| | |
Per share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | 18.00 | | | | | $ | 162,000,000 | | |
Underwriting discounts and commissions(1) | | | | $ | 1.26 | | | | | $ | 11,340.000 | | |
Proceeds to SpringWorks Therapeutics, Inc., before expenses | | | | $ | 16.74 | | | | | $ | 150,660,000 | | |
| J.P. Morgan | | |
Goldman Sachs & Co. LLC
|
| |
Cowen
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 86 | | | |
| | | | 88 | | | |
| | | | 90 | | | |
| | | | 108 | | | |
| | | | 162 | | | |
| | | | 171 | | | |
| | | | 182 | | | |
| | | | 184 | | | |
| | | | 189 | | | |
| | | | 192 | | | |
| | | | 198 | | | |
| | | | 200 | | | |
| | | | 205 | | | |
| | | | 218 | | | |
| | | | 218 | | | |
| | | | 218 | | | |
| | | | F-1 | | |
(In thousands, except unit and per unit and share
and per share data) |
| |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year Ended
December 31, 2018 |
| |
Six months ended June 30,
|
| |||||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,799 | | | | | $ | 9,898 | | | | | $ | 2,786 | | | | | $ | 19,628 | | |
General and administrative
|
| | | | 1,861 | | | | | | 8,593 | | | | | | 4,028 | | | | | | 6,911 | | |
Total operating expenses
|
| | | | 4,660 | | | | | | 18,491 | | | | | | 6,814 | | | | | | 26,539 | | |
Loss from operations
|
| | | | (4,660) | | | | | | (18,491) | | | | | | (6,814) | | | | | | (26,539) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | | 21 | | | | | | 678 | | | | | | 224 | | | | | | 1,283 | | |
Total other Income
|
| | | | 21 | | | | | | 678 | | | | | | 224 | | | | | | 1,283 | | |
Net loss
|
| | | | (4,639) | | | | | | (17,813) | | | | | | (6,590) | | | | | | (25,256) | | |
Net gain attributable to extinguishment of Series A convertible preferred shares and Junior Series A convertible preferred
shares |
| | | | — | | | | | | — | | | | | | — | | | | | | 7,729 | | |
Net loss attributable to common stockholders
|
| | | $ | (4,639) | | | | | $ | (17,813) | | | | | $ | (6,590) | | | | | $ | (17,527) | | |
Net loss per common unit, basic and diluted(1)
|
| | | | | | | | | $ | (52.24) | | | | | $ | (37.60) | | | | | | | | |
Net loss per common share attributable to common stockholders, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | (22.47) | | |
Weighted average common units outstanding, basic and diluted(1)
|
| | | | | | | | | | 341,014 | | | | | | 175,291 | | | | | | | | |
Weighted average common shares, outstanding, basic and diluted
|
| | | | | | | | | | — | | | | | | | | | | | | 780,066 | | |
Pro forma net loss per share, basic and diluted
(unaudited)(2) |
| | | | | | | | | $ | (2.00) | | | | | | | | | | | $ | (0.79) | | |
Pro forma weighted average common shares outstanding, basic and diluted (unaudited)(2)
|
| | | | | | | | | | 8,927,163 | | | | | | | | | | | | 22,195,710 | | |
| | |
As of June 30, 2019
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro forma(1)
|
| |
Pro forma as
adjusted(2)(3) |
| |||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 185,291 | | | | | $ | 185,291 | | | | | $ | 332,618 | | |
Working capital(3)
|
| | | | 178,152 | | | | | | 178,152 | | | | | | 325,479 | | |
Total assets
|
| | | | 194,632 | | | | | | 194,632 | | | | | | 341,959 | | |
Convertible preferred shares
|
| | | | 217,290 | | | | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (39,979) | | | | | | (39,979) | | | | | | (39,979) | | |
Stockholders’ (deficit) equity
|
| | | | (33,657) | | | | | | 183,633 | | | | | | 330,961 | | |
| | |
As of June 30, 2019
|
| |||||||||||||||
(in thousands, except per share data)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro forma
as adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 185,291 | | | | | $ | 185,291 | | | | | $ | 332,618 | | |
Series A convertible preferred stock, $0.0001 par value; 103,000,000 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | $ | 92,700 | | | | | $ | — | | | | | $ | — | | |
Series B convertible preferred stock, $0.0001 par value, net of
issuance cost; 86,639,279 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted |
| | | | 124,590 | | | | | | — | | | | | | — | | |
Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Junior Series A convertible preferred stock, $0.0001 par value; 6,437,500 shares authorized, issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | | 3,882 | | | | | | — | | | | | | — | | |
Preferred stock, $0.0001 par value; no shares authorized, issued or outstanding, actual; 10,000,000 shares authorized and no shares issued or outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value, 35,372,778 authorized, 3,088,636 shares issued and outstanding, actual; 150,000,000 shares authorized, pro forma and pro forma as adjusted; 32,882,995 shares issued and outstanding, pro forma; 41,882,995 shares issued and outstanding, pro forma as adjusted
|
| | | | — | | | | | | 3 | | | | | | 4 | | |
Additional paid-in capital
|
| | | | 2,440 | | | | | | 223,609 | | | | | | 370,936 | | |
Accumulated deficit
|
| | | | (39,979) | | | | | | (39,979) | | | | | | (39,979) | | |
Total stockholders’ (deficit) equity
|
| | | | (33,657) | | | | | | 183,633 | | | | | | 330,961 | | |
Total capitalization
|
| | | $ | 183,633 | | | | | $ | 183,633 | | | | | $ | 330,961 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 18.00 | | |
|
Historical net tangible book value (deficit) per share as of June 30, 2019
|
| | | $ | (12.15) | | | | | | | | |
|
Increase in net tangible book value per share attributable to the pro forma adjustments described above
