| |
Delaware
|
| |
2834
|
| |
75-3175693
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| | Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| | Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | | Emerging growth company | | | ☐ | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 5 | | | |
| | | | | 74 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 99 | | | |
| | | | | 144 | | | |
| | | | | 150 | | | |
| | | | | 168 | | | |
| | | | | 176 | | | |
| | | | | 178 | | | |
| | | | | 180 | | | |
| | | | | 185 | | | |
| | | | | 187 | | | |
| | | | | 187 | | | |
| | | | | 187 | | | |
| | | | | F-1 | | | |
| | | |
Three Months
Ended June 30, |
| |
Change
|
| |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 5,806 | | | | | $ | 6,531 | | | | | $ | (725) | | | | | | (11.1)% | | | | | $ | 8,917 | | | | | $ | 10,252 | | | | | $ | (1,335) | | | | | | (13.0)% | | |
|
General and administrative
|
| | | | 3,063 | | | | | | 650 | | | | | | 2,413 | | | | | | 371.2% | | | | | | 4,306 | | | | | | 1,377 | | | | | | 2,929 | | | | | | 212.7% | | |
|
Total operating expenses
|
| | | | 8,869 | | | | | | 7,181 | | | | | | 1,688 | | | | | | 23.5% | | | | | | 13,223 | | | | | | 11,629 | | | | | | 1,594 | | | | | | 13.7% | | |
|
Loss from operations
|
| | | | (8,869) | | | | | | (7,181) | | | | | | (1,688) | | | | | | 23.5% | | | | | | (13,223) | | | | | | (11,629) | | | | | | (1,594) | | | | | | 13.7% | | |
|
Interest income
|
| | | | 377 | | | | | | 206 | | | | | | 171 | | | | | | 83.0% | | | | | | 652 | | | | | | 452 | | | | | | 200 | | | | | | 44.2% | | |
|
Other income, net
|
| | | | 12,659 | | | | | | — | | | | | | 12,659 | | | | | | n/a | | | | | | 7,159 | | | | | | — | | | | | | 7,159 | | | | | | n/a | | |
|
Net income (loss)
|
| | | $ | 4,167 | | | | | $ | (6,975) | | | | | $ | 11,142 | | | | | | (159.7)% | | | | | $ | (5,412) | | | | | $ | (11,177) | | | | | $ | 5,765 | | | | | | (51.6)% | | |
| | | |
Three Months
Ended June 30, |
| |
Change
|
| |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||
|
Direct research and development expenses by program:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TTI-101:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HCC
|
| | | $ | 967 | | | | | $ | 1,599 | | | | | $ | (632) | | | | | | (39.5)% | | | | | $ | 1,404 | | | | | $ | 3,016 | | | | | $ | (1,612) | | | | | | (53.4)% | | |
|
IPF
|
| | | | 2,830 | | | | | | 1,352 | | | | | | 1,478 | | | | | | 109.3% | | | | | | 3,863 | | | | | | 1,968 | | | | | | 1,895 | | | | | | 96.3% | | |
|
mBC
|
| | | | (268) | | | | | | 1,878 | | | | | | (2,146) | | | | | | (114.3)% | | | | | | (268) | | | | | | 2,088 | | | | | | (2,356) | | | | | | (112.8)% | | |
|
Pre-clinical, CMC, and other (unallocated)
|
| | | | 140 | | | | | | 229 | | | | | | (89) | | | | | | (38.9)% | | | | | | 315 | | | | | | 585 | | | | | | (270) | | | | | | (46.2)% | | |
|
TTI-109
|
| | | | 822 | | | | | | 462 | | | | | | 360 | | | | | | 77.9% | | | | | | 1,180 | | | | | | 678 | | | | | | 502 | | | | | | 74.0% | | |
|
Unallocated research and development
expense: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Personnel costs (including stock-based compensation)
|
| | | | 917 | | | | | | 760 | | | | | | 157 | | | | | | 20.7% | | | | | | 1,775 | | | | | | 1,555 | | | | | | 220 | | | | | | 14.1% | | |
|
Consultant fees and other costs
|
| | | | 398 | | | | | | 251 | | | | | | 147 | | | | | | 58.6% | | | | | | 648 | | | | | | 362 | | | | | | 286 | | | | | | 79.0% | | |
|
Total research and development
expenses |
| | | $ | 5,806 | | | | | $ | 6,531 | | | | | $ | (725) | | | | | | (11.1)% | | | | | $ | 8,917 | | | | | $ | 10,252 | | | | | $ | (1,335) | | | | | | (13.0)% | | |
| | | |
Three Months
Ended June 30, |
| |
Change
|
| |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||
|
Personnel costs
|
| | | $ | 1,038 | | | | | $ | 486 | | | | | $ | 552 | | | | | | 113.6% | | | | | $ | 1,647 | | | | | $ | 1,009 | | | | | $ | 638 | | | | | | 63.2% | | |
|
Professional fees
|
| | | | 1,628 | | | | | | 61 | | | | | | 1,567 | | | | | | 2,568.9% | | | | | | 2,130 | | | | | | 141 | | | | | | 1,989 | | | | | | 1,410.6% | | |
|
Insurance costs
|
| | | | 151 | | | | | | 15 | | | | | | 136 | | | | | | 906.7% | | | | | | 165 | | | | | | 30 | | | | | | 135 | | | | | | 450.0% | | |
|
Rent and other costs
|
| | | | 246 | | | | | | 88 | | | | | | 158 | | | | | | 179.5% | | | | | | 364 | | | | | | 197 | | | | | | 167 | | | | | | 84.8% | | |
|
Total general and administrative
expenses |
| | | $ | 3,063 | | | | | $ | 650 | | | | | $ | 2,413 | | | | | | 371.2% | | | | | $ | 4,306 | | | | | $ | 1,377 | | | | | $ | 2,929 | | | | | | 212.7% | | |
| | | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 23,650 | | | | | $ | 15,866 | | | | | $ | 7,784 | | | | | | 49.1% | | |
|
General and administrative
|
| | | | 4,457 | | | | | | 2,799 | | | | | | 1,658 | | | | | | 59.2% | | |
|
Total operating expenses
|
| | | | 28,107 | | | | | | 18,665 | | | | | | 9,442 | | | | | | 50.6% | | |
|
Loss from operations
|
| | | | (28,107) | | | | | | (18,665) | | | | | | (9,442) | | | | | | 50.6% | | |
|
Interest income
|
| | | | 747 | | | | | | 1,318 | | | | | | (571) | | | | | | (43.3)% | | |
|
Other income (expense), net
|
| | | | (2,037) | | | | | | — | | | | | | (2,037) | | | | | | n/a | | |
|
Net loss
|
| | | $ | (29,397) | | | | | $ | (17,347) | | | | | $ | (12,050) | | | | | | 69.5% | | |
| | | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| Direct research and development expenses by program: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TTI-101:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
HCC
|
| | | $ | 8,583 | | | | | $ | 2,127 | | | | | $ | 6,456 | | | | | | 303.5% | | |
|
IPF
|
| | | | 6,703 | | | | | | 3,210 | | | | | | 3,493 | | | | | | 108.8% | | |
|
mBC
|
| | | | 2,182 | | | | | | 646 | | | | | | 1,536 | | | | | | 237.8% | | |
|
Pre-clinical, CMC, and other (unallocated)
|
| | | | 969 | | | | | | 4,373 | | | | | | (3,404) | | | | | | (77.8)% | | |
|
TTI-109
|
| | | | 1,193 | | | | | | 1,466 | | | | | | (273) | | | | | | (18.6)% | | |
| Unallocated research and development expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Personnel costs (including stock-based compensation)
|
| | | | 2,988 | | | | | | 2,900 | | | | | | 88 | | | | | | 3.0% | | |
|
Consultant fees and other costs
|
| | | | 1,032 | | | | | | 1,144 | | | | | | (112) | | | | | | (9.8)% | | |
|
Total research and development expenses
|
| | | $ | 23,650 | | | | | $ | 15,866 | | | | | $ | 7,784 | | | | | | 49.1% | | |
| | | |
Six Months Ended
June 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Net cash used in operating activities
|
| | | $ | (13,557) | | | | | $ | (6,817) | | | | | $ | (18,305) | | | | | $ | (21,040) | | |
|
Net cash (used in) provided by investing activities
|
| | | | (20,433) | | | | | | — | | | | | | — | | | | | | 22,468 | | |
|
Net cash (used in) provided by financing activities
|
