|
/s/ Armanino LLP
|
|
|
Armanino LLP
|
|
|
San Jose, California
|
|
December 31,
|
September 30,
2020
|
|||||||||||
|
2018
|
2019
|
|||||||||||
|
(unaudited)
|
||||||||||||
|
Assets:
|
||||||||||||
|
Current Assets:
|
||||||||||||
|
Cash
|
$
|
2,400
|
$
|
1,105
|
$
|
15,146
|
||||||
|
Marketable securities
|
11,280
|
11,508
|
—
|
|||||||||
|
Accounts receivable
|
1,560
|
1,500
|
400
|
|||||||||
|
Inventory
|
18
|
28
|
15
|
|||||||||
|
Prepaid expenses and other current assets
|
1,734
|
1,250
|
621
|
|||||||||
|
Total current assets
|
$
|
16,992
|
$
|
15,391
|
$
|
16,182
|
||||||
|
Property and equipment, net
|
244
|
216
|
189
|
|||||||||
|
Deferred tax assets
|
861
|
1,380
|
1,380
|
|||||||||
|
Other assets
|
35
|
35
|
35
|
|||||||||
|
Total assets
|
$
|
18,132
|
$
|
17,022
|
$
|
17,786
|
||||||
|
Liabilities, Convertible Preferred Stock and Stockholders’ Equity:
|
||||||||||||
|
Current Liabilities:
|
||||||||||||
|
Accounts payable
|
$
|
48
|
$
|
30
|
$
|
186
|
||||||
|
Accrued expenses and other current liabilities
|
107
|
47
|
128
|
|||||||||
|
Dividend payable
|
—
|
—
|
6,452
|
|||||||||
|
Deferred revenue, current portion
|
2,642
|
2,825
|
1,578
|
|||||||||
|
Total current liabilities
|
$
|
2,797
|
$
|
2,902
|
$
|
8,344
|
||||||
|
Deferred revenue, net of current portion
|
1,805
|
926
|
417
|
|||||||||
|
Total liabilities
|
$
|
4,602
|
$
|
3,828
|
$
|
8,761
|
||||||
|
Commitments and Contingencies (Note 5)
|
||||||||||||
|
Convertible Preferred Stock : no par value, 6,069,642 shares authorized as of December 31, 2018 and 2019; 5,448,290 shares issued and outstanding as
of December 31, 2018 and 2019, and aggregate liquidation preference of $3,132 as of December 31, 2018 and 2019
|
3,132
|
3,132
|
3,132
|
|||||||||
|
Stockholders’ Equity:
|
||||||||||||
|
Common stock: no par value, 15,000,000 shares authorized as of December 31, 2018 and 2019; 7,082,031 shares issued and outstanding as of December 31, 2018 and 2019
|
756
|
756
|
756
|
|||||||||
|
Additional paid-in capital
|
854
|
1,094
|
1,094
|
|||||||||
|
Retained earnings
|
8,788
|
8,212
|
4,043
|
|||||||||
|
Total stockholders’ equity
|
10,398
|
10,062
|
5,893
|
|||||||||
|
Total liabilities, convertible preferred stock, and stockholders’ equity
|
$
|
18,132
|
$
|
17,022
|
$
|
17,786
|
||||||
|
Year Ended
December 31,
|
Nine Months
Ended
September 30,
|
|||||||||||||||
|
2018
|
2019
|
2019
|
2020
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Revenue
|
||||||||||||||||
|
License revenue
|
$
|
1,533
|
$
|
3,080
|
$
|
2,979
|
$
|
5,946
|
||||||||
|
Other revenue
|
963
|
1,078
|
—
|
—
|
||||||||||||
|
Total revenue
|
2,496
|
4,158
|
2,979
|
5,946
|
||||||||||||
|
Cost of goods sold
|
211
|
142
|
104
|
127
|
||||||||||||
|
Gross profit
|
2,285
|
4,016
|
2,875
|
5,819
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
2,889
|
3,340
|
2,007
|
2,247
|
||||||||||||
|
Selling, general and administrative expenses
|
2,351
|
2,084
|
1,200
|
1,322
|
||||||||||||
|
Total operating expenses
|
5,240
|
5,424
|
3,207
|
3,569
|
||||||||||||
|
Operating income (loss)
|
(2,955
|
)
|
(1,408
|
)
|
(332
|
)
|
2,250
|
|||||||||
|
Interest income
|
167
|
250
|
193
|
150
|
||||||||||||
|
Other income, net
|
2
|
33
|
1
|
1
|
||||||||||||
|
Income (loss) before income taxes
|
(2,786
|
)
|
(1,125
|
)
|
(138
|
)
|
2,401
|
|||||||||
|
Income tax provision (benefit)
|
(364
|
)
|
(549
|
)
|
(125
|
)
|
118
|
|||||||||
|
Net income (loss)
|
$
|
(2,422
|
)
|
$
|
(576
|
)
|
$
|
(13
