|
Delaware
|
| |
2834
|
| |
86-1771129
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Dave Peinsipp
Kristin VanderPas Lauren Creel Cooley LLP 3 Embarcadero Center, 20th Floor San Francisco, California 94111 (415) 693-2000 |
| |
John Schroer
Chief Financial Officer 280 East Grand Avenue South San Francisco, California 94080 (650) 231-6625 |
| |
B. Shayne Kennedy
Ross McAloon Latham & Watkins LLP 505 Montgomery Street, Suite 2000 San Francisco, California 94111 (415) 391-0600 |
|
| Large accelerated filer | | | ☐ | | | | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | | | | Smaller reporting company | | | ☒ | |
| | | | | | | | | | Emerging growth company | | | ☒ | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 13 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 84 | | | |
| | | | 103 | | | |
| | | | 149 | | | |
| | | | 157 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| ||||||||||||
Consolidated Statements of Operations Data:
|
| |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses, including related
party expenses of $1,570 and $1,519 for the years ended December 31, 2022 and 2023, respectively, and related party expenses of $325 and $421 for the three months ended March 31, 2023 and 2024, respectively |
| | | $ | 101,304 | | | | | $ | 137,676 | | | | | $ | 32,435 | | | | | $ | 41,961 | | |
General and administrative expenses
|
| | | | 12,546 | | | | | | 20,498 | | | | | | 4,225 | | | | | | 5,632 | | |
Total operating expenses
|
| | | | 113,850 | | | | | | 158,174 | | | | | | 36,660 | | | | | | 47,593 | | |
Loss from operations
|
| | | | (113,850) | | | | | | (158,174) | | | | | | (36,660) | | | | | | (47,593) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 1,992 | | | | | | 3,368 | | | | | | 645 | | | | | | 854 | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (119) | | | | | | — | | | | | | (3,095) | | |
Other income (expenses), net
|
| | | | (72) | | | | | | (68) | | | | | | (12) | | | | | | (15) | | |
Total other income (expense), net
|
| | | | 1,920 | | | | | | 3,181 | | | | | | 633 | | | | | | (2,256) | | |
Net loss
|
| | | $ | (111,930) | | | | | $ | (154,993) | | | | | $ | (36,027) | | | | | $ | (49,849) | | |
Net loss per share attributable to Class A common stockholders, basic and diluted(1)
|
| | | $ | (14.93) | | | | | $ | (15.42) | | | | | $ | (3.86) | | | | | $ | (4.50) | | |
Weighted-average Class A common shares outstanding, basic and diluted(1)
|
| | | | 7,497,622 | | | | | | 10,052,198 | | | | | | 9,339,918 | | | | | | 11,080,100 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| ||||||
Consolidated Statements of Operations Data:
|
| |
(in thousands, except share and per share data)
|
| |||||||||||||||
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(2)
|
| | | | | | $ | (0.87) | | | | | | | | $ | (0.26) | | |
Pro forma weighted-average common shares outstanding, basic and diluted (unaudited)(2)
|
| | | | | | | 178,542,069 | | | | | | | | | 179,569,971 | | |
|
| | |
Year Ended
December 31, 2023 |
| |
Three Months Ended
March 31, 2024 |
| ||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (154,993) | | | | | $ | (49,849) | | |
Pro forma other income adjustments related to the change in fair value of derivative liability(1)
|
| | | | 119 | | | | | | 3,095 | | |
Pro forma net loss attributable to common stockholders, basic and diluted
|
| | | $ | (154,874) | | | | | $ | (46,754) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares of common stock outstanding
|
| | | | 10,052,198 | | | | | | 11,080,100 | | |
Pro forma adjustment to reflect the Preferred Stock
Conversion(2) |
| | | | 168,489,871 | | | | | | 168,489,871 | | |
Pro forma weighted-average shares outstanding, basic and diluted
|
| | | | 178,542,069 | | | | | | 179,569,971 | | |
Pro forma net loss per share, basic and diluted
|
| | | $ | (0.87) | | | | | $ | (0.26) | | |
| | |
As of March 31, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As Adjusted(2)(3)
|
| |||||||||
Consolidated Balance Sheet Data:
|
| |
(in thousands)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 112,071 | | | | | $ | 241,372 | | | | | $ | | | |
Marketable securities
|
| | | | 21,656 | | | | | | 21,656 | | | | | | | | |
Working capital(4)
|
| | | | 117,258 | | | | | | 246,559 | | | | | | | | |
Total assets
|
| | | | 177,375 | | | | | | 306,676 | | | | | | | | |
Total liabilities
|
| | | | 67,726 | | | | | | 55,718 | | | | | | | | |
Redeemable convertible preferred stock
|
| | | | 495,575 | | | | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (414,167) | | | | | | (414,167) | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (385,926) | | | | | | 250,958 | | | | | | | | |
| | |
As of March 31, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1)(2) |
| |||||||||
| | |
(in thousands except share and per share amounts)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 112,071 | | | | | $ | 241,372 | | | | | $ | | | |
Marketable securities
|
| | | | 21,656 | | | | | | 21,656 | | | | | | | | |
Total cash, cash equivalents and marketable securities
|
| | | $ | 133,727 | | | | | $ | 263,028 | | | | | $ | | | |
Redeemable convertible preferred stock, $0.0001 par value per share; 202,643,727 shares authorized, 127,224,979 issued and outstanding, actual; and no shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 495,575 | | | | | | — | | | | | | — | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; no shares authorized, issued
and outstanding, actual; shares authorized, no shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value per share; Class A common
stock; 225,000,000 shares authorized, 12,525,233 shares issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted; Class B common stock; 168,489,897 shares authorized, no shares issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted |
| | | | 1 | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value per share; no shares
authorized, issued and outstanding, actual; shares authorized, shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | | | | | | | | | |
Non-voting common stock, $0.0001 par value per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 28,241 | | | | | | | | | | | | — | | |
Accumulated other comprehensive (loss) income
|
| | | | (1) | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (414,167) | | | | | | | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (385,926) | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 109,649 | | | | | $ | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Historical net tangible book value (deficit) per share as of March 31, 2024
|
| | | $ | (30.83) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | 32.22 | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2024
|
| | | $ | 1.39 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share attributable to new investors purchasing shares of common stock in this offering
|
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors purchasing shares in this offering
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 181,015,104 | | | | | | % | | | | | $ | 631,809,096 | | | | | | % | | | | | $ | 3.49 | | |
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | ||
Totals
|
| | | | | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | |
| | |
Year ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses, including related party expenses of $1,570 and $1,519 for the years ended December 31, 2022 and 2023, respectively
|
| | | $ | 101,304 | | | | | $ | 137,676 | | | | | $ | 36,372 | | | | | | 36% | | |
General and administrative expenses
|
| | | | 12,546 | | | | | | 20,498 | | | | | | 7,952 | | | | | | 63% | | |
Total operating expenses
|
| | | | 113,850 | | | | | | 158,174 | | | | | | 44,324 | | | | | | 39% | | |
Loss from operations
|
| | | | (113,850) | | | | | | (158,174) | | | | | | (44,324) | | | | | | 39% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 1,992 | | | | | | 3,368 | | | | | | 1,376 | | | | | | 69% | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (119) | | | | | | (119) | | | | | | 100% | | |
Other income (expense), net
|
| | | | (72) | | | | | | (68) | | | | | | 4 | | | | | | * | | |
Total other income (expense), net
|
| | | | 1,920 | | | | | | 3,181 | | | | | | 1,261 | | | | | | * | | |
Net loss
|