| | | | 23,024 | | | | | | 5 | | | | | | 27,000 | | | | | | 2 | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | $ | (10,966) | | | | | $ | (6,812) | | | | | $ | 8,695 | | | | | $ | 1,430 | | |
|
Grant Date
|
| |
Number of shares
subject to options granted |
| |
Per share exercise
price of options |
| |
Per share fair
value of common stock |
| |
Per share estimated
fair value of options |
| ||||||||||||
|
January 12, 2023
|
| | | | 607,129 | | | | | $ | 0.82 | | | | | $ | 0.82 | | | | | $ | 0.52 | | |
|
June 27, 2023
|
| | | | 60,000 | | | | | $ | 0.82 | | | | | $ | 0.82(1) | | | | | $ | 0.52 | | |
|
June 27, 2023
|
| | | | 20,000 | | | | | $ | 0.82 | | | | | $ | 0.82(1) | | | | | $ | 0.53 | | |
|
January 31, 2024
|
| | | | 25,000 | | | | | $ | 0.92 | | | | | $ | 0.92 | | | | | $ | 0.62 | | |
|
Fibrosis-driven
Disease |
| |
Mouse Models
|
| |
Observations of TTI-101 Administration
|
|
| IPF | | | BLM-induced IPF | | |
•
Observed histologic reduction in lung fibrosis, quantified using Ashcroft score and Masson’s trichrome from murine lung tissues, and increased BLM-induced decline in lung function, measured by percent or SO2
•
Targeted multiple pathogenic steps as evidenced by decreased BLM-induced expression levels of validated biomarkers for deposition; increased BLM-reduced expression levels validated biomarkers for degradation as measured by transcripts from isolated RNA and relative real time polymerase reaction (RT-PCR)
•
Observed accumulation of TTI-101 concentration in lung in comparison to plasma concentration measured by LC/MS/MS
•
Reduced levels of pY-STAT3 in lung tissue
|
|
| SSc | | | GEM (Tsk-1) and BLM-induced skin fibrosis | | |
•
Observed a reduction in BLM-induced expression of validated biomarkers for fibrosis, including Col1, TGF-β and IL-6 as measured as measured by transcripts from isolated RNA and relative RT-PCR
•
Reduced levels of pY-STAT3 in skin tissue as measured by Western blot bands quantified by
|
|
|
Fibrosis-driven
Disease |
| |
Mouse Models
|
| |
Observations of TTI-101 Administration
|
|
| | | | | | |
Image J analysis
•
Decreased skin thickness, a measure of fibrosis (p≤0.05 Tks-1 vs. TTI-101), measured by histological examination of skin sections stained with H&E and Masson’s trichome
|
|
| HCC | | | NASH-induced HCC | | |
•
Reduced elevated hepatic enzymes and microsteatosis, or abnormal liver fat accumulation, reduced hepatic fibrosis, measured by Masson’s trichrome staining and reduced tumor growth by comparing the average tumor volume determined by MRI
|
|
| | | | Humanized mice + patient derived HCC xenografts | | |
•
Reduced tumor size with monotherapy, as measured by tumor weight
•
Observed additive effect in reducing tumor size, as measured by tumor weight, with TTI-101 in combination with HCC standard of care therapies
|
|
| | | |
Placebo
|
| |
TTI-101 – 400mg
|
| |
TTI-101 – 800mg
|
|
|
n
|
| |
24
|
| |
8
|
| |
13
|
|
|
Mean in mL (SD2)
|
| |
-22.2 (126.0)
|
| |
-61.1 (190.7)
|
| |
-102.8 (238.3)
|
|
| | | |
Patients with HCC
(N=17) n (%) |
| |
All Patients with
Advanced Solid Tumors (N=41) n (%) |
|
|
Confirmed partial response(1)
|
| |
3 (18)
|
| |
5 (12)*
|
|
|
Stable disease(2)
|
| |
6 (35)
|
| |
17 (41)
|
|
|
Progressive disease(3)
|
| |
8 (47)
|
| |
19 (46)
|
|
|
Disease Control Rate(4)
|
| |
53%
|
| |
54%
|
|
|
Median Number of Therapies
|
| |
2
|
| |
3.5
|
|
|
Name
|
| |
Age
|
| |
Position(s)
|
|
| Executive Officers | | | | | | | |
| Imran Alibhai, Ph.D. | | | 49 | | | Chief Executive Officer and Director | |
| Dan Conn, J.D., M.B.A. | | | 58 | | | Chief Financial Officer | |
| John Kauh, M.D. | | | 52 | | | Chief Medical Officer | |
| Jeffrey Larson, Ph.D., DABT | | | 64 | | | Senior Vice President, Research & Development | |
| Yixin “Joseph” Chen, Ph.D. | | | 65 | | |
Vice President, Chemistry, Manufacturing and Controls
|
|
| Non-Employee Directors | | | | | | | |
| Sujal Shah | | | 52 | | | Chair of the Board of Directors | |
| Wallace Hall | | | 63 | | | Director | |
| Michael S. Wyzga | | | 70 | | | Director | |
| Cynthia Smith | | | 56 | | | Director | |
| Susan Shiff, Ph.D. | | | 64 | | | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
awards ($)(1) |
| |
All other
compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
|
Imran Alibhai, Ph.D.
Chief Executive Officer and Director |
| | | | 2024 | | | | | $ | 551,050 | | | | | $ | 275,525 | | | | | | — | | | | | $ | 30,755 | | | | | $ | 857,330 | | |
| | | | 2023 | | | | | $ | 535,000 | | | | | $ | 267,500 | | | | | | — | | | | | $ | 28,757 | | | | | $ | 831,257 | | | ||
|
John Kauh, M.D.
Chief Medical Officer |
| | | | 2024 | | | | | $ | 412,000 | | | | | $ | 123,600 | | | | | | — | | | | | $ | 30,230 | | | | | $ | 565,830 | | |
| | | | 2023 | | | | | $ | 369,445(4) | | | | | $ | 135,466(2) | | | | | $ | 288,455 | | | | | $ | 25,989 | | | | | $ | 819,355 | | | ||
|
Dan Conn, J.D., M.B.A.
Chief Financial Officer |
| | | | 2024 | | | | | $ | 381,100 | | | | | $ | 171,495 | | | | | | — | | | | | | — | | | | | $ | 552,595 | | |
| | | | 2023 | | | | | $ | 370,000 | | | | | $ | 111,000 | | | | | | — | | | | | | — | | | | | $ | 481,000 | | | ||
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Option
awards ($)(1) |
| |
Non-equity
incentive plan compensation ($)(2) |
| |
All other
compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
|
Christopher Posner(4)
Cara’s President and Chief Executive Officer |
| | | | 2024 | | | | | | 728,000 | | | | | | 326,800 | | | | | | — | | | | | | 11,079 | | | | | | 1,065,879 | | |
| | | | 2023 | | | | | | 728,000 | | | | | | 1,769,000 | | | | | | 414,960 | | | | | | 10,509 | | | | | | 2,922,469 | | | ||
|
Ryan Maynard(4)
Cara’s Chief Financial Officer |
| | | | 2024 | | | | | | 478,400 | | | | | | 117,800 | | | | | | — | | | | | | 11,079 | | | | | | 607,279 | | |
| | | | 2023 | | | | | | 478,400 | | | | | | 573,156 | | | | | | 181,792 | | | | | | 10,509 | | | | | | 1,243,857 | | | ||
|
Scott Terrillion(4)(5)
Cara’s General Counsel, Secretary and Chief Compliance Officer |
| | | | 2024 | | | | | | 463,840 | | | | | | 117,800 | | | | | | — | | | | | | 11,217 | | | | | | 592,857 | | |
|
Name
|
| |
Base
Salary ($) |
| |||
|
Imran Alibhai, Ph.D.
|
| | | | 551,050 | | |
|
John Kauh, M.D.
|
| | | | 412,000 | | |
|
Dan Conn, J.D., M.B.A.
|
| | | | 381,100 | | |
| | | | | | | | | | | | | | | |
Option Awards(1)(2)(3)
|
| |||||||||||||||||||||
|
Name
|
| |
Grant
Date |
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price Per Share ($) |
| |
Option
Expiration Date |
| ||||||||||||||||||
|
Imran Alibhai, Ph.D.
|
| | | | 01/16/2019 | | | | | | 12/01/2018 | | | | | | 207,881 | | | | | | — | | | | | | 0.68 | | | | | | 01/15/2029 | | |
| | | | 01/30/2021 | | | | | | 01/01/2020 | | | | | | 2,011 | | | | | | — | | | | | | 0.68 | | | | | | 01/29/2031 | | | ||
| | | | 12/16/2021 | | | | | | 06/04/2021 | | | | | | 140,822 | | | | | | 20,118 | | | | | | 4.70 | | | | | | 12/15/2031 | | | ||
|
John Kauh, M.D.
