| | | |
PER SHARE
|
| |
TOTAL
|
| ||||||
|
Initial Public Offering Price
|
| | | $ | 17.00 | | | | | $ | 300,050,000 | | |
|
Underwriting Discounts and Commissions(1)
|
| | | $ | 1.19 | | | | | $ | 21,003,500 | | |
|
Proceeds, Before Expenses, to Apogee Therapeutics, Inc.
|
| | | $ | 15.81 | | | | | $ | 279,046,500 | | |
| Jefferies | | |
TD Cowen
|
| | Stifel | | |
Guggenheim Securities
|
|
| | | | | 1 | | | |
| | | | | 12 | | | |
| Reorganization | | | | | 44 | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| CAPITALIZATION | | | | | 51 | | |
| DILUTION | | | | | 53 | | |
| | | | | 56 | | | |
| BUSINESS | | | | | 72 | | |
| | | | | 136 | | | |
| | | | | 142 | | | |
| | | | | 151 | | | |
| | | | | 152 | | | |
| | | | | 155 | | | |
| | | | | 159 | | | |
| | | | | 164 | | | |
| | | | | 166 | | | |
| UNDERWRITING | | | | | 170 | | |
| | | | | 178 | | | |
| EXPERTS | | | | | 178 | | |
| | | | | 178 | | | |
| | | | | F-1 | | |
| | |
February 4, 2022
(inception) to December 31, 2022 |
| |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| |||||||||
| | |
(In thousands,
except share and per share data) |
| |
(In thousands, except share and
per share data) (unaudited) |
| ||||||||||||
Consolidated Statement of Operations and Comprehensive
Loss Data: |
| | | | |||||||||||||||
Operating expenses: | | | | | | | | | | ||||||||||
Research and development(1)
|
| | | $ | 27,786 | | | | | $ | 4,245 | | | | | $ | 8,455 | | |
General and administrative(2)
|
| | | | 2,941 | | | | | | 60 | | | | | | 4,203 | | |
Total operating expenses
|
| | | | 30,727 | | | | | | 4,305 | | | | | | 12,658 | | |
Loss from operations
|
| | | | (30,727) | | | | | | (4,305) | | | | | | (12,658) | | |
Other income (expenses), net: | | | | | | | | | | ||||||||||
Interest income
|
| | | | 92 | | | | | | — | | | | | | 133 | | |
Other financing expense
|
| | | | (9,150) | | | | | | — | | | | | | 133 | | |
Total other income (expense), net
|
| | | | (9,058) | | | | | | | | | | | | | | |
Net loss and comprehensive loss
|
| | | $ | (39,785) | | | | | $ | (4,305) | | | | | $ | (12,525) | | |
Net loss per share, basic and diluted(3)
|
| | | $ | (16.16) | | | | | $ | (4.19) | | | | | $ | (2.51) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 2,462,236 | | | | | | 1,026,786 | | | | | | 5,000,000 | | |
Pro forma net loss per share, basic and diluted (unaudited)(4)
|
| | | $ | (4.29) | | | | | | | | | | | $ | (0.46) | | |
Weighted-average shares used to compute pro forma net loss per share, basic and diluted (unaudited)(4)
|
| | | | 7,134,538 | | | | | | | | | | | | 27,246,823 | | |
|
| | |
As of MARCH 31, 2023
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | |||||||||||||||
Cash
|
| | | $ | 141,333 | | | | | $ | 141,333 | | | | | $ | 416,055 | | |
Working capital(3)
|
| | | | 130,824 | | | | | | 130,824 | | | | | | 405,546 | | |
Total assets
|
| | | | 142,018 | | | | | | 142,018 | | | | | | 416,740 | | |
Total liabilities
|
| | | | 11,194 | | | | | | 11,194 | | | | | | 11,194 | | |
Preferred shares
|
| | | | 177,467 | | | | | | — | | | | | | — | | |
Accumulated (deficit) equity
|
| | | | (52,310) | | | | | | (52,310) | | | | | | (52,310) | | |
Total members’/stockholders’ (deficit) equity
|
| | | | (46,643) | | | | | | 130,824 | | | | | | 405,546 | | |
| | |
As of March 31, 2023
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(In thousands, except share and per share data)
|
| |||||||||||||||
Cash
|
| | | $ | 141,333 | | | | | $ | 141,333 | | | | | $ | 416,055 | | |
Series A preferred shares, no par value: 20,000,000 shares
authorized and 20,000,000 shares issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted |
| | | $ | 28,971 | | | | | $ | — | | | | | $ | — | | |
Series B preferred shares, no par value: 45,089,212 shares
authorized and 45,089,212 shares issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted |
| | | | 148,496 | | | | | | — | | | | | | — | | |
Members’/stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Common shares, no par value: 5,000,000 shares authorized and 5,000,000 shares issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted
|
| | | | 2,251 | | | | | | — | | | | | | — | | |
Incentive shares: 12,412,473 shares authorized, 11,050,901 shares issued and 1,625,086 shares outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted
|
| | | | 3,416 | | | | | | — | | | | | | — | | |
Preferred stock, $0.00001 par value: no shares authorized, issued
and outstanding, actual; 10,000,000 shares authorized, no shares issued and outstanding, pro forma; 10,000,000 shares authorized, no shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.00001 par value: no shares authorized, issued
and outstanding, actual; 386,513,358 shares authorized, 16,478,724 shares issued and outstanding, pro forma; 386,513,358 shares authorized, 34,128,724 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
| | |
As of March 31, 2023
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(In thousands, except share and per share
data) |
| |||||||||||||||