| | | $ | (111,930) | | | | | $ | (154,993) | | | | | $ | (43,063) | | | | | | 38% | | |
| | |
Year ended
December 31, 2022 |
| |
Year ended
December 31, 2023 |
| |
Change
|
| |||||||||||||||
| | |
$
|
| |
%
|
| ||||||||||||||||||
External costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Milestones related to previously acquired IPR&D assets
|
| | | $ | 37,000 | | | | | $ | — | | | | | $ | (37,000) | | | | | | (100)% | | |
CRO, CMO and clinical trials
|
| | | | 28,570 | | | | | | 68,967 | | | | | | 40,397 | | | | | | 141% | | |
Professional consulting services
|
| | | | 10,208 | | | | | | 13,155 | | | | | | 2,947 | | | | | | 29% | | |
Other research and development costs
|
| | | | 3,999 | | | | | | 11,463 | | | | | | 7,464 | | | | | | 187% | | |
Internal costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Personnel-related costs
|
| | | | 17,985 | | | | | | 32,068 | | | | | | 14,083 | | | | | | 78% | | |
Facilities and overhead costs
|
| | | | 3,542 | | | | | | 12,023 | | | | | | 8,481 | | | | | | 239% | | |
Total research and development expense
|
| | | $ | 101,304 | | | | | $ | 137,676 | | | | | $ | 36,372 | | | | | | 36% | | |
| | |
Year ended
December 31, 2023 |
| |||
ESK-001
|
| | | $ | 70,414 | | |
A-005
|
| | | | 7,161 | | |
Other programs and research and development activities
|
| | | | 16,010 | | |
Total external research and development expenses
|
| | | $ | 93,585 | | |
| | |
Three months ended
March 31 |
| |
Change
|
| ||||||||||||||||||
|
2023
|
| |
2024
|
| |
$
|
| |
%
|
| ||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses, including related party expenses of $325 and $421 for the three months ended March 31, 2023 and 2024, respectively
|
| | | $ | 32,435 | | | | | $ | 41,961 | | | | | $ | 9,526 | | | | | | 29% | | |
General and administrative expenses
|
| | | | 4,225 | | | | | | 5,632 | | | | | | 1,407 | | | | | | 33% | | |
Total operating expenses
|
| | | | 36,660 | | | | | | 47,593 | | | | | | 10,933 | | | | | | 30% | | |
Loss from operations
|
| | | | (36,660) | | | | | | (47,593) | | | | | | (10,933) | | | | | | 30% | | |
Other income (expense): | | | | | | ||||||||||||||||||||
Interest income
|
| | | | 645 | | | | | | 854 | | | | | | 209 | | | | | | 32% | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (3,095) | | | | | | (3,095) | | | | | | 100% | | |
Other income (expense), net
|
| | | | (12) | | | | | | (15) | | | | | | (3) | | | | | | * | | |
Total other income (expense), net
|
| | | | 633 | | | | | | (2,256) | | | | | | (2,889) | | | | | | * | | |
Net loss
|
| | | $ | (36,027) | | | | | $ | (49,849) | | | | | $ | (13,822) | | | | | | 38% | | |
| | |
Three months
ended March 31, 2023 |
| |
Three months
ended March 31, 2024 |
| |
Change
|
| |||||||||||||||
|
$
|
| |
%
|
| ||||||||||||||||||||
External costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
CRO, CMO and clinical trials
|
| | | $ | 17,755 | | | | | $ | 24,264 | | | | | $ | 6,509 | | | | | | 37% | | |
Professional consulting services
|
| | | | 3,124 | | | | | | 3,525 | | | | | | 401 | | | | | | 13% | | |
Other research and development costs
|
| | | | 2,378 | | | | | | 1,997 | | | | | | (381) | | | | | | (16)% | | |
Internal costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Personnel-related costs
|
| | | | 7,087 | | | | | | 9,096 | | | | | | 2,009 | | | | | | 28% | | |
Facilities and overhead costs
|
| | | | 2,091 | | | | | | 3,079 | | | | | | 988 | | | | | | 47% | | |
Total research and development expense
|
| | | $ | 32,435 | | | | | $ | 41,961 | | | | | $ | 9,526 | | | | | | 29% | | |
| | |
Three months
ended March 31, 2023 |
| |
Three months
ended March 31, 2024 |
| ||||||
ESK-001
|
| | | $ | 18,747 | | | | | $ | 24,671 | | |
A-005
|
| | | | 281 | | | | | | 3,028 | | |
Other programs and research and development activities
|
| | | | 4,229 | | | | | | 2,087 | | |
Total external research and development expense
|
| | | $ | 23,257 | | | | | $ | 29,786 | | |
| | |
Year ended
December 31, |
| |
Three months ended
March 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| ||||||||||||
Net cash used in operating activities
|
| | | $ | (107,722) | | | | | $ | (129,975) | | | | | $ | (34,668) | | | | | $ | (44,262) | | |
Net cash (used in) provided by investing activities
|
| | | | (68,751) | | | | | | 60,472 | | | | | | 31,065 | | | | | | (18,810) | | |
Net cash provided by (used in) financing activities
|
| | | | 101,627 | | | | | | 89,682 | | | | | | (51) | | | | | | 129,147 | | |
| | |
Year ended
December 31, |
| |
Three months ended
March 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| ||||||||||||
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | $ |
(74,846) |
| | | | $ | 20,179 | | | | | $ |
(3,654) |
| | | | $ | 66,075 | | |
|
| | |
DLQI-0/1*
(% patients) |
| |
Pruritus NRS,
On Average** |
| |
Pruritus NRS,
At Worst** |
| |||||||||
Placebo
|
| | | | 18.4 | | | | | | -0.8 | | | | | | -0.97 | | |
40 mg BID
|
| | | | 64.1 | | | | | | -4.9 | | | | | | -5.09 | | |
40 mg QD
|
| | | | 48.7 | | | | | | -4.3 | | | | | | -4.58 | | |
20 mg BID
|
| | | | 51.3 | | | | | | -3.7 | | | | | | -4.05 | | |
20 mg QD
|
| | | | 33.3 | | | | | | -2.9 | | | | | | -2.62 | | |
10mg QD
|
| | | | 27.8 | | | | | | -2.3 | | | | | | -2.69 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Executive Officers: | | | | | | | | | | |
Martin Babler
|
| | | | 59 | | | |
President and Chief Executive Officer, Chairman
|
|
Mark Bradley
|
| | | | 59 | | | | Chief Development Officer | |
Jörn Drappa, M.D., Ph.D.
|
| | | | 59 | | | | Chief Medical Officer | |
David M. Goldstein, Ph.D.
|
| | | | 58 | | | | Chief Scientific Officer | |
Roy Hardiman
|
| | | | 64 | | | | Chief Business and Legal Officer | |
John Schroer
|
| | | | 58 | | | | Chief Financial Officer | |
Sara Klein
|
| | | | 60 | | | | General Counsel | |
Derrick Richardson
|
| | | | 54 | | | | Senior Vice President of People and Culture | |
Non-Employee Directors: | | | | | | | | | | |
Srinivas Akkaraju, M.D., Ph.D.
|
| | | | 56 | | | | Director | |
Alan B. Colowick, M.D., M.P.H.
|
| | | | 62 | | | | Director | |
Sapna Srivastava, Ph.D.
|
| | | | 53 | | | | Director | |
James B. Tananbaum, M.D.
|
| | | | 61 | | | | Director | |
Zhengbin Yao, Ph.D.
|
| | | | 58 | | | | Director | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Option
Awards ($)(1) |
| |
Total
($) |
| |||||||||
Julian C. Baker(2)
|
| | | | — | | | | | | — | | | | | | — | | |
Alan Colowick, M.D., M.P.H.
|
| | | | — | | | | | | — | | | | | | — | | |
Sapna Srivastava, Ph.D
|
| | | | — | | | | | | — | | | | | | — | | |
James B. Tananbaum, M.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Zhengbin Yao, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Option
Awards ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||
Martin Babler
President, Chief Executive Officer and Director |
| | | | 2023 | | | | | | 516,000 | | | | | | 3,889,989 | | | | | | 185,760 | | | | | | 4,591,749 | | |
David Goldstein, Ph.D.
Chief Scientific Officer |
| | | | 2023 | | | | | | 380,000 | | | | | | 543,359 | | | | | | 119,700 | | | | | | 1,043,059 | | |
Roy Hardiman
Chief Business and Legal Officer |
| | | | 2023 | | | | | | 380,000 | | | | | | 543,359 | | | | | | 119,700 | | | | | | 1,043,059 | | |
Name
|
| |
2023 Base
Salary ($) |
| |||
Martin Babler(1)
|
| | | | 516,000 | | |
David Goldstein, Ph.D.(2)
|
| | | | 380,000 | | |
Roy Hardiman(3)
|
| | | | 380,000 | | |
| | |
Option Awards(1)
|
| |
Stock Awards(1)
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price Per Share ($)(2) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock that Have Not Vested (#) |
| |
Market Value
of Shares or Units of Stock that Have Not Vested ($)(3) |
| ||||||||||||||||||
Martin Babler
|
| | | | 1,780,487(4) | | | | | | — | | | | | | 0.82 | | | | | | 9/14/2031 | | | | | | — | | | | | | — | | |
| | | 500,000(5) | | | | | | — | | | | | | 1.98 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | | ||
| | | 2,500,000(6) | | | | | | — | | | | | | 1.98 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | | ||
| | | 1,230,000(7) | | | | | | — | | | | | | 2.27 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | | ||
| | | 500,357(8) | | | | | | — | | | | | | 3.73 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | | ||
David Goldstein, Ph.D.