|
| | | | 01/12/2023 | | | | | | 01/30/2023 | | | | | | 35,482 | | | | | | 38,567 | | | | | | 6.12 | | | | | | 01/11/2033 | | |
|
Dan Conn, J.D., M.B.A
|
| | | | 02/04/2022 | | | | | | 01/12/2022 | | | | | | 64,934 | | | | | | 24,119 | | | | | | 4.70 | | | | | | 02/03/2032 | | |
| | | | | | |
Option Awards(8)
|
| |
Stock Awards(8)
|
| |||||||||||||||||||||||||||
|
Name
|
| |
Grant date
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |
Number of
shares or units of stock that have not vested (#)(1) |
| |
Market
value of shares or units of stock that have not vested ( $)(2) |
| |||||||||||||||
|
Christopher Posner
|
| |
8/2/2018
|
| | | | 972 | | | | | | — | | | | | | 645.84 | | | |
8/2/2028
|
| | | | — | | | | | | — | | |
| |
6/4/2019
|
| | | | 250 | | | | | | — | | | | | | 736.92 | | | |
6/4/2029
|
| | | | — | | | | | | — | | | ||
| |
6/4/2020
|
| | | | 300 | | | | | | — | | | | | | 562.32 | | | |
6/4/2030
|
| | | | — | | | | | | — | | | ||
| |
6/3/2021
|
| | | | 300 | | | | | | — | | | | | | 470.16 | | | |
6/3/2031
|
| | | | — | | | | | | — | | | ||
| |
10/29/2021
|
| | | | 11,787 | | | | | | 3,935(3) | | | | | | 605.88 | | | |
10/29/2031
|
| | | | 984(4) | | | | | | 18,066.24 | | | ||
| |
2/25/2022
|
| | | | 2,380 | | | | | | 980(5) | | | | | | 376.56 | | | |
2/25/2032
|
| | | | 361(6) | | | | | | 6,627.96 | | | ||
| |
3/1/2023
|
| | | | 3,030 | | | | | | 3,913(5) | | | | | | 362.16 | | | |
3/1/2033
|
| | | | — | | | | | | — | | | ||
|
Ryan Maynard
|
| |
9/12/2022
|
| | | | 3,498 | | | | | | 2,751(7) | | | | | | 387.00 | | | |
9/12/2032
|
| | | | — | | | | | | — | | |
| | | |
3/1/2023
|
| | | | 981 | | | | | | 1,268(5) | | | | | | 362.16 | | | |
3/1/2033
|
| | | | — | | | | | | — | | |
|
Scott Terrillion
|
| |
11/28/2016
|
| | | | 3,750 | | | | | | — | | | | | | 331.92 | | | |
11/28/2026
|
| | | | — | | | | | | — | | |
| | | |
3/9/2018
|
| | | | 1,290 | | | | | | — | | | | | | 518.04 | | | |
3/9/2028
|
| | | | — | | | | | | — | | |
| | | |
3/6/2019
|
| | | | 2,082 | | | | | | — | | | | | | 579.60 | | | |
3/6/2029
|
| | | | — | | | | | | — | | |
| | | |
2/24/2020
|
| | | | 888 | | | | | | — | | | | | | 588.96 | | | |
2/24/2030
|
| | | | — | | | | | | — | | |
| | | |
3/30/2021
|
| | | | 831 | | | | | | 57(5) | | | | | | 741.24 | | | |
3/30/2031
|
| | | | — | | | | | | — | | |
| | | |
2/25/2022
|
| | | | 784 | | | | | | 326(5) | | | | | | 376.56 | | | |
2/25/2032
|
| | | | 185(6) | | | | | | 3,396.60 | | |
| | | |
3/1/2023
|
| | | | 981 | | | | | | 1,268(5) | | | | | | 362.16 | | | |
3/1/2033
|
| | | | — | | | | | | — | | |
|
Name(5)(6)
|
| |
Fees
Earned or Paid in Cash ($) |
| |
Option
Awards ($)(2) |
| |
All
Other Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||
|
Sujal Shah(1)
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | |
|
Wallace Hall
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jamie McNab(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael Wyzga(1)
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | |
|
Shaheen Wirk, M.D.(7)
|
| | | | — | | | | | | — | | | | | | 10,000 | | | | | | 10,000 | | |
|
Name
|
| |
Shares
Underlying Outstanding Options as of December 31, 2024 |
| |||
|
Sujal Shah
|
| | | | 18,441 | | |
|
Wallace Hall
|
| | | | — | | |
|
Jamie McNab
|
| | | | — | | |
|
Michael Wyzga
|
| | | | 18,441 | | |
|
Shaheen Wirk, M.D.
|
| | | | 2,011 | | |
|
Director
|
| |
Fees
earned or paid in cash(1) ($) |
| |
Stock
awards(2)(3) ($) |
| |
Option
awards(2)(3) ($) |
| |
Total
($) |
| ||||||||||||
|
Jeffrey L. Ives, Ph.D.
|
| | | | 72,500 | | | | | | 100,000 | | | | | | 100,000 | | | | | $ | 272,500 | | |
|
Martin Vogelbaum
|
| | | | 120,000 | | | | | | 200,000 | | | | | | 200,000 | | | | | $ | 520,000 | | |
|
Lisa von Moltke
|
| | | | 55,000 | | | | | | 100,000 | | | | | | 100,000 | | | | | $ | 255,000 | | |
|
Susan Shiff, Ph.D.
|
| | | | 62,500 | | | | | | 100,000 | | | | | | 100,000 | | | | | $ | 262,500 | | |
|
Helen M. Boudreau
|
| | | | 70,000 | | | | | | 100,000 | | | | | | 100,000 | | | | | $ | 270,000 | | |
|
Director
|
| |
RSUs
|
| |
Number of
Shares Underlying Options |
| ||||||
|
Jeffrey L. Ives, Ph.D.
|
| | | | 4,184 | | | | | | 8,902 | | |
|
Martin Vogelbaum
|
| | | | 8,369 | | | | | | 17,431 | | |
|
Lisa von Moltke
|
| | | | 4,184 | | | | | | 7,937 | | |
|
Susan Shiff, Ph.D.
|
| | | | 4,184 | | | | | | 8,491 | | |
|
Helen M. Boudreau
|
| | | | 4,184 | | | | | | 9,742 | | |
|
Participants(1)
|
| |
Aggregate
Principal Amount of the Convertible Notes ($) |
| |||
|
Entities affiliates with Slate Path(2)
|
| | | | 2,000,000 | | |
|
BioMatrix Partners Ltd.(3)
|
| | | | 1,000,000 | | |
|
Firepit Partners, LP(4)
|
| | | | 250,000 | | |
|
Entities affiliated with Solas BioVentures(5)
|
| | | | 13,375,000 | | |
|
Participants(1)
|
| |
Shares of
Series B Preferred Stock Purchased (#) |
| |
Aggregate
Purchase Price ($) |
| ||||||
|
Entities affiliates with Slate Path(2)
|
| | | | 5,250,032 | | | | | | 19,999,996.91 | | |
|
Entities affiliated with Sporos(3)
|
| | | | 4,684,679 | | | | | | 17,077,031.89 | | |
|
David J. Tweardy
|
| | | | 53,695 | | | | | | 163,643.82 | | |
|
Entities affiliated with Palkon(4)
|
| | | | 3,274,707 | | | | | | 12,474,996.33 | | |
|
Shaheen Wirk(5)
|
| | | | 31,252 | | | | | | 105,830.12 | | |
|
BioMatrix Partners Ltd.(6)
|
| | | | 173,448 | | | | | | 528,602.73 | | |
|
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned (#) |
| |
Percentage
of Shares Beneficially Owned (%) |
| ||||||
| Greater than 5% Holders: | | | | | | | | | | | | | |
|
Entities affiliated with Sporos(1)
|
| | | | 837,636 | | | | | | 8.94% | | |
|
Ronald A. DePinho(2)
|
| | | | 780,992 | | | | | | 8.33% | | |
|
Entities affiliated with Solas BioVentures(3)
|
| | | | 761,287 | | | | | | 8.12% | | |
|
Entities affiliated with Slate Path(4)
|
| | | | 704,118 | | | | | | 7.51% | | |
|
David J. Tweardy(5)
|
| | | | 652,400 | | | | | | 6.96% | | |
| Directors and Named Executive Officers: | | | | | | | | | | | | | |
|
Imran Alibhai, Ph.D.(6)
|
| | | | 370,834 | | | | | | 3.81% | | |
|
Dan Conn, J.D., M.B.A.(7)
|
| | | | 79,777 | | | | | | * | | |
|
John Kauh, M.D.(8)
|
| | | | 46,281 | | | | | | * | | |
|
Sujal Shah(9)
|
| | | | 19,441 | | | | | | * | | |
|
Wallace Hall(10)
|
| | | | 45,712 | | | | | | * | | |
|
Michael Wyzga(11)
|
| | | | 16,367 | | | | | | * | | |
|
Cynthia Smith(12)
|
| | | | 1,000 | | | | | | * | | |
|
Susan Shiff, Ph.D.(13)
|
| | | | 14,104 | | | | | | * | | |
|
All directors and executive officers as a group (10 persons)(14)
|
| | | | 630,399 | | | | | | 6.33% | | |
|
Name of Selling stockholder
|
| |
Common
Stock Beneficially Owned Prior to Offering |
| |
Number of
Shares of Common Stock Being Offered |
| |
Common Stock
Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||
| |
Number
|
| |
Percent
|
| ||||||||||||||||||||
|
Shaheen Wirk(1)
|
| | | | 7,203 | | | | | | 4,191 | | | | | | 3,012 | | | | | | * | | |
|
Palkon Holdings, LLC(2)
|
| | | | 176,030 | | | | | | 176,030 | | | | | | 0 | | | | | | — | | |
|
Palkon TT Holdings, LLC(3)
|
| | | | 263,164 | | | | | | 263,164 | | | | | | 0 | | | | | | — | | |
|
Firepit Partners, LP(4)
|
| | | | 44,712 | | | | | | 44,712 | | | | | | 0 | | | | | | — | | |
|
Benjamin John Tweardy 2020 Gift Trust(5)
|
| | | | 315,658 | | | | | | 315,658 | | | | | | 0 | | | | | | — | | |
|
Daniel James Tweardy 2020 Gift Trust(6)
|
| | | | 315,658 | | | | | | 315,658 | | | | | | 0 | | | | | | — | | |
|
Samuel David Tweardy 2020 Gift Trust(7)
|
| | | | 315,658 | | | | | | 315,658 | | | | | | 0 | | | | | | — | | |
|
David J. Tweardy(8)