Non-voting common stock, $0.00001 par value: no shares authorized, issued and outstanding, actual; 13,486,642 shares authorized, 13,486,642 shares issued and outstanding, pro forma; 13,486,642 shares authorized, 13,486,642 shares issued and outstanding, pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | 183,134 | | | | | | 457,856 | | |
Accumulated deficit
|
| | | | (52,310) | | | | | | (52,310) | | | | | | (52,310) | | |
Total members’/stockholders’ equity (deficit)
|
| | | | (46,643) | | | | | | 130,824 | | | | | | 405,546 | | |
Total capitalization
|
| | | $ | 130,824 | | | | | $ | 130,824 | | | | | $ | 405,546 | | |
|
|
Initial public offering price per share
|
| | | | | | | | | $ | 17.00 | | |
|
Historical net tangible book value (deficit) per common unit as of March 31, 2023
|
| | | $ | (9.42) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | 13.77 | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2023
|
| | | | 4.35 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors purchasing shares of common stock in this offering
|
| | | | 4.16 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this
offering |
| | | | | | | | | | 8.51 | | |
|
Dilution per share to new investors purchasing shares in this offering
|
| | | | | | | | | $ | 8.49 | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(In thousands, except share and per share data)
|
| |||||||||||||||||||||||||||
Existing stockholders before this offering
|
| | | | 29,965,366 | | | | | | 62.9% | | | | | $ | 169,000,006 | | | | | | 36.0% | | | | | $ | 5.64 | | |
New investors purchasing shares in
this offering(1) |
| | | | 17,650,000 | | | | | | 37.1 | | | | | | 300,050,000 | | | | | | 64.0 | | | | | $ | 17.00 | | |
Total
|
| | | | 47,615,366 | | | | | | 100.0% | | | | | $ | 469,050,006 | | | | | | 100.0% | | | | | | | | |
|
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO DECEMBER 31, 2022 |
| |||
Operating expenses: | | | |||||
Research and development
|
| | | $ | 27,786 | | |
General and administrative
|
| | | | 2,941 | | |
Total operating expenses
|
| | | | 30,727 | | |
Loss from operations
|
| | | | (30,727) | | |
Other income (expense), net: | | | | | | | |
Interest income
|
| | | | 92 | | |
Other financing expense
|
| | | | (9,150) | | |
Total other income (expense), net
|
| | | | (9,058) | | |
Net loss
|
| | | $ | (39,785) | | |
|
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO DECEMBER 31, 2022 |
| |||
External research and development costs
|
| | | $ | 21,237 | | |
In-process research and development acquisitions
|
| | | | 4,505 | | |
Personnel-related (including equity-based compensation)
|
| | | | 2,044 | | |
Total research and development expenses
|
| | | $ | 27,786 | | |
|
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO DECEMBER 31, 2022 |
| |||
Personnel-related (including equity-based compensation)
|
| | | $ | 1,642 | | |
Professional fees
|
| | | | 1,073 | | |
Other
|
| | | |
226
|
| |
Total general and administrative expenses
|
| | | $ | 2,941 | | |
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| |
$ CHANGE
|
| |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 4,245 | | | | | $ | 8,455 | | | | | $ | 4,210 | | |
General and administrative
|
| | | | 60 | | | | | | 4,203 | | | | | | 4,143 | | |
Total operating expenses
|
| | | | 4,305 | | | | | | 12,658 | | | | | | 8,353 | | |
Loss from operations
|
| | | | (4,305) | | | | | | (12,658) | | | | | | (8,353) | | |
Other income: | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | |
|
—
|
| | | | | 133 | | | | | | 133 | | |
Total other income
|
| | |
|
—
|
| | | | | 133 | | | | | | 133 | | |
Net loss and comprehensive loss
|
| | | $ | (4,305) | | | | | $ | (12,525) | | | | | $ | (8,220) | | |
|
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| ||||||
External research and development costs by program: | | | | | | | | | | | | | |
APG777
|
| | | $ | — | | | | | $ | 4,189 | | |
Unallocated research and development costs: | | | | | | | | | | | | | |
In-process research and development acquisitions
|
| | | | 2,942 | | | | | | — | | |
External-discovery related costs and other
|
| | | | 1,303 | | | | | | 3,637 | | |
Personnel-related (including equity-based compensation)
|
| | | | — | | | | | | 629 | | |
Total research and development expenses
|
| | | $ | 4,245 | | | | | $ | 8,455 | | |
|
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO MARCH 31, 2022 |
| |
FOR THE THREE
MONTHS ENDED MARCH 31, 2023 |
| ||||||
Personnel-related (including equity-based compensation)
|
| | | $ | — | | | | | $ | 2,035 | | |
Professional fees
|
| | | | 60 | | | | | | 1,023 | | |
Other
|
| | | | — | | | | | | 1,145 | | |
Total general and administrative expenses
|
| | | $ | 60 | | | | | $ | 4,203 | | |
|
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO DECEMBER 31, 2022 |
| |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| |||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | | (16,427) | | | | | | — | | | | | | (10,557) | | |
Financing activities
|
| | | | 168,317 | | | | | | 5,000 | | | | | | — | | |
Net increase (decrease) in cash
|
| | | | 151,890 | | | | | | 5,000 | | | | | | (10,557) | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
| |||
Executive Officers and Employee Director: | | | | | | | | | | |
Michael Henderson, M.D.