|
| | | | 200,000(9) | | | | | | — | | | | | | 1.98 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | 800,000(10) | | | | | | — | | | | | | 1.98 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | | ||
| | | 56,000(11) | | | | | | — | | | | | | 2.27 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | | ||
| | | 143,256(12) | | | | | | — | | | | | | 3.73 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | | ||
| | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 437,500(13) | | | | | | 1,631,875 | | | ||
Roy Hardiman
|
| | | | 200,000(14) | | | | | | — | | | | | | 1.98 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | 710,000(15) | | | | | | — | | | | | | 1.98 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | | ||
| | | 70,000(16) | | | | | | — | | | | | | 2.27 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | | ||
| | | 143,256(17) | | | | | | — | | | | | | 3.73 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | | ||
| | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 437,500(18) | | | | | | 1,631,875 | | |
Participants(1)
|
| |
Shares of Series Seed
Redeemable Convertible Preferred Stock Purchased (#) |
| |
Aggregate Proceeds
($) |
| ||||||
Entities affiliated with Foresite Capital Management(2)
|
| | | | 10,000,000 | | | | | | 10,000,000.00 | | |
Participants(1)
|
| |
Shares of Series A
Redeemable Convertible Preferred Stock Purchased (#) |
| |
Aggregate Proceeds
($) |
| ||||||
Entities affiliated with Foresite Capital Management(2)
|
| | | | 7,500,000 | | | | | | 30,000,000.00 | | |
Participants(1)
|
| |
Shares of
Series B Redeemable Convertible Preferred Stock (#) |
| |
Shares of
Series B-1 Redeemable Convertible Preferred Stock (#) |
| |
Aggregate Proceeds
($) |
| |||||||||
AyurMaya Capital Management Fund, LP(2)
|
| | | | 20,000,000 | | | | | | — | | | | | | 100,000,000.00 | | |
Entities affiliated with BBA(3)
|
| | | | 20,000,000 | | | | | | — | | | | | | 100,000,000.00 | | |
Entities affiliated with Foresite Capital Management(4)
|
| | | | — | | | | | | 9,760,088 | | | | | | 39,040,356.18 | | |
Participants(1)
|
| |
Shares of Series B-2
Redeemable Convertible Preferred Stock (#) |
| |
Shares of Series B-2A
Redeemable Convertible Preferred Stock (#) |
| |
Aggregate Proceeds
($) |
| |||||||||
AyurMaya Capital Management Fund, LP(2)
|
| | | | 4,058,829 | | | | | | 1,277,660 | | | | | | 26,682,445.00 | | |
Entities affiliated with BBA(3)
|
| | | | 3,557,659 | | | | | | 1,778,830 | | | | | | 26,682,445.00 | | |
Entities affiliated with Foresite Capital Management(4)
|
| | | | 7,273,658 | | | | | | — | | | | | | 36,368,290.00 | | |
Participants(1)
|
| |
Shares of Series C
Redeemable Convertible Preferred Stock (#) |
| |
Shares of Series C-1
Redeemable Convertible Preferred Stock (#) |
| |
Aggregate Proceeds
($) |
| |||||||||
AyurMaya Capital Management Fund, LP(2)
|
| | | | 12,745,916 | | | | | | — | | | | | | 39,999,998.36 | | |
Entities affiliated with BBA(3)
|
| | | | 8,252,980 | | | | | | — | | | | | | 25,899,997.04 | | |
Entities affiliated with Foresite Capital Management(4)
|
| | | | 19,118,870 | | | | | | — | | | | | | 59,999,985.00 | | |
Samsara BioCapital, LP(5)
|
| | | | 7,966,196 | | | | | | — | | | | | | 24,999,994.26 | | |
venBio Global Strategic Fund IV, L.P.(6)
|
| | | | 9,559,436 | | | | | | — | | | | | | 29,999,995.64 | | |
| | |
Prior to Offering
|
| |
After Offering
|
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number of
Common Stock Beneficially Owned |
| |
Number of
Non-Voting Common Stock Beneficially Owned |
| |
Percentage of
Total Voting Power Before the Offering |
| |
Number of
Common Stock Beneficially Owned |
| |
Number of
Non-Voting Common Stock Beneficially Owned |
| |
Percentage of
Total Voting Power After the Offering |
| ||||||
Greater than 5% Holders: | | | | | | | | | | | | | | | | | | | | | | | | | |
AyurMaya Capital Management Fund, LP(1)
|
| | | | | | | | | | % | | | | | | | | | | | | % | | |
Entities affiliated with Baker Brothers Life Sciences, L.P.(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Foresite Capital Management(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | |
Martin Babler(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Prior to Offering
|
| |
After Offering
|
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number of
Common Stock Beneficially Owned |
| |
Number of
Non-Voting Common Stock Beneficially Owned |
| |
Percentage of
Total Voting Power Before the Offering |
| |
Number of
Common Stock Beneficially Owned |
| |
Number of
Non-Voting Common Stock Beneficially Owned |
| |
Percentage of
Total Voting Power After the Offering |
| ||||||
David Goldstein, Ph.D.(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Roy Hardiman(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Alan Colowick, M.D., M.P.H.
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Sapna Srivastava, Ph.D.(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
James B. Tananbaum, M.D.(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Zhengbin Yao, Ph.D.(8)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Srinivas Akkaraju, M.D., Ph.D.(9)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
All directors and executive officers as a group (13 persons)(10)
|
| | | | | | | | | | % | | | | | | | | | | | | % | | |
Name
|
| |
Number of
Shares |
|
Morgan Stanley & Co. LLC
|
| |
|
|
Leerink Partners LLC
|
| | | |
Cantor Fitzgerald & Co.
|
| | | |
Guggenheim Securities, LLC
|
| | | |
Total:
|
| | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
Audited Financial Statements as of and for the Years Ended December 31, 2022 and 2023 | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Condensed Financial Statements as of and for the Three Months Ended March 31, 2023 and 2024
|
| | | | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | |
(in thousands, except share and per share amounts)
|
| |
December 31,
2022 |
| |
December 31,
2023 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 25,610 | | | | | $ | 45,996 | | |
Marketable securities
|
| | | | 67,255 | | | | | | 2,956 | | |
Restricted cash
|
| | | | 206 | | | | | | 113 | | |
Research and development prepaid expenses
|
| | | | 8,186 | | | | | | 2,661 | | |
Other prepaid expenses and current assets
|
| | | | 1,298 | | | | | | 1,631 | | |
Total current assets
|
| | | | 102,555 | | | | | | 53,357 | | |
Restricted cash, non-current
|
| | | | 1,138 | | | | | | 1,024 | | |
Property and equipment, net
|
| | | | 2,780 | | | | | | 22,441 | | |
Operating lease right-of-use assets, net
|
| | | | 1,695 | | | | | | 12,783 | | |
Other long-term assets
|
| | | | — | | | | | | 7 | | |
Total assets
|
| | | $ | 108,168 | | | | | $ | 89,612 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,720 | | | | | $ | 1,118 | | |
Research and development accrued expenses
|
| | | | 5,779 | | | | | | 10,946 | | |
Other accrued expenses and current liabilities
|
| | | | 4,543 | | | | | | 7,087 | | |
Operating lease liabilities, current
|
| | | | 1,310 | | | | | | 1,720 | | |
Total current liabilities
|
| | | | 13,352 | | | | | | 20,871 | | |
Operating lease liabilities, non-current
|
| | | | 469 | | | | | | 30,860 | | |
Share repurchase liability
|
| | | | 3,605 | | | | | | 1,771 | | |
Other liabilities, non-current
|
| | | | 511 | | | | | | — | | |
Total liabilities
|
| | | | 17,937 | | | | | | 53,502 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, $0.0001 par value; 67,960,088 and 89,016,578 shares authorized as of December 31, 2022 and 2023, respectively; 67,960,088 and 85,960,088 shares issued and outstanding as of December 31, 2022 and 2023, respectively; aggregate liquidation preference of $280,540 and $370,540 as of December 31, 2022 and 2023, respectively
|
| | | | 285,473 | | | | | | 375,370 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 100,000,000 and 125,000,000 Class A shares
authorized as of December 31, 2022 and 2023, respectively; 12,353,021 and 12,510,338 Class A shares issued and outstanding as of December 31, 2022 and 2023, respectively; 67,960,088 and 85,960,088 Class B shares authorized as of December 31, 2022 and 2023, respectively; no Class B shares issued and outstanding as of December 31, 2022 and 2023 |
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 14,209 | | | | | | 25,055 | | |
Accumulated other comprehensive (loss) income
|
| | | | (127) | | | | | | 2 | | |
Accumulated deficit
|
| | | | (209,325) | | | | | | (364,318) | | |
Total stockholders’ deficit
|
| | | | (195,242) | | | | | | (339,260) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 108,168 | | | | | $ | 89,612 | | |
(in thousands, except share and per share amounts)
|
| |
Year ended
December 31, 2022 |
| |
Year ended
December 31, 2023 |
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development expenses, including related party expenses of $1,570
and $1,519 for the years ended December 31, 2022 and 2023, respectively |
| | | $ | 101,304 | | | | | $ | 137,676 | | |
General and administrative expenses