|
| | | | 17.73 | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2019
|
| | | | 5.58 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to
this offering |
| | | | 2.32 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 7.90 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 10.10 | | |
|
| | |
Shares purchased
|
| |
Total consideration
|
| |
Weighted
average price per share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders before this offering
|
| | | | 32,882,995 | | | | | | 79% | | | | | $ | 228,003 | | | | | | 58% | | | | | $ | 7.91 | | |
New investors participating in this offering
|
| | | | 9,000,000 | | | | | | 21% | | | | | $ | 162,000 | | | | | | 42% | | | | | $ | 18.00 | | |
Total
|
| | | | 41,882,995 | | | | | | 100% | | | | | $ | 390,003 | | | | | | 100% | | | | | | | | |
(in thousands, except unit and per unit and
share and per share data) |
| |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year ended
December 31, 2018 |
| |
Six months ended June 30,
|
| |||||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,799 | | | | | $ | 9,898 | | | | | $ | 2,786 | | | | | $ | 19,628 | | |
General and administrative
|
| | | | 1,861 | | | | | | 8,593 | | | | | | 4,028 | | | | | | 6,911 | | |
Total operating expenses
|
| | | | 4,660 | | | | | | 18,491 | | | | | | 6,814 | | | | | | 26,539 | | |
Loss from operations
|
| | | | (4,660) | | | | | | (18,491) | | | | | | (6,814) | | | | | | (26,539) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | | 21 | | | | | | 678 | | | | | | 224 | | | | | | 1,283 | | |
Total other Income
|
| | | | 21 | | | | | | 678 | | | | | | 224 | | | | | | 1,283 | | |
Net loss
|
| | | | (4,639) | | | | | | (17,813) | | | | | | (6,590) | | | | | | (25,256) | | |
Net gain attributable to extinguishment of Series A convertible preferred units and Junior Series A convertible
preferred units |
| | | | — | | | | | | — | | | | | | — | | | | | | 7,729 | | |
Net loss attributable to common stockholders
|
| | | $ | (4,639) | | | | | $ | (17,813) | | | | | $ | (6,590) | | | | | $ | (17,527) | | |
Net loss per common unit, basic and diluted(1)
|
| | | | | | | | | $ | (52.24) | | | | | $ | (37.60) | | | | | | | | |
Net loss per common share attributable to common stockholders, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | (22.47) | | |
Weighted average common units outstanding, basic and diluted
|
| | | | | | | | | | 341,014 | | | | | | 175,291 | | | | | | — | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | | | | | | | — | | | | | | | | | | | | 780,066 | | |
Pro forma net loss per share, basic and diluted (unaudited)(2)
|
| | | | | | | | | $ | (2.00) | | | | | | | | | | | $ | (0.79) | | |
Pro forma weighted average common shares outstanding, basic and diluted (unaudited)(2)
|
| | | | | | | | | | 8,927,163 | | | | | | | | | | | | 22,195,710 | | |
| | |
As of December 31,
|
| |
As of June 30, 2019
|
| ||||||||||||
(in thousands)
|
| |
2017
|
| |
2018
|
| ||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 10,271 | | | | | $ | 45,648 | | | | | $ | 185,291 | | |
Working capital(1)
|
| | | | 9,888 | | | | | | 43,353 | | | | | | 178,152 | | |
Total assets
|
| | | | 10,582 | | | | | | 48,390 | | | | | | 194,632 | | |
Series A convertible preferred units and shares
|
| | | | 12,554 | | | | | | 62,930 | | | | | | 92,700 | | |
Series B convertible preferred shares
|
| | | | — | | | | | | — | | | | | | 124,590 | | |
Accumulated deficit
|
| | | | (4,639) | | | | | | (22,452) | | | | | | (39,979) | | |
Stockholders’ (deficit)
|
| | | | (2,625) | | | | | | (19,369) | | | | | | (33,657) | | |
(in thousands)
|
| |
Six months ended June 30,
|
| |
Change
|
| ||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,786 | | | | | $ | 19,628 | | | | | $ | 16,842 | | |
General and administrative
|
| | | | 4,028 | | | | | | 6,911 | | | | | | 2,883 | | |
Total operating expenses
|
| | | | 6,814 | | | | | | 26,539 | | | | | | 19,725 | | |
Loss from operations
|
| | | | (6,814) | | | | | | (26,539) | | | | | | (19,725) | | |
Other income: | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | | 224 | | | | | | 1,283 | | | | | | 1,059 | | |
Total other income, net
|
| | | | 224 | | | | | | 1,283 | | | | | | 1,059 | | |
Net loss
|
| | | $ | (6,590) | | | | | $ | (25,256) | | | | | $ | (18,666) | | |
(in thousands)
|
| |
Six months ended June 30,
|
| |
Change
|
| ||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||
Nirogacestat
|
| | | $ | 1,665 | | | | | $ | 11,935 | | | | | $ | 10,270 | | |
Mirdametinib
|
| | | | 624 | | | | | | 5,881 | | | | | | 5,257 | | |
Other
|
| | | | 497 | | | | | | 1,812 | | | | | | 1,315 | | |
Total research and development expenses
|
| | | $ | 2,786 | | | | | $ | 19,628 | | | | | $ | 16,842 | | |
(in thousands)
|
| |
Six months ended June 30,
|
| |
Change
|
| ||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||
Personnel-related
|
| | | $ | 1,636 | | | | | $ | 2,770 | | | | | $ | 1,134 | | |
Equity-based compensation expense
|
| | | | 563 | | | | | | 1,060 | | | | | | 497 | | |
Professional and consulting fees
|
| | | | 1,627 | | | | | | 2,090 | | | | | | 463 | | |
Facility-related and other
|
| | | | 202 | | | | | | 991 | | | | | | 789 | | |
Total general and administrative expenses
|
| | | $ | 4,028 | | | | | $ | 6,911 | | | | | $ | 2,883 | | |
(in thousands, except unit and per unit data)
|
| |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year ended