|
| | | | 652,400 | | | | | | 649,046 | | | | | | 3,354 | | | | | | * | | |
|
Total Shares
|
| | | | 2,090,483 | | | | | | 2,084,117 | | | | | | 6,366 | | | | | | * | | |
| | | |
Page(s)
|
| |||
| Audited Financial Statements as of and for the Years ended December 31, 2024 and 2023: | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
|
Unaudited Condensed Financial Statements as of June 30, 2025 and December 31, 2024 and for the Three and Six Months ended June 30, 2025 and 2024:
|
| | |||||
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 31,614 | | | | | $ | 22,919 | | |
|
Prepaid expenses and other current assets
|
| | | | 72 | | | | | | 3,239 | | |
|
Total current assets
|
| | | | 31,686 | | | | | | 26,158 | | |
|
Property and equipment, net
|
| | | | 84 | | | | | | 116 | | |
|
Intangible assets, net
|
| | | | 385 | | | | | | 448 | | |
|
Operating lease right-of-use assets
|
| | | | 216 | | | | | | 262 | | |
|
Deferred offering costs
|
| | | | 2,811 | | | | | | — | | |
|
Other non-current assets
|
| | | | 17 | | | | | | 17 | | |
|
Total assets
|
| | | $ | 35,199 | | | | | $ | 27,001 | | |
| Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 2,186 | | | | | | 1,611 | | |
|
Accrued expenses
|
| | | | 8,078 | | | | | | 1,577 | | |
|
Operating lease liabilities, current portion
|
| | | | 103 | | | | | | 93 | | |
|
Total current liabilities
|
| | | | 10,367 | | | | | | 3,281 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 201 | | | | | | 275 | | |
|
Convertible Notes
|
| | | | 30,259 | | | | | | — | | |
|
Total liabilities
|
| | | | 40,827 | | | | | | 3,556 | | |
| Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
|
Redeemable convertible preferred stock (Series A, B), $0.001 par value; 29,723,540
shares authorized as of December 31, 2024 and 2023; 29,555,538 shares issued and outstanding as of December 31, 2024 and 2023; aggregate liquidation preference of $85,902 as of December 31, 2024 and 2023 |
| | | | 85,503 | | | | | | 85,503 | | |
| Stockholders’ Deficit: | | | | | | | | | | | | | |
|
Common stock, $0.001 par value; 58,251,629 shares authorized as of December 31, 2024 and 2023; 19,197,914 and 19,134,164 shares issued and outstanding as of December 31, 2024 and 2023, respectively
|
| | | | 19 | | | | | | 19 | | |
|
Additional paid-in capital
|
| | | | 1,086 | | | | | | 762 | | |
|
Accumulated deficit
|
| | | | (92,236) | | | | | | (62,839) | | |
|
Total stockholders’ deficit
|
| | | | (91,131) | | | | | | (62,058) | | |
|
Total liabilities, redeemable convertible preferred stock, and stockholders’ deficit
|
| | | $ | 35,199 | | | | | $ | 27,001 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Operating expenses: | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 23,650 | | | | | $ | 15,866 | | |
|
General and administrative
|
| | | | 4,457 | | | | | | 2,799 | | |
|
Total operating expenses
|
| | | | 28,107 | | | | | | 18,665 | | |
|
Loss from operations
|
| | | | (28,107) | | | | | | (18,665) | | |
|
Interest income
|
| | | | 747 | | | | | | 1,318 | | |
|
Other income (expense), net
|
| | | | (2,037) | | | | | | — | | |
|
Net loss
|
| | | $ | (29,397) | | | | | $ | (17,347) | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (1.53) | | | | | $ | (0.91) | | |
|
Weighted-average common shares outstanding, basic and diluted
|
| | | | 19,193,932 | | | | | | 19,134,096 | | |
| | | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balances as of December 31, 2022
|
| | | | 29,555,538 | | | | | $ | 85,503 | | | | | | | 19,127,914 | | | | | $ | 19 | | | | | $ | 446 | | | | | $ | (45,492) | | | | | $ | (24) | | | | | $ | (45,051) | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 6,250 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 2 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 314 | | | | | | — | | | | | | — | | | | | | 314 | | |
|
Maturities of short-term investments
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | 24 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,347) | | | | | | — | | | | | | (17,347) | | |
|
Balances as of December 31, 2023
|
| | | | 29,555,538 | | | | | $ | 85,503 | | | | | | | 19,134,164 | | | | | $ | 19 | | | | | $ | 762 | | | | | $ | (62,839) | | | | | $ | — | | | | | $ | (62,058) | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 63,750 | | | | | | — | | | | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 319 | | | | | | — | | | | | | — | | | | | | 319 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,397) | | | | | | — | | | | | | (29,397) | | |
|
Balances as of December 31, 2024
|
| | | | 29,555,538 | | | | | $ | 85,503 | | | | | | | 19,197,914 | | | | | $ | 19 | | | | | $ | 1,086 | | | | | $ | (92,236) | | | | | $ | — | | | | | $ | (91,131) | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (29,397) | | | | | $ | (17,347) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation and amortization expense
|
| | | | 95 | | | | | | 95 | | |
|
Stock-based compensation expense
|
| | | | 319 | | | | | | 314 | | |
|
Change in fair value of Convertible Notes
|
| | | | 1,807 | | | | | | — | | |
|
Non-cash lease expense
|
| | | | 76 | | | | | | 51 | | |
|
Accretion of discounts on short-term investments
|
| | | | — | | | | | | (194) | | |
|
Interest accrued on Convertible Notes
|
| | | | 154 | | | | | | — | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses and other assets
|
| | | | 3,167 | | | | | | (2,869) | | |
|
Accounts payable and accrued expenses
|
| | | | 5,567 | | | | | | (1,008) | | |
|
Operating lease liabilities
|
| | | | (93) | | | | | | (82) | | |
|
Net cash used in operating activities
|
| | | | (18,305) | | | | | | (21,040) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Maturities of short-term investments
|
| | | | — | | | | | | 22,468 | | |
|
Net cash provided by investing activities
|
| | | | — | | | | | | 22,468 | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from exercise of stock options
|
| | | | 5 | | | | | | 2 | | |
|
Proceeds from Convertible Notes
|
| | | | 28,298 | | | | | | — | | |
|
Payments of deferred offering costs
|
| | | | (1,303) | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 27,000 | | | | | | 2 | | |
|
Net increase in cash and cash equivalents
|
| | | | 8,695 | | | | | | 1,430 | | |
|
Cash and cash equivalents – beginning of year
|
| | | | 22,919 | | | | | | 21,489 | | |
|
Cash and cash equivalents – end of year
|
| | | $ | 31,614 | | | | | $ | 22,919 | | |
| Non-cash investing and financing activities | | | | | | | | | | | | | |
|
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | 1,508 | | | | | $ | — | | |
| | | |
For the Year Ended
December 31, |
| |
As of December 31,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | | |
% of operating expenses
|
| |
% of accounts payable
|
| ||||||||||||||||||
|
Vendor A
|
| | | | 62% | | | | | | 33% | | | | | | 43% | | | | | | 40% | | |
|
Vendor B
|
| | | | 1% | | | | | | 14% | | | | | | 2% | | | | | | — | | |
|
Vendor C
|
| | | | 3% | | | | | | 8% | | | | | | 8% | | | | | | 10% | | |
|
Vendor D
|
| | | | — | | | | | | — | | | | | | — | | | | | | 19% | | |
| | | | | | 66% | | | | | | 55% | | | | | | 53% | | | | | | 69% | | |
| | | |
Estimated Useful Life
|
|
| Computer equipment | | |
3 years
|
|
| Office equipment | | |
5 years
|
|
| Leasehold improvements | | |
Shorter of remaining lease term or estimated useful life
|
|
| | | |
Fair Value Measurements as of
December 31, 2024 |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 31,303 | | | | | $ | — | | | | | $ | — | | | | | $ | 31,303 | | |
|
Total financial assets
