,536 | | | | | | 6,459,578 | | | | | | 5,592,727 | | |
Total operating expenses
|
| | | | 5,327,534 | | | | | | 4,953,560 | | | | | | 15,359,482 | | | | | | 13,138,355 | | |
Operating loss
|
| | | | (5,327,534) | | | | | | (4,953,560) | | | | | | (15,359,482) | | | | | | (13,138,355) | | |
Other income | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant income
|
| | | | 27,441 | | | | | | 654,949 | | | | | | 895,786 | | | | | | 696,669 | | |
Interest income
|
| | | | 131 | | | | | | 9,001 | | | | | | 5,148 | | | | | | 10,774 | | |
Total other income
|
| | | | 27,572 | | | | | | 663,950 | | | | | | 900,934 | | | | | | 707,443 | | |
Net loss
|
| | | $ | (5,299,962) | | | | | $ | (4,289,610) | | | | | $ | (14,458,548) | | | | | $ | (12,430,912) | | |
Basic and diluted loss per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (5,299,962) | | | | | $ | (4,289,610) | | | | | $ | (14,458,548) | | | | | $ | (12,430,912) | | |
Weighted-average common shares outstanding
|
| | | | 3,157,194 | | | | | | 648,862 | | | | | | 1,708,889 | | | | | | 648,862 | | |
Net loss per share
|
| | | $ | (1.68) | | | | | $ | (6.61) | | | | | $ | (8.46) | | | | | $ | (19.16) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Nine months ended September 30, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2022
|
| | | | 648,862 | | | | | $ | 65 | | | | | $ | 31,110,880 | | | | | $ | (27,870,249) | | | | | $ | 3,240,696 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,816,934) | | | | | | (4,816,934) | | |
Exercise of stock options
|
| | | | 142,315 | | | | | | 14 | | | | | | 1,180,672 | | | | | | — | | | | | | 1,180,686 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 158,760 | | | | | | — | | | | | | 158,760 | | |
Balance, March 31, 2023 (unaudited)
|
| | | | 791,177 | | | | | | 79 | | | | | | 32,450,312 | | | | | | (32,687,183) | | | | | | (236,792) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,341,653) | | | | | | (4,341,653) | | |
Issuances of common stock, net
|
| | | | 1,159,497 | | | | | | 116 | | | | | | 6,495,308 | | | | | | — | | | | | | 6,495,424 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 175,484 | | | | | | — | | | | | | 175,484 | | |
Balance, June 30, 2023 (unaudited)
|
| | | | 1,950,674 | | | | | | 195 | | | | | | 39,121,104 | | | | | | (37,028,836) | | | | | | 2,092,463 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,299,962) | | | | | | (5,299,962) | | |
Issuances of common stock, net
|
| | | | 8,737,050 | | | | | | 874 | | | | | | 7,254,188 | | | | | | — | | | | | | 7,255,062 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 392,331 | | | | | | — | | | | | | 392,331 | | |
Balance, September 30, 2023 (unaudited)
|
| | | | 10,687,724 | | | | | $ | 1,069 | | | | | $ | 46,767,623 | | | | | $ | (42,328,798) | | | | | $ | 4,439,894 | | |
Nine months ended September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2021
|
| | | | 645,229 | | | | | $ | 65 | | | | | $ | 30,709,562 | | | | | $ | (10,305,281) | | | | | $ | 20,404,346 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,470,070) | | | | | | (3,470,070) | | |
Exercise of stock options
|
| | | | 3,633 | | | | | | — | | | | | | 5,989 | | | | | | — | | | | | | 5,989 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 60,573 | | | | | | — | | | | | | 60,573 | | |
Balance, March 31, 2022 (unaudited)
|
| | | | 648,862 | | | | | | 65 | | | | | | 30,776,124 | | | | | | (13,775,351) | | | | | | 17,000,838 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,671,232) | | | | | | (4,671,232) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 98,599 | | | | | | — | | | | | | 98,599 | | |
Balance, June 30, 2022 (unaudited)
|