|
)
|
$
|
2,283
|
|||||
|
Convertible Preferred Stock
|
Common Stock
|
Additional
Paid- In
Capital
|
Retained
Earnings
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||
|
Balances at December 31, 2017
|
5,448,290
|
$
|
3,132
|
7,082,031
|
$
|
756
|
$
|
547
|
$
|
11,210
|
$
|
12,513
|
||||||||||||||||
|
Vesting of early exercised stock options
|
—
|
—
|
—
|
—
|
45
|
—
|
45
|
|||||||||||||||||||||
|
Stock-based compensation expense
|
—
|
—
|
—
|
—
|
262
|
—
|
262
|
|||||||||||||||||||||
|
Net loss
|
—
|
—
|
—
|
—
|
—
|
(2,422
|
)
|
(2,422
|
)
|
|||||||||||||||||||
|
Balances at December 31, 2018
|
5,448,290
|
$
|
3,132
|
7,082,031
|
$
|
756
|
$
|
854
|
$
|
8,788
|
$
|
10,398
|
||||||||||||||||
|
Stock-based compensation expense
|
—
|
—
|
—
|
—
|
240
|
—
|
240
|
|||||||||||||||||||||
|
Net loss
|
—
|
—
|
—
|
—
|
—
|
(576
|
)
|
(576
|
)
|
|||||||||||||||||||
|
Balances at December 31, 2019
|
5,448,290
|
$
|
3,132
|
7,082,031
|
$
|
756
|
$
|
1,094
|
$
|
8,212
|
$
|
10,062
|
||||||||||||||||
|
Convertible Preferred Stock
|
Common Stock
|
Additional
Paid- in
Capital
|
Retained
Earnings
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||||
|
For the Nine Months Ended
September 30, 2019
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||
|
Balances at December 31, 2018
|
5,448,290
|
$
|
3,132
|
7,082,031
|
$
|
756
|
$
|
854
|
$
|
8,788
|
$
|
10,398
|
||||||||||||||||
|
Stock-based compensation expense (unaudited)
|
—
|
—
|
—
|
—
|
182
|
—
|
182
|
|||||||||||||||||||||
|
Net loss (unaudited)
|
—
|
—
|
—
|
—
|
—
|
(13
|
)
|
(13
|
)
|
|||||||||||||||||||
|
Balances at September 30, 2019 (unaudited)
|
5,448,290
|
$
|
3,132
|
7,082,031
|
$
|
756
|
$
|
1,036
|
$
|
8,775
|
$
|
10,567
|
||||||||||||||||
|
Convertible Preferred Stock
|
Common Stock
|
Additional
Paid- in
Capital
|
Retained
Earnings
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||||
|
For the Nine Months Ended
September 30, 2020
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||
|
Balances at December 31, 2019
|
5,448,290
|
$
|
3,132
|
7,082,031
|
$
|
756
|
$
|
1,094
|
$
|
8,212
|
$
|
10,062
|
||||||||||||||||
|
Declaration of dividend (unaudited)
|
—
|
—
|
—
|
—
|
—
|
(6,452
|
)
|
(6,452
|
)
|
|||||||||||||||||||
|
Net income (unaudited)
|
—
|
—
|
—
|
—
|
—
|
2,283
|
2,283
|
|||||||||||||||||||||
|
Balances at September 30, 2020 (unaudited)
|
5,448,290
|
$
|
3,132
|
7,082,031
|
$
|
756
|
$
|
1,094
|
$
|
4,043
|
$
|
5,893
|
||||||||||||||||
|
Year Ended
December 31,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2018
|
2019
|
2019
|
2020
|
|||||||||||||
|
(unaudited)
|
||||||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net income (loss)
|
$
|
(2,422
|
)
|
$
|
(576
|
)
|
$
|
(13
|
)
|
$
|
2,283
|
|||||
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
33
|
33
|
24
|
27
|
||||||||||||
|
Stock-based compensation
|
262
|
240
|
182
|
—
|
||||||||||||
|
Deferred income taxes
|
(757
|
)
|
(519
|
)
|
—
|
—
|
||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||
|
Accounts receivable
|
(1,444
|
)
|
60
|
1,118
|
1,100
|
|||||||||||
|
Inventory
|
6
|
(10
|
)
|
(1
|
)
|
13
|
||||||||||
|
Prepaid expenses and other current assets
|
(475
|
)
|
484
|
123
|
629
|
|||||||||||
|
Other assets
|
1
|
—
|
—
|
—
|
||||||||||||
|
Accounts payable
|
(42
|
)
|
(18
|
)
|
29
|
156
|
||||||||||
|
Accrued expenses and other current liabilities
|
23
|
(60
|
)
|
(18
|
)
|
81
|
||||||||||
|
Deferred revenue
|
3,538
|
(696
|
)
|
(1,647
|
)
|
(1,756
|
)
|