December 31, 2018 |
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,799 | | | | | $ | 9,898 | | |
General and administrative
|
| | | | 1,861 | | | | | | 8,593 | | |
Total operating expenses
|
| | | | 4,660 | | | | | | 18,491 | | |
Loss from operations
|
| | | | (4,660) | | | | | | (18,491) | | |
Other income: | | | | | | | | | | | | | |
Interest income
|
| | | | 21 | | | | | | 678 | | |
Total other Income
|
| | | | 21 | | | | | | 678 | | |
Net loss
|
| | | $ | (4,639) | | | | | $ | (17,813) | | |
(in thousands)
|
| |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year ended
December 31, 2018 |
| ||||||
Nirogacestat
|
| | | $ | 1,238 | | | | | $ | 5,560 | | |
Mirdametinib
|
| | | | 1,045 | | | | | | 2,675 | | |
Other
|
| | | | 516 | | | | | | 1,663 | | |
Total research and development expenses
|
| | | $ | 2,799 | | | | | $ | 9,898 | | |
(in thousands)
|
| |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year ended
December 31, 2018 |
| ||||||
Personnel-related
|
| | | $ | 911 | | | | | $ | 3,645 | | |
Equity-based compensation expense
|
| | | | — | | | | | | 906 | | |
Professional and consulting fees
|
| | | | 887 | | | | | | 3,235 | | |
Facility-related and other
|
| | | | 63 | | | | | | 807 | | |
Total general and administrative expenses
|
| | | $ | 1,861 | | | | | $ | 8,593 | | |
(in thousands)
|
| |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year ended
December 31, 2018 |
| |
Six months ended June 30,
|
| |||||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||||||||
Cash used in operating activities
|
| | | $ | (2,239) | | | | | $ | (14,706) | | | | | $ | (4,484) | | | | | $ | (20,268) | | |
Cash used in investing activities
|
| | | | (44) | | | | | | (293) | | | | | | (65) | | | | | | (4,046) | | |
Cash provided by financing activities
|
| | | | 12,554 | | | | | | 50,376 | | | | | | 50,400 | | | | | | 163,957 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 10,271 | | | | | $ | 35,377 | | | | | $ | 45,851 | | | | | $ | 139,643 | | |
| | |
Payments due by period
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Total
|
| |
Remaining
6 months of 2019 |
| |
1 to 3 years
|
| |
4 to 5 years
|
| |
More than
5 years |
| |||||||||||||||
Operating lease commitments(1)
|
| | | $ | 4,808 | | | | | $ | 660 | | | | | $ | 4,013 | | | | | $ | 135 | | | | | $ | — | | |
Total
|
| | | $ | 4,808 | | | | | $ | 660 | | | | | $ | 4,013 | | | | | $ | 135 | | | | | $ | — | | |
Trial Sponsor
|
| |
Trial ID (Phase)
|
| |
Subjects Exposed
|
| |
Agent used in combination
|
|
Pfizer
|
| | A8641001 (Phase 1) | | | 26 NHV | | | N/A | |
| | | A8641002 (Phase 1) | | | 42 NHV | | | N/A | |
| | | A8641008 (Phase 1) | | | 10 NHV | | | N/A | |
| | | A8641014 (Phase 1) | | |
64 solid tumor patients, including 7 evaluable with desmoid tumors
8 T-ALL/LBL patients
|
| | N/A | |
| | | A8641016 (Phase 1b) | | | 29 metastatic TNBC or locally recurrent/advanced TNBC patients | | | Docetaxel (chemotherapeutic agent) | |
| | | A8641019 (Phase 1/2) | | |
3 treatment naïve mPDAC patients
|
| | Nab-paclitaxel and gemcitabine (chemotherapeutic agents) | |
| | | A8641020 (Phase 2) | | | 19 metastatic TNBC patients | | | N/A | |
NCI
|
| | WI180798 (Phase 2) | | | 17 desmoid tumor patients | | | N/A | |
Trial sponsor
|
| |
Trial ID (Phase)
|
| |
Subjects exposed
|
| |
Agent Used in Combination
|
|
Pfizer
|
| | A4581004 (Phase 1) | | | 23 NHV | | | N/A | |
| | |
A4581001 (Phase 1/2)
|
| | 79 solid tumor patients | | | N/A | |
| | | A4581002 (Phase 2) | | | 34 advanced NSCLC patients | | | N/A | |
| | | B1271002 (Phase 2) | | | 7 KRAS/BRAF-mutant solid tumor patients 36 KRAS-mutant CRC patients |
| | N/A | |
Dana-Farber Cancer Institute
|
| | 13-506 (Phase 1/2) | | | 60 KRAS-mutant NSCLC and solid tumor patients | | | Palbociclib (CDK 4/6 inhibitor) | |
Netherlands Cancer Institute
|
| | M13DAP (Phase 1/2) | | | 36 KRAS-mutant CRC, NSCLC, PDAC patients | | | Dacomitinib (EGFR inhibitor) | |
University of Oxford
|
| |
MErCuRIC1 (Phase 1)
|
| | ~25 RAS mutant and RAS wild type/aberrant cMET CRC patients | | | Crizotinib (ALK/cMET inhibitor) | |
University of Alabama at Birmingham (via Neurofibromatosis Clinical Trial Consortium) | | |
WI176190 (Phase 2)
|
| |
19 NF1-PN patients
|
| |
N/A
|
|
Name
|
| |
Age
|
| |
Position
|
| |||
Saqib Islam, J.D.
|
| | | | 50 | | | | Chief Executive Officer and Director | |
Francis I. Perier, Jr., M.B.A.
|
| | | | 59 | | | | Chief Financial Officer | |
Jens Renstrup, M.D., M.B.A.
|
| | | | 54 | | | | Chief Medical Officer | |
Badreddin Edris, Ph.D.
|
| | | | 32 | | | | Chief Business Officer | |
L. Mary Smith, Ph.D.
|
| | | | 52 | | | | Senior Vice President, Clinical Research and Development | |
Michael V. Greco, J.D.
|
| | | | 48 | | | | General Counsel and Secretary | |
Name
|
| |
Age
|
| |
Position
|
|
Daniel S. Lynch, M.B.A.(1)(2)
|
| |
61
|
| | Chairman of the Board | |
Alan Fuhrman(1)(3)
|
| |
63
|
| | Director | |
Carl L. Gordon, Ph.D., CFA*
|
| |
54
|
| | Director | |
Freda Lewis-Hall, M.D., DFAPA(3)
|
| |
64
|
| | Director | |
Deval L. Patrick, J.D.*
|
| |
63
|
| | Director | |
Jeffrey Schwartz, M.B.A.(1)(2)
|
| |
40
|
| | Director | |
Stephen Squinto, Ph.D.(2)(3)
|
| |
62
|
| | Director and Acting Head of Research and Development | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Non-equity
incentive plan compensation ($)(6) |
| |
Stock
Awards ($)(7) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| | ||||||||||||||||||||
Saqib Islam, J.D.