|
| | | | 34 | | | |
Chief Executive Officer and Director
|
|
Carl Dambkowski, M.D.
|
| | | | 38 | | | | Chief Medical Officer | |
Jane Pritchett Henderson
|
| | | | 57 | | | | Chief Financial Officer | |
Non-Employee Directors: | | | | | | | | | | |
Peter Harwin(1)(3)
|
| | | | 37 | | | | Chair and Director | |
Jennifer Fox(1)(2)
|
| | | | 52 | | | | Director | |
Andrew Gottesdiener, M.D.(1)
|
| | | | 32 | | | | Director | |
William (BJ) Jones, Jr.(2)(3)
|
| | | | 60 | | | | Director | |
Tomas Kiselak(2)
|
| | | | 37 | | | | Director | |
Nimish Shah(2)(3)
|
| | | | 45 | | | | Director | |
Key Employee: | | | | |||||||
Rebecca Dabora, Ph.D
|
| | | | 64 | | | | Chief Technical Officer | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(2) |
| |
Options
($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||
Michael Henderson, M.D.(1)
Chief Executive Officer |
| | | | 2022 | | | | | $ | 145,833 | | | | | $ | 167,123 | | | | | $ | 6,079,410 | | | | | $ | 56,750 | | | | | $ | 6,449,116 | | |
Carl Dambkowski, M.D.(5)
Chief Medical Officer |
| | | | 2022 | | | | | $ | 176,250 | | | | | $ | 212,932 | | | | | $ | 1,194,638 | | | | | | — | | | | | $ | 1,583,820 | | |
Name
|
| |
Target Annual Cash Bonus
(% of Base Salary) |
| |||
Michael Henderson, M.D.
|
| | | | 50% | | |
Carl Dambkowski, M.D.
|
| | | | 40% | | |
Name
|
| |
2022 Annual Cash
Bonus |
| |||
Michael Henderson, M.D.
|
| | | $ | 167,123 | | |
Carl Dambkowski, M.D.
|
| | | $ | 112,932 | | |
| | |
Option Awards(1)
|
| |||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option Exercise
Price ($)(2) |
| |
Option Expiration
Date |
| ||||||||||||
Michael Henderson, M.D.
|
| | | | — | | | | | | 1,527,777 | | | | | | — | | | | | | N/A | | |
| | | | | — | | | | | | 1,634,524 | | | | | | — | | | | | | N/A | | |
| | | | | — | | | | | | 1,375,292 | | | | | $ | 2.91 | | | | | | N/A | | |
Carl Dambkowski, M.D.
|
| | | | — | | | | | | 347,222 | | | | | | — | | | | | | N/A | | |
| | | | | — | | | | | | 807,802 | | | | | $ | 2.91 | | | | | | N/A | | |
| | |
BEFORE THE OFFERING
|
| |
AFTER THE OFFERING
|
| ||||||||||||||||||||||||||||||||||||||||||
NAME OF BENEFICIAL OWNER
|
| |
NUMBER OF
SHARES OF VOTING COMMON STOCK OWNED |
| |
NUMBER OF
SHARES OF NON-VOTING COMMON STOCK OWNED |
| |
TOTAL
PERCENTAGE OWNERSHIP(1) |
| |
VOTING
POWER(2) |
| |
NUMBER OF
SHARES OF VOTING COMMON STOCK OWNED |
| |
NUMBER OF
SHARES OF NON-VOTING COMMON STOCK OWNED |
| |
TOTAL
PERCENTAGE OWNERSHIP(3) |
| |
VOTING
POWER(4) |
| ||||||||||||||||||||||||
GREATER THAN 5% STOCKHOLDERS:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Fairmount Funds Management LLC(5)
|
| | | | ** | | | | | | 6,743,321 | | | | | | 22.2% | | | | | | ** | | | | | | ** | | | | | | 6,743,321 | | | | | | 14.0% | | | | | | ** | | |
Entities affiliated with Venrock Healthcare Capital Partners III, L.P.(6)
|
| | | | ** | | | | | | 6,743,321 | | | | | | 22.2% | | | | | | ** | | | | | | ** | | | | | | 6,743,321 | | | | | | 14.0% | | | | | | ** | | |
Entities affiliated with Deep Track Capital, LP(7)
|
| | | | 2,323,456 | | | | | | — | | | | | | 7.6% | | | | | | 13.8% | | | | | | 2,323,456 | | | | | | — | | | | | | 4.8% | | | | | | 6.7% | | |
| | |
BEFORE THE OFFERING
|
| |
AFTER THE OFFERING
|
| ||||||||||||||||||||||||||||||||||||||||||
NAME OF BENEFICIAL OWNER
|
| |
NUMBER OF
SHARES OF VOTING COMMON STOCK OWNED |
| |
NUMBER OF
SHARES OF NON-VOTING COMMON STOCK OWNED |
| |
TOTAL
PERCENTAGE OWNERSHIP(1) |
| |
VOTING
POWER(2) |
| |
NUMBER OF