|
| | | $ | 31,303 | | | | | $ | — | | | | | $ | — | | | | | $ | 31,303 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Notes
|
| | | $ | — | | | | | $ | — | | | | | $ | 30,259 | | | | | $ | 30,259 | | |
|
Total financial liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 30,259 | | | | | $ | 30,259 | | |
| | | |
Fair Value Measurements as of
December 31, 2023 |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 21,762 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,762 | | |
|
Total financial assets
|
| | | $ | 21,762 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,762 | | |
| | | |
Amounts
|
| |||
|
Balance as of December 31, 2023
|
| | | $ | — | | |
|
Convertible Notes issuance
|
| | | | 28,298 | | |
|
Accrued interest as of December 31, 2024
|
| | | | 154 | | |
|
Change in fair value of the Convertible Notes
|
| | | | 1,807 | | |
|
Balance as of December 31, 2024
|
| | | $ | 30,259 | | |
| | | |
Inputs
|
| |||
|
Time to Qualified/non-Qualified financing (in years)
|
| | | | 0.25 | | |
|
Time to IPO (in years)
|
| | | | 0.25 | | |
|
Time to reverse merger (in years)
|
| | | | 0.33 | | |
|
Time to dissolution (in years)
|
| | | | n/a | | |
|
Interest rate (risk-free)
|
| | | | 4.37% | | |
|
Conversion discount rate
|
| | | | 20.00% | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Prepaid research and development expenses
|
| | | $ | 18 | | | | | $ | 3,203 | | |
|
Other prepaid expenses
|
| | | | 54 | | | | | | 36 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 72 | | | | | $ | 3,239 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Licensed patent rights
|
| | | $ | 826 | | | | | $ | 826 | | |
|
Less: accumulated amortization
|
| | | | (441) | | | | | | (378) | | |
|
Total intangible assets, net
|
| | | $ | 385 | | | | | $ | 448 | | |
|
Year Ended December 31,
|
| |
Amount
|
| |||
|
2025
|
| | | | 63 | | |
|
2026
|
| | | | 63 | | |
|
2027
|
| | | | 63 | | |
|
2028
|
| | | | 63 | | |
|
2029
|
| | | | 63 | | |
|
Thereafter
|
| | | | 70 | | |
|
Total
|
| | | $ | 385 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Accrued research and development expenses
|
| | | $ | 5,172 | | | | | $ | 518 | | |
|
Accrued employee compensation and benefits
|
| | | | 1,142 | | | | | | 942 | | |
|
Accrued professional fees
|
| | | | 1,756 | | | | | | 108 | | |
|
Other accrued expenses
|
| | | | 8 | | | | | | 9 | | |
|
Total accrued expenses
|
| | | $ | 8,078 | | | | | $ | 1,577 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Lease costs: | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 96 | | | | | $ | 90 | | |
|
Variable lease cost
|
| | | | 80 | | | | | | 83 | | |
|
Total lease costs
|
| | | $ | 176 | | | | | | 173 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Operating cash flows from operating leases
|
| | | $ | 197 | | | | | $ | 194 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Weighted-average discount rate
|
| | | | 9.50% | | | | | | 9.50% | | |
|
Weighted-average remaining lease term
|
| | | | 2.58 | | | | | | 3.67 | | |
|
Year Ended December 31,
|
| |
Amount
|
| |||
|
2025
|
| | | $ | 126 | | |
|
2026
|
| | | | 129 | | |
|
2027
|
| | | | 88 | | |
|
Total lease payments
|
| | | | 343 | | |
|
Less: imputed interest
|
| | | | (39) | | |
|
Present value of lease liabilities
|
| | | | 304 | | |
|
Less: operating lease liabilities, current portion
|
| | | $ | 103 | | |
|
Operating lease liabilities, net of current portion
|
| | | $ | 201 | | |
|
Years ended December 31,
|
| |
Principal
Payments |
| |||
|
2025
|
| | | $ | — | | |
|
2026
|
| | | | 28,298 | | |
|
Thereafter
|
| | | | — | | |
|
Total
|
| | | $ | 28,298 | | |
| | | |
Par Value
|
| |
Preferred
Stock Authorized |
| |
Preferred
Stock Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Common
Stock Issuable Upon Conversion |
| ||||||||||||||||||
|
Series A preferred stock
|
| | | $ | 0.001 | | | | | | 9,499,999 | | | | | | 9,499,999 | | | | | $ | 9,327 | | | | | $ | 9,500 | | | | | | 9,499,999 | | |
|
Series B preferred stock
|
| | | | 0.001 | | | | | | 20,223,541 | | | | | | 20,055,539 | | | | | | 76,176 | | | | | | 76,402 | | | | | | 20,055,539 | | |
| | | | | | | | | | | | 29,723,540 | | | | | | 29,555,538 | | | | | $ | 85,503 | | | | | $ | 85,902 | | | | | | 29,555,538 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Per share fair value of common stock
|
| | | $ | 0.62 | | | | | $ | 0.52 | | |
|
Expected volatility
|
| | | | 73.8% | | | | | | 67.4% | | |
|
Expected dividends
|
| | | | 0% | | | | | | 0% | | |
|
Expected term (in years)
|
| | | | 5.9 | | | | | | 6.1 | | |
|
Risk-free rate
|
| | | | 3.93% | | | | | | 3.56% | | |
| | | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-Average
Remaining Contractual Term (In Years) |
| |
Intrinsic Value
(In Thousands) |
| ||||||||||||
|
Outstanding as of January 1, 2024
|
| | | | 5,509,379 | | | | | $ | 0.43 | | | | | | 7.04 | | | | | $ | 2,699 | | |
|
Granted
|
| | | | 25,000 | | | | | | 0.92 | | | | | | | | | | | | | | |
|
Exercised
|
| | | | (63,750) | | | | | | 0.08 | | | | | | | | | | | | | | |
|
Forfeited/expired
|
| | | | (35,000) | | | | | | 0.82 | | | | | | | | | | | | | | |
|
Outstanding as of December 31, 2024
|
| | | | 5,435,629 | | | | | $ | 0.43 | | | | | | 6.06 | | | | | $ | 2,914 | | |
|
Options exercisable as of December 31, 2024
|
| | | | 4,582,807 | | | | | $ | 0.38 | | | | | | 5.78 | | | | | $ | 2,700 | | |
|
Vested and expected to vest as of December 31,
2024 |
| | | | 5,435,629 | | | | | $ | 0.43 | | | | | | 6.06 | | | | | $ | 2,914 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Research and development
|
| | | $ | 169 | | | | | $ | 111 | | |
|
General and administrative
|
| | | | 150 | | | | | | 203 | | |
|
Total stock-based compensation
|
| | | $ | 319 | | | | | $ | 314 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Income tax at U.S. federal statutory rate
|
| | | $ | (6,173) | | | | | $ | (3,643) | | |
|
State taxes, net of federal benefit
|
| | | | — | | | | | | — | | |
|
Valuation allowance
|
| | | | 5,735 | | | | | | 3,604 | | |
|
Other
|
| | | | 438 | | | | | | 39 | | |
|
Total income tax
|
| | | $ | — | | | | | $ | — | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Federal net operating loss carryforwards
|
| | | $ | 9,903 | | | | | $ | 7,235 | | |
|
Capitalized research and development expense
|
| | | | 8,652 | | | | | | 5,665 | | |
|
Tax credits
|
| | | | 417 | | | | | | 417 | | |
|
Other
|
| | | | 180 | | | | | | 100 | | |
|
Net deferred tax assets before valuation allowance
|
| | | | 19,152 | | | | | | 13,417 | | |
|
Valuation allowance
|
| | | | (19,152) | | | | | | (13,417) | | |
|
Net deferred tax assets after valuation allowance
|
| | | $ | — | | | | | $ | — | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (29,397) | | | | | $ | (17,347) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted-average common shares outstanding, basic and diluted
|
| | | | 19,193,932 | | | | | | 19,134,096 | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (1.53) | | | | | $ | (0.91) | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Preferred stock (as converted to common stock)
|
| | | | 29,555,538 | | | | | | 29,555,538 | | |
|
Stock options to purchase common stock
|
| | | | 5,435,629 | | | | | | 5,509,379 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Direct research and development expenses by program: | | | | | | | | | | | | | |
|
TTI-101:
|
| | | | | | | | | | | | |
|
HCC
|
| | | $ | 8,583 | | | | | $ | 2,127 | | |
|
IPF
|
| | | | 6,703 | | | | | | 3,210 | | |
|
mBC
|