Chief Executive Officer(1) |
| | | | 2018 | | | | | | 406,510 | | | | | | 180,000 | | | | | | 1,181,322 | | | | | | — | | | | | | 1,767,832 | | | | ||
Daniel S. Lynch
Chairman and Former Interim Chief Executive Officer (2) |
| | | | 2018 | | | | | | 150,000 | | | | | | — | | | | | | 309,000 | | | | | | — | | | | | | 459,000 | | | | ||
Jens Renstrup, M.D.
Chief Medical Officer(3) |
| | | | 2018 | | | | | | 170,625 | | | | | | 51,288 | | | | | | 353,882 | | | | | | — | | | | | | 575,795 | | | | | |
Badreddin Edris, Ph.D.
Chief Business Officer(4) |
| | | | 2018 | | | | | | 112,500 | | | | | | 33,140 | | | | | | 339,900 | | | | | | 37,735(8) | | | | | | 523,275 | | | | ||
Lara S. Sullivan, M.D.
Former President(5) |
| | | | 2018 | | | | | | 176,458 | | | | | | 60,914 | | | | | | 703,671 | | | | | | 324,809(9) | | | | | | 1,265,852 | | | |
| | |
Stock Awards(1)
|
| |||||||||
Name
|
| |
Number of shares or
units of stock that have not vested (#) |
| |
Market value of shares or
units of stock that have not vested ($)(2) |
| ||||||
Saqib Islam, J.D.
|
| | | | 276,304(3) | | | | | | 400,039 | | |
| | | | | 629,185(4) | | | | | | 910,947 | | |
Daniel S. Lynch
|
| | | | 310,743(5) | | | | | | 449,899 | | |
| | |
Stock Awards(1)
|
| |||||||||
Name
|
| |
Number of shares or
units of stock that have not vested (#) |
| |
Market value of shares or
units of stock that have not vested ($)(2) |
| ||||||
Jens Renstrup, M.D.
|
| | | | 244,424(6) | | | | | | 353,882 | | |
Badreddin Edris, Ph.D.
|
| | | | 234,766(7) | | | | | | 339,899 | | |
Lara S. Sullivan, M.D.
|
| | | | — | | | | | | | | |
Name(1)
|
| |
Fees Paid or
Earned in Cash ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||
Carl L. Gordon, Ph.D., CFA
|
| | | | — | | | | | | — | | | | | | — | | |
Peter Keen(2)
|
| | | | — | | | | | | — | | | | | | — | | |
Freda Lewis-Hall, M.D., DFAPA
|
| | | | — | | | | | | — | | | | | | — | | |
Deval Patrick, J.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Jeffrey Schwartz, M.B.A.
|
| | | | — | | | | | | — | | | | | | — | | |
Stephen Squinto, Ph.D.(3)
|
| | | | 20,000 | | | | | | 80,000 | | | | | | 100,000 | | |
| | |
Member
annual fee |
| |
Chairman
additional annual fee |
| ||||||
Board of directors
|
| | | $ | 35,000 | | | | | $ | 65,000 | | |
Audit committee
|
| | | | 7,500 | | | | | | 15,000 | | |
Compensation committee
|
| | | | 5,000 | | | | | | 10,000 | | |
Nominating and corporate governance committee
|
| | | | 4,000 | | | | | | 8,000 | | |
5% Stockholder
|
| |
Series A
Convertible Preferred Units (#) |
| |
Total
Purchase Price ($) |
| ||||||
Entities affiliated with Pfizer(1)
|
| | | | 20,000,000 | | | | | | 20,000,000 | | |
BC SW, LP(2)
|
| | | | 40,000,000 | | | | | | 40,000,000 | | |
OrbiMed Private Investments VI, LP(3)
|
| | | | 40,000,000 | | | | | | 40,000,000 | | |
5% Stockholder
|
| |
Series B
Preferred Stock (#) |
| |
Total
Purchase Price ($) |
| ||||||
Entities affiliated with Pfizer(1)
|
| | | | 3,465,571 | | | | | | 5,000,125 | | |
BC SW, LP(2)
|
| | | | 6,931,142 | | | | | | 10,000,251 | | |
OrbiMed Private Investments VI, LP(3)
|
| | | | 6,931,142 | | | | | | 10,000,251 | | |
Perceptive Life Sciences Master Fund Ltd(4)
|
| | | | 13,862,285 | | | | | | 20,000,504 | | |
Name and Address of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned Prior to Offering |
| |
Percentage of Shares Beneficially Owned
|
| ||||||||||||
|
Before Offering
|
| |
After Offering
|
| ||||||||||||||
5% Stockholders: | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Pfizer(1)
|
| | | | 4,543,847 | | | | | | 13.82% | | | | | | 10.85% | | |
Entities affiliated with Bain(2)
|
| | | | 7,131,307 | | | | | | 21.69% | | | | | | 17.03% | | |
OrbiMed Private Investments VI, LP(3)
|
| | | | 7,131,307 | | | | | | 21.69% | | | | | | 17.03% | | |
Perceptive Life Sciences Master Fund Ltd.(4)
|
| | | | 2,106,410 | | | | | | 6.41% | | | | | | 5.03% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Saqib Islam, J.D.(5)
|
| | | | 1,067,778 | | | | | | 3.24% | | | | | | 2.54% | | |
Jens Renstrup, M.D., M.B.A.(6)
|
| | | | 256,212 | | | | | | * | | | | | | * | | |
Badreddin Edris, Ph.D.(7)
|
| | | | 253,450 | | | | | | * | | | | | | * | | |
Daniel S. Lynch, M.B.A.(8)
|
| | | | 517,147 | | | | | | 1.57% | | | | | | 1.23% | | |
Name and Address of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned Prior to Offering |
| |
Percentage of Shares Beneficially Owned
|
| ||||||||||||
|
Before Offering
|
| |
After Offering
|
| ||||||||||||||
Carl L. Gordon, Ph.D., CFA(3)
|
| | | | 7,131,307 | | | | | | 21.69% | | | | | | 17.03% | | |
Alan Fuhrman
|
| | | | — | | | | | | — | | | | | | — | | |
Freda Lewis-Hall, M.D., DFAPA(1)
|
| | | | 4,543,847 | | | | | | 13.82% | | | | | | 10.85% | | |
Deval L. Patrick, J.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Jeffrey Schwartz, M.B.A.(2)
|
| | | | 7,131,307 | | | | | | 21.69% | | | | | | 17.03% | | |
Stephen Squinto, Ph.D.(9)
|
| | | | 7,278,035 | | | | | | 22.13% | | | | | | 17.38% | | |
All executive officers and directors as a group (13 persons)
|
| | | | 21,411,265 | | | | | | 64.58% | | | | | | 51.12% | | |
Name
|
| |
Number of
shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 3,150,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 3,150,000 | | |
Cowen and Company, LLC
|
| | | | 1,800,000 | | |
Wedbush Securities Inc.