|
| | | | 12,546 | | | | | | 20,498 | | |
Total operating expenses
|
| | | | 113,850 | | | | | | 158,174 | | |
Loss from operations
|
| | | | (113,850) | | | | | | (158,174) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 1,992 | | | | | | 3,368 | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (119) | | |
Other income (expenses), net
|
| | | | (72) | | | | | | (68) | | |
Total other income (expense), net
|
| | | | 1,920 | | | | | | 3,181 | | |
Net loss
|
| | | $ | (111,930) | | | | | $ | (154,993) | | |
Other comprehensive (loss) income: | | | | | | | | | | | | | |
Unrealized (loss) gain on marketable securities, net
|
| | | | (127) | | | | | | 129 | | |
Net loss and other comprehensive loss
|
| | | $ | (112,057) | | | | | $ | (154,864) | | |
Net loss per share attributable to Class A common stockholders, basic and diluted
|
| | | $ | (14.93) | | | | | $ | (15.42) | | |
Weighted-average Class A common shares outstanding, basic and diluted
|
| | | | 7,497,622 | | | | | | 10,052,198 | | |
(in thousands, except share amounts)
|
| |
Redeemable
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021
|
| | | | 47,960,088 | | | | | $ | 185,580 | | | | | | | 11,468,295 | | | | | $ | 1 | | | | | $ | 6,598 | | | | | $ | — | | | | | $ | (97,395) | | | | | $ | (90,796) | | |
Issuance of Series B redeemable
convertible preferred stock for cash, net of issuance costs of $107 |
| | | | 20,000,000 | | | | | | 99,893 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of stock options and early exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 884,726 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | 12 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,596 | | | | | | — | | | | | | — | | | | | | 1,596 | | |
Vesting of restricted shares of common stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 43 | | | | | | — | | | | | | — | | | | | | 43 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,960 | | | | | | — | | | | | | — | | | | | | 5,960 | | |
Other comprehensive loss, net
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (127) | | | | | | — | | | | | | (127) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (111,930) | | | | | | (111,930) | | |
Balance at December 31, 2022
|
| | |
|
67,960,088
|
| | | |
|
285,473
|
| | | | |
|
12,353,021
|
| | | |
|
1
|
| | | |
|
14,209
|
| | | | | (127) | | | | |
|
(209,325)
|
| | | |
|
(195,242)
|
| |
Issuance of Series B-2 and B-2A redeemable convertible preferred stock in May 2023 for cash, net of derivative liability of $2,112 and issuance costs of $208
|
| | | | 12,000,000 | | | | | | 57,679 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series B-2 and B-2A redeemable convertible preferred stock in October 2023 for cash, net of issuance costs of $13, and settlement of derivative liability of $2,231
|
| | | | 6,000,000 | | | | | | 32,218 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of stock options and early exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 226,484 | | | | | | — | | | | | | 277 | | | | | | — | | | | | | — | | | | | | 277 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,921 | | | | | | — | | | | | | — | | | | | | 1,921 | | |
Vesting of restricted shares of common stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 23 | | | | | | — | | | | | | — | | | | | | 23 | | |
Repurchase of unvested early exercised stock options
|
| | | | — | | | | | | — | | | | | | | (69,167) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8,625 | | | | | | — | | | | | | — | | | | | | 8,625 | | |
Other comprehensive income, net
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 129 | | | | | | — | | | | | | 129 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (154,993) | | | | | | (154,993) | | |
Balance at December 31, 2023
|
| | | | 85,960,088 | | | | | $ | 375,370 | | | | | | | 12,510,338 | | | | | $ | 1 | | | | | $ | 25,055 | | | | | $ | 2 | | | | | $ | (364,318) | | | | | $ | (339,260) | | |
(in thousands)
|
| |
Year ended
December 31, 2022 |
| |
Year ended
December 31, 2023 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (111,930) | | | | | $ | (154,993) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Stock-based compensation
|
| | | | 5,960 | | | | | | 8,625 | | |
Non-cash lease expense
|
| | | | 950 | | | | | | 2,010 | | |
Depreciation and amortization
|
| | | | 250 | | | | | | 1,284 | | |
Net accretion of discounts on marketable securities
|
| | | | (1,036) | | | | | | (544) | | |
Loss on abandonment of right-of-use assets
|
| | | | — | | | | | | 645 | | |
Loss on disposal of fixed assets
|
| | | | — | | | | | | 266 | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | 119 | | |
Write-off of deferred offering costs
|
| | | | — | | | | | | 555 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Research and development prepaid expenses
|
| | | | (7,334) | | | | | | 5,526 | | |
Other prepaid expenses and current assets
|
| | | | (1,019) | | | | | | (340) | | |
Accounts payable
|
| | | | 1,294 | | | | | | (642) | | |
Research and development accrued expenses, including changes in related party balances of ($614) and $2 for the years ended December 31, 2022 and 2023, respectively
|
| | | | 2,383 | | | | | | 5,168 | | |
Other accrued expenses and current liabilities
|
| | | | 3,580 | | | | | | 2,490 | | |
Operating lease liabilities
|
| | | | (820) | | | | | | (144) | | |
Net cash used in operating activities
|
| | | | (107,722) | | | | | | (129,975) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Maturities of marketable securities
|
| | | | 142,730 | | | | | | 76,250 | | |
Purchases of marketable securities
|
| | | | (209,075) | | | | | | (11,279) | | |
Purchases of property and equipment
|
| | | | (2,406) | | | | | | (4,499) | | |
Net cash (used in) provided by investing activities
|
| | | | (68,751) | | | | | | 60,472 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs
|
| | | | 99,893 | | | | | | 89,778 | | |
Proceeds from issuance of common stock upon exercise of stock options
|
| | | | 1,734 | | | | | | 453 | | |
Payments of deferred offering costs
|
| | | | — | | | | | | (485) | | |
Repurchase of unvested stock options
|
| | | | — | | | | | | (64) | | |
Net cash provided by financing activities
|
| | | | 101,627 | | | | | | 89,682 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | (74,846) | | | | | | 20,179 | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 101,800 | | | | | | 26,954 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 26,954 | | | | | $ | 47,133 | | |
Supplemental disclosures: | | | | | | | | | | | | | |
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | 896 | | | | | $ | 14,255 | | |
Vesting of early exercised stock options and unvested restricted shares of common stock
|
| | | $ | 1,639 | | | | | $ | 1,944 | | |
Purchases of property and equipment in other accrued expenses and current liabilities
|
| | | $ | 27 | | | | | $ | 49 | | |
Property and equipment acquired through tenant improvement allowance
|
| | | $ | 511 | | | | | $ | 16,691 | | |
Recognition of derivative liability upon issuance of redeemable convertible preferred stock
|
| | | $ | — | | | | | $ | 2,112 | | |
Settlement of derivative liability upon issuance of redeemable convertible preferred stock
|
| | | $ | — | | | | | $ | (2,231) | | |
Reconciliation of cash, cash equivalents and restricted cash: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 25,610 | | | | | $ | 45,996 | | |
Restricted cash
|
| | | | 206 | | | | | | 113 | | |
Restricted cash, non-current
|
| | | | 1,138 | | | | | | 1,024 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 26,954 | | | | | $ | 47,133 | | |
| | |
Fair Value Measurements as of December 31, 2022
|
| |||||||||||||||||||||
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 19,546 | | | | | $ | — | | | | | $ | — | | | | | $ | 19,546 | | |
Marketable securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Commercial paper
|
| | | | — | | | | | | 31,271 | | | | | | — | | | | | | 31,271 | | |
U.S. treasuries
|
| | | | 19,255 | | | | | | — | | | | | | — | | | | | | 19,255 | | |
Corporate bonds
|
| | | | — | | | | | | 10,795 | | | | | | — | | | | | | 10,795 | | |
Supranational debt securities
|
| | | | — | | | | | | 3,976 | | | | | | — | | | | | | 3,976 | | |
Agency bonds
|
| | | | — | | | | | | 1,958 | | | | | | — | | | | | | 1,958 | | |
Total
|
| | | $ | 38,801 | | | | | $ | 48,000 | | | | | $ | — | | | | | $ | 86,801 | | |
| | |
Fair Value Measurements as of December 31, 2023
|
| |||||||||||||||||||||
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 21,310 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,310 | | |
U.S. treasuries
|
| | | | 2,000 | | | | | | — | | | | | | — | | | | | | 2,000 | | |
Marketable securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | | 1,958 | | | | | | 998 | | | | | | — | | | | | | 2,956 | | |
Total
|
| | | $ | 25,268 | | | | | $ | 998 | | | | | $ | — | | | | | $ | 26,266 | | |
|
Balance as of January 1, 2023
|
| | | $ | — | | |
|