| | | | 2,182 | | | | | | 646 | | |
|
Pre-clinical, CMC, and other (unallocated)(1)
|
| | | | 969 | | | | | | 4,373 | | |
|
TTI-109
|
| | | | 1,193 | | | | | | 1,466 | | |
| Unallocated research and development expense: | | | | | | | | | | | | | |
|
Personnel costs
|
| | | | 2,988 | | | | | | 2,900 | | |
|
Consultant fees and other costs(2)
|
| | | | 1,032 | | | | | | 1,144 | | |
| General and administrative expense: | | | | | | | | | | | | | |
|
Personnel costs
|
| | | | 2,085 | | | | | | 1,882 | | |
|
Other general and administrative expenses(3)
|
| | | | 2,372 | | | | | | 917 | | |
|
Interest income
|
| | | | (747) | | | | | | (1,318) | | |
|
Other (income) expense, net
|
| | | | 2,037 | | | | | | — | | |
|
Net loss
|
| | | $ | (29,397) | | | | | $ | (17,347) | | |
| | | |
As of June 30,
2025 |
| |
As of December 31,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 20,648 | | | | | $ | 31,614 | | |
|
Short-term investments
|
| | | | 20,346 | | | | | | — | | |
|
Prepaid expenses and other current assets
|
| | | | 2,136 | | | | | | 72 | | |
|
Total current assets
|
| | | | 43,130 | | | | | | 31,686 | | |
|
Property and equipment, net
|
| | | | 68 | | | | | | 84 | | |
|
Intangible assets, net
|
| | | | 354 | | | | | | 385 | | |
|
Operating lease right-of-use assets
|
| | | | 181 | | | | | | 216 | | |
|
Deferred offering costs
|
| | | | — | | | | | | 2,811 | | |
|
Other non-current assets
|
| | | | 17 | | | | | | 17 | | |
|
Total assets
|
| | | $ | 43,750 | | | | | $ | 35,199 | | |
|
Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 2,425 | | | | | | 2,186 | | |
|
Accrued expenses
|
| | | | 8,144 | | | | | | 8,078 | | |
|
Operating lease liabilities, current portion
|
| | | | 109 | | | | | | 103 | | |
|
Total current liabilities
|
| | | | 10,678 | | | | | | 10,367 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 145 | | | | | | 201 | | |
|
Convertible Notes
|
| | | | — | | | | | | 30,259 | | |
|
Total liabilities
|
| | | | 10,823 | | | | | | 40,827 | | |
| Commitments and contingencies (Note 13) | | | | | | | | | | | | | |
|
Redeemable convertible preferred stock (Series A, B), $0.001 par value; 0 shares and 29,723,540 shares authorized as of June 30, 2025 and December 31, 2024, respectively; 0 shares and 3,963,910 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively; aggregate liquidation preference of $0 and $85,902 as of June 30, 2025 and December 31, 2024, respectively
|
| | | | — | | | | | | 85,503 | | |
| Stockholders’ Equity (Deficit): | | | | | | | | | | | | | |
|
Common stock, $0.001 par value; 150,000,000 shares and 58,251,629
shares authorized as of June 30, 2025 and December 31, 2024, respectively; 9,373,433, and 2,574,767 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively |
| | | | 9 | | | | | | 2 | | |
|
Additional paid-in capital
|
| | | | 130,579 | | | | | | 1,103 | | |
|
Accumulated other comprehensive loss
|
| | | | (13) | | | | | | — | | |
|
Accumulated deficit
|
| | | | (97,648) | | | | | | (92,236) | | |
|
Total stockholders’ equity (deficit)
|
| | | | 32,927 | | | | | | (91,131) | | |
|
Total liabilities, redeemable convertible preferred stock, and stockholders’ equity (deficit)
|
| | | $ | 43,750 | | | | | $ | 35,199 | | |
| | | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 5,806 | | | | | $ | 6,531 | | | | | $ | 8,917 | | | | | $ | 10,252 | | |
|
General and administrative
|
| | | | 3,063 | | | | | | 650 | | | | | | 4,306 | | | | | | 1,377 | | |
|
Total operating expenses
|
| | | | 8,869 | | | | | | 7,181 | | | | | | 13,223 | | | | | | 11,629 | | |
|
Loss from operations
|
| | | | (8,869) | | | | | | (7,181) | | | | | | (13,223) | | | | | | (11,629) | | |
|
Interest income
|
| | | | 377 | | | | | | 206 | | | | | | 652 | | | | | | 452 | | |
|
Other income, net
|
| | | | 12,659 | | | | | | — | | | | | | 7,159 | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 4,167 | | | | | $ | (6,975) | | | | | $ | (5,412) | | | | | $ | (11,177) | | |
|
Net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.51 | | | | | $ | (2.71) | | | | | $ | (1.00) | | | | | $ | (4.34) | | |
|
Diluted
|
| | | $ | (1.00) | | | | | $ | (2.71) | | | | | $ | (2.04) | | | | | $ | (4.34) | | |
| Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 8,246,582 | | | | | | 2,574,767 | | | | | | 5,426,688 | | | | | | 2,573,693 | | |
|
Diluted
|
| | | | 8,455,223 | | | | | | 2,574,767 | | | | | | 6,160,967 | | | | | | 2,573,693 | | |
| Comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 4,167 | | | | | $ | (6,975) | | | | | $ | (5,412) | | | | | $ | (11,177) | | |
|
Unrealized loss on short-term investments
|
| | | | (15) | | | | | | — | | | | | | (13) | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | 4,152 | | | | | $ | (6,975) | | | | | $ | (5,425) | | | | | $ | (11,177) | | |
| | | |
Redeemable
Convertible Preferred Stock |
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balances as of December 31, 2024
|
| | | | 29,555,538 | | | | | $ | 85,503 | | | | | | | 19,197,914 | | | | | $ | 19 | | | | | $ | 1,086 | | | | | $ | (92,236) | | | | | $ | — | | | | | $ | (91,131) | | |
|
Retroactive application of reverse
recapitalization |
| | | | (25,591,628) | | | | | | — | | | | | | | (16,623,147) | | | | | | (17) | | | | | | 17 | | | | | | — | | | | | | — | | | | | | — | | |
|
Adjusted balance, beginning of period
|
| | | | 3,963,910 | | | | | | 85,503 | | | | | | | 2,574,767 | | | | | | 2 | | | | | | 1,103 | | | | | | (92,236) | | | | | | — | | | | | | (91,131) | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 727 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 80 | | | | | | — | | | | | | — | | | | | | 80 | | |
|
Unrealized gain on short-term investments
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 2 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,579) | | | | | | — | | | | | | (9,579) | | |
|
Balances as of March 31, 2025
|
| | | | 3,963,910 | | | | | $ | 85,503 | | | | | | | 2,575,494 | | | | | $ | 2 | | | | | $ | 1,186 | | | | | $ | (101,815) | | | | | $ | 2 | | | | | $ | (100,625) | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 17,891 | | | | | | — | | | | | | 421 | | | | | | — | | | | | | — | | | | | | 421 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 627 | | | | | | — | | | | | | — | | | | | | 627 | | |
|
Conversion of redeemable convertible preferred
stock into common stock in connection with the Merger |
| | | | (3,963,910) | | | | | | (85,503) | | | | | | | 3,963,910 | | | | | | 4 | | | | | | 85,499 | | | | | | — | | | | | | — | | | | | | 85,503 | | |
|
Issuance of common stock upon the conversion of Convertible Notes
|
| | | | — | | | | | | — | | | | | | | 1,265,757 | | | | | | 1 | | | | | | 23,099 | | | | | | — | | | | | | — | | | | | | 23,100 | | |
|
Issuance of common stock in connection with the Merger
|
| | | | — | | | | | | — | | | | | | | 1,550,381 | | | | | | 2 | | | | | | 23,871 | | | | | | — | | | | | | — | | | | | | 23,873 | | |
|
Transaction costs in connection with the Merger
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (4,124) | | | | | | — | | | | | | — | | | | | | (4,124) | | |
|
Unrealized loss on short-term investments
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15) | | | | | | (15) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,167 | | | | | | — | | | | | | 4,167 | | |
|
Balances as of June 30, 2025
|
| | | | — | | | | | $ | — | | | | | | | 9,373,433 | | | | | $ | 9 | | | | | $ | 130,579 | | | | | $ | (97,648) | | | | | $ | (13) | | | | | $ | 32,927 | | |
|
Balances as of December 31, 2023
|