|||||||||
|
Net cash provided by (used in) operating activities
|
(1,277
|
)
|
(1,062
|
)
|
(203
|
)
|
2,533
|
|||||||||
|
Cash flows from investing activities:
|
||||||||||||||||
|
Maturities of marketable securities
|
11,071
|
11,280
|
11,280
|
11,508
|
||||||||||||
|
Purchase of marketable securities
|
(11,280
|
)
|
(11,508
|
)
|
(11,500
|
)
|
—
|
|||||||||
|
Purchases of property and equipment
|
—
|
(5
|
)
|
(5
|
)
|
—
|
||||||||||
|
Net cash provided by (used in) investing activities
|
(209
|
)
|
(233
|
)
|
(225
|
)
|
11,508
|
|||||||||
|
Net increase (decrease) in cash
|
(1,486
|
)
|
(1,295
|
)
|
(428
|
)
|
14,041
|
|||||||||
|
Cash at beginning of period
|
3,886
|
2,400
|
2,400
|
1,105
|
||||||||||||
|
Cash at end of period
|
$
|
2,400
|
$
|
1,105
|
$
|
1,972
|
$
|
15,146
|
||||||||
|
Supplementary cash flow disclosures:
|
||||||||||||||||
|
Cash paid for taxes
|
$
|
307
|
$
|
61
|
$
|
—
|
$
|
104
|
||||||||
|
Noncash financing activities—dividend payable
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
6,452
|
||||||||
|
Laboratory equipment
|
5-10 years
|
|
|
Computer equipment
|
2 years
|
|
Year Ended
December 31,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2018
|
2019
|
2019
|
2020
|
|||||||||||||
|
(unaudited)
|
||||||||||||||||
|
Revenue recognized at a point in time
|
$
|
963
|
$
|
711
|
$
|
432
|
$
|
3,265
|
||||||||
|
Revenue recognized over time
|
1,533
|
3,447
|
2,547
|
2,681
|
||||||||||||
|
Total Revenue
|
$
|
2,496
|
$
|
4,158
|
$
|
2,979
|
$
|
5,946
|
||||||||
|
•
|
Level 1—Observable inputs are unadjusted quoted prices in active markets for identical assets or liabilities.
|
|
•
|
Level 2—Observable inputs are quoted prices for similar assets and liabilities in active markets or inputs other than quoted prices which are observable for the assets or liabilities, either directly or indirectly through market
corroboration, for substantially the full term of the financial instruments.
|
|
•
|
Level 3—Unobservable inputs which are supported by little or no market activity and which are significant to the fair value of the assets or liabilities. These inputs are based on the Company’s own assumptions used to measure assets and
liabilities at fair value and require significant management judgment or estimation.
|
|
December 31, 2018
|
||||||||||||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
Marketable securities:
|
||||||||||||||||
|
Certificate of deposit
|
$
|
11,280
|
$
|
11,280
|
$
|
—
|
$
|
—
|
||||||||
|
Total marketable securities
|
$
|
11,280
|
$
|
11,280
|
$
|
—
|
$
|
—
|
||||||||
|
December 31, 2019
|
||||||||||||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
Marketable securities:
|
||||||||||||||||
|
Certificate of deposit
|
$
|
11,508
|
$
|
11,508
|
$
|
—
|
$
|
—
|
||||||||
|
Total marketable securities
|
$
|
11,508
|
$
|
11,508
|
$
|
—
|
$
|
—
|
||||||||
|
September 30, 2020 (unaudited)
|
||||||||||||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
Marketable securities:
|
||||||||||||||||
|
Certificate of deposit
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
|
Total marketable securities
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
|
2018
|
2019
|
|||||||
|
Due within one year
|
$
|
11,280
|
$
|
11,508
|
||||
|
Total
|
$
|
11,280
|
$
|
11,508
|
||||
|
December 31,
|
September 30,
|
|||||||||||
|
2018
|
2019
|
2020
|
||||||||||
|
(unaudited)
|
||||||||||||
|
Laboratory equipment
|
$
|
296
|
$
|
296
|
$
|
296
|
||||||
|
Computer equipment