| | | | 648,862 | | | | | | 65 | | | | | | 30,874,723 | | | | | | (18,446,583) | | | | | | 12,428,205 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,289,610) | | | | | | (4,289,610) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 105,602 | | | | | | — | | | | | | 105,602 | | |
Balance, September 30, 2022 (unaudited)
|
| | | | 648,862 | | | | | $ | 65 | | | | | $ | 30,980,325 | | | | | $ | (22,736,193) | | | | | $ | 8,244,197 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (14,458,548) | | | | | $ | (12,430,912) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation
|
| | | | 91,828 | | | | | | 69,101 | | |
Amortization of right-of-use asset
|
| | | | 284,745 | | | | | | — | | |
Share-based compensation expense
|
| | | | 726,575 | | | | | | 264,774 | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 130,276 | | | | | | (385,152) | | |
Accounts payable and accrued expenses
|
| | | | 791,661 | | | | | | 1,234,270 | | |
Deferred grant income
|
| | | | 54,306 | | | | | | (6,990) | | |
Grants receivable
|
| | | | 360,229 | | | | | | (487,879) | | |
Security deposit
|
| | | | (111,856) | | | | | | — | | |
Operating lease liability
|
| | | | (280,262) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (12,411,046) | | | | | | (11,742,788) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of equipment
|
| | | | (35,609) | | | | | | (72,704) | | |
Net cash used in investing activities
|
| | | | (35,609) | | | | | | (72,704) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net proceeds from sales of common stock
|
| | | | 14,931,171 | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | — | | | | | | 5,989 | | |
Payments of deferred offering costs
|
| | | | — | | | | | | (225,817) | | |
Net cash provided by (used in) financing activities
|
| | | | 14,931,171 | | | | | | (219,828) | | |
Net change in cash
|
| | | | 2,484,516 | | | | | | (12,035,320) | | |
Cash, beginning of period
|
| | | | 4,968,418 | | | | | | 20,825,860 | | |
Cash, end of period
|
| | | $ | 7,452,934 | | | | | $ | 8,790,540 | | |
Supplemental disclosure of cash flow | | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | | |
Interest related to insurance premium payment plan
|
| | | $ | 20,535 | | | | | $ | 20,623 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | 874,957 | | | | | $ | — | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 10,000 | | |
| | |
Estimated useful life
|
|
Laboratory equipment
|
| | 3 years | |
Furniture and fixtures
|
| | 5 years | |
Computer and office equipment
|
| | 3 years | |
Leasehold improvements
|
| |
Shorter of the useful life or remaining lease term
|
|
| | | | |
| | |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
Prepaid operating expenses
|
| | | $ | 238,617 | | | | | $ | 122,428 | | |
Contract manufacturers and research organizations
|
| | | | 658,188 | | | | | | 241,111 | | |
Insurance premiums
|
| | | | 601,185 | | | | | | 1,255,317 | | |
Prepaid FICA
|
| | | | 422,492 | | | | | | 422,492 | | |
Deposits
|
| | | | — | | | | | | 9,410 | | |
| | | | $ | 1,920,482 | | | | | $ | 2,050,758 | | |
| | | | | | | | | | | | | |
| | |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
Laboratory and computer equipment
|
| | | $ | 384,050 | | | | | $ | 348,441 | | |
Less accumulated depreciation
|
| | | | (231,688) | | | | | | (139,860) | | |
Total property and equipment, net
|
| | | $ | 152,362 | | | | | $ | 208,581 | | |
| | | | | | | | | | | | | |
| | |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
Professional and general consulting fees
|
| | | $ | 778,556 | | | | | $ | 758,816 | | |
R&D-related – CMOs, CROs, supplies, equipment and consulting
|
| | | | 3,110,537 | | | | | | 2,397,038 | | |
General expenses
|
| | | | 440,672 | | | | | | 124,676 | | |
Insurance premiums
|
| | | | 525,425 | | | | | | 844,283 | | |