SHARES OF VOTING COMMON STOCK OWNED |
| |
NUMBER OF
SHARES OF NON-VOTING COMMON STOCK OWNED |
| |
TOTAL
PERCENTAGE OWNERSHIP(3) |
| |
VOTING
POWER(4) |
| ||||||||||||||||||||||||
Entities affiliated with FMR LLC
(Fidelity)(8) |
| | | | 2,323,456 | | | | | | — | | | | | | 7.6% | | | | | | 13.8% | | | | | | 2,323,456 | | | | | | — | | | | | | 4.8% | | | | | | 6.7% | | |
Paragon(9) | | | | | 2,247,905 | | | | | | — | | | | | | 7.4% | | | | | | 13.4% | | | | | | 2,247,905 | | | | | | — | | | | | | 4.7% | | | | | | 6.5% | | |
Entities affiliated with RTW Investments, LP(10)
|
| | | | 1,742,592 | | | | | | — | | | | | | 5.7% | | | | | | 10.3% | | | | | | 1,742,592 | | | | | | — | | | | | | 3.6% | | | | | | 5.0% | | |
Entities affiliated with RA Capital(11)
|
| | | | 1,277,901 | | | | | | — | | | | | | 4.2% | | | | | | 7.6% | | | | | | 1,277,901 | | | | | | — | | | | | | 2.7% | | | | | | 3.7% | | |
Wellington Biomedical Innovation Master Investors (Cayman) II, L.P.(12)
|
| | | | 1,277,901 | | | | | | — | | | | | | 4.2% | | | | | | 7.6% | | | | | | 1,277,901 | | | | | | — | | | | | | 2.7% | | | | | | 3.7% | | |
Perceptive Xontogeny Venture Fund II, LP(13)
|
| | | | 1,277,901 | | | | | | — | | | | | | 4.2% | | | | | | 7.6% | | | | | | 1,277,901 | | | | | | — | | | | | | 2.7% | | | | | | 3.7% | | |
Entities affiliated with OrbiMed(14)
|
| | | | 1,277,901 | | | | | | — | | | | | | 4.2% | | | | | | 7.6% | | | | | | 1,277,901 | | | | | | — | | | | | | 2.7% | | | | | | 3.7% | | |
NAMED EXECUTIVE OFFICERS AND
DIRECTORS: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Henderson, M.D.(15)
|
| | | | 400,703 | | | | | | — | | | | | | 1.3% | | | | | | 2.4% | | | | | | 380,916 | | | | | | — | | | | | | * | | | | | | 1.2% | | |
Carl Dambkowski, M.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Peter Harwin(5)
|
| | | | — | | | | | | 6,743,321 | | | | | | 22.2% | | | | | | — | | | | | | — | | | | | | 6,743,321 | | | | | | 14.0% | | | | | | — | | |
Jennifer Fox
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |||||
Andrew Gottesdiener, M.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William (BJ) Jones, Jr.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tomas Kiselak(5)
|
| | | | — | | | | | | 6,743,321 | | | | | | 22.2% | | | | | | — | | | | | | — | | | | | | 6,743,321 | | | | | | 14.0% | | | | | | — | | |
Nimish Shah(6)
|
| | | | — | | | | | | 6,743,321 | | | | | | 22.2% | | | | | | — | | | | | | — | | | | | | 6,743,321 | | | | | | 14.0% | | | | | | — | | |
All executive officers and directors as a group (9 persons)(16)
|
| | | | 400,703 | | | | | | 13,486,642 | | | | | | 45.6% | | | | | | 2.4% | | | | | | 380,916 | | | | | | 13,486,642 | | | | | | 28.9% | | | | | | 1.2% | | |
Participant
|
| |
Series A
Preferred Units |
| |
Cash
Purchase Price |
| ||||||
Entities affiliated with Fairmount
|
| | | | 10,000,000 | | | | | $ | 10,000,000 | | |
Entities affiliated with Venrock
|
| | | | 10,000,000 | | | | | $ | 10,000,000 | | |
Participant
|
| |
Series B
Preferred Units |
| |
Cash
Purchase Price |
| ||||||
Entities affiliated with Fairmount
|
| | | | 7,565,304 | | | | | $ | 25,000,000.99 | | |
Entities affiliated with Venrock
|
| | | | 7,565,304 | | | | | $ | 25,000,000.99 | | |
Underwriter
|
| |
Number of
Shares |
| |||
Jefferies LLC
|
| | | | 6,265,750 | | |
Cowen and Company, LLC
|
| | | | 4,942,000 | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | 3,000,500 | | |
Guggenheim Securities, LLC
|
| | | | 2,559,250 | | |
Wedbush Securities Inc.