| | | | 29,555,538 | | | | | $ | 85,503 | | | | | | | 19,134,164 | | | | | $ | 19 | | | | | $ | 762 | | | | | $ | (62,839) | | | | | $ | — | | | | | $ | (62,058) | | |
|
Retroactive application of reverse
recapitalization |
| | | | (25,591,628) | | | | | | — | | | | | | | (16,567,945) | | | | | | (17) | | | | | | 17 | | | | | | — | | | | | | — | | | | | | — | | |
|
Adjusted balance, beginning of period
|
| | | | 3,963,910 | | | | | | 85,503 | | | | | | | 2,566,219 | | | | | | 2 | | | | | | 779 | | | | | | (62,839) | | | | | | — | | | | | | (62,058) | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 8,548 | | | | | | — | | | | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 81 | | | | | | — | | | | | | — | | | | | | 81 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,202) | | | | | | — | | | | | | (4,202) | | |
|
Balances as of March 31, 2024
|
| | | | 3,963,910 | | | | | $ | 85,503 | | | | | | | 2,574,767 | | | | | $ | 2 | | | | | $ | 865 | | | | | $ | (67,041) | | | | | $ | — | | | | | $ | (66,174) | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 79 | | | | | | — | | | | | | — | | | | | | 79 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,975) | | | | | | — | | | | | | (6,975) | | |
|
Balances as of June 30, 2024
|
| | | | 3,963,910 | | | | | $ | 85,503 | | | | | | | 2,574,767 | | | | | $ | 2 | | | | | $ | 944 | | | | | $ | (74,016) | | | | | $ | — | | | | | $ | (73,070) | | |
| | | |
For the Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (5,412) | | | | | $ | (11,177) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation and amortization expense
|
| | | | 47 | | | | | | 47 | | |
|
Stock-based compensation expense
|
| | | | 707 | | | | | | 160 | | |
|
Change in fair value of Convertible Notes
|
| | | | (7,810) | | | | | | — | | |
|
Non-cash lease expense
|
| | | | 35 | | | | | | 29 | | |
|
Accretion of discounts on short-term investments
|
| | | | (141) | | | | | | — | | |
|
Interest accrued on Convertible Notes
|
| | | | 651 | | | | | | — | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses and other assets
|
| | | | (1,717) | | | | | | 1,586 | | |
|
Accounts payable and accrued expenses
|
| | | | 132 | | | | | | 2,583 | | |
|
Operating lease liabilities
|
| | | | (49) | | | | | | (45) | | |
|
Net cash used in operating activities
|
| | | | (13,557) | | | | | | (6,817) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of short-term investments
|
| | | | (31,486) | | | | | | — | | |
|
Maturities of short-term investments
|
| | | | 11,053 | | | | | | — | | |
|
Net cash used in investing activities
|
| | | | (20,433) | | | | | | — | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Cash acquired in connection with the Merger
|
| | | | 24,992 | | | | | | — | | |
|
Payments for Merger transaction costs
|
| | | | (2,392) | | | | | | — | | |
|
Proceeds from exercise of stock options
|
| | | | 424 | | | | | | 5 | | |
|
Net cash provided by financing activities
|
| | | | 23,024 | | | | | | 5 | | |
|
Net decrease in cash and cash equivalents
|
| | | | (10,966) | | | | | | (6,812) | | |
|
Cash and cash equivalents – beginning of period
|
| | | | 31,614 | | | | | | 22,919 | | |
|
Cash and cash equivalents – end of period
|
| | | $ | 20,648 | | | | | $ | 16,107 | | |
| Non-cash investing and financing activities | | | | | | | | | | | | | |
|
Merger transaction costs included in accounts payable
|
| | | $ | 429 | | | | | $ | — | | |
|
Conversion of redeemable convertible preferred stock to common stock
|
| | | $ | 85,503 | | | | | $ | — | | |
|
Conversion of Convertible Notes to common stock
|
| | | $ | 23,100 | | | | | $ | — | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| |
As of
June 30, 2025 |
| |
As of
December 31, 2024 |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||||||||
| | | |
% of operating expenses
|
| |
% of operating expenses
|
| |
% of accounts payable
|
| |||||||||||||||||||||||||||
|
Vendor A
|
| | | | 45% | | | | | | 68% | | | | | | 41% | | | | | | 61% | | | | | | 14% | | | | | | 43% | | |
| |
Cash and cash equivalents
|
| | | $ | 24,992 | | |
| |
Prepaid expenses and other current assets
|
| | | | 132 | | |
| |
Accounts payable
|
| | | | (228) | | |
| |
Accrued expenses and other current liabilities
|
| | | | (1,023) | | |
| |
Net assets acquired
|
| | | $ | 23,873 | | |
| | | |
Fair Value Measurements as of
June 30, 2025 |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 19,590 | | | | | $ | — | | | | | $ | — | | | | | $ | 19,590 | | |
|
Short-term investments:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury Notes
|
| | | | 20,346 | | | | | | — | | | | | | — | | | | | | 20,346 | | |
|
Total financial assets
|
| | | $ | 39,936 | | | | | $ | — | | | | | $ | — | | | | | $ | 39,936 | | |
| | | |
Fair Value Measurements as of
December 31, 2024 |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 31,303 | | | | | $ | — | | | | | $ | — | | | | | $ | 31,303 | | |
|
Total financial assets
|
| | | $ | 31,303 | | | | | $ | — | | | | | $ | — | | | | | $ | 31,303 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Notes
|
| | | $ | — | | | | | $ | — | | | | | $ | 30,259 | | | | | $ | 30,259 | | |
|
Total financial liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 30,259 | | | | | $ | 30,259 | | |
| | | |
As of
December 31, 2024 |
| |||
|
Time to Qualified/non-Qualified financing (in years)
|
| | | | 0.25 | | |
|
Time to IPO (in years)
|
| | | | 0.25 | | |
|
Time to reverse merger (in years)
|
| | | | 0.33 | | |
|
Time to dissolution (in years)
|
| | | | n/a | | |
|
Interest rate (risk-free)
|
| | | | 4.37% | | |
|
Conversion discount rate
|
| | | | 20.00% | | |
| | | |
Amounts
|
| |||
|
Balance as of December 31, 2024
|
| | | $ | 30,259 | | |
|
Interest accrued during the three months ended March 31, 2025
|
| | | | 558 | | |
|
Change in fair value of the Convertible Notes
|
| | | | 4,942 | | |
|
Balance as of March 31, 2025
|
| | | | 35,759 | | |
|
Interest accrued during the three months ended June 30, 2025(1)
|
| | | | 93 | | |
|
Balance immediately prior to the date of conversion
|
| | | | 35,852 | | |
|
Change in fair value of the Convertible Notes
|
| | | | (12,752) | | |
|
Conversion of the Convertible Notes
|
| | | | (23,100) | | |
|
Balance as of June 30, 2025
|
| | | $ | — | | |
| | | |
As of
June 30, 2025 |
| |
As of
December 31, 2024 |
| ||||||
|
Prepaid research and development expenses
|
| | | $ | 1,356 | | | | | $ | 18 | | |
|
Prepaid insurance
|
| | | | 530 | | | | | | — | | |
|
Other prepaid expenses
|
| | | | 250 | | | | | | 54 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 2,136 | | | | | $ | 72 | | |
| | | |
As of
June 30, 2025 |
| |
As of
December 31, 2024 |
| ||||||
|
Licensed patent rights
|
| | | $ | 826 | | | | | $ | 826 | | |
|
Less: accumulated amortization
|
| | | | (472) | | | | | | (441) | | |
|
Total intangible assets, net
|
| | | $ | 354 | | | | | $ | 385 | | |
|
Year Ended December 31,
|
| |
Amount
|
| |||
|
2025 (remaining six months)
|
| | |
$
|
32
|
| |
|
2026
|
| | | | 63 | | |
|
2027
|
| | | | 63 | | |
|
2028
|
| | | | 63 | | |
|
2029
|
| | | | 63 | | |
|
Thereafter
|
| | | | 70 | | |
|
Total
|
| | | $ | 354 | | |
| | | |
As of
June 30, 2025 |
| |
As of
December 31, 2024 |
| ||||||
|
Accrued research and development expenses
|
| | | $ | 6,058 | | | | | $ | 5,172 | | |
|
Accrued employee compensation and benefits
|
| | | | 740 | | | | | | 1,142 | | |
|
Accrued professional fees
|
| | | | 898 | | | | | | 1,756 | | |
|
Other accrued expenses
|
| | | | 448 | | | | | | 8 | | |
|
Total accrued expenses
|