|
| | | | 900,000 | | |
Total
|
| | | | | | |
| | |
Without exercise of
option to purchase additional shares |
| |
With full
exercise of option to purchase additional shares |
| ||||||
Per Share
|
| | | $ | 1.26 | | | | | $ | 1.26 | | |
Total
|
| | | $ | 11,340,000 | | | | | $ | 13,041,000 | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | |
December 31,
|
| |
June 30,
2019 |
| |
Pro Forma
June 30, 2019 |
| |||||||||||||||
(in thousands, except share, unit, per-share and per-unit data)
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 10,271 | | | | | $ | 45,648 | | | | | $ | 185,291 | | | | | $ | 185,291 | | |
Prepaid expenses and other current assets
|
| | | | 270 | | | | | | 1,382 | | | | | | 2,888 | | | | | | 2,888 | | |
Total current assets
|
| | | | 10,541 | | | | | | 47,030 | | | | | | 188,179 | | | | | | 188,179 | | |
Property and equipment, net
|
| | | | 41 | | | | | | 317 | | | | | | 799 | | | | | | 799 | | |
Equity investment in MapKure
|
| | | | — | | | | | | — | | | | | | 3,500 | | | | | | 3,500 | | |
Other assets
|
| | | | — | | | | | | 1,043 | | | | | | 2,154 | | | | | | 2,154 | | |
Total assets
|
| | | $ | 10,582 | | | | | $ | 48,390 | | | | | $ | 194,632 | | | | | $ | 194,632 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ (Deficit) Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 283 | | | | | $ | 774 | | | | | $ | 2,144 | | | | | $ | 2,144 | | |
Accrued expenses
|
| | | | 370 | | | | | | 2,568 | | | | | | 7,534 | | | | | | 7,534 | | |
Deferred rent
|
| | | | — | | | | | | 335 | | | | | | 349 | | | | | | 349 | | |
Total current liabilities
|
| | | | 653 | | | | | | 3,677 | | | | | | 10,027 | | | | | | 10,027 | | |
Long-term portion of deferred rent
|
| | | | — | | | | | | 1,152 | | | | | | 972 | | | | | | 972 | | |
Non-current liabilities
|
| | | | — | | | | | | 1,152 | | | | | | 972 | | | | | | 972 | | |
Total liabilities
|
| | | | 653 | | | | | | 4,829 | | | | | | 10,999 | | | | | | 10,999 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible preferred stock | | | | | | ||||||||||||||||||||
Series A convertible preferred units, no par value, net of issuance costs;
authorized 103,000,000 units at December 31, 2017 and December 31, 2018; issued and outstanding 13,200,001 and 63,600,000 units at December 31, 2017 and December 31, 2018, respectively; no units authorized, issued and outstanding at June 30, 2019 |
| | | | 12,554 | | | | | | 62,930 | | | | | | — | | | | | | — | | |
Series A convertible preferred stock, $0.0001 par value; no shares authorized, issued or outstanding at December 31, 2017 and December 31, 2018; 103,000,000 shares authorized, issued and outstanding at June 30, 2019; no shares authorized, issued or outstanding at June 30, 2019, pro forma
|
| | | | — | | | | | | — | | | | | | 92,700 | | | | | | — | | |
Series B Convertible preferred stock, $0.0001 par value, net of issuance
costs; no shares authorized, issued or outstanding of December 31, 2017 or December 31, 2018; 86,639,279 shares authorized, issued and outstanding at June 30, 2019; no shares authorized, issued or outstanding at June 30, 2019, pro forma |
| | | | — | | | | | | — | | | | | | 124,590 | | | | | | — | | |
Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Junior Series A convertible preferred units, no par value; authorized
6,437,500 units at December 31, 2017 and December 31, 2018; issued and outstanding 6,437,500 units at December 31, 2017 and December 31, 2018; no units authorized, issued and outstanding at June 30, 2019 |
| | | | 2,014 | | | | | | 2,014 | | | | | | — | | | | | | — | | |
Junior Series A convertible preferred stock, $0.0001 par value; no
shares authorized, issued or outstanding at December 31, 2017 and December 31, 2018; 6,437,500 shares authorized, issued and outstanding at June 30, 2019; no shares authorized, issued or outstanding at June 30, 2019, pro forma |
| | | | — | | | | | | — | | | | | | 3,882 | | | | | | — | | |
Common units, no par value; 195,638 units authorized at
December 31, 2017 and December 31, 2018; no units issued and outstanding at December 31, 2017; 195,638 units issued and outstanding at December 31, 2018; no units authorized, issued and outstanding at June 30, 2019 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value, no shares authorized, issued or outstanding at December 31, 2017 and December 31, 2018; 35,372,778 shares authorized, 3,088,636 shares issued and outstanding, at June 30, 2019; 32,882,995 shares authorized, 32,882,995 shares issued and outstanding, pro forma at June 30, 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3 | | |
Additional paid-in capital
|
| | | | — | | | | | | 1,069 | | | | | | 2,440 | | | | | | 223,609 | | |
Accumulated deficit
|
| | | | (4,639) | | | | | | (22,452) | | | | | | (39,979) | | | | | | (39,979) | | |
Total stockholders’ (deficit) equity
|
| | | | (2,625) | | | | | | (19,369) | | | | | | (33,657) | | | | | | 183,633 | | |
Total liabilities, convertible preferred stock and stockholders’ (deficit) equity
|
| | | $ | 10,582 | | | | | $ | 48,390 | | | | | $ | 194,632 | | | | | $ | 194,632 | | |
|
(In thousands, except unit and share data)
|
| |
Period from
August 18, 2017 (Inception) to December 31, 2017 |
| |
Year Ended
December 31, 2018 |
| |
Six Months Ended June 30,
|