|
| | | | 882,500 | | |
Total
|
| | | | 17,650,000 | | |
|
| | |
Per Share
|
| |
Total
|
| ||||||||||||||||||
| | |
Without
Option to Purchase Additional Shares |
| |
With Option
to Purchase Additional Shares |
| |
Without
Option to Purchase Additional Shares |
| |
With
Option to Purchase Additional Shares |
| ||||||||||||
Public offering price
|
| | | $ | 17.00 | | | | | $ | 17.00 | | | | | $ | 300,050,000 | | | | | $ | 345,057,500 | | |
Underwriting discounts and commissions paid
by us |
| | | $ | 1.19 | | | | | $ | 1.19 | | | | | $ | 21,003,500 | | | | | $ | 24,154,025 | | |
Proceeds to us, before expenses
|
| | | $ | 15.81 | | | | | $ | 15.81 | | | | | $ | 279,046,500 | | | | | $ | 320,903,475 | | |
Period from February 4, 2022 (Inception) to December 31, 2022
|
| | | | | | |
| | | | | PAGE | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
Period from February 4, 2022 (Inception) to March 31, 2022 and three months ended March 31, 2023 |
| | | | | | |
| | | | | PAGE | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | |
| | |
December 31,
2022 |
| |||
Assets | | | | | | | |
Current assets: | | | | | | | |
Cash
|
| | | $ | 151,890 | | |
Prepaid expenses and other current assets
|
| | | | 165 | | |
Total current assets
|
| | | | 152,055 | | |
Total assets
|
| | | $ | 152,055 | | |
Liabilities, preferred units and members’ deficit | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable
|
| | | $ | 418 | | |
Accrued expenses
|
| | | | 9,562 | | |
Total current liabilities
|
| | | | 9,980 | | |
Total liabilities
|
| | | | 9,980 | | |
Commitments and contingencies (Note 7)
|
| | | | | | |
Series A Preferred Units; 20,000,000 units authorized, issued and outstanding as of December 31, 2022; liquidation of $20,000 value as of December 31, 2022
|
| | | | 28,971 | | |
Series B Preferred Units; 45,089,212 units authorized, issued and outstanding as of December 31, 2022; liquidation value of $149,000 value as of December 31, 2022
|
| | | | 148,496 | | |
Members’ deficit: | | | | | | | |
Common Units; 5,000,000 units authorized, issued and outstanding as of December 31, 2022
|
| | | | 2,251 | | |
Incentive Units; 12,412,473 units authorized, 9,648,374 units issued and 1,625,086 units outstanding as of December 31, 2022
|
| | | | 2,142 | | |
Accumulated deficit
|
| | | | (39,785) | | |
Total members’ deficit
|
| | | | (35,392) | | |
Total liabilities, preferred units and members’ deficit
|
| | | $ | 152,055 | | |
|
| | |
Period from
February 4, 2022 (inception) to December 31, 2022 |
| |||
Operating expenses: | | | | | | | |
Research and development(1)
|
| | | $ | 27,786 | | |
General and administrative(2)
|
| | | | 2,941 | | |
Total operating expenses
|
| | | | 30,727 | | |
Loss from operations
|
| | | | (30,727) | | |
Other income (expense), net: | | | | | | | |
Interest income
|
| | | | 92 | | |
Other financing expense
|
| | | | (9,150) | | |
Total other income (expense), net
|
| | | | (9,058) | | |
Net loss and comprehensive loss
|
| | | $ | (39,785) | | |
Net loss per unit, basic and diluted
|
| | | $ | (16.16) | | |
Weighted-average common units outstanding, basic and diluted
|
| | | | 2,462,236 | | |
|
| | |
Series A
Preferred Units |
| |
Series B
Preferred Units |
| | |
Common
Units |
| |
Incentive
Units |
| |
Accum-
ulated Deficit |
| |
Total
Members’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at February 4, 2022
(inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Common Units in payment of option fee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,000,000 | | | | | | 2,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,251 | | |
Issuance of Series A Preferred Units−initial
closing, net of a net tranche option liability of $1,050 and issuance costs of $179 |
| | | | 5,000,000 | | | | | | 3,771 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A Preferred Units−subsequent closings, inclusive of tranche option settlement
|
| | | | 15,000,000 | | | | | | 25,200 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series B Preferred Units, net of
issuance costs of $504 |
| | | | — | | | | | | — | | | | | | 45,089,212 | | | | | | 148,496 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,625,086 | | | | | | 2,142 | | | | | | — | | | | | | 2,142 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39,785) | | | | | | (39,785) | | |