Fair value upon issuance
|
| | | | 2,112 | | |
|
Changes in fair value
|
| | | | 119 | | |
|
Fair value upon settlement (see Note 9)
|
| | | | (2,231) | | |
|
Balance as of December 31, 2023
|
| | | $ | — | | |
|
Expected term (in years)
|
| |
0.01 – 0.41
|
|
|
Volatility
|
| |
43.19% – 83.25%
|
|
|
Risk-free interest rate
|
| |
5.23% – 5.55%
|
|
|
Dividend yield
|
| |
0%
|
|
|
Probability of event occurring
|
| |
30% – 100%
|
|
| | |
Amortized Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value as of
December 31, 2022 |
| ||||||||||||
Short-term marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial paper
|
| | | $ | 31,271 | | | | | $ | — | | | | | $ | — | | | | | $ | 31,271 | | |
U.S. treasuries
|
| | | | 19,309 | | | | | | — | | | | | | (54) | | | | | | 19,255 | | |
Corporate bonds
|
| | | | 10,841 | | | | | | — | | | | | | (46) | | | | | | 10,795 | | |
Supranational debt securities
|
| | | | 4,005 | | | | | | — | | | | | | (29) | | | | | | 3,976 | | |
Agency bonds
|
| | | | 1,956 | | | | | | 2 | | | | | | — | | | | | | 1,958 | | |
Total short-term marketable securities
|
| | | $ | 67,382 | | | | | $ | 2 | | | | | $ | (129) | | | | | $ | 67,255 | | |
| | |
Amortized Cost
Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value as of
December 31, 2023 |
| ||||||||||||
Short-term marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | $ | 2,954 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 2,956 | | |
Total short-term marketable securities
|
| | | $ | 2,954 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 2,956 | | |
| | |
Estimated Useful Life
(in years) |
| |
December 31,
2022 |
| |
December 31,
2023 |
| ||||||
Laboratory equipment
|
| |
5
|
| | | $ | 1,899 | | | | | $ | 3,577 | | |
Computer equipment
|
| |
5
|
| | | | 371 | | | | | | 896 | | |
Furniture and fixtures
|
| |
5
|
| | | | 143 | | | | | | 1,709 | | |
Leasehold improvements
|
| |
Shorter of useful life or
lease term |
| | | | 31 | | | | | | 17,592 | | |
Capitalized software
|
| |
3
|
| | | | 15 | | | | | | 75 | | |
Construction in progress
|
| | | | | | | 578 | | | | | | — | | |
Total property and equipment, gross
|
| | | | | | | 3,037 | | | | | | 23,849 | | |
Less: Accumulated depreciation and amortization
|
| | | | | | | (257) | | | | | | (1,408) | | |
Total property and equipment, net
|
| | | | | | $ | 2,780 | | | | | $ | 22,441 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| ||||||
Tax receivable
|
| | | $ | 500 | | | | | $ | 614 | | |
Prepaid subscriptions
|
| | | | 296 | | | | | | 703 | | |
Other prepaid expenses
|
| | | | 502 | | | | | | 314 | | |
Total other prepaid expenses and current assets
|
| | | $ | 1,298 | | | | | $ | 1,631 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| ||||||
Accrued personnel and related expenses
|
| | | $ | 3,576 | | | | | $ | 5,585 | | |
Accrued professional services
|
| | | | 455 | | | | | | 1,093 | | |
Accrued other expenses
|
| | | | 512 | | | | | | 409 | | |
Total other accrued expenses and current liabilities
|
| | | $ | 4,543 | | | | | $ | 7,087 | | |
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2023 |
| ||||||
Operating lease costs
|
| | | $ | 1,074 | | | | | $ | 4,747 | | |
Variable lease costs
|
| | | | 121 | | | | | | 545 | | |
Total lease costs
|
| | | $ | 1,195 | | | | | $ | 5,292 | | |
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2023 |
| ||||||
Cash payments included in the measurement of operating lease liabilities
|
| | | $ | 1,111 | | | | | $ | 2,903 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| ||||||
Weighted-average remaining lease term (years)
|
| | | | 1.4 | | | | | | 9.5 | | |
Weighted-average incremental borrowing rate
|
| | | | 6.7% | | | | | | 11.4% | | |
|
2024
|
| | | $ | 5,269 | | |
|
2025
|
| | | | 4,962 | | |
|
2026
|
| | | | 5,128 | | |
|
2027
|
| | | | 5,299 | | |
|
2028
|
| | | | 5,477 | | |
|
2029 and thereafter
|
| | | | 27,526 | | |
|
Total undiscounted lease payments
|
| | | | 53,661 | | |
|
Less: Imputed interest
|
| | | | (21,081) | | |
|
Total operating lease liabilities
|
| | | $ | 32,580 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Aggregate
Liquidation Preference |
| |
Net Carrying
Value |
| ||||||||||||
| | |
(in thousands, except share amounts)
|
| |||||||||||||||||||||
Seed redeemable convertible preferred stock
|
| | | | 10,500,000 | | | | | | 10,500,000 | | | | | $ | 10,500 | | | | | $ | 10,480 | | |
A redeemable convertible preferred stock
|
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 30,000 | | | | | | 29,972 | | |
B redeemable convertible preferred stock
|
| | | | 40,200,000 | | | | | | 40,200,000 | | | | | | 201,000 | | | | | | 200,711 | | |
B-1 redeemable convertible preferred stock
|
| | | | 9,760,088 | | | | | | 9,760,088 | | | | | | 39,040 | | | | | | 44,310 | | |
Total redeemable convertible preferred stock
|
| | | | 67,960,088 | | | | | | 67,960,088 | | | | | $ | 280,540 | | | | | $ | 285,473 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Aggregate
Liquidation Preference |
| |
Net Carrying
Value |
| ||||||||||||
| | |
(in thousands, except share amounts)
|
| |||||||||||||||||||||
Seed redeemable convertible preferred stock
|
| | | | 10,500,000 | | | | | | 10,500,000 | | | | | $ | 10,500 | | | | | $ | 10,480 | | |
A redeemable convertible preferred stock
|
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 30,000 | | | | | | 29,972 | | |
B redeemable convertible preferred stock
|
| | | | 40,200,000 | | | | | | 40,200,000 | | | | | | 201,000 | | | | | | 200,711 | | |
B-1 redeemable convertible preferred stock
|
| | | | 9,760,088 | | | | | | 9,760,088 | | | | | | 39,040 | | | | | | 44,310 | | |
B-2 redeemable convertible preferred stock
|
| | | | 18,000,000 | | | | | | 16,221,170 | | | | | | 81,106 | | | | | | 80,969 | | |
B-2A redeemable convertible preferred stock
|
| | | | 3,056,490 | | | | | | 1,778,830 | | | | | | 8,894 | | | | | | 8,928 | | |
Total redeemable convertible preferred stock
|
| | | | 89,016,578 | | | | | | 85,960,088 | | | | | $ | 370,540 | | | | | $ | 375,370 | | |
| | |
December 31, 2022
|
| |
December 31, 2023
|
| ||||||
Redeemable convertible preferred stock issued and outstanding
|
| | | | 67,960,088 | | | | | | 85,960,088 | | |
Outstanding and issued common stock options
|
| | | | 19,179,979 | | | | | | 23,825,003 | | |
Shares available for grant under 2021 Stock Plan
|
| | | | 187,029 | | | | | | 1,384,688 | | |
Total
|
| | | | 87,327,096 | | | | | | 111,169,779 | | |
| | |
Number of
Shares |
| |
Weighted-Average
Grant Date Fair Value |
| ||||||
Unvested as of December 31, 2022
|
| | | | 254,584 | | | | | $ | 0.62 | | |
Vested
|
| | | | (117,500) | | | | | $ | 0.62 | | |
Unvested as of December 31, 2023
|
| | | | 137,084 | | | | | $ | 0.62 | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price Per Share |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding as of December 31, 2022
|
| | | | 19,179,979 | | | | | $ | 1.85 | | | | | | 9.20 | | | | | $ | 4,933 | | |
Options granted
|
| | | | 5,313,134 | | | | | $ | 2.85 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (226,484) | | | | | $ | 2.00 | | | | | | | | | | | $ | 224 | | |
Options forfeited or expired
|
| | | | (441,626) | | | | | $ | 2.03 | | | | | | | | | | | | | | |
Outstanding and expected to vest as of December 31,
2023 |
| | | | 23,825,003 | | | | | $ | 2.07 | | | | | | 8.50 | | | | | $ | 15,033 | | |
Exercisable as of December 31, 2023
|
| | | | 23,825,003 | | | | | $ | 2.07 | | | | | | 8.50 | | | | | $ | 15,033 | | |
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2023 |
|
Expected term (in years)
|
| |
5.57 – 6.68
|
| |
5.77 – 6.63
|
|
Volatility
|
| |
82.45% – 86.66%
|
| |
97.65% – 102.54%
|
|
Risk-free interest rate
|
| |
1.71% – 4.10%
|
| |
3.66% – 4.77%
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
|
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price Per Share |
| ||||||
Unvested as of December 31, 2022
|
| | | | 3,103,939 | | | | | $ | 1.15 | | |
Early exercised
|
| | | | 86,370 | | | | | $ | 2.03 | | |
Vested
|
| | | | (1,591,923) | | | | | $ | 1.21 | | |
Repurchased
|
| | | | (69,167) | | | | | $ | 0.93 | | |
Unvested as of December 31, 2023
|
| | | | 1,529,219 | | | | | $ | 1.14 | | |
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2023 |
| ||||||
Research and development
|
| | | $ | 3,119 | | | | | $ | 4,745 | | |
General and administrative
|
| | | | 2,841 | | | | | | 3,880 | | |
Total stock-based compensation expense
|
| | | $ | 5,960 | | | | | $ | 8,625 | | |
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2023 |
| ||||||
Stock options
|
| | | $ | 5,888 | | | | | $ | 8,553 | | |
Restricted stock awards
|
| | | | 72 | | | | | | 72 | | |
Total stock-based compensation expense
|
| | | $ | 5,960 | | | | | $ | 8,625 | | |
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2023 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (111,930) | | | | | $ | (154,993) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average Class A common shares outstanding
|