|
13
|
18
|
18
|
|||||||||
|
Total property and equipment
|
309
|
314
|
314
|
|||||||||
|
Less accumulated depreciation
|
(65
|
)
|
(98
|
)
|
(125
|
)
|
||||||
|
Total property and equipment - net
|
$
|
244
|
$
|
216
|
$
|
189
|
||||||
|
December 31,
|
September 30,
|
|||||||||||
|
2018
|
2019
|
2020
|
||||||||||
|
(unaudited)
|
||||||||||||
|
Employee related
|
$
|
—
|
$
|
18
|
$
|
81
|
||||||
|
State taxes payable
|
3
|
5
|
1
|
|||||||||
|
Accrued other
|
104
|
24
|
46
|
|||||||||
|
Total accrued expenses
|
$
|
107
|
$
|
47
|
$
|
128
|
||||||
|
Common stock reserved for issuance as of December 31, 2019 is as follows:
|
||||
|
Series A convertible preferred stock
|
1,609,417
|
|||
|
Series B convertible preferred stock
|
2,367,633
|
|||
|
Series C convertible preferred stock
|
1,471,240
|
|||
|
Stock options to purchase common stock
|
1,045,000
|
|||
|
Stock options available for future issuance
|
187,969
|
|||
|
Total shares of common stock reserved
|
6,681,259
|
|||
|
As of December 31, 2019
|
||||||||||||
|
Shares Authorized
|
Shares Issued and
Outstanding
|
Liquidation Preference
|
||||||||||
|
Series A
|
1,609,417
|
1,609,417
|
$
|
425
|
||||||||
|
Series B
|
2,395,325
|
2,367,633
|
1,282
|
|||||||||
|
Series C
|
2,064,900
|
1,471,240
|
1,425
|
|||||||||
|
Total
|
6,069,642
|
5,448,290
|
$
|
3,132
|
||||||||
|
Year Ended December 31,
|
Nine Months
Ended
September 30,
|
|||||||||||
|
2018
|
2019
|
2019
|
||||||||||
|
(unaudited)
|
||||||||||||
|
R&D
|
$
|
152
|
$
|
143
|
$
|
108
|
||||||
|
Selling, general and administrative
|
110
|
97
|
74
|
|||||||||
|
Total
|
$
|
262
|
$
|
240
|
$
|
182
|
||||||
|
Shares
Available
for Grant
|
Outstanding
Options
|
Options Outstanding
Weighted Average
Exercise Price
|
Weighted
Average
Remaining
Contractual Life
|
|||||||||||||
|
Balance, January 1, 2018
|
187,969
|
1,045,000
|
$
|
1.32
|
9.0
|
|||||||||||
|
Balance, December 31, 2018
|
187,969
|
1,045,000
|
$
|
1.32
|
8.0
|
|||||||||||
|
Balance, December 31, 2019
|
187,969
|
1,045,000
|
$
|
1.32
|
7.0
|
|||||||||||
|
Balance, September 30, 2020 (unaudited)
|
187,969
|
1,045,000
|
$
|
1.32
|
7.0
|
|||||||||||
|
Vested and exercisable to vest at
|
||||||||||||||||
|
December 31, 2019
|
1,045,000
|
$
|
1.32
|
7.0
|
||||||||||||
|
Vested and expected to vest at
|
1,045,000
|
$
|
1.32
|
7.0
|
||||||||||||
|
December 31, 2019
|
||||||||||||||||
|
2018
|
2019
|
|||||||
|
Domestic
|
$
|
(2,786
|
)
|
$
|
(1,125
|
)
|
||
|
Foreign
|
—
|
—
|
||||||
|
Total loss before income taxes
|
$
|
(2,786
|
)
|
$
|
(1,125
|
)
|
||
|
2018
|
2019
|
|||||||
|
Federal
|
||||||||
|
Current
|
$
|
389
|
$
|
(62
|
)
|
|||
|
Deferred
|
(644
|
)
|
(327
|
)
|
||||
|
State and local
|
||||||||
|
Current
|
4
|
32
|
||||||
|
Deferred
|
(113
|
)
|
(192
|
)
|
||||
|
Income tax benefit
|
$
|
(364
|
)
|
$
|
(549
|
)
|
||
|
2018
|
2019
|
|||||||
|
Deferred Tax Assets:
|
||||||||
|
Federal & State NOL Carryforward
|
$
|
618
|
$
|
468
|
||||
|
Research & Other Credits
|
109
|
314
|
||||||
|
Deferred Revenue
|
55
|
473
|
||||||
|
Stock Based Compensation
|
161
|
247
|
||||||
|
Total Deferred Tax Assets
|
943
|
1,502
|
||||||
|
Valuation allowance
|
—
|
—
|
||||||
|
Net deferred tax assets
|
943
|
1,502
|
||||||
|
Deferred Tax Liabilities:
|
||||||||
|
Fixed assets
|
(58
|
)
|
(58
|
)
|
||||
|
Deferred state income tax
|
(24
|
)
|
(64
|
)
|
||||
|
Total gross deferred tax liabilities
|
(82
|
)
|
(122
|
)
|
||||
|
Net deferred tax assets
|
$
|
861
|
$
|
1,380
|
||||