Balance at December 31, 2022
|
| | | | 20,000,000 | | | | | $ | 28,971 | | | | | | 45,089,212 | | | | | $ | 148,496 | | | | | | | 5,000,000 | | | | | $ | 2,251 | | | | | | 1,625,086 | | | | | $ | 2,142 | | | | | $ | (39,785) | | | | | $ | (35,392) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Period from
February 4, 2022 (inception) to December 31, 2022 |
| |||
Cash flows from operating activities: | | | | | | | |
Net loss
|
| | | $ | (39,785) | | |
Adjustments to reconcile net loss to net cash from operating activities: | | | | | | | |
Loss on remeasurement of tranche option
|
| | | | 9,150 | | |
Equity-based compensation expense
|
| | | | 2,142 | | |
Non-cash research and development license expense
|
| | | | 2,251 | | |
Changes in operating assets and liabilities: | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (165) | | |
Accounts payable
|
| | | | 418 | | |
Accrued expenses
|
| | | | 9,562 | | |
Net cash used in operating activities
|
| | | | (16,427) | | |
Cash flows from financing activities: | | | | | | | |
Proceeds from issuance of Series A Preferred Units and the Tranche Options, net
|
| | | | 19,821 | | |
Proceeds from issuance of Series B Preferred Units, net
|
| | | | 148,496 | | |
Net cash provided by financing activities
|
| | | | 168,317 | | |
Increase (decrease) in cash
|
| | | | 151,890 | | |
Cash, beginning of period
|
| | | | — | | |
Cash, end of period
|
| | | $ | 151,890 | | |
Supplemental disclosure of cash and non-cash activities: | | | | | | | |
Settlement of Series A Preferred Units tranche obligation
|
| | | $ | 10,200 | | |
|
| | |
Preferred Unit
Tranche Option Asset |
| |
Preferred Unit
Tranche Option (Liability) |
| |
Preferred Unit
Tranche Option, Net |
| |||||||||
Balance as of February 4, 2022 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance
|
| | | | 650 | | | | | | (1,700) | | | | | | (1,050) | | |
Change in fair value
|
| | | | (50) | | | | | | (9,100) | | | | | | (9,150) | | |
Transfer to temporary equity upon settlement
|
| | | | (600) | | | | | | 10,800 | | | | | | 10,200 | | |
Balance as of December 31, 2022
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
| | |
December 31,
2022 |
| |||
Prepaid expenses
|
| | | $ | 108 | | |
Other current assets
|
| | | | 57 | | |
Total
|
| | | $ | 165 | | |
|
| | |
December 31,
2022 |
| |||
Accrued external research and development costs
|
| | | $ | 9,047 | | |
Accrued employee compensation and bonuses
|
| | | | 515 | | |
Total
|
| | | $ | 9,562 | | |
|
| | |
Preferred
Units Authorized |
| |
Preferred
Units Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| ||||||||||||
Series A Preferred Units
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | $ | 28,971 | | | | | $ | 20,000 | | |
Series B Preferred Units
|
| | | | 45,089,212 | | | | | | 45,089,212 | | | | | | 148,496 | | | | | | 149,000 | | |
Total
|
| | | | 65,089,212 | | | | | | 65,089,212 | | | | | $ | 177,467 | | | | | $ | 169,000 | | |
|
| | |
February 4, 2022
(INCEPTION) TO DECEMBER 31, 2022 |
|
Risk free interest rate
|
| |
4.1% – 4.3%
|
|
Expected dividend yield
|
| |
0.0%
|
|
Expected term
|
| |
0.71 – 2.25
|
|
Expected volatility
|
| |
77.0% – 86.0%
|
|
| | |
Number of
Units |
| |
Weighted-
Average Strike Price |
| |
Weighted-
Average Grant Date Fair Value Per Unit |
| |||||||||
Unvested incentive units as of February 4, 2022 (date of inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | |
Granted
|
| | | | 9,648,374 | | | | | $ | 1.65 | | | | | $ | 1.15 | | |
Vested
|
| | | | (1,625,086) | | | | | $ | 2.91 | | | | | $ | 0.89 | | |
Canceled
|
| | | | — | | | | | | — | | | | | | — | | |
Unvested incentive units as of December 31, 2022
|
| | | | 8,023,288 | | | | | $ | 1.40 | | | | | $ | 1.20 | | |
|
| | |
February 4,
2022 (inception) to December 31, 2022 |
| |||
Research and development expense
|
| | | $ | 1,502 | | |
General and administrative expense
|
| | | | 640 | | |
Total
|
| | | $ | 2,142 | | |
|
| | |
February 4,
2022 (inception) to December 31, 2022 |
| |||
Numerator: | | | | | | | |
Net loss
|
| | | $ | (39,785) | | |
Net loss attributable to common unitholders, basic and diluted
|
| | | $ | (39,785) | | |
Denominator: | | | | | | | |
Weighted-average common units outstanding, basic and diluted
|
| | | | 2,462,236 | | |
Net loss per unit attributable to common unitholders, basic and diluted
|
