| | | |
Per Share and
Accompanying Common Warrant |
| |
Per Pre-Funded
Warrant and Accompanying Common Warrant |
| |
Total
|
| |||||||||
|
Public offering price
|
| | | $ | 3.27 | | | | | $ | 3.269 | | | | | $ | 9,053,322 | | |
|
Placement Agent Fees(1)
|
| | | $ | 0.229 | | | | | $ | 0.229 | | | | | $ | 633,733 | | |
|
Proceeds to us (before expenses)
|
| | | $ | 3.041 | | | | | $ | 3.04 | | | | | $ | 8,419,589 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
|
(in thousands, except share amounts)
|
| |
Actual
|
| |
Pro
Forma |
| |
Pro Forma
As Adjusted |
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,109 | | | | | $ | 2,265 | | | | | $ | 8,779 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
Notes
|
| | | $ | 0 | | | | | $ | 880 | | | | | $ | 0 | | |
| Stockholders’ (deficit) equity | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock, $0.001 par value; 10,000,000 shares authorized; no shares issued and outstanding
|
| | | | | | | | | | | | | | | | | | |
|
Class A Common Stock, $0.001 par value, 150,000,000 shares authorized; actual: 408,406 shares issued and outstanding; pro forma: 496,416 shares issued and outstanding; pro forma, as adjusted: 3,265,016
|
| | | | 0 | | | | | | 0 | | | | | | 3 | | |
|
Additional paid-in capital and shares to be issued
|
| | | | 176,535 | | | | | | 176,811 | | | | | | 184,882 | | |
|
Accumulated deficit
|
| | | | (175,537) | | | | | | (175,537) | | | | | | (175,537) | | |
|
Accumulated other comprehensive income
|
| | | | 282 | | | | | | 282 | | | | | | 282 | | |
|
Total Stockholders’ Equity
|
| | | | 1,280 | | | | | | 1,556 | | | | | | 9,630 | | |
| |
Public offering price per share of common stock and accompanying warrant
|
| | | | | | | | | $ | 3.27 | | |
| |
Net tangible book value per share at March 31, 2025
|
| | | $ | 3.13 | | | | | | | | |
| |
Pro forma adjustment to net tangible book value per share
|
| | | | (0.00) | | | | | | | | |
| |
Pro forma, net tangible book value per share after giving effect to the pro forma adjustments
|
| | | $ | 3.13 | | | | | | | | |
| |
Decrease to pro forma net tangible book value per share attributable to this offering
|
| | | | (0.39) | | | | | | | | |
| |
Pro forma, as adjusted net tangible book value per share as of March 31, 2025, after giving effect to this offering
|
| | | | | | | | | | 2.74 | | |
| |
Dilution of pro forma, as adjusted net tangible book value per share to investors
purchasing our common stock in this offering |
| | | | | | | | | $ | 0.53 | | |
| | | |
Per Share and
Accompanying Common Warrant |
| |
Per Pre-Funded
Warrant and Accompanying Common Warrant |
| |
Total
|
| |||||||||
|
Public offering price
|
| | | $ | 3.27 | | | | | $ | 3.269 | | | | | $ | 9,053,322 | | |
|
Placement agent fees
|
| | | $ | 0.229 | | | | | $ | 0.229 | | | | | $ | 633,733 | | |
|
Proceeds to us (before expenses)
|
| | | $ | 3.041 | | | | | $ | 3.04 | | | | | $ | 8,419,589 | | |