| |||||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,799 | | | | | $ | 9,898 | | | | | $ | 2,786 | | | | | $ | 19,628 | | |
General and administrative
|
| | | | 1,861 | | | | | | 8,593 | | | | | | 4,028 | | | | | | 6,911 | | |
Total operating expenses
|
| | | | 4,660 | | | | | | 18,491 | | | | | | 6,814 | | | | | | 26,539 | | |
Loss from operations
|
| | | | (4,660) | | | | | | (18,491) | | | | | | (6,814) | | | | | | (26,539) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net
|
| | | | 21 | | | | | | 678 | | | | | | 224 | | | | | | 1,283 | | |
Total other Income
|
| | | | 21 | | | | | | 678 | | | | | | 224 | | | | | | 1,283 | | |
Net loss
|
| | | $ | (4,639) | | | | | $ | (17,813) | | | | | $ | (6,590) | | | | | $ | (25,256) | | |
Reconciliation of net loss to net loss attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,639) | | | | | $ | (17,813) | | | | | $ | (6,590) | | | | | $ | (25,256) | | |
Net gain attributable to extinguishment of Series
A convertible preferred and Junior Series A convertible preferred shares |
| | | | — | | | | | | — | | | | | | — | | | | | | 7,729 | | |
Net loss attributable to common stockholders – basic and diluted
|
| | | $ | (4,639) | | | | | $ | (17,813) | | | | | $ | (6,590) | | | | | $ | (17,527) | | |
Net loss per common unit, basic and diluted
|
| | | | — | | | | | $ | (52.24) | | | | | $ | (37.60) | | | | | | | | |
Net loss per common share attributable to common stockholders, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | (22.47) | | |
Weighted average common units outstanding, basic and diluted
|
| | | | — | | | | | | 341,014 | | | | | | 175,291 | | | | | | | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | 780,066 | | |
Pro forma net loss per share, basic and diluted (unaudited)
|
| | | | | | | | | $ | (2.00) | | | | | | | | | | | $ | (0.79) | | |
Pro forma weighted average common shares outstanding, basic and diluted (unaudited)
|
| | | | | | | | | | 8,927,163 | | | | | | | | | | | | 22,195,710 | | |
|
| | |
Series A
convertible preferred |
| |
Series A and B
convertible preferred |
| | |
Junior Series A
convertible preferred |
| |
Junior Series A
convertible preferred |
| |
Common
|
| |
Common
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except unit, share, per-unit and per-share data)
|
| |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at August 18, 2017 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Series A convertible preferred units,
net of issuance costs |
| | | | 13,200,001 | | | | | | 12,554 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Junior Series A convertible preferred
units |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 6,437,500 | | | | | | 2,014 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,014 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,639) | | | | | | (4,639) | | |
Balance at December 31, 2017
|
| | | | 13,200,001 | | | | | | 12,554 | | | | | | — | | | | | | — | | | | | | | 6,437,500 | | | | | | 2,014 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,639) | | | | | | (2,625) | | |
Issuance of Series A convertible preferred units,
net |
| | | | 50,399,999 | | | | | | 50,376 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common units to founders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,638 | | | | | | — | | | | | | — | | | | | | — | | | | | | 154 | | | | | | — | | | | | | 154 | | |
Issuance of incentive units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,905,572 | | | | | | — | | | | | | — | | | | | | — | | | | | | 915 | | | | | | — | | | | | | 915 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,813) | | | | | | (17,813) | | |
Balance at December 31, 2018
|
| | | | 63,600,000 | | | | | | 62,930 | | | | | | — | | | | | | — | | | | | | | 6,437,500 | | | | | | 2,014 | | | | | | — | | | | | | — | | | | | | 3,101,210 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,069 | | | | | | (22,452) | | | | | | (19,369) | | |
Issuance of Series A convertible preferred shares
|
| | | | 39,400,000 | | | | | | 39,367 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Effects of Reorganization
|
| | | | (103,000,000) | | | | | | (102,297) | | | | | | 103,000,000 | | | | | | 102,297 | | | | | | | (6,437,500) | | | | | | (2,014) | | | | | | 6,437,500 | | | | | | 2,014 | | | | | | (3,088,636) | | | | | | — | | | | | | 3,088,636 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series B convertible preferred units,
net of $413,063 in legal costs |
| | | | — | | | | | | — | | | | | | 86,639,279 | | | | | | 124,590 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Series A convertible preferred extinguishment
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,597) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,597 | | | | | | 9,597 | | |
Junior Series A convertible preferred extinguishment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,868 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,868) | | | | | | — | | |
Stock compensation expense, net of forfeiture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,570) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,371 | | | | | | — | | | | | | 1,371 | | |
Net Income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,256) | | | | | | (25,256) | | |
Balance at June 30, 2019 .