| | | | 11,537,145 | | | | | | 12,384,372 | | |
Less: Weighted-average Class A common shares subject to repurchase
|
| | | | (4,039,523) | | | | | | (2,332,174) | | |
Weighted-average Class A common shares outstanding, basic and
diluted |
| | | | 7,497,622 | | | | | | 10,052,198 | | |
Net loss per share attributable to Class A common stockholders, basic and diluted
|
| | | $ | (14.93) | | | | | $ | (15.42) | | |
| | |
December 31, 2022
|
| |
December 31, 2023
|
| ||||||
Redeemable convertible preferred stock issued and outstanding
|
| | | | 67,960,088 | | | | | | 85,960,088 | | |
Common stock options issued and outstanding
|
| | | | 19,179,979 | | | | | | 23,825,003 | | |
Unvested restricted common stock and early exercised stock
options |
| | | | 3,358,523 | | | | | | 1,666,303 | | |
Total
|
| | | | 90,498,590 | | | | | | 111,451,394 | | |
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2023 |
| ||||||
Amount at statutory tax rates
|
| | | $ | (23,505) | | | | | $ | (32,548) | | |
Permanent differences
|
| | | | 7,770 | | | | | | 7 | | |
Valuation allowance
|
| | | | 16,113 | | | | | | 34,961 | | |
Stock-based compensation
|
| | | | 829 | | | | | | 892 | | |
Federal research and development credit
|
| | | | (1,207) | | | | | | (3,322) | | |
Other
|
| | | | — | | | | | | 10 | | |
Total
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 6,404 | | | | | $ | 10,519 | | |
Tax credits
|
| | | | 2,509 | | | | | | 6,243 | | |
Research and development capitalization
|
| | | | 16,617 | | | | | | 39,059 | | |
Accruals and reserves
|
| | | | 331 | | | | | | 15 | | |
Stock-based compensation
|
| | | | 423 | | | | | | 1,361 | | |
Operating lease liabilities
|
| | | | 373 | | | | | | 6,842 | | |
Other capitalized expenses
|
| | | | 303 | | | | | | 4,567 | | |
Gross deferred tax assets
|
| | | | 26,960 | | | | | | 68,606 | | |
Valuation allowance
|
| | | | (26,023) | | | | | | (61,404) | | |
Deferred tax assets, net of valuation allowance
|
| | | $ | 937 | | | | | $ | 7,202 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets
|
| | | | (581) | | | | | | (1,025) | | |
Operating lease right-of-use assets
|
| | | | (356) | | | | | | (6,177) | | |
Deferred tax liabilities
|
| | | | (937) | | | | | | (7,202) | | |
Total net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
Amount
|
| |
Begin to Expire
|
| |||
Net operating losses, Federal
|
| | | $ | 32,120 | | | |
Do not expire
|
|
Net operating losses, Federal
|
| | | $ | 16,520 | | | |
2037
|
|
Net operating losses, States
|
| | | $ | 4,378 | | | |
2041
|
|
Tax credits, Federal
|
| | | $ | 7,902 | | | |
2039
|
|
Tax credits, States
|
| | | $ | 3,110 | | | |
2037
|
|
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2023 |
| ||||||
Beginning balance
|
| | | $ | 104 | | | | | $ | 2,451 | | |
Increases in tax positions in the current period
|
| | | | 2,347 | | | | | | 3,572 | | |
Decreases related to prior year’s tax position
|
| | | | — | | | | | | (1,907) | | |
Ending balance
|
| | | $ | 2,451 | | | | | $ | 4,116 | | |
(in thousands, except share and per share amounts)
|
| |
December 31,
2023 |
| |
March 31,
2024 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 45,996 | | | | | $ | 112,071 | | |
Marketable securities
|
| | | | 2,956 | | | | | | 21,656 | | |
Restricted cash
|
| | | | 113 | | | | | | 113 | | |
Research and development prepaid expenses
|
| | | | 2,661 | | | | | | 5,610 | | |
Other prepaid expenses and current assets
|
| | | | 1,631 | | | | | | 1,796 | | |
Total current assets
|
| | | | 53,357 | | | | | | 141,246 | | |
Restricted cash, non-current
|
| | | | 1,024 | | | | | | 1,024 | | |
Property and equipment, net
|
| | | | 22,441 | | | | | | 22,091 | | |
Operating lease right-of-use assets, net
|
| | | | 12,783 | | | | | | 12,772 | | |
Other long-term assets
|
| | | | 7 | | | | | | 242 | | |
Total assets
|
| | | $ | 89,612 | | | | | $ | 177,375 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,118 | | | | | $ | 6,841 | | |
Research and development accrued expenses
|
| | | | 10,946 | | | | | | 11,175 | | |
Other accrued expenses and current liabilities
|
| | | | 7,087 | | | | | | 4,354 | | |
Operating lease liabilities, current
|
| | | | 1,720 | | | | | | 1,618 | | |
Total current liabilities
|
| | | | 20,871 | | | | | | 23,988 | | |
Operating lease liabilities, non-current
|
| | | | 30,860 | | | | | | 30,458 | | |
Derivative liability
|
| | | | — | | | | | | 12,008 | | |
Share repurchase liability
|
| | | | 1,771 | | | | | | 1,272 | | |
Total liabilities
|
| | | | 53,502 | | | | | | 67,726 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, $0.0001 par value; 89,016,578 and 202,643,727 shares authorized as of December 31, 2023 and March 31, 2024, respectively; 85,960,088 and 127,224,979 shares issued and outstanding as of December 31, 2023 and March 31, 2024, respectively; aggregate liquidation preference of $370,540 and $500,040 as of December 31, 2023 and March 31, 2024, respectively
|
| | | | 375,370 | | | | | | 495,575 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 125,000,000 and 225,000,000 Class A shares authorized as of December 31, 2023 and March 31, 2024, respectively; 12,510,338 and 12,525,233 Class A shares issued and outstanding as of December 31, 2023 and March 31, 2024, respectively; 85,960,088 and 168,489,897 Class B shares authorized as of December 31, 2023 and March 31, 2024, respectively; no Class B shares issued and outstanding as of December 31, 2023 and March 31, 2024
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 25,055 | | | | | | 28,241 | | |
Accumulated other comprehensive income (loss)
|
| | | | 2 | | | | | | (1) | | |
Accumulated deficit
|
| | | | (364,318) | | | | | | (414,167) | | |
Total stockholders’ deficit
|
| | | | (339,260) | | | | | | (385,926) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 89,612 | | | | | $ | 177,375 | | |
| | |
Three months ended March 31,
|
| |||||||||
(in thousands, except share and per share amounts)
|
| |
2023
|
| |
2024
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development expenses, including related party expenses of $325 and $421 for the three months ended March 31, 2023 and 2024, respectively
|
| | | $ | 32,435 | | | | | $ | 41,961 | | |
General and administrative expenses
|
| | | | 4,225 | | | | | | 5,632 | | |
Total operating expenses
|
| | | | 36,660 | | | | | | 47,593 | | |
Loss from operations
|
| | | | (36,660) | | | | | | (47,593) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 645 | | | | | | 854 | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (3,095) | | |
Other income (expenses), net
|
| | | | (12) | | | | | | (15) | | |
Total other income (expense), net
|
| | | | 633 | | | | | | (2,256) | | |
Net loss
|
| | | $ | (36,027) | | | | | $ | (49,849) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Unrealized gain (loss) on marketable securities, net
|
| | | | 100 | | | | | | (3) | | |
Net loss and other comprehensive loss
|
| | | $ | (35,927) | | | | | $ | (49,852) | | |
Net loss per share attributable to Class A common stockholders, basic and diluted
|
| | | $ | (3.86) | | | | | $ | (4.50) | | |
Weighted-average Class A common shares outstanding, basic and diluted
|
| | | | 9,339,918 | | | | | | 11,080,100 | | |
(in thousands, except share amounts)
|
| |
Redeemable
Convertible Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022
|
| | | | 67,960,088 | | | | | $ | 285,473 | | | | | | | 12,353,021 | | | | | $ | 1 | | | | | $ | 14,209 | | | | | $ | (127) | | | | | $ | (209,325) | | | | | $ | (195,242) | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 694 | | | | | | — | | | | | | — | | | | | | 694 | | |
Vesting of restricted shares of common stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | |
Repurchase of unvested common stock shares issued upon early exercised stock options
|
| | | | | | | | | | | | | | | | | (62,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,831 | | | | | | — | | | | | | — | | | | | | 1,831 | | |
Other comprehensive income, net
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | | | | | — | | | | | | 100 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (36,027) | | | | | | (36,027) | | |
Balance at March 31, 2023
|
| | | | 67,960,088 | | | | | $ | 285,473 | | | | | | | 12,290,521 | | | | | $ | 1 | | | | | $ | 16,739 | | | | | $ | (27) | | | | | $ | (245,352) | | | | | $ | (228,639) | | |
(in thousands, except share amounts)
|
| |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2023
|
| | | | 85,960,088 | | | | | $ | 375,370 | | | | | | | 12,510,338 | | | | | $ | 1 | | | | | $ | 25,055 | | | | | $ | 2 | | | | | $ | (364,318) | | | | | $ | (339,260) | | |
Issuance of Series C redeemable convertible preferred stock in March 2024 for cash, net of derivative liability of $8,913 and issuance costs of $382
|
| | | | 41,264,891 | | | | | | 120,205 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon
exercise of stock options and early exercise of stock options |