| | | $ | (16.16) | | |
|
| | |
As of December 31,
2022 |
| |||
Series A Preferred Units
|
| | | | 20,000,000 | | |
Series B Preferred Units
|
| | | | 45,089,212 | | |
Vested incentive units
|
| | | | 1,625,086 | | |
Unvested incentive units
|
| | | | 8,023,288 | | |
Total
|
| | | | 74,737,586 | | |
|
| | |
February 4,
2022 (inception) to December 31, 2022 |
| |||
U.S. federal statutory tax rate
|
| | | | (21.0)% | | |
Partnership operating expenses not subject to income taxes
|
| | | | 4.8 | | |
State and local income taxes, net of federal income tax benefit
|
| | | | (0.3) | | |
Nondeductible items
|
| | | | 1.1 | | |
Change in valuation allowance
|
| | | | 16.9 | | |
Tax credits
|
| | | | (1.5) | | |
Net deferred taxes
|
| | | | —% | | |
|
| | |
As of
December 31, 2022 |
| |||
Deferred tax assets: | | | | | | | |
Capitalized license and research and development payments
|
| | | $ | 4,563 | | |
Net operating loss carryforwards
|
| | | | 620 | | |
Research and development credits
|
| | | | 697 | | |
Intangible assets
|
| | | | 695 | | |
Reserves and accruals not currently deductible
|
| | | | 108 | | |
Total deferred tax assets
|
| | | | 6,683 | | |
Valuation allowance
|
| | | | (6,683) | | |
Net deferred tax assets
|
| | | $ | — | | |
|
| | |
DECEMBER 31,
2022 |
| |
MARCH 31,
2023 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 151,890 | | | | | $ | 141,333 | | |
Prepaid expenses and other current assets
|
| | | | 165 | | | | | | 685 | | |
Total current assets
|
| | | | 152,055 | | | | | | 142,018 | | |
Total assets
|
| | | $ | 152,055 | | | | | $ | 142,018 | | |
Liabilities, preferred units and members’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 418 | | | | | $ | 965 | | |
Accrued expenses
|
| | | | 9,562 | | | | | | 10,229 | | |
Total current liabilities
|
| | | | 9,980 | | | | | | 11,194 | | |
Total liabilities
|
| | | | 9,980 | | | | | | 11,194 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Series A Preferred Units; 20,000,000 units authorized, issued and outstanding
as of December 31, 2022 and March 31, 2023; liquidation of $20,000 value as of December 31, 2022 and March 31, 2023 |
| | | | 28,971 | | | | | | 28,971 | | |
Series B Preferred Units; 45,089,212 units authorized, issued and outstanding as of December 31, 2022 and March 31, 2023; liquidation of $149,000 value as of December 31, 2022 and March 31, 2023
|
| | | | 148,496 | | | | | | 148,496 | | |
Members’ deficit: | | | | | | | | | | | | | |
Common Units; 5,000,000 units authorized, issued and outstanding as of December 31, 2022 and March 31, 2023
|
| | | | 2,251 | | | | | | 2,251 | | |
Incentive Units; 12,412,473 units authorized, 9,648,374 issued and
1,625,086 outstanding as of December 31, 2022; 12,412,473 units authorized, 11,050,901 issued and 1,625,086 outstanding as of March 31, 2023 |
| | | | 2,142 | | | | | | 3,416 | | |
Accumulated deficit
|
| | | | (39,785) | | | | | | (52,310) | | |
Total members’ deficit
|
| | | | (35,392) | | | | | | (46,643) | | |
Total liabilities, preferred units and members’ deficit
|
| | | $ | 152,055 | | | | | $ | 142,018 | | |
|
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development(1)
|
| | | $ | 4,245 | | | | | $ | 8,455 | | |
General and administrative(2)
|
| | | | 60 | | | | | | 4,203 | | |
Total operating expenses
|
| | | | 4,305 | | | | | | 12,658 | | |
Loss from operations
|
| | | | (4,305) | | | | | | (12,658) | | |
Other income: | | | | | | | | | | | | | |
Interest income
|
| | | | — | | | | | | 133 | | |
Total other income
|
| | | | — | | | | | | 133 | | |
Net loss and comprehensive loss
|
| | | $ | (4,305) | | | | | $ | (12,525) | | |
Net loss per unit, basic and diluted
|
| | | $ | (4.19) | | | | | $ | (2.51) | | |
Weighted-average common units outstanding, basic and diluted
|
| | | | 1,026,786 | | | | | | 5,000,000 | | |
|
| | |
SERIES A
PREFERRED UNITS |
| |
SERIES B
PREFERRED UNITS |
| | |
COMMON
UNITS |
| |
INCENTIVE
UNITS |
| |
ACCUMULATED
DEFICIT |
| |
TOTAL
MEMBERS’ DEFICIT |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
UNITS
|
| |
AMOUNT
|
| |
UNITS
|
| |
AMOUNT
|
| | |
UNITS
|
| |
AMOUNT
|
| |
UNITS
|
| |
AMOUNT
|
| |
AMOUNT
|
| |
AMOUNT
|
| ||||||||||||||||||||||||||||||
Balance at February 4, 2022 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Common Units in payment of option fee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,250,000 | | | | | | 1,688 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,688 | | |
