| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 16.00 | | | | | $ | 210,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.12 | | | | | $ | 14,700,000 | | |
Proceeds, before expenses, to Alumis
|
| | | $ | 14.88 | | | | | $ | 195,300,000 | | |
|
Morgan Stanley
|
| |
Leerink Partners
|
| | Cantor | | |
Guggenheim Securities
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 13 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 83 | | | |
| | | | 102 | | | |
| | | | 148 | | | |
| | | | 156 | | |
| | |
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)
|
| | | $ | (69.79) | | | | | $ | (72.08) | | | | | $ | (18.03) | | | | | $ | (21.03) | | |
Weighted-average Class A common shares outstanding, basic and diluted(1)
|
| | | | 1,603,766 | | | | | | 2,150,186 | | | | | | 1,997,832 | | | | | | 2,370,051 | | |
| | |
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)
|
| | | | | | $ | (4.06) | | | | | | | | $ | (1.22) | | |
Pro forma weighted-average common shares outstanding, basic and diluted (unaudited)(2)
|
| | | | | | | 38,190,750 | | | | | | | | | 38,410,615 | | |
|
| | |
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
|
| | | | 2,150,186 | | | | | | 2,370,051 | | |
Pro forma adjustment to reflect the Preferred Stock
Conversion(2) |
| | | | 36,040,564 | | | | | | 36,040,564 | | |
Pro forma weighted-average shares outstanding, basic and diluted
|
| | | | 38,190,750 | | | | | | 38,410,615 | | |
Pro forma net loss per share, basic and diluted
|
| | | $ | (4.06) | | | | | $ | (1.22) | | |
| | |
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 | | | | | $ | 431,700 | | |
Marketable securities
|
| | | | 21,656 | | | | | | 21,656 | | | | | | 21,656 | | |
Working capital(3)
|
| | | | 117,258 | | | | | | 246,559 | | | | | | 437,122 | | |
Total assets
|
| | | | 177,375 | | | | | | 306,676 | | | | | | 496,769 | | |
Total liabilities
|
| | | | 67,726 | | | | | | 55,718 | | | | | | 55,483 | | |
Redeemable convertible preferred stock
|
| | | | 495,575 | | | | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (414,167) | | | | | | (414,167) | | | | | | (414,167) | | |
Total stockholders’ equity (deficit)
|
| | | | (385,926) | | | | | | 250,958 | | | | | | 441,286 | | |
| | |
As of March 31, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands except share and per share amounts)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 112,071 | | | | | $ | 241,372 | | | | | $ | 431,700 | | |
Marketable securities
|
| | | | 21,656 | | | | | | 21,656 | | | | | | 21,656 | | |
Total cash, cash equivalents and marketable securities
|
| | | $ | 133,727 | | | | | $ | 263,028 | | | | | $ | 453,356 | | |
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; 50,000,000 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, 2,679,165 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; 492,815,092 shares authorized, 31,534,821 shares issued and outstanding, pro forma; 492,815,092 shares authorized, 44,659,821 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | 3 | | | | | | 4 | | |
Non-voting common stock, $0.0001 par value per share; no
shares authorized, issued and outstanding, actual; 7,184,908 shares authorized, issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 28,241 | | | | | | 665,122 | | | | | | 855,449 | | |
Accumulated other comprehensive (loss) income
|
| | | | (1) | | | | | | (1) | | | | | | (1) | | |
Accumulated deficit
|
| | | | (414,167) | | | | | | (414,167) | | | | | | (414,167) | | |
Total stockholders’ equity (deficit)
|
| | | | (385,926) | | | | | | 250,958 | | | | | | 441,286 | | |
Total capitalization
|
| | | $ | 109,649 | | | | | $ | 250,958 | | | | | $ | 441,286 | | |
|
Initial public offering price per share
|
| |
|
| | | $ | 16.00 | | | |||
|
Historical net tangible book value (deficit) per share as of March 31, 2024
|
| | | $ | (144.13) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | 150.61 | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2024
|
| | | $ | 6.48 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share attributable to new investors purchasing shares of common stock in this offering
|
| | | | 2.03 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | 8.51 | | |
|
Dilution per share to new investors purchasing shares in this offering
|
| | | | | | | | | $ | 7.49 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 38,719,729 | | | | | | 74.7% | | | | | $ | 631,809,096 | | | | | | 75.1% | | | | | $ | 16.32 | | |
New investors
|
| | | | 13,125,000 | | | | | | 25.3% | | | | | $ | 210,000,000 | | | | | | 24.9% | | | | | $ | 16.00 | | |
Totals
|
| | | | 51,844,729 | | | | | | 100.0% | | | | | $ | 841,809,096 | | | | | | 100.0% | | | | | $ | 16.24 | | |
| | |
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 | | |
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.