| | | | — | | | | | | — | | | | | | | 14,895 | | | | | | — | | | | | | 29 | | | | | | — | | | | | | — | | | | | | 29 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 494 | | | | | | — | | | | | | — | | | | | | 494 | | |
Vesting of restricted shares of common stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 6 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,657 | | | | | | — | | | | | | — | | | | | | 2,657 | | |
Other comprehensive loss, net
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3) | | | | | | — | | | | | | (3) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (49,849) | | | | | | (49,849) | | |
Balance at March 31, 2024
|
| | | | 127,224,979 | | | | | $ | 495,575 | | | | | | | 12,525,233 | | | | | $ | 1 | | | | | $ | 28,241 | | | | | $ | (1) | | | | | $ | (414,167) | | | | | $ | (385,926) | | |
| | |
Three months ended
March 31, |
| |||||||||
(in thousands)
|
| |
2023
|
| |
2024
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (36,027) | | | | | $ | (49,849) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Stock-based compensation
|
| | | | 1,831 | | | | | | 2,657 | | |
Non-cash lease expense
|
| | | | 847 | | | | | | 11 | | |
Depreciation and amortization
|
| | | | 120 | | | | | | 758 | | |
Net accretion of discounts on marketable securities
|
| | | | (349) | | | | | | (48) | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | 3,095 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Research and development prepaid expenses
|
| | | | (792) | | | | | | (2,949) | | |
Other prepaid expenses and other assets
|
| | | | 203 | | | | | | (165) | | |
Accounts payable
|
| | | | 63 | | | | | | 5,715 | | |
Research and development accrued expenses
|
| | | | 1,268 | | | | | | 229 | | |
Other accrued expenses and current liabilities
|
| | | | (1,831) | | | | | | (3,212) | | |
Operating lease liabilities
|
| | | | (1) | | | | | | (504) | | |
Net cash used in operating activities
|
| | | | (34,668) | | | | | | (44,262) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Maturities of marketable securities
|
| | | | 36,250 | | | | | | 1,000 | | |
Purchases of marketable securities
|
| | | | (4,890) | | | | | | (19,655) | | |
Purchases of property and equipment
|
| | | | (295) | | | | | | (155) | | |
Net cash provided by (used in) investing activities
|
| | | | 31,065 | | | | | | (18,810) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of redeemable convertible preferred stock and derivative liability, net of issuance costs
|
| | | | — | | | | | | 129,118 | | |
Proceeds from issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | 29 | | |
Repurchase of unvested common stock shares issued upon early exercised stock options
|
| | | | (51) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (51) | | | | | | 129,147 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | | (3,654) | | | | | | 66,075 | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 26,954 | | | | | | 47,133 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 23,300 | | | | | $ | 113,208 | | |
Supplemental disclosures: | | | | | | | | | | | | | |
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | 14,124 | | | | | $ | — | | |
Property and equipment acquired through tenant improvement allowance
|
| | | $ | 4,148 | | | | | $ | — | | |
Vesting of early exercised stock options and unvested restricted shares of common stock
|
| | | $ | 699 | | | | | $ | 500 | | |
Purchases of property and equipment in other accrued expenses and current liabilities
|
| | | $ | 26 | | | | | $ | 301 | | |
Recognition of derivative liability upon issuance of redeemable convertible preferred stock
|
| | | $ | — | | | | | $ | 8,913 | | |
Deferred offering costs in accounts payable and other accrued expenses and current liabilities
|
| | | $ | — | | | | | $ | 235 | | |
Reconciliation of cash, cash equivalents and restricted cash: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 21,955 | | | | | $ | 112,071 | | |
Restricted cash
|
| | | | 206 | | | | | | 113 | | |
Restricted cash, non-current
|
| | | | 1,139 | | | | | | 1,024 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 23,300 | | | | | $ | 113,208 | | |
| | |
Fair Value Measurements as of December 31, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 21,310 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,310 | | |
U.S. treasuries
|
| | | | 2,000 | | | | | | — | | | | | | — | | | | | | 2,000 | | |
Marketable securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | | 1,958 | | | | | | 998 | | | | | | — | | | | | | 2,956 | | |
Total assets
|
| | | $ | 25,268 | | | | | $ | 998 | | | | | $ | — | | | | | $ | 26,266 | | |
| | |
Fair Value Measurements as of March 31, 2024
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 56,750 | | | | | $ | — | | | | | $ | — | | | | | $ | 56,750 | | |
U.S. treasuries
|
| | | | 54,591 | | | | | | — | | | | | | — | | | | | | 54,591 | | |
Marketable securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | | 19,673 | | | | | | 1,983 | | | | | | — | | | | | | 21,656 | | |
Total assets
|
| | | $ | 131,014 | | | | | $ | 1,983 | | | | | $ | — | | | | | $ | 132,997 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,008 | | | | | $ | 12,008 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,008 | | | | | $ | 12,008 | | |
|
Balance as of January 1, 2024
|
| | | $ | — | | |
|
Fair value upon issuance
|
| | | | 8,913 | | |
|
Changes in fair value .
|
| | | | 3,095 | | |
|
Balance as of March 31, 2024
|
| | | $ | 12,008 | | |
|
Expected term (in years)
|
| |
0.16 – 0.36
|
|
|
Volatility
|
| |
55.1% – 59.9%
|
|
|
Risk-free interest rate.
|
| |
5.4% – 5.5%
|
|
|
Dividend yield
|
| |
0%
|
|
|
Probability of option exercise
|
| |
10% – 90%
|
|
| | |
Amortized
Cost Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of December 31, 2023 |
| ||||||||||||
Short-term marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | $ | 2,954 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 2,956 | | |
Total short-term marketable securities
|
| | | $ | 2,954 | | | | | $ | 2 | | | | | $ | — | | | | | $ | 2,956 | | |
| | |
Amortized
Cost Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of March 31, 2024 |
| ||||||||||||
Short-term marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. treasuries
|
| | | $ | 21,657 | | | | | $ | — | | | | | $ | (1) | | | | | $ | 21,656 | | |
Total short-term marketable securities
|
| | | $ | 21,657 | | | | | $ | — | | | | | $ | (1) | | | | | $ | 21,656 | | |
| | |
December 31,
2023 |
| |
March 31,
2024 |
| ||||||
Prepaid subscriptions
|
| | | $ | 703 | | | | | $ | 798 | | |
Tax receivable
|
| | | | 614 | | | | | | 614 | | |
Other prepaid expenses
|
| | | | 314 | | | | | | 384 | | |
Total other prepaid expenses and current assets
|
| | | $ | 1,631 | | | | | $ | 1,796 | | |
| | |
Estimated Useful Life
(in years) |
| |
December 31,
2023 |
| |
March 31,
2024 |
| ||||||
Leasehold improvements
|
| |
Shorter of useful life or
lease term |
| | | $ | 17,592 | | | | | $ | 17,592 | | |
Laboratory equipment
|
| |
5
|
| | | | 3,577 | | | | | | 3,985 | | |
Furniture and fixtures
|
| |
5
|
| | | | 1,709 | | | | | | 1,709 | | |
Computer equipment
|
| |
5
|
| | | | 896 | | | | | | 896 | | |
Capitalized software
|
| |
3
|
| | | | 75 | | | | | | 75 | | |
Total property and equipment, gross
|
| | | | | | | 23,849 | | | | | | 24,257 | | |
Less: Accumulated depreciation and amortization
|
| | | | | | | (1,408) | | | | | | (2,166) | | |
Total property and equipment, net
|
| | | | | | $ | 22,441 | | | | | $ | 22,091 | | |
| | |
December 31,
2023 |
| |
March 31,
2024 |
| ||||||
Accrued personnel and related expenses
|
| | | $ | 5,585 | | | | | $ | 1,645 | | |
Accrued professional services
|
| | | | 1,093 | | | | | | 1,907 | | |
Accrued other expenses
|
| | | | 409 | | | | | | 802 | | |
Total other accrued expenses and current liabilities
|
| | | $ | 7,087 | | | | | $ | 4,354 | | |
| | |
Three months ended
March 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Operating lease costs
|
| | | $ | 1,272 | | | | | $ | 876 | | |
Variable lease costs
|
| | | | 46 | | | | | | 330 | | |
Total lease costs
|
| | | $ | 1,318 | | | | | $ | 1,206 | | |
| | |
Three months ended
March 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Cash payments included in the measurement of operating lease liabilities
|
| | | $ | 426 | | | | | $ | 1,350 | | |
| | |
December 31,
2023 |
| |
March 31,
2024 |
| ||||||
Weighted-average remaining lease term (years)
|
| | | | 9.5 | | | | | | 9.3 | | |
Weighted-average incremental borrowing rate
|
| | | | 11.4% | | | | | | 11.4% | | |
|
2024 (remainder of the year)
|
| | | $ | 3,919 | | |
|
2025
|
| | | | 4,962 | | |
|
2026
|
| | | | 5,128 | | |
|
2027
|
| | | | 5,299 | | |
|
2028
|
| | | | 5,477 | | |
|
Thereafter
|
| | | | 27,526 | | |
|
Total undiscounted lease payments
|
| | | | 52,311 | | |
|
Less: Imputed interest
|
| | | | (20,235) | | |
|
Total operating lease liabilities
|
| | | $ | 32,076 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Aggregate
Liquidation Preference |
| |