|
| | | | — | | | | | $ | — | | | | | | 189,639,279 | | | | | $ | 217,290 | | | | | | | — | | | | | $ | — | | | | | | 6,437,500 | | | | | $ | 3,882 | | | | | | — | | | | | $ | — | | | | | | 3,088,636 | | | | | $ | — | | | | | $ | 2,440 | | | | | $ | (39,979) | | | | | $ | (33,657) | | |
|
(in thousands, except unit and per-unit data)
|
| |
Period from
August 18, 2017 (Inception) to December 31, 2017 |
| |
Year Ended
December 31, 2018 |
| |
Six Months Ended June 30,
|
| |||||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,639) | | | | | $ | (17,813) | | | | | $ | (6,590) | | | | | $ | (25,256) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation expense
|
| | | | 3 | | | | | | 17 | | | | | | 6 | | | | | | 64 | | |
Stock compensation expense
|
| | | | — | | | | | | 1,069 | | | | | | 609 | | | | | | 1,371 | | |
Non-cash license expense
|
| | | | 2,014 | | | | | | — | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current
assets |
| | | | (270) | | | | | | (1,112) | | | | | | 35 | | | | | | (1,506) | | |
Other assets
|
| | | | — | | | | | | (1,043) | | | | | | (503) | | | | | | (1,111) | | |
Accounts payable
|
| | | | 283 | | | | | | 491 | | | | | | 871 | | | | | | 1,370 | | |
Accrued expenses
|
| | | | 370 | | | | | | 2,198 | | | | | | 1,088 | | | | | | 4,966 | | |
Deferred rent
|
| | | | — | | | | | | 1,487 | | | | | | — | | | | | | (166) | | |
Net cash used in operating activities
|
| | | | (2,239) | | | | | | (14,706) | | | | | | (4,484) | | | | | | (20,268) | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (44) | | | | | | (293) | | | | | | (65) | | | | | | (546) | | |
Investment in MapKure
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,500) | | |
Net cash used in investing activities
|
| | | | (44) | | | | | | (293) | | | | | | (65) | | | | | | (4,046) | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of Series A convertible
preferred units, net of issuance costs |
| | | | 12,554 | | | | | | 50,376 | | | | | | 50,400 | | | | | | 39,367 | | |
Junior Series A convertible preferred units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from issuance of Series B convertible preferred units, net of issuance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | 124,590 | | |
Net cash provided by financing activities
|
| | | | 12,554 | | | | | | 50,376 | | | | | | 50,400 | | | | | | 163,957 | | |
Net increase in cash and cash equivalents
|
| | | | 10,271 | | | | | | 35,377 | | | | | | 45,851 | | | | | | 139,643 | | |
Cash and cash equivalents, beginning of period
|
| | | | — | | | | | | 10,271 | | | | | | 10,271 | | | | | | 45,648 | | |
Cash and cash equivalents, end of period
|
| | | $ | 10,271 | | | | | $ | 45,648 | | | | | $ | 56,122 | | | | | $ | 185,291 | | |
|
| | |
December 31,
|
| |
June 30, 2019
(unaudited) |
| ||||||||||||
(in thousands)
|
| |
2017
|
| |
2018
|
| ||||||||||||
Leasehold improvements
|
| | | $ | — | | | | | $ | 293 | | | | | $ | 731 | | |
Computer equipment
|
| | | | 26 | | | | | | 27 | | | | | | 121 | | |
Furniture
|
| | | | 18 | | | | | | 18 | | | | | | 31 | | |
| | | | | 44 | | | | | | 338 | | | | | | 883 | | |
Less accumulated depreciation
|
| | | | (3) | | | | | | (21) | | | | | | (84) | | |
| | | | $ | 41 | | | | | $ | 317 | | | | | $ | 799 | | |
|
| | |
December 31,
|
| |
June 30, 2019
(unaudited) |
| ||||||||||||
(in thousands)
|
| |
2017
|
| |
2018
|
| ||||||||||||
Accrued professional fees
|
| | | $ | 129 | | | | | $ | 1,040 | | | | | $ | 802 | | |
Accrued compensation and benefits
|
| | | | 189 | | | | | | 1,178 | | | | | | 1,118 | | |
Accrued other
|
| | | | 52 | | | | | | 350 | | | | | | 5,614 | | |
| | | | $ | 370 | | | | | $ | 2,568 | | | | | $ | 7,534 | | |
|
| | |
Number
of Units |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Outstanding at December 31, 2017
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 3,290,929 | | | | | | 1.12 | | |
Vested
|
| | | | (401,824) | | | | | | 1.05 | | |
Forfeited
|
| | | | (385,361) | | | | | | 0.92 | | |
Unvested and outstanding at December 31, 2018
|
| | | | 2,503,744 | | | | | | 1.25 | | |
Vested
|
| | | | (228,209) | | | | | | 0.81 | | |
Forfeited
|
| | | | (12,570) | | | | | | 1.45 | | |
Unvested and outstanding at March 29, 2019 (unaudited)
|
| | | | 2,262,965 | | | | | | 1.24 | | |
|
| | |
Number of
Award |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding at December 31, 2017 and December 31, 2018
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 148,415 | | | | | | 1.65 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding at March 29, 2019 (unaudited)
|
| | | | 148,415 | | | | | | 1.65 | | |
|
| | |
Number
of Shares |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Unvested and outstanding at March 29, 2019 (unaudited)
|
| | | | 2,262,965 | | | | | $ | 1.24 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | (144,276) | | | | | | 1.11 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Unvested and outstanding at June 30, 2019 (unaudited)
|
| | | | 2,118,689 | | | | | | 1.25 | | |
|
| | |
Number of
Award |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at March 29, 2019 (unaudited)
|
| | | | 148,415 | | | | | $ | 1.65 | | | | | | | | | | | $ | — | | |
Granted
|