|
| | | | 60 | | | | 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 | |
Patrick Machado, J.D.
|
| | | | 60 | | | | 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
|
| | | | 380,852(4) | | | | | | — | | | | | | 3.83 | | | | | | 9/14/2031 | | | | | | — | | | | | | — | | |
| | | 106,951(5) | | | | | | — | | | | | | 9.26 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | | ||
| | | 534,759(6) | | | | | | — | | | | | | 9.26 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | | ||
| | | 263,101(7) | | | | | | — | | | | | | 10.61 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | | ||
| | | 107,028(8) | | | | | | — | | | | | | 17.44 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | | ||
David Goldstein, Ph.D.
|
| | | | 42,780(9) | | | | | | — | | | | | | 9.26 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | 171,122(10) | | | | | | — | | | | | | 9.26 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | | ||
| | | 11,978(11) | | | | | | — | | | | | | 10.61 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | | ||
| | | 30,642(12) | | | | | | — | | | | | | 17.44 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | | ||
| | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,582(13) | | | | | | 1,631,875 | | | ||
Roy Hardiman
|
| | | | 42,780(14) | | | | | | — | | | | | | 9.26 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | |
| | | 151,871(15) | | | | | | — | | | | | | 9.26 | | | | | | 1/26/2032 | | | | | | — | | | | | | — | | | ||
| | | 14,973(16) | | | | | | — | | | | | | 10.61 | | | | | | 6/22/2033 | | | | | | — | | | | | | — | | | ||
| | | 30,642(17) | | | | | | — | | | | | | 17.44 | | | | | | 10/8/2033 | | | | | | — | | | | | | — | | | ||
| | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,582(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)
|
| | | | 8,145,966 | | | | | | — | | | | | | 21.0% | | | | | | 8,145,966 | | | | | | — | | | | | | 15.7% | | |
Entities affiliated with Baker Brothers Life Sciences, L.P.(2)
|
| | | | — | | | | | | 7,184,908 | | | | | | — | | | | | | — | | | | | | 7,184,908 | | | | | | — | | |
Entities affiliated with Foresite Capital Management(3)
|
| | | | 12,652,954 | | | | | | — | | | | | | 32.6% | | | | | | 12,652,954 | | | | | | — | | | | | | 24.4% | | |
Directors and Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Martin Babler(4)
|
| | | | 1,970,694 | | | | | | — | | | | | | 4.8% | | | | | | 1,970,694 | | | | | | — | | | | | | 3.7% | | |
| | |
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)
|
| | | | 526,894 | | | | | | — | | | | | | 1.3% | | | | | | 526,894 | | | | | | — | | | | | | 1.0% | | |
Roy Hardiman(6)
|
| | | | 475,559 | | | | | | — | | | | | | 1.2% | | | | | | 475,559 | | | | | | — | | | | | | * | | |
Alan Colowick, M.D., M.P.H.
|
| | | | 8,145,966 | | | | | | — | | | | | | 21.0% | | | | | | 8,145,966 | | | | | | — | | | | | | 15.7% | | |
Sapna Srivastava, Ph.D.(7)
|
| | | | 29,946 | | | | | | — | | | | | | * | | | | | | 29,946 | | | | | | — | | | | | | * | | |
James B. Tananbaum, M.D.(3)
|
| | | | 12,652,954 | | | | | | — | | | | | | 32.6% | | | | | | 12,652,954 | | | | | | — | | | | | | 24.4% | | |
Zhengbin Yao, Ph.D.(8)
|
| | | | 27,807 | | | | | | — | | | | | | * | | | | | | 27,807 | | | | | | — | | | | | | * | | |
Srinivas Akkaraju, M.D., Ph.D.(9)
|
| | | | 1,703,998 | | | | | | — | | | | | | 4.4% | | | | | | 1,703,998 | | | | | | — | | | | | | 3.3% | | |
Patrick Machado
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All directors and executive officers as a group (14 persons)(10)
|
| | | | 27,078,973 | | | | | | 7,184,908 | | | | | | 63.3% | | | | | | 27,078,973 | | | | | | 7,184,908 | | | | | | 48.5% | | |
Name
|
| |
Number of
Shares |
| |||
Morgan Stanley & Co. LLC
|
| | | | 5,053,125 | | |
Leerink Partners LLC
|
| | | | 3,609,375 | | |
Cantor Fitzgerald & Co.