Net Carrying
Value |
| ||||||||||||
| | |
(in thousands, except share amounts)
|
| |||||||||||||||||||||
Seed redeemable convertible preferred stock
|
| | | | 10,500,000 | | | | | | 10,500,000 | | | | | $ | 10,500 | | | | | $ | 10,480 | | |
A redeemable convertible preferred stock
|
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 30,000 | | | | | | 29,972 | | |
B redeemable convertible preferred stock
|
| | | | 40,200,000 | | | | | | 40,200,000 | | | | | | 201,000 | | | | | | 200,711 | | |
B-1 redeemable convertible preferred stock
|
| | | | 9,760,088 | | | | | | 9,760,088 | | | | | | 39,040 | | | | | | 44,310 | | |
B-2 redeemable convertible preferred stock
|
| | | | 18,000,000 | | | | | | 16,221,170 | | | | | | 81,106 | | | | | | 80,969 | | |
B-2A redeemable convertible preferred stock
|
| | | | 3,056,490 | | | | | | 1,778,830 | | | | | | 8,894 | | | | | | 8,928 | | |
Total redeemable convertible preferred stock
|
| | | | 89,016,578 | | | | | | 85,960,088 | | | | | $ | 370,540 | | | | | $ | 375,370 | | |
| | |
March 31, 2024
|
| |||||||||||||||||||||
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Aggregate
Liquidation Preference |
| |
Net Carrying
Value |
| ||||||||||||
| | |
(in thousands, except share amounts)
|
| |||||||||||||||||||||
Seed redeemable convertible preferred stock
|
| | | | 10,500,000 | | | | | | 10,500,000 | | | | | $ | 10,500 | | | | | $ | 10,480 | | |
A redeemable convertible preferred stock
|
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 30,000 | | | | | | 29,972 | | |
B redeemable convertible preferred stock
|
| | | | 40,200,000 | | | | | | 40,200,000 | | | | | | 201,000 | | | | | | 200,711 | | |
B-1 redeemable convertible preferred stock
|
| | | | 9,760,088 | | | | | | 9,760,088 | | | | | | 39,040 | | | | | | 44,310 | | |
B-2 redeemable convertible preferred stock
|
| | | | 18,000,000 | | | | | | 16,221,170 | | | | | | 81,106 | | | | | | 80,969 | | |
B-2A redeemable convertible preferred stock
|
| | | | 1,778,830 | | | | | | 1,778,830 | | | | | | 8,894 | | | | | | 8,928 | | |
C redeemable convertible preferred stock
|
| | | | 82,529,809 | | | | | | 41,264,891 | | | | | | 129,500 | | | | | | 120,205 | | |
C-1 redeemable convertible preferred stock
|
| | | | 32,375,000 | | | | | | — | | | | | | — | | | | | | — | | |
Total redeemable convertible preferred stock
|
| | | | 202,643,727 | | | | | | 127,224,979 | | | | | $ | 500,040 | | | | | $ | 495,575 | | |
| | |
December 31,
2023 |
| |
March 31,
2024 |
| ||||||
Redeemable convertible preferred stock issued and outstanding
|
| | | | 85,960,088 | | | | | | 127,224,979 | | |
Outstanding and issued common stock options
|
| | | | 23,825,003 | | | | | | 26,019,851 | | |
Shares available for grant under 2021 Stock Plan
|
| | | | 1,384,688 | | | | | | 2,954,063 | | |
Total
|
| | | | 111,169,779 | | | | | | 156,198,893 | | |
| | |
Number of
Shares |
| |
Weighted-
Average Grant Date Fair Value |
| ||||||
Unvested as of December 31, 2023
|
| | | | 137,084 | | | | | $ | 0.62 | | |
Vested
|
| | | | (29,375) | | | | | $ | 0.62 | | |
Unvested as of March 31, 2024
|
| | | | 107,709 | | | | | $ | 0.62 | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price Per Share |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding as of December 31, 2023
|
| | | | 23,825,003 | | | | | $ | 2.07 | | | | | | 8.50 | | | | | $ | 15,033 | | |
Options granted
|
| | | | 2,431,929 | | | | | $ | 1.89 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (14,895) | | | | | $ | 1.98 | | | | | | | | | | | $ | 9 | | |
Options forfeited or expired
|
| | | | (222,186) | | | | | $ | 2.48 | | | | | | | | | | | | | | |
Outstanding and expected to vest as of March 31, 2024
|
| | | | 26,019,851 | | | | | $ | 1.80 | | | | | | 8.40 | | | | | $ | 9,535 | | |
Exercisable as of March 31, 2024
|
| | | | 26,019,851 | | | | | $ | 1.80 | | | | | | 8.40 | | | | | $ | 9,535 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Expected term (in years)
|
| | | | 6.03 – 6.07 | | | | | | 6.08 | | |
Volatility
|
| |
102.08% – 102.54%
|
| |
104.61% – 104.63%
|
| ||||||
Risk-free interest rate
|
| |
3.66% – 3.89%
|
| |
4.20%
|
| ||||||
Dividend yield
|
| |
0%
|
| |
0%
|
|
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price Per Share |
| ||||||
Unvested as of December 31, 2023
|
| | | | 1,529,219 | | | | | $ | 1.14 | | |
Vested
|
| | | | (349,905) | | | | | $ | 1.41 | | |
Unvested as of March 31, 2024
|
| | | | 1,179,314 | | | | | $ | 1.06 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Research and development
|
| | | $ | 1,002 | | | | | $ | 1,444 | | |
General and administrative
|
| | | | 829 | | | | | | 1,213 | | |
Total stock-based compensation expense
|
| | | $ | 1,831 | | | | | $ | 2,657 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Stock options
|
| | | $ | 1,813 | | | | | $ | 2,639 | | |
Restricted stock awards
|
| | | | 18 | | | | | | 18 | | |
Total stock-based compensation expense
|
| | | $ | 1,831 | | | | | $ | 2,657 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (36,027) | | | | | $ | (49,849) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average Class A common shares outstanding
|
| | | | 12,318,299 | | | | | | 12,525,233 | | |
Less: Weighted-average Class A common shares subject to repurchase
|
| | | | (2,978,381) | | | | | | (1,445,133) | | |
Weighted-average Class A common shares outstanding, basic and diluted
|
| | | | 9,339,918 | | | | | | 11,080,100 | | |
Net loss per share attributable to Class A common stockholders, basic and diluted
|
| | | $ | (3.86) | | | | | $ | (4.50) | | |
| | |
March 31,
2023 |
| |
March 31,
2024 |
| ||||||
Redeemable convertible preferred stock issued and outstanding
|
| | | | 67,960,088 | | | | | | 127,224,979 | | |
Common stock options issued and outstanding
|
| | | | 19,175,979 | | | | | | 26,019,851 | | |
Unvested restricted common stock and early exercised stock options
|
| | | | 2,691,211 | | | | | | 1,287,023 | | |
Total
|
| | | | 89,827,278 | | | | | | 154,531,853 | | |
|
Morgan Stanley
|
| |
Leerink Partners
|
| | Cantor | | |
Guggenheim Securities
|
|
| | |
Amount
|
| |||
SEC registration fee
|
| | | $ | 14,760 | | |
FINRA filing fee
|
| | | | 15,500 | | |
Nasdaq listing fee
|
| | | | 25,000 | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Transfer agent and registrar fees and expenses
|
| | | | * | | |
Miscellaneous expenses
|
| | | | * | | |
Total
|
| | | $ | * | | |
Exhibit
Number |
| |
Description
|
|
1.1+ | | | Form of Underwriting Agreement. | |
3.1^ | | | | |
3.2+ | | |
Form of Amended and Restated Certificate of Incorporation of the Registrant, to be in effect immediately after the closing of the offering.
|
|
3.3^ | | | | |
3.4+ | | |
Form of Amended and Restated Bylaws of the Registrant, to be in effect on the closing of the offering.
|
|
4.1+ | | | Form of Common Stock Certificate. | |
4.2*^ | | | | |
5.1+ | | | Opinion of Cooley LLP. | |
10.1#^ | | | | |
10.2#^ | | | | |
10.3#+ | | | Alumis Inc. 2024 Equity Incentive Plan. | |
10.4#+ | | |
Forms of Stock Option Grant Notice, Stock Option Agreement and Notice of Exercise under the Alumis Inc. 2024 Equity Incentive Plan.
|
|
10.5#+ | | |
Forms of Restricted Stock Unit Grant Notice and Award Agreement under the Alumis Inc. 2024 Equity Incentive Plan.
|
|
10.6#^ | | | | |
10.7#^ | | | | |
10.8#+ | | | Alumis Inc. 2024 Employee Stock Purchase Plan. | |
10.9#+ | | | Alumis Inc. 2024 Non-Employee Director Compensation Policy. | |
10.10#+ | | | Alumis Inc. Severance Plan. | |
10.11#+ | | |
Form of Indemnification Agreement by and between the Registrant and its directors and executive officers.
|
|
10.12^ | | | | |
10.13#^ | | | | |
10.14#^ | | | | |
10.15#^ | | | | |
10.16#*^ | | | | |
10.17#^ | | | | |
10.18#^ | | | | |
10.19#^ | | | | |
10.20#^ | | | | |
10.21#*^ | | | | |
10.22*¥^ | | | | |
23.1 | | | |
Exhibit
Number |
| |
Description
|
|
23.2+ | | | Consent of Cooley LLP (included in Exhibit 5.1). | |
24.1^ | | | | |
107^ | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Martin Babler
Martin Babler
|
| | President and Chief Executive Officer and Director (Principal Executive Officer) | | |
June 18, 2024
|
|
|
/s/ John Schroer
John Schroer
|
| | Chief Financial Officer (Principal Financial and Accounting Officer) | | |
June 18, 2024
|
|
|
*
Alan B. Colowick, M.D., M.P.H.
|
| | Director | | |
June 18, 2024
|
|
|
*
Sapna Srivastava, Ph.D.
|
| | Director | | |
June 18, 2024
|
|
|
*
James B. Tananbaum, M.D.
|
| | Director | | |
June 18, 2024
|
|
|
*
Zhengbin Yao, Ph.D.
|
| | Director | | |
June 18, 2024
|
|
|
*
Srinivas Akkaraju, M.D., Ph.D.
|
| | Director | | |
June 18, 2024
|
|
|
* By:
/s/ Martin Babler
Martin Babler
Attorney-in-fact |
| | | |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Form S-1 of Alumis Inc. of our report dated April 10, 2024 relating to the financial statements of Alumis Inc., which appears in this Registration Statement. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ PricewaterhouseCoopers LLP
San Jose, California
June 18, 2024