| | | | 2,341,363 | | | | | | 2.30 | | | | | | | | | | | | — | | |
Cancelled/Forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at June 30, 2019 (unaudited)
|
| | | | 2,489,778 | | | | | | 2.24 | | | | | | 9.8 | | | | | | 17,034,513 | | |
Exercisable, June 30, 2019 (unaudited)
|
| | | | 147,397 | | | | | | 2.30 | | | | | | 9.8 | | | | | | 999,614 | | |
Vested and expected to vest, June 30, 2019 (unaudited)
|
| | | | 2,489,778 | | | | | | 2.24 | | | | | | 9.8 | | | | | | 17,034,513 | | |
| | |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year Ended
December 31, 2018 |
| |
Six Months Ended June 30,
|
| |||||||||||||||
|
2018
|
| |
2019
|
| ||||||||||||||||||||
Research and development
|
| | | $ | — | | | | | $ | 164 | | | | | $ | 46 | | | | | $ | 311 | | |
General and administrative
|
| | | | — | | | | | | 751 | | | | | | 408 | | | | | | 1,060 | | |
Total equity compensation
expenses |
| | | $ | — | | | | | $ | 915 | | | | | $ | 454 | | | | | $ | 1,371 | | |
|
(in thousands)
|
| |
Premises Operating
Leases |
| |||
Remainder of 2019
|
| | | $ | 660 | | |
2020
|
| | | | 1,344 | | |
2021
|
| | | | 1,372 | | |
2022
|
| | | | 1,297 | | |
2023
|
| | | | 135 | | |
Total obligations
|
| | | $ | 4,808 | | |
|
| | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
2017
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 1,413 | | | | | $ | 3,342 | | |
Research and development credits
|
| | | | 53 | | | | | | 403 | | |
Deferred rent
|
| | | | — | | | | | | 312 | | |
Accrued expenses
|
| | | | 92 | | | | | | 46 | | |
Section 195 startup costs
|
| | | | — | | | | | | 1,270 | | |
Total deferred tax assets
|
| | | | 1,558 | | | | | | 5,373 | | |
Deferred tax liability
|
| | | | — | | | | | | — | | |
Valuation allowance
|
| | | | (1,558) | | | | | | (5,373) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year Ended
December 31, 2018 |
| ||||||
Statutory tax rate
|
| | | | 34.00% | | | | | | 21.00% | | |
State tax expense, net of federal benefit
|
| | | | 9.17 | | | | | | 0.00 | | |
Revaluation of deferred tax assets
|
| | | | (10.46) | | | | | | 0.00 | | |
Federal and state return to provision adjustments
|
| | | | 0.00 | | | | | | (1.08) | | |
Research and development credit
|
| | | | 0.76 | | | | | | 2.02 | | |
Other
|
| | | | (0.04) | | | | | | (0.04) | | |
Change in valuation allowance
|
| | | | (33.43) | | | | | | (21.90) | | |
Effective tax rate
|
| | | | 0.00% | | | | | | 0.00% | | |
(in thousands except for units and per-unit data)
|
| |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year Ended
December 31, 2018 |
| ||||||
Net loss
|
| | | $ | (4,639) | | | | | $ | (17,813) | | |
Weighted average common units outstanding, basic and diluted
|
| | | | — | | | | | | 341,014 | | |
Net loss per common unit, basic and diluted
|
| | | $ | — | | | | | $ | (52.24) | | |
(in thousands except for shares and per unit data)
|
| |
Six Months Ended June 30,
|
| |||||||||
|
2018
|
| |
2019
|
| ||||||||
Net loss
|
| | | $ | (6,590) | | | | | $ | (25,256) | | |
Net gain attributable to extinguishment of Series A
convertible preferred and Junior Series A convertible preferred shares |
| | | | — | | | | | | 7,729 | | |
Net loss attributable to common stockholders – basic and diluted
|
| | | $ | (6,590) | | | | | $ | (17,527) | | |
Weighted average common units and shares outstanding, basic and diluted
|
| | | | 175,291 | | | | | | 780,066 | | |
Net loss per common unit and share, basic and diluted
|
| | | $ | (37.60) | | | | | $ | (22.47) | | |
| | |
Period from
August 18, 2017 (inception) to December 31, 2017 |
| |
Year Ended
December 31, 2018 |
| |
Six Months Ended
June 30, 2019 (unaudited) |
| |||||||||
Series A convertible preferred units and shares
|
| | | | 2,005,774 | | | | | | 9,664,183 | | | | | | 15,651,114 | | |
Series B convertible preferred shares
|
| | | | — | | | | | | — | | | | | | 13,165,051 | | |
Junior Series A convertible preferred units and shares
|
| | | | 978,194 | | | | | | 978,194 | | | | | | 978,194 | | |
Unvested incentive units and restricted shares
|
| | | | — | | | | | | 2,503,744 | | | | | | 2,118,689 | | |
Stock options issued and outstanding
|
| | | | — | | | | | | — | | | | | | 2,489,778 | | |
Total
|
| | | | 2,983,968 | | | | | | 13,146,121 | | | | | | 34,402,826 | | |
(in thousands except share and per share data)
|
| |
Year Ended
December 31, 2018 |
| |
Six Months Ended
June 30, 2019 (unaudited) |
| ||||||
Numerator | | | | | | | | | | | | | |
Net loss
|
| | | $ | (17,813) | | | | | $ | (25,256) | | |
Less net Income attributable to Extinguishment
|
| | | | — | | | | | | 7,729 | | |
Net loss attributable to common stockholders
|
| | | $ | (17,813) | | | | | $ | (17,527) | | |
Denominator | | | | | | | | | | | | | |
Units and shares used to compute net loss per unit and share, basic and diluted
|
| | | | 341,014 | | | | | | 780,066 | | |
Pro forma adjustments to reflect assumed weighted average effect of conversion of convertible preferred stock
|
| | | | 8,586,149 | | | | | | 21,415,644 | | |
Shares used to compute pro forma net loss per share,
basic and diluted |
| | | | 8,927,163 | | | | | | 22,195,710 | | |
Pro forma net loss per share, basic and diluted
|
| | | $ | (2.00) | | | | | $ | (0.79) | | |