|
| | | | 2,231,250 | | |
Guggenheim Securities, LLC
|
| | | | 2,231,250 | | |
Total:
|
| | | | 13,125,000 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | 16.00 | | | | | $ | 210,000,000 | | | | | $ | 241,500,000 | | |
Underwriting discounts and commissions to be paid by us
|
| | | $ | 1.12 | | | | | $ | 14,700,000 | | | | | $ | 16,905,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 14.88 | | | | | $ | 195,300,000 | | | | | $ | 224,595,000 | | |
| | |
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-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | |
(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; 2,642,334 and 2,675,979 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
|
| | | $ | (69.79) | | | | | $ | (72.08) | | |
Weighted-average Class A common shares outstanding, basic and diluted
|
| | | | 1,603,766 | | | | | | 2,150,186 | | |
(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 | | | | | | | 2,453,099 | | | | | $ | 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
|
| | | | — | | | | | | — | | | | | | | 189,235 | | | | | | — | | | | | | 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
|
| | | | |
|
2,642,334
|
| | | |
|
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
|
| | | | — | | | | | | — | | | | | | | 48,442 | | | | | | — | | | | | | 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 |
| | | | — | | | | | | — | | | | | | | (14,797) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 | | | | | | | 2,675,979 | | | | | $ | 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
|
| | | | 14,539,911 | | | | | | 18,387,168 | | |
Outstanding and issued common stock options
|
| | | | 4,102,615 | | | | | | 5,096,086 | | |
Shares available for grant under 2021 Stock Plan
|
| | | | 40,006 | | | | | | 296,189 | | |
Total
|
| | | | 18,679,532 | | | | | | 23,779,443 | | |
| | |
Number of
Shares |
| |
Weighted-Average
Grant Date Fair Value |
| ||||||
Unvested as of December 31, 2022
|
| | | | 54,456 | | | | | $ | 2.90 | | |
Vested
|
| | | | (25,134) | | | | | $ | 2.90 | | |
Unvested as of December 31, 2023
|
| | | | 29,322 | | | | | $ | 2.90 | | |
| | |
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
|
| | | | 4,102,615 | | | | | $ | 8.66 | | | | | | 9.20 | | | | | $ | 4,933 | | |
Options granted
|
| | | | 1,136,376 | | | | | $ | 13.32 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (48,442) | | | | | $ | 9.34 | | | | | | | | | | | $ | 224 | | |
Options forfeited or expired
|
| | | | (94,463) | | | | | $ | 9.50 | | | | | | | | | | | | | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price Per Share |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding and expected to vest as of December 31,
2023 |
| | | | 5,096,086 | | | | | $ | 9.68 | | | | | | 8.50 | | | | | $ | 15,033 | | |
Exercisable as of December 31, 2023
|
| | | | 5,096,086 | | | | | $ | 9.68 | | | | | | 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
|
| | | | 663,930 | | | | | $ | 5.36 | | |
Early exercised
|
| | | | 18,469 | | | | | $ | 9.48 | | |
Vested
|
| | | | (340,502) | | | | | $ | 5.65 | | |
Repurchased
|
| | | | (14,797) | | | | | $ | 4.36 | | |
Unvested as of December 31, 2023
|
| | | | 327,100 | | | | | $ | 5.33 | | |
| | |
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
|
| | | | 2,467,824 | | | | | | 2,649,038 | | |
Less: Weighted-average Class A common shares subject to repurchase
|
| | | | (864,058) | | | | | | (498,852) | | |
Weighted-average Class A common shares outstanding, basic and
diluted |
| | | | 1,603,766 | | | | | | 2,150,186 | | |
Net loss per share attributable to Class A common stockholders, basic and diluted
|
| | | $ | (69.79) | | | | | $ | (72.08) | | |
| | |
December 31, 2022
|
| |
December 31, 2023
|
| ||||||
Redeemable convertible preferred stock issued and outstanding
|
| | | | 14,536,911 | | | | | | 18,387,168 | | |
Common stock options issued and outstanding
|
| | | | 4,102,615 | | | | | | 5,096,086 | | |
Unvested restricted common stock and early exercised stock
options |
| | | | 718,386 | | | | | | 356,422 | | |
Total
|
| | | | 19,357,912 | | | | | | 23,839,676 | | |
| | |
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; 2,675,979 and 2,679,165 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
|
| | | $ | (18.03) | | | | | $ | (21.03) | | |
Weighted-average Class A common shares outstanding, basic and diluted
|
| | | | 1,997,832 | | | | | | 2,370,051 | | |
(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 | | | | | | | 2,642,334 | | | | | $ | 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 |
| | | | | | | | | | | | | | | | | (13,369) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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 | | | | | | | 2,628,965 | | | | | $ | 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 | | | | | | | 2,675,979 | | | | | $ | 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
|
| | | | — | | | | | | — | | | | | | | 3,186 | | | | | | — | | | | | | 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 | | | | | | | 2,679,165 | | | | | $ | 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
|
| | | | 18,387,168 | | | | | | 27,213,865 | | |
Outstanding and issued common stock options
|
| | | | 5,096,086 | | | | | | 5,565,543 | | |
Shares available for grant under 2021 Stock Plan
|
| | | | 296,189 | | | | | | 631,885 | | |
Total
|
| | | | 23,779,443 | | | | | | 33,411,293 | | |
| | |
Number of
Shares |
| |
Weighted-
Average Grant Date Fair Value |
| ||||||
Unvested as of December 31, 2023
|
| | | | 29,322 | | | | | $ | 2.90 | | |
Vested
|
| | | | (6,283) | | | | | $ | 2.90 | | |
Unvested as of March 31, 2024
|
| | | | 23,039 | | | | | $ | 2.90 | | |
| | |
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
|
| | | | 5,096,086 | | | | | $ | 9.68 | | | | | | 8.50 | | | | | $ | 15,033 | | |
Options granted
|
| | | | 520,168 | | | | | $ | 8.84 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (3,186) | | | | | $ | 9.26 | | | | | | | | | | | $ | 9 | | |
Options forfeited or expired
|
| | | | (47,525) | | | | | $ | 11.62 | | | | | | | | | | | | | | |
Outstanding and expected to vest as of March 31, 2024
|
| | | | 5,565,543 | | | | | $ | 8.43 | | | | | | 8.40 | | | | | $ | 9,535 | | |
Exercisable as of March 31, 2024
|
| | | | 5,565,543 | | | | | $ | 8.43 | | | | | | 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
|
| | | | 327,100 | | | | | $ | 5.33 | | |
Vested
|
| | | | (74,844) | | | | | $ | 6.59 | | |
Unvested as of March 31, 2024
|
| | | | 252,256 | | | | | $ | 4.96 | | |
| | |
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
|
| | | | 2,634,907 | | | | | | 2,679,165 | | |
Less: Weighted-average Class A common shares subject to repurchase
|
| | | | (637,075) | | | | | | (309,114) | | |
Weighted-average Class A common shares outstanding, basic and diluted
|
| | | | 1,997,832 | | | | | | 2,370,051 | | |
Net loss per share attributable to Class A common stockholders, basic and diluted
|
| | | $ | (18.03) | | | | | $ | (21.03) | | |
| | |
March 31,
2023 |
| |
March 31,
2024 |
| ||||||
Redeemable convertible preferred stock issued and outstanding
|
| | | | 14,536,911 | | | | | | 27,213,865 | | |
Common stock options issued and outstanding
|
| | | | 4,101,759 | | | | | | 5,565,543 | | |
Unvested restricted common stock and early exercised stock options
|
| | | | 575,649 | | | | | | 275,295 | | |
Total
|
| | | | 19,214,319 | | | | | | 33,054,703 | | |
|
Morgan Stanley
|
| |
Leerink Partners
|
| | Cantor | | |
Guggenheim Securities
|
|