| | | $ | 8,144 | | | | | $ | 8,078 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Lease costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 24 | | | | | $ | 23 | | | | | $ | 48 | | | | | $ | 45 | | |
|
Variable lease cost
|
| | | | 18 | | | | | | 17 | | | | | | 40 | | | | | | 38 | | |
|
Total lease costs
|
| | | $ | 42 | | | | | $ | 40 | | | | | $ | 88 | | | | | $ | 83 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Operating cash flows from operating leases
|
| | | $ | 50 | | | | | $ | 49 | | | | | $ | 100 | | | | | $ | 98 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Weighted-average discount rate
|
| | | | 9.50% | | | | | | 9.50% | | | | | | 9.50% | | | | | | 9.50% | | |
|
Weighted-average remaining lease term
|
| | | | 2.08 | | | | | | 3.08 | | | | | | 2.08 | | | | | | 3.08 | | |
|
Year Ended December 31,
|
| |
Amount
|
| |||
|
2025 (remaining six months)
|
| | | $ | 64 | | |
|
2026
|
| | | | 129 | | |
|
2027
|
| | | | 88 | | |
|
Total lease payments
|
| | | | 281 | | |
|
Less: imputed interest
|
| | | | (27) | | |
|
Present value of lease liabilities
|
| | | | 254 | | |
|
Less: operating lease liabilities, current portion
|
| | | $ | 109 | | |
|
Operating lease liabilities, net of current portion
|
| | | $ | 145 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| |||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |||
|
Per share fair value of common stock
|
| |
$17.04
|
| |
n/a
|
| |
$17.04
|
| | | $ | 4.62 | | |
|
Expected volatility
|
| |
67.87 – 68.86%
|
| |
n/a
|
| |
67.87 – 68.86%
|
| | | | 73.79% | | |
|
Expected dividends
|
| |
—%
|
| |
n/a
|
| |
—%
|
| | | | —% | | |
|
Expected term (in years)
|
| |
5.50 – 6.25
|
| |
n/a
|
| |
5.50 – 6.25
|
| | | | 5.94 | | |
|
Risk-free rate
|
| |
4.0%
|
| |
n/a
|
| |
4.0%
|
| | | | 3.9% | | |
| | | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (In Years) |
| |
Intrinsic
Value (In Thousands) |
| ||||||||||||
|
Outstanding as of January 1, 2025
|
| | | | 729,010 | | | | | $ | 3.21 | | | | | | 6.06 | | | | | $ | 2,914 | | |
|
Granted
|
| | | | 397,940 | | | | | | 17.04 | | | | | | | | | | | | | | |
|
Exercised(1)
|
| | | | (18,618) | | | | | | 22.80 | | | | | | | | | | | | | | |
|
Forfeited/expired(2)
|
| | | | (5,177) | | | | | | 29.35 | | | | | | | | | | | | | | |
|
Options assumed from Cara upon Merger
closing |
| | | | 113,487 | | | | | | 319.80 | | | | | | | | | | | | | | |
|
Outstanding as of June 30, 2025
|
| | | | 1,216,642 | | | | | $ | 36.86 | | | | | | 6.60 | | | | | $ | 17,037 | | |
|
Options exercisable as of June 30, 2025(3)
|
| | | | 760,787 | | | | | $ | 49.61 | | | | | | 4.88 | | | | | $ | 13,512 | | |
|
Vested and expected to vest as of June 30, 2025
|
| | | | 1,216,642 | | | | | $ | 36.86 | | | | | | 6.60 | | | | | $ | 17,037 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Research and development
|
| | | $ | 147 | | | | | $ | 28 | | | | | $ | 176 | | | | | $ | 57 | | |
|
General and administrative
|
| | | | 480 | | | | | | 51 | | | | | | 531 | | | | | | 103 | | |
|
Total stock-based compensation
|
| | | $ | 627 | | | | | $ | 79 | | | | | $ | 707 | | | | | $ | 160 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss) for basic net income (loss) per share
attributable to common stockholders |
| | | $ | 4,167 | | | | | $ | (6,975) | | | | | $ | (5,412) | | | | | $ | (11,177) | | |
|
Reversal of fair market value remeasurement gain
on Convertible Notes(1) |
| | | | (12,752) | | | | | | — | | | | | | (7,810) | | | | | | — | | |
|
Add back of interest expense from the Convertible Notes(1)
|
| | | | 93 | | | | | | — | | | | | | 651 | | | | | | — | | |
|
Net loss for diluted net loss per share attributable to common stockholders
|
| | | $ | (8,492) | | | | | $ | (6,975) | | | | | $ | (12,571) | | | | | $ | (11,177) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average common shares outstanding,
basic |
| | | | 8,246,582 | | | | | | 2,574,767 | | | | | | 5,426,688 | | | | | | 2,573,693 | | |
|
Effect of potentially dilutive securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Notes
|
| | | | 208,641 | | | | | | — | | | | | | 734,279 | | | | | | — | | |
|
Weighted-average common shares outstanding,
diluted |
| | | | 8,455,223 | | | | | | 2,574,767 | | | | | | 6,160,967 | | | | | | 2,573,693 | | |
|
Net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.51 | | | | | $ | (2.71) | | | | | $ | (1.00) | | | | | $ | (4.34) | | |
|
Diluted
|
| | | $ | (1.00) | | | | | $ | (2.71) | | | | | $ | (2.04) | | | | | $ | (4.34) | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Preferred Stock (as converted to common
stock) |
| | | | — | | | | | | 3,963,910 | | | | | | — | | | | | | 3,963,910 | | |
|
Stock options to purchase common stock
|
| | | | 1,216,642 | | | | | | 733,704 | | | | | | 1,216,642 | | | | | | 733,704 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Direct research and development expenses by program: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TTI-101:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
HCC
|
| | | $ | 967 | | | | | $ | 1,599 | | | | | $ | 1,404 | | | | | $ | 3,016 | | |
|
IPF
|
| | | | 2,830 | | | | | | 1,352 | | | | | | 3,863 | | | | | | 1,968 | | |
|
mBC
|
| | | | (268) | | | | | | 1,878 | | | | | | (268) | | | | | | 2,088 | | |
|
Pre-clinical, CMC, and other (unallocated)(1)
|
| | | | 140 | | | | | | 229 | | | | | | 315 | | | | | | 585 | | |
|
TTI-109
|
| | | | 822 | | | | | | 462 | | | | | | 1,180 | | | | | | 678 | | |
| Unallocated research and development expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Personnel costs
|
| | | | 917 | | | | | | 760 | | | | | | 1,775 | | | | | | 1,555 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Consultant fees and other costs(2)
|
| | | | 398 | | | | | | 251 | | | | | | 648 | | | | | | 362 | | |
| General and administrative expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Personnel costs
|
| | | | 1,038 | | | | | | 486 | | | | | | 1,647 | | | | | | 1,009 | | |
|
Other general and administrative expenses(3)
|
| | | | 2,025 | | | | | | 164 | | | | | | 2,659 | | | | | | 368 | | |
|
Interest income
|
| | | | (377) | | | | | | (206) | | | | | | (652) | | | | | | (452) | | |
|
Other income, net
|
| | | | (12,659) | | | | | | — | | | | | | (7,159) | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 4,167 | | | | | $ | (6,975) | | | | | $ | (5,412) | | | | | $ | (11,177) | | |
| | |||||||||||||||||||||||||
| |
SEC registration fee
|
| | | $ | 9,928 | | |
| |
Printing and engraving
|
| | | | * | | |
| |
Legal fees and expenses
|
| | | $ | 150,000 | | |
| |
Accounting fees and expenses
|
| | | $ | 75,000 | | |
| |
Transfer agent and registrar fees
|
| | | | * | | |
| |
Miscellaneous
|
| | | | * | | |
| |
Total
|
| | | $ | * | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Imran Alibhai
Imran Alibhai
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
October 20, 2025
|
|
| |
/s/ Dan Conn
Dan Conn
|
| |
Chief Financial Officer
(Principal Financial Officer) |
| |
October 20, 2025
|
|
| |
/s/ Stephen O’Brien
Stephen O’Brien
|
| |
Vice President, Finance and Corporate Controller
(Principal Accounting Officer) |
| |
October 20, 2025
|
|
| |
*
Sujal Shah
|
| |
Chairman of the Board of Directors
|
| |
October 20, 2025
|
|
| |
*
Wallace Hall
|
| |
Director
|
| |
October 20, 2025
|
|
| |
*
Michael S. Wyzga
|
| |
Director
|
| |
October 20, 2025
|
|
| |
*
Cynthia Smith
|
| |
Director
|
| |
October 20, 2025
|
|
| |
*
Susan Shiff
|
| |
Director
|
| |
October 20, 2025
|
|
| | *By | | |
/s/ Imran Alibhai
Imran Alibhai
Attorney-in-fact |
| | | |