Payroll and benefits
|
| | | | 222,440 | | | | | | 164,657 | | |
Accrued license payments
|
| | | | 61,322 | | | | | | 57,820 | | |
| | | | $ | 5,138,952 | | | | | $ | 4,347,290 | | |
| | | | | | | | | | | | | |
Operating Leases
|
| |
Nine Months
Ended September 30, 2023 |
| |||
Weighted average remaining lease term (years)
|
| | | | 1.33 | | |
Weighted average discount rate
|
| | | | 3.6% | | |
| | | | | | | |
Year ending December 31,
|
| | | | | | |
2023
|
| | | $ | 111,856 | | |
2024
|
| | | | 459,749 | | |
2025
|
| | | | 38,291 | | |
Total undiscounted lease payments
|
| | | | 609,896 | | |
Imputed interest
|
| | | | (15,202) | | |
Lease liability
|
| | | $ | 594,694 | | |
| | | | | | | |
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 | | |
| | | | | | | |
Description
|
| |
Number
of Shares |
| |
Exercise Price
Per Share |
| ||||||
IPO Underwriter Warrants
|
| | | | 15,625 | | | | | $ | 100.00 | | |
February Placement Agent Warrants
|
| | | | 9,962 | | | | | | 13.18 | | |
Consultant Warrants
|
| | | | 6,250 | | | | | | 10.00 | | |
Series A-1 warrants
|
| | | | 2,000,000 | | | | | | 3.25 | | |
Series A-2 warrants
|
| | | | 2,000,000 | | | | | | 3.25 | | |
June Placement Agent Warrants
|
| | | | 140,000 | | | | | | 4.38 | | |
Unexercised pre-funded warrants from September Offering
|
| | | | 9,075,950 | | | | | | 0.01 | | |
September Underwriter Warrants
|
| | | | 843,150 | | | | | | 0.6375 | | |
| | | | | | | | | | | | | |
Date
|
| |
Number of
Options |
| |
Exercise Price
Per Share |
| ||||||
February 2022
|
| | | | 12,950 | | | | | $ | 49.00 | | |
March 2022
|
| | | | 9,700 | | | | | $ | 42.40 | | |
June 2022
|
| | | | 1,425 | | | | | $ | 24.80 | | |
October 2022
|
| | | | 12,125 | | | | | $ | 21.40 | | |
December 2022
|
| | | | 32,600 | | | | | $ | 10.20 | | |
May 10, 2023
|
| | | | 1,425 | | | | | $ | 5.97 | | |
May 19, 2023
|
| | | | 115,000 | | | | | $ | 5.67 | | |
| | | | | | | | | | | | | |
| | |
Number of
shares |
| |
Weighted
average exercise price per share |
| |
Weighted
average contractual term (years) |
| |||||||||
Outstanding at December 31, 2021
|
| | | | 85,685 | | | | | $ | 6.60 | | | | | | 5.2 | | |
Granted
|
| | | | 68,800 | | | | | | 24.40 | | | | | | 6.4 | | |
Exercised
|
| | | | (3,633) | | | | | | 1.60 | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2022
|
| | | | 150,852 | | | | | | 14.80 | | | | | | 5.3 | | |
Granted
|
| | | | 116,425 | | | | | | 5.67 | | | | | | 0.9 | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Number of
shares |
| |
Weighted
average exercise price per share |
| |
Weighted
average contractual term (years) |
| |||||||||
Forfeited
|
| | | | (5,275) | | | | | | 0.63 | | | | | | — | | |
Outstanding at September 30, 2023
|
| | | | 262,002 | | | | | $ | 10.81 | | | | | | 4.6 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
Nine months ended September 30,
|
| |||
| | |
2023
|
| |
2022
|
|
Risk-free interest rate
|
| |
4.01% – 4.72%
|
| |
1.38% – 2.79%
|
|
Expected term (in years)
|
| |
6.0
|
| |
3.5 – 6.0
|
|
Expected volatility
|
| |
100.6% – 100.8%
|
| |
93.2%
|
|
Expected dividend yield
|
| |
—
|
| |
—
|
|
Fair value per share of underlying stock
|
| |
$0.283 – $0.299
|
| |
$1.24 – $2.45
|
|
| | | | | | | |
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Basic and diluted loss per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (5,299,962) | | | | | $ | (4,289,610) | | | | | $ | (14,458,548) | | | | | $ | (12,430,912) | | |
Weighted-average common shares outstanding
|
| | | | 3,157,194 | | | | | | 648,862 | | | | | | 1,708,889 | | | | | | 648,862 | | |
Net loss per share
|
| | | $ | (1.68) | | | | | $ | (6.61) | | | | | $ | (8.46) | | | | | $ | (19.16) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |