| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
87-0652870
(I.R.S. Employer
Identification Number) |
|
| |
William R. Rohrlich, II
Winstead PC 600 Travis Street Suite 5200 Houston, Texas 77002 Tel. (281) 681-5912 Fax (281) 681-5901 |
|
| | Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| | Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | Emerging growth company | | | ☐ | | | | | | | |
| | | |
Per Share and
Accompanying Common Warrants |
| |
Per Pre-
Funded Warrant and Accompanying Common Warrants |
| |
Total
|
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Placement Agent fees(1)
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us(2)
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 43 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 61 | | | |
| | | | | 82 | | | |
| | | | | 88 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 99 | | | |
| | | | | 101 | | | |
| | | | | 107 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| |
Assumed combined public offering price per share and Common Warrants
|
| | | | | | | | | $ | 0.769 | | |
| |
Historical net tangible book value per share as of September 30, 2024
|
| | | $ | (0.11) | | | | | | | | |
| |
Pro forma net tangible book value after giving effect to the Warrant Exercises and the October 2024 Private Placement
|
| | | $ | 0.60 | | | | | | | | |
| |
Increase in net tangible book value per share attributable to new investors
|
| | | $ | 0.06 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share as of September 30, 2024, after this offering
|
| | | | | | | | | $ | 0.66 | | |
| |
Dilution per share to new investors
|
| | | | | | | | | $ | 0.11 | | |
| | | |
Three Months Ended
September 30, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Research and development expense
|
| | | $ | 1,283 | | | | | $ | 2,247 | | |
|
Non-cash stock-based compensation expense
|
| | | | 34 | | | | | | 45 | | |
|
Total research and development expense
|
| | | $ | 1,317 | | | | | $ | 2,292 | | |
| | | |
Three Months Ended
September 30, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
General and administrative expense
|
| | | $ | 1,223 | | | | | $ | 851 | | |
|
Non-cash stock-based compensation expense
|
| | | | 94 | | | | | | 133 | | |
|
Total general and administrative expense
|
| | | $ | 1,317 | | | | | $ | 984 | | |
| | | |
Nine Months Ended
September 30, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Research and development expense
|
| | | $ | 5,364 | | | | | $ | 9,195 | | |
|
Non-cash stock-based compensation expense
|
| | | | 114 | | | | | | 137 | | |
|
Total research and development expense
|
| | | $ | 5,478 | | | | | $ | 9,332 | | |
| | | |
Nine Months Ended
September 30, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
General and administrative expense
|
| | | $ | 3,564 | | | | | $ | 3,061 | | |
|
Non-cash stock-based compensation expense
|
| | | | 325 | | | | | | 417 | | |
|
Total general and administrative expense
|
| | | $ | 3,889 | | | | | $ | 3,478 | | |
| | | |
Year ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Research and development expense
|
| | | $ | 11,425 | | | | | $ | 8,969 | | |
|
Non-cash stock-based compensation expense
|
| | | | 183 | | | | | | 196 | | |
|
Total research and development expense
|
| | | $ | 11,608 | | | | | $ | 9,165 | | |
| | | |
Year ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
General and administrative expense
|
| | | $ | 3,684 | | | | | $ | 4,081 | | |
|
Non-cash stock-based compensation expense
|
| | | | 551 | | | | | | 655 | | |
|
Total general and administrative expense
|
| | | $ | 4,235 | | | | | $ | 4,736 | | |
|
Name
|
| |
Age
|
| |
Position – Committee
|
|
| Peter H. Nielsen | | |
75
|
| | Chief Executive Officer; President; Chief Financial Officer; Treasurer; Chairman of the Board; Director – Business Development Committee | |
| Heath W. Cleaver, CPA | | |
51
|
| | Director – Audit Committee (Chair); Compensation Committee; Nominating/Corporate Governance Committee (Chair) | |
| Paul D. Aubert | | |
55
|
| | Director – Audit Committee; Compensation Committee (Chair); Nominating/Corporate Governance Committee | |
| Aline B. Sherwood | | |
54
|
| | Director – Audit Committee; Compensation Committee; Nominating/Corporate Governance Committee; Business Development Committee (Chair) | |
| Douglas P. Morris | | |
69
|
| | Director – Business Development Committee; Director of Investor Relations; Secretary | |
|
Element
|
| |
Form of Compensation
|
| |
Purpose, Basis and Performance Criteria
|
|
| Base Salary | | | Cash | | |
•
Base salary is intended to provide a market competitive level of fixed compensation in recognition of responsibilities, skills, capabilities, experience and leadership.
•
Base salary is not generally performance based, but reflective of competencies and experience.
|
|
|
Element
|
| |
Form of Compensation
|
| |
Purpose, Basis and Performance Criteria
|
|
|
Annual Performance Incentive Awards (considered “at-risk” compensation)
|
| | Cash | | |
•
Annual cash performance incentive awards are intended to motivate and reward performance achievement.
•
Payments are discretionary and approved annually by the Compensation Committee.
|
|
|
Long-Term Incentive Awards (considered “at-risk” compensation)
|
| | Stock Options | | |
•
Long-term incentive awards are intended to recognize and reward the achievement of long-term corporate goals and objectives, recognize promotions, motivate retention of our leadership talent and align executives’ interests with our stockholders.
•
The Compensation Committee determines the amount of long-term incentive awards to be granted to each NEO. The Compensation Committee also may make isolated awards to recognize promotions, new hires or individual performance achievements.
•
In 2024, the long-term incentive awards included time-vested equity awards that vest over a four- year period.
•
The Compensation Committee provides time-vested long-term incentives (i) to build a consistent ownership stake and retention incentive, (ii) to create a meaningful tie to the Company’s relative long-term stockholder returns and (iii) to motivate consistent improvement over a longer-term horizon.
|
|
|
Change of Control Severance
|
| | Eligible to receive severance payments and post-termination health benefits in connection with involuntary termination within three months before or twelve months after a change of control | | |
•
Employment agreements are intended to provide financial security and an industry-competitive compensation package for NEOs. This additional security helps ensure that NEOs remain focused on our performance and the continued creation of stockholder value throughout any change of control transaction rather than on the potential uncertainties associated with their own employment.
|
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
|
Peter H. Nielsen, CEO, CFO, President, Chairman, Director
|
| | | | 2024 | | | | | $ | 440,000 | | | | | $ | 150,000 | | | | | $ | 35,617 | | | | | $ | 13,090(2) | | | | | $ | 638,707 | | |
| | | | | | 2023 | | | | | $ | 575,000(3) | | | | | $ | 110,000(4) | | | | | $ | 130,880 | | | | | $ | 11,237(5) | | | | | $ | 827,117 | | |
|
Name
|
| |
Estimated Future
Payouts Under Non-Equity Incentive Plan Awards |
| |
All Other
Stock Awards: Number of Shares of Stock or Units (#) |
| |
All Other
Option Awards: Number of Securities Underlying Options (#) |
| |
Exercise or
Base Price of Option Awards ($/Sh) |
| |
Grant Date
Fair Value of Stock Awards ($)(2) |
| |||||||||||||||||||||
| |
Grant Date
|
| |
Threshold
($) |
| |
Target
($) |
| |
Maximum
($) |
| ||||||||||||||||||||||||||
| Mr. Nielsen(1) | | | | | 7/30/2024 | | | | | | | | | | | | | | | | | | 25,000 | | | | | $ | 1.55 | | | | | $ | 1.42 | | |
|
Name
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Equity Incentive
Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
| Mr. Nielsen(1) | | | | | 138 | | | | | | — | | | | | | — | | | | | $ | 11,000.00 | | | |
April 2026
|
|
| Mr. Nielsen(1) | | | | | 325 | | | | | | — | | | | | | — | | | | | $ | 736.00 | | | |
April 2028
|
|
| Mr. Nielsen(1) | | | | | 750 | | | | | | — | | | | | | — | | | | | $ | 368.00 | | | |
March 2029
|
|
| Mr. Nielsen(1) | | | | | 750 | | | | | | — | | | | | | — | | | | | $ | 65.00 | | | |
March 2030
|
|
| Mr. Nielsen(1) | | | | | 4,250 | | | | | | — | | | | | | — | | | | | $ | 104.20 | | | |
June 2030
|
|
| Mr. Nielsen(2) | | | | | 4,688 | | | | | | 312 | | | | | | — | | | | | $ | 140.40 | | | |
March 2031
|
|
| Mr. Nielsen(3) | | | | | 3,096 | | | | | | 1,404 | | | | | | — | | | | | $ | 72.20 | | | |
March 2032
|
|
| Mr. Nielsen(4) | | | | | 2,082 | | | | | | 3,168 | | | | | | — | | | | | $ | 27.80 | | | |
May 2033
|
|
| Mr. Nielsen(5) | | | | | — | | | | | | 25,000 | | | | | | — | | | | | $ | 1.55 | | | |
July 2034
|
|
|
Name
|
| |
Benefit
|
| |
Triggering Event
|
| |||||||||
| |
Termination
without Cause or Resignation for Good Reason ($) |
| |
Termination
without Cause or Resignation for Good Reason within 3 Months Before or 12 Months Following a Change in Control ($) |
| |||||||||||
|
Peter H. Nielsen
|
| |
Market Value of Stock Vesting
|
| | | $ | — | | | | | $ | —(1) | | |
| | | | Accrued Vacation Days | | | | | 40,615 | | | | | | 40,615 | | |
| | | | Three Months’ Base Salary | | | | | 110,000 | | | | | | 110,000 | | |
| | | | Continuation of Benefits | | | | | 4,354 | | | | | | 8,709 | | |
| | | | Total | | | | $ | 154,969 | | | | | $ | 159,324 | | |
|
Name
|
| |
Fees
Earned or Paid in Cash |
| |
Option
Awards |
| |
All Other
Compensation |
| |
Total
|
| ||||||||||||
|
Heath W. Cleaver
|
| | | $ | 73,000(1) | | | | | $ | 2,467(2) | | | | | $ | — | | | | | $ | 75,467 | | |
|
Paul D. Aubert
|
| | | $ | 61,500(1) | | | | | $ | 2,467(2) | | | | | $ | — | | | | | $ | 63,967 | | |
|
Aline B. Sherwood
|
| | | $ | 64,500(1) | | | | | $ | 2,467(2) | | | | | $ | — | | | | | $ | 66,967 | | |
|
Douglas P. Morris(3)
|
| | | $ | — | | | | | $ | 5,044(4) | | | | | $ | 76,731(5) | | | | | $ | 81,775 | | |
|
Director
|
| |
Number of shares
underlying outstanding options |
| |||
|
Heath W. Cleaver
|
| | | | 4,121 | | |
|
Paul D. Aubert
|
| | | | 4,101 | | |
|
Aline B. Sherwood
|
| | | | 3,000 | | |
|
Douglas P. Morris(1)
|
| | | | 6,158 | | |
|
Name of Beneficial Owner
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percent of
Class |
| ||||||
|
Peter H. Nielsen(1)(2)
|
| | | | 18,102 | | | | | | *% | | |
|
Douglas P. Morris(1)(3)
|
| | | | 2,513 | | | | | | * | | |
|
Heath W. Cleaver(1)(4)
|
| | | | 3,281 | | | | | | * | | |
|
Aline B. Sherwood(1)(5)
|
| | | | 2,167 | | | | | | * | | |
|
Paul D. Aubert(1)(6)
|
| | | | 3,268 | | | | | | * | | |
|
All officers and directors as a group(7)
|
| | | | 29,331 | | | | | | *% | | |
| | | | | | F-2 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | |
| | | | | | F-20 | | | |
| | | | | | F-21 | | | |
| | | | | | F-22 | | | |
| | | | | | F-23 | | | |
| | | | | | F-24 | | |
| | | | | Prepaid or Accrued Research and Development Expenses | |
| |
Description of the Matter
|
| |
During 2023, the Company incurred $11.6 million for research and development expenses and as of December 31, 2023 recorded prepaid clinical trial expenses of $0.9 million and accrued clinical trial expense of $0.8 million. As disclosed in Note 2 to the consolidated financial statements, research and development costs are charged to expense when the related goods are delivered, or services are performed. The Company estimated its clinical trial expense based on a cost per patient calculation, which is derived from estimated start-up costs, clinical trial costs based on the number of patients and length of treatment and clinical study report costs. The Company recorded an accrual or prepaid for clinical trial expenses based on its estimated clinical trial expense as compared to payments made to the Company’s third-party clinical research organization, laboratories and clinical investigation sites.
Auditing the Company’s accrued and prepaid research and development expenses is complex due to significant judgment and estimates made by management in determining the clinical trial expenses incurred, which include inputs such as number of patients, length of treatment and clinical study report costs, compared to payments the Company has made.
|
|
| |
How We Addressed the Matter in Our Audit
|
| | To test the prepaid research and development expenses for significant clinical trials, our audit procedures included, among others, testing the accuracy and completeness of the underlying data used in the estimates and evaluating the significant assumptions that are used by management to estimate the recorded prepayments. To test the significant assumptions, we corroborated the patient enrollment, length of treatment, trial timeline and progress of research and development activities through discussion with the Company’s research and development personnel that oversee the research and development projects, inspected the Company’s contracts with third parties and any pending change orders to assess the impact on amounts recorded, and obtained information directly from vendors of their costs incurred to date. We tested a sample of transactions and compared the costs against related invoices and contracts. We also performed analytics over fluctuations in accruals or prepaid balances by trial throughout the year and tested subsequent payments to evaluate the completeness of the research and development expenses recognized. | |
| | | |
As of December 31,
2023 |
| |
As of December 31,
2022 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Current assets
|
| | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,052 | | | | | $ | 10,384 | | |
|
Prepaid drug product
|
| | | | 632 | | | | | | 3,587 | | |
|
Other current assets
|
| | | | 1,358 | | | | | | 1,644 | | |
|
Total current assets
|
| | | | 3,042 | | | | | | 15,615 | | |
|
Fixed assets
|
| | | | | | | | | | | | |
|
Furniture, fixtures & equipment
|
| | | | 1,120 | | | | | | 1,120 | | |
|
Less accumulated depreciation
|
| | | | (1,044) | | | | | | (962) | | |
| | | | | | 76 | | | | | | 158 | | |
|
Right of use operating assets
|
| | | | 102 | | | | | | 198 | | |
|
Total Assets
|
| | | $ | 3,220 | | | | | $ | 15,971 | | |
| Liabilities & Shareholders’ Equity | | | | | | | | | | | | | |
|
Current liabilities
|
| | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 457 | | | | | $ | 667 | | |
|
Accrued expenses
|
| | | | 1,346 | | | | | | 909 | | |
|
Current portion of lease liabilities
|
| | | | 103 | | | | | | 108 | | |
|
Total current liabilities
|
| | | | 1,906 | | | | | | 1,684 | | |
|
Warrant liability
|
| | | | 863 | | | | | | — | | |
|
Noncurrent lease liabilities
|
| | | | 10 | | | | | | 113 | | |
|
Total Liabilities
|
| | | | 2,779 | | | | | | 1,797 | | |
|
Shareholders’ equity
|
| | | | | | | | | | | | |
|
Preferred stock, $.001 par value; 10,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
|
Common stock, $.001 par value; 200,000 shares authorized; 618 and 398 shares issued and outstanding, respectively
|
| | | | 1 | | | | | | 1 | | |
|
Additional paid in capital
|
| | | | 108,047 | | | | | | 105,702 | | |
|
Accumulated deficit
|
| | | | (107,607) | | | | | | (91,529) | | |
|
Total shareholders’ equity
|
| | | | 441 | | | | | | 14,174 | | |
|
Total Liabilities & Shareholders’ Equity
|
| | | $ | 3,220 | | | | | $ | 15,971 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Operating expenses | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 11,608 | | | | | $ | 9,165 | | |
|
General and administrative
|
| | | | 4,235 | | | | | | 4,736 | | |
|
Total operating expenses
|
| | | | 15,843 | | | | | | 13,901 | | |
|
Net operating loss
|
| | | $ | (15,843) | | | | | $ | (13,901) | | |
| Other income (loss) | | | | | | | | | | | | | |
|
Change in fair value of warrant liability
|
| | | | (271) | | | | | | — | | |
|
Interest income
|
| | | | 36 | | | | | | 33 | | |
|
Total other income (loss)
|
| | | | (235) | | | | | | 33 | | |
|
Net loss
|
| | | $ | (16,078) | | | | | $ | (13,868) | | |
|
Net loss per share, basic and diluted
|
| | | $ | (33.63) | | | | | $ | (38.12) | | |
|
Basic and diluted weighted average number of common shares outstanding
|
| | | | 478 | | | | | | 364 | | |
| | | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||
|
Description
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2021
|
| | | | 358 | | | | | $ | 1 | | | | | $ | 103,117 | | | | | $ | (77,661) | | | | | $ | 25,457 | | |
|
Issuance of common stock, net of fees
|
| | | | 40 | | | | | | — | | | | | | 1,734 | | | | | | — | | | | |
|
1,734
|
| |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 851 | | | | | | — | | | | | | 851 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13,868) | | | | | | (13,868) | | |
|
Balance at December 31, 2022
|
| | | | 398 | | | | | $ | 1 | | | | | $ | 105,702 | | | | | $ | (91,529) | | | | | $ | 14,174 | | |
|
Balance at December 31, 2022
|
| | | | 398 | | | | | $ | 1 | | | | | $ | 105,702 | | | | | $ | (91,529) | | | | | $ | 14,174 | | |
|
Issuance of common stock, net of fees
|
| | | | 175 | | | | | | — | | | | | | 491 | | | | | | — | | | | | | 491 | | |
|
Exercise of warrants, net of fees
|
| | | | 45 | | | | | | — | | | | | | 1,120 | | | | | | — | | | | | | 1,120 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 734 | | | | | | — | | | | | | 734 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,078) | | | | | | (16,078) | | |
|
Balance at December 31, 2023
|
| | | | 618 | | | | | $ | 1 | | | | | $ | 108,047 | | | | | $ | (107,607) | | | | | $ | 441 | | |
| | | |
Year Ended December 31,
|
| | |||||||||||
| | | |
2023
|
| |
2022
|
| | ||||||||
| Cash flow from operating activities | | | | | | | | | | | | | | | ||
|
Net loss
|
| | | $ | (16,078) | | | | | $ | (13,868) | | | | ||
|
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | | | ||
|
Stock-based compensation
|
| | | | 734 | | | | | | 851 | | | | ||
|
Amortization of right of use assets
|
| | | | 96 | | | | | | 90 | | | | ||
|
Depreciation
|
| | | | 82 | | | | | | 88 | | | | ||
|
Change in fair value of warrant liability
|
| | | | 271 | | | | | | — | | | | ||
|
(Increase) decrease in operating assets
|
| | | | | | | | | | | | | | ||
|
Prepaid drug product
|
| | | | 2,955 | | | | | | (3,064) | | | | ||
|
Other current assets
|
| | | | 286 | | | | | | 199 | | | | ||
|
Increase (decrease) in operating liabilities
|
| | | | | | | | | | | | | | ||
|
Accounts payable and accrued expenses
|
| | | | 227 | | | | | | 700 | | | | ||
|
Lease liabilities
|
| | | | (108) | | | | | | (99) | | | | ||
|
Net cash used in operating activities
|
| | | | (11,535) | | | | | | (15,103) | | | | ||
| Cash flow from investing activities | | | | | | | | | | | | | | | ||
|
Purchases of furniture, fixtures & equipment
|
| | | | — | | | | | | (21) | | | | | |
|
Net cash used in investing activities
|
| | | | — | | | | | | (21) | | | | | |
| Cash flow from financing activities | | | | | | | | | | | | | | | ||
|
Net proceeds from sale of common stock
|
| | | | 1,677 | | | | | | 1,734 | | | | ||
|
Net proceeds from exercise of warrants
|
| | | | 526 | | | | | | — | | | | ||
|
Net cash provided by financing activities
|
| | | | 2,203 | | | | | | 1,734 | | | | ||
|
Net decrease in cash
|
| | | | (9,332) | | | | | | (13,390) | | | | ||
|
Cash, beginning of period
|
| | | | 10,384 | | | | | | 23,774 | | | | ||
|
Cash, end of period
|
| | | $ | 1,052 | | | | | $ | 10,384 | | | | ||
| Supplemental disclosure of non-cash activities | | | | | | | | | | | | | | | ||
|
Non-cash operating activities
|
| | | | | | | | | | | | | | ||
|
Right of use asset recognized in exchange for lease obligation
|
| | | $ | — | | | | | $ | 85 | | | | ||
| | | | | | |
December 31,
|
| |||||||||
| | | |
Estimated Useful
Lives |
| |
2023
|
| |
2022
|
| ||||||
| | | |
(in years)
|
| |
(in thousands)
|
| |||||||||
|
Leasehold improvements
|
| |
2 to 5
|
| | | $ | 463 | | | | | $ | 463 | | |
|
Computers and office equipment
|
| |
3
|
| | | | 83 | | | | | | 83 | | |
|
Furniture and fixtures
|
| |
7
|
| | | | 93 | | | | | | 93 | | |
|
Scientific equipment
|
| |
7
|
| | | | 481 | | | | | | 481 | | |
|
Total
|
| | | | | | | 1,120 | | | | | | 1,120 | | |
|
Less: Accumulated depreciation
|
| | | | | | | (1,044) | | | | | | (962) | | |
|
Net property and equipment
|
| | | | | | $ | 76 | | | | | $ | 158 | | |
| | | |
Fair Value Measurements at
December 31, 2023 (in thousands) |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 863 | | | | | $ | 863 | | |
| | | |
Fair Value of
Warrant Liability |
| |||
| | | |
(in thousands)
|
| |||
|
Balance at December 31, 2022
|
| | | $ | — | | |
|
Issuance
|
| | | | 1,186 | | |
|
Exercises
|
| | | | (594) | | |
|
Change in fair value
|
| | | | 271 | | |
|
Balance at December 31, 2023
|
| | | $ | 863 | | |
| | | |
As of
December 31, 2023 |
| |||
|
Risk-free interest rate
|
| | | | 3.84% | | |
|
Expected volatility
|
| | | | 102% | | |
|
Expected term in years
|
| | | | 4.6 | | |
|
Dividend yield
|
| | | | —% | | |
| | | |
2023
|
| |
2022
|
| ||||||
|
Risk-free interest rate
|
| | | | 3.42% | | | | | | 2.43% | | |
|
Expected volatility
|
| | | | 129% | | | | | | 127% | | |
|
Expected term in years
|
| | | | 6.0 | | | | | | 6.0 | | |
|
Dividend yield
|
| | | | —% | | | | | | —% | | |
| | | |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | |
(in thousands)
|
| | | | | | | | | | | | | | | | | | | |||
|
Outstanding at December 31, 2022
|
| | | | 33 | | | | | $ | 233.40 | | | | | | 7.9 | | | | | $ | — | | |
|
Granted
|
| | | | 11 | | | | | $ | 27.80 | | | | | | 9.3 | | | | | | | | |
|
Expired
|
| | | | (1) | | | | | $ | 1,840.00 | | | | | | | | | | | | | | |
|
Outstanding at December 31, 2023
|
| | | | 43 | | | | | $ | 161.20 | | | | | | 7.6 | | | | | $ | — | | |
|
Vested and expected to vest December 31, 2023
|
| | | | 43 | | | | | $ | 162.80 | | | | | | 7.6 | | | | | $ | — | | |
|
Exercisable at December 31, 2023
|
| | | | 25 | | | | | $ | 236.20 | | | | | | 6.9 | | | | | $ | — | | |
| | | |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | |
(in thousands)
|
| | | | | | | | | | | | | | | | | | | |||
|
Outstanding at December 31, 2021
|
| | | | 24 | | | | | $ | 291.60 | | | | | | 8.4 | | | | | $ | 7,800 | | |
|
Granted
|
| | | | 10 | | | | | | 74.20 | | | | | | 9.3 | | | | | | | | |
|
Expired
|
| | | | (1) | | | | | | 119.20 | | | | | | | | | | | | | | |
|
Outstanding at December 31, 2022
|
| | | | 33 | | | | | $ | 233.40 | | | | | | 7.9 | | | | | $ | — | | |
|
Vested and expected to vest December 31, 2022
|
| | | | 32 | | | | | $ | 238.00 | | | | | | 7.9 | | | | | $ | — | | |
|
Exercisable at December 31, 2022
|
| | | | 16 | | | | | $ | 372.40 | | | | | | 7.3 | | | | | $ | — | | |
| | | |
Warrants Outstanding
|
| |
Warrants Exercisable
|
| ||||||||||||||||||||||||
|
Year Issued
|
| |
Number
Outstanding |
| |
Weighted
Average Remaining Contractual Life |
| |
Weighted
Average Exercise Price |
| |
Number
Exercisable |
| |
Weighted
Average Exercise Price |
| |||||||||||||||
| | | | | | | | | |
(in years)
|
| |
(per share)
|
| | | | | | | |
(per share)
|
| |||||||||
|
2018
|
| | | | 6 | | | | | | 0.2 | | | | | | 384.00 | | | | | | 6 | | | | | | 384.00 | | |
|
2019
|
| | | | 14 | | | | | | 0.8 | | | | | | 275.20 | | | | | | 14 | | | | | | 275.20 | | |
|
2022
|
| | | | 40 | | | | | | 4.4 | | | | | | 15.20 | | | | | | 40 | | | | | | 15.20 | | |
|
2023
|
| | | | 130 | | | | | | 4.6 | | | | | | 12.00 | | | | | | 130 | | | | | | 12.00 | | |
| | | | | | 190 | | | | | | 4.1 | | | | | $ | 43.20 | | | | | | 190 | | | | | $ | 43.20 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Assets: | | | | | | | | | | | | | |
|
Operating lease assets
|
| | | $ | 102 | | | | | $ | 198 | | |
| Liabilities: | | | | | | | | | | | | | |
|
Current portion of lease liabilities
|
| | | | 103 | | | | | | 108 | | |
|
Noncurrent lease liabilities
|
| | | | 10 | | | | | | 113 | | |
|
Total operating lease liabilities
|
| | | $ | 113 | | | | | $ | 221 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Operating lease costs
|
| | | $ | 113 | | | | | $ | 115 | | |
|
Variable lease costs
|
| | | | 10 | | | | | | 5 | | |
|
Total lease costs
|
| | | $ | 123 | | | | | $ | 120 | | |
| | | |
As of December 31,
2023 |
| |||
| | | |
(in thousands)
|
| |||
|
2024
|
| | | $ | 108 | | |
|
2025
|
| | | | 11 | | |
|
Future minimum lease payments
|
| | | | 119 | | |
|
Less: Interest
|
| | | | (6) | | |
|
Present value of operating lease liabilities
|
| | | $ | 113 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Deferred tax assets – non-current | | | | | | | | | | | | | |
|
Accrued bonuses
|
| | | $ | 22 | | | | | $ | 63 | | |
|
Accrued vacation
|
| | | | 24 | | | | | | 28 | | |
|
Net operating loss (NOL) carryover
|
| | | | 18,550 | | | | | | 15,818 | | |
|
Research & development tax credits
|
| | | | 4,769 | | | | | | 2,509 | | |
|
Share based expense
|
| | | | 750 | | | | | | 671 | | |
|
Other
|
| | | | 3 | | | | | | 3 | | |
|
Right of use lease liability
|
| | | | 24 | | | | | | 46 | | |
|
Fixed asset depreciation
|
| | | | 50 | | | | | | 44 | | |
|
Total deferred tax asset
|
| | | | 24,192 | | | | | | 19,182 | | |
|
Less: valuation allowance
|
| | | | (24,171) | | | | | | (19,140) | | |
|
Net deferred tax asset
|
| | | | 21 | | | | | | 42 | | |
|
Right of use asset
|
| | | | (21) | | | | | | (42) | | |
|
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | | |
December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Loss before income taxes
|
| | | $ | (16,078) | | | | | $ | (13,868) | | |
|
Tax (benefit) at statutory tax rate
|
| | | | (3,376) | | | | | | (2,912) | | |
| Effects of: | | | | | | | | | | | | | |
|
Exclusion of incentive stock option expense
|
| | | | 74 | | | | | | 80 | | |
|
R&D tax credits
|
| | | | (2,261) | | | | | | 844 | | |
|
Increase in valuation allowance
|
| | | | 5,031 | | | | | | 98 | | |
|
FMV of warrants
|
| | | | 57 | | | | | | — | | |
|
Section 382 limit – NOL
|
| | | | — | | | | | | 1,890 | | |
|
Other
|
| | | | 475 | | | | | | — | | |
|
Provision for income taxes
|
| | | $ | — | | | | | $ | — | | |
| | | |
As of September 30,
2024 |
| |
As of December 31,
2023 |
| ||||||
| | | |
(unaudited)
|
| | | | | | | |||
| Assets | | | | | | | | | | | | | |
|
Current assets
|
| | | | | | | | | | | | |
|
Cash
|
| | | $ | 562 | | | | | $ | 1,052 | | |
|
Prepaid drug product
|
| | | | 531 | | | | | | 632 | | |
|
Other current assets
|
| | | | 1,806 | | | | | | 1,358 | | |
|
Total current assets
|
| | | | 2,899 | | | | | | 3,042 | | |
|
Fixed assets
|
| | | | | | | | | | | | |
|
Furniture, fixtures & equipment
|
| | | | 1,120 | | | | | | 1,120 | | |
|
Less accumulated depreciation
|
| | | | (1,078) | | | | | | (1,044) | | |
| | | | | | 42 | | | | | | 76 | | |
|
Right of use operating assets
|
| | | | 24 | | | | | | 102 | | |
|
Total Assets
|
| | | $ | 2,965 | | | | | $ | 3,220 | | |
| Liabilities & Shareholders’ (Deficit) Equity | | | | | | | | | | | | | |
|
Current liabilities
|
| | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 1,036 | | | | | $ | 457 | | |
|
Accrued expenses
|
| | | | 2,313 | | | | | | 1,346 | | |
|
Current portion of lease liabilities
|
| | | | 26 | | | | | | 103 | | |
|
Total current liabilities
|
| | | | 3,375 | | | | | | 1,906 | | |
|
Warrant liability
|
| | | | 302 | | | | | | 863 | | |
|
Noncurrent lease liabilities
|
| | | | — | | | | | | 10 | | |
|
Total Liabilities
|
| | | | 3,677 | | | | | | 2,779 | | |
|
Shareholders’ (deficit) equity
|
| | | | | | | | | | | | |
|
Preferred stock, $.001 par value; 10,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
|
Common stock, $.001 par value; 200,000 shares authorized; 3,710
and 618 shares issued and outstanding, respectively |
| | | | 4 | | | | | | 1 | | |
|
Additional paid in capital
|
| | | | 114,032 | | | | | | 108,047 | | |
|
Accumulated deficit
|
| | | | (114,748) | | | | | | (107,607) | | |
|
Total shareholders’ (deficit) equity
|
| | | | (712) | | | | | | 441 | | |
|
Total Liabilities & Shareholders’ (Deficit) Equity
|
| | | $ | 2,965 | | | | | $ | 3,220 | | |
| | | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 1,317 | | | | | $ | 2,292 | | | | | $ | 5,478 | | | | | $ | 9,332 | | |
|
General and administrative
|
| | | | 1,317 | | | | | | 984 | | | | | | 3,889 | | | | | | 3,478 | | |
|
Total operating expenses
|
| | | | 2,634 | | | | | | 3,276 | | | | | | 9,367 | | | | | | 12,810 | | |
|
Net operating loss
|
| | | $ | (2,634) | | | | | $ | (3,276) | | | | | $ | (9,367) | | | | | $ | (12,810) | | |
| Other income | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liability
|
| | | | 515 | | | | | | 72 | | | | | | 2,216 | | | | | | 72 | | |
|
Interest income
|
| | | | 4 | | | | | | 5 | | | | | | 10 | | | | | | 32 | | |
|
Total other income
|
| | | | 519 | | | | | | 77 | | | | | | 2,226 | | | | | | 104 | | |
|
Net loss
|
| | | $ | (2,115) | | | | | $ | (3,199) | | | | | $ | (7,141) | | | | | $ | (12,706) | | |
|
Net loss per share, basic and diluted
|
| | | $ | (0.70) | | | | | $ | (6.36) | | | | | $ | (4.05) | | | | | $ | (29.34) | | |
|
Basic and diluted weighted average number of common shares outstanding
|
| | | | 3,017 | | | | | | 503 | | | | | | 1,763 | | | | | | 433 | | |
| | | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||
|
Description
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at June 30, 2023
|
| | | | 398 | | | | | $ | 1 | | | | | $ | 106,078 | | | | | $ | (101,036) | | | | | $ | 5,043 | | |
|
Issuance of common stock and warrants, net of fees and warrant liability
|
| | | | 175 | | | | | | — | | | | | | 503 | | | | | | — | | | | | | 503 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 178 | | | | | | — | | | | | | 178 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,199) | | | | | | (3,199) | | |
|
Balance at September 30, 2023
|
| | | | 573 | | | | | $ | 1 | | | | | $ | 106,759 | | | | | $ | (104,235) | | | | | $ | 2,525 | | |
|
Balance at June 30, 2024
|
| | | | 2,283 | | | | | $ | 2 | | | | | $ | 113,922 | | | | | $ | (112,633) | | | | | $ | 1,291 | | |
|
Issuance of common stock and warrants, net of fees and warrant liability
|
| | | | 1,427 | | | | | | 2 | | | | | | (18) | | | | | | — | | | | | | (16) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 128 | | | | | | — | | | | | | 128 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,115) | | | | | | (2,115) | | |
|
Balance at September 30, 2024
|
| | | | 3,710 | | | | | $ | 4 | | | | | $ | 114,032 | | | | | $ | (114,748) | | | | | $ | (712) | | |
| | | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||
|
Description
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2022
|
| | | | 398 | | | | | $ | 1 | | | | | $ | 105,702 | | | | | $ | (91,529) | | | | | $ | 14,174 | | |
|
Issuance of common stock and warrants, net of fees and warrant liability
|
| | | | 175 | | | | | | — | | | | | | 503 | | | | | | — | | | | | | 503 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 554 | | | | | | — | | | | | | 554 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12,706) | | | | | | (12,706) | | |
|
Balance at September 30, 2023
|
| | | | 573 | | | | | $ | 1 | | | | | $ | 106,759 | | | | | $ | (104,235) | | | | | $ | 2,525 | | |
|
Balance at December 31, 2023
|
| | | | 618 | | | | | $ | 1 | | | | | $ | 108,047 | | | | | $ | (107,607) | | | | | $ | 441 | | |
|
Issuance of common stock and warrants, net of fees and warrant liability
|
| | | | 3,092 | | | | | | 3 | | | | | | 5,546 | | | | | | — | | | | | | 5,549 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 439 | | | | | | — | | | | | | 439 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,141) | | | | | | (7,141) | | |
|
Balance at September 30, 2024
|
| | | | 3,710 | | | | | $ | 4 | | | | | $ | 114,032 | | | | | $ | (114,748) | | | | | $ | (712) | | |
| | | |
Nine Months Ended September 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flow from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (7,141) | | | | | $ | (12,706) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | |
|
Stock-based compensation
|
| | | | 439 | | | | | | 554 | | |
|
Amortization of right of use assets
|
| | | | 78 | | | | | | 71 | | |
|
Depreciation
|
| | | | 34 | | | | | | 66 | | |
|
Change in fair value of warrant liability
|
| | | | (2,216) | | | | | | (72) | | |
|
(Increase) decrease in operating assets
|
| | | | | | | | | | | | |
|
Prepaid drug product
|
| | | | 101 | | | | | | 2,955 | | |
|
Other current assets
|
| | | | (448) | | | | | | (174) | | |
|
Increase (decrease) in operating liabilities
|
| | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | | 1,546 | | | | | | (335) | | |
|
Lease liabilities
|
| | | | (87) | | | | | | (80) | | |
|
Net cash used in operating activities
|
| | | | (7,694) | | | | | | (9,721) | | |
| Cash flow from financing activities | | | | | | | | | | | | | |
|
Net proceeds from sale of common stock
|
| | | | 7,204 | | | | | | 1,689 | | |
|
Net cash provided by financing activities
|
| | | | 7,204 | | | | | | 1,689 | | |
| Net increase (decrease) in cash | | | | | (490) | | | | | | (8,032) | | |
|
Cash, beginning of period
|
| | | | 1,052 | | | | | | 10,384 | | |
|
Cash, end of period
|
| | | $ | 562 | | | | | $ | 2,352 | | |
| | | |
Fair Value Measurements at
September 30, 2024 |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 302 | | | | | $ | 302 | | |
| | | |
Fair Value Measurements at
December 31, 2023 |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 863 | | | | | $ | 863 | | |
| | | |
Fair Value of
Warrant Liability |
| |||
| | | |
(in thousands)
|
| |||
|
Balance at December 31, 2023
|
| | | $ | 863 | | |
|
Issuance
|
| | | | 1,655 | | |
|
Change in fair value
|
| | | | (2,216) | | |
|
Balance at September 30, 2024
|
| | | $ | 302 | | |
| | | |
As of
September 30, 2024 |
| |||
|
Risk-free interest rate
|
| | | | 3.58% | | |
|
Expected volatility
|
| | | | 109% | | |
|
Expected term in years
|
| | | | 4.4 | | |
|
Dividend yield
|
| | | | —% | | |
| | | |
2024
|
| |
2023
|
| ||||||
|
Risk-free interest rate
|
| | | | 4.00% | | | | | | 3.42% | | |
|
Expected volatility
|
| | | | 134% | | | | | | 129% | | |
|
Expected term in years
|
| | | | 6.0 | | | | | | 6.0 | | |
|
Dividend yield
|
| | | | —% | | | | | | —% | | |
| | | |
Options
|
| |
Weighted-
Average Exercise Price |
| ||||||
| | | |
(in thousands)
|
| | | | | | | |||
|
Outstanding at December 31, 2023
|
| | | | 43 | | | | | $ | 161.20 | | |
|
Granted
|
| | | | 53 | | | | | $ | 1.55 | | |
|
Outstanding at September 30, 2024
|
| | | | 96 | | | | | $ | 71.40 | | |
|
Vested and expected to vest September 30, 2024
|
| | | | 94 | | | | | $ | 72.74 | | |
|
Exercisable at September 30, 2024
|
| | | | 34 | | | | | $ | 184.17 | | |
| | | |
AMOUNT
|
| |||
|
SEC registration fee
|
| | | $ | 6,267.53 | | |
|
FINRA Filing Fee
|
| | | $ | 6,640.63 | | |
|
Printing and related expenses
|
| | | $ | 2,500 | | |
|
Legal fees and expenses
|
| | | $ | 80,000 | | |
|
Transfer agent and registrar fees and expenses
|
| | | $ | 10,000 | | |
|
Accounting fees and expenses
|
| | | $ | 10,000 | | |
|
Miscellaneous expenses
|
| | | $ | 1,000 | | |
|
Total
|
| | | $ | 116,408.16 | | |
| |
/s/ Peter H. Nielsen
Peter H. Nielsen
President, Chief Executive Officer (Principal Executive Officer), Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) and Director |
| |
February 12, 2025
|
|
| |
*
Heath W. Cleaver
Director |
| |
February 12, 2025
|
|
| |
*
Paul D. Aubert
Director |
| |
February 12, 2025
|
|
| |
*
Aline Sherwood
Director |
| |
February 12, 2025
|
|
| |
*
Douglas P. Morris
Director and Secretary |
| |
February 12, 2025
|
|
| | *By: | | |
/s/ Peter H. Nielsen
Peter H. Nielsen, Attorney-In-Fact
|
|