Issuance of Series A Preferred
Units−initial closing, net of a net tranche option liability of $1,050 and issuance costs of $179 |
| | | | 5,000,000 | | | | | | 3,771 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,305) | | | | | | (4,305) | | |
Balance at March 31, 2022
|
| | | | 5,000,000 | | | | | $ | 3,771 | | | | | | — | | | | | $ | — | | | | | | | 1,250,000 | | | | | $ | 1,688 | | | | | | — | | | | | $ | — | | | | | $ | (4,305) | | | | | $ | (2,617) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
SERIES A
PREFERRED UNITS |
| |
SERIES B
PREFERRED UNITS |
| | |
COMMON
UNITS |
| |
INCENTIVE
UNITS |
| |
ACCUMULATED
DEFICIT |
| |
TOTAL
MEMBERS’ DEFICIT |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
UNITS
|
| |
AMOUNT
|
| |
UNITS
|
| |
AMOUNT
|
| | |
UNITS
|
| |
AMOUNT
|
| |
UNITS
|
| |
AMOUNT
|
| |
AMOUNT
|
| |
AMOUNT
|
| ||||||||||||||||||||||||||||||
Balance at December 31,
2022 |
| | | | 20,000,000 | | | | | $ | 28,971 | | | | | | 45,089,212 | | | | | $ | 148,496 | | | | | | | 5,000,000 | | | | | $ | 2,251 | | | | | | 1,625,086 | | | | | $ | 2,142 | | | | | $ | (39,785) | | | | | $ | (35,392) | | |
Equity-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,274 | | | | | | — | | | | | | 1,274 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,525) | | | | | | (12,525) | | |
Balance at March 31, 2023
|
| | | | 20,000,000 | | | | | $ | 28,971 | | | | | | 45,089,212 | | | | | $ | 148,496 | | | | | | | 5,000,000 | | | | | $ | 2,251 | | | | | | 1,625,086 | | | | | $ | 3,416 | | | | | | (52,310) | | | | | $ | (46,643) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
PERIOD FROM
FEBRUARY 4, 2022 (INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,305) | | | | | $ | (12,525) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Equity-based compensation expense
|
| | | | — | | | | | | 1,274 | | |
Non-cash research and development license expense
|
| | | | 1,688 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | — | | | | | | (44) | | |
Accounts payable
|
| | | | 893 | | | | | | 477 | | |
Accrued expenses
|
| | | | 1,724 | | | | | | 261 | | |
Net cash provided by (used in) operating activities
|
| | | | — | | | | | | (10,557) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series A Preferred Units and the Tranche Option, net
|
| | | | 5,000 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 5,000 | | | | | | — | | |
Increase (decrease) in cash
|
| | | | 5,000 | | | | | | (10,557) | | |
Cash, beginning of period
|
| | | | — | | | | | | 151,890 | | |
Cash, end of period
|
| | | $ | 5,000 | | | | | $ | 141,333 | | |
Supplemental disclosures of non-cash activities: | | | | | | | | | | | | | |
Deferred financing issuance costs in accrued liability
|
| | | $ | 179 | | | | | $ | 406 | | |
Deferred financing issuance costs in accounts payable
|
| | | $ | — | | | | | $ | 70 | | |
| | |
PREFERRED UNIT
TRANCHE OPTION ASSET |
| |
PREFERRED UNIT
TRANCHE OPTION (LIABILITY) |
| |
PREFERRED UNIT
TRANCHE OPTION, NET |
| |||||||||
Balance as of February 4, 2022 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance
|
| | | | 650 | | | | | | (1,700) | | | | | | (1,050) | | |
Change in fair value
|
| | | | — | | | | | | — | | | | | | — | | |
Balance as of March 31, 2022
|
| | | $ | 650 | | | | | $ | (1,700) | | | | | $ | (1,050) | | |
|
| | |
DECEMBER 31,
2022 |
| |
MARCH 31,
2023 |
| ||||||
Prepaid expenses
|
| | | $ | 108 | | | | | $ | 156 | | |
Other current assets
|
| | | | 57 | | | | | | 529 | | |
Total
|
| | | $ | 165 | | | | | $ | 685 | | |
|
| | |
DECEMBER 31,
2022 |
| |
MARCH 31,
2023 |
| ||||||
Accrued external research and development expenses
|
| | | $ | 9,047 | | | | | $ | 8,708 | | |
Accrued employee compensation
|
| | | | 515 | | | | | | 350 | | |
Other accrued costs
|
| | | | — | | | | | | 1,171 | | |
Tota
|
| | | $ | 9,562 | | | | | $ | 10,229 | | |
|
| | |
PREFERRED
UNITS AUTHORIZED |
| |
PREFERRED
UNITS ISSUED AND OUTSTANDING |
| |
CARRYING
VALUE |
| |
LIQUIDATION
PREFERENCE |
| ||||||||||||
Series A Preferred Units
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | $ | 28,971 | | | | | $ | 20,000 | | |
Series B Preferred Units
|
| | | | 45,089,212 | | | | | | 45,089,212 | | | | | | 148,496 | | | | | | 149,000 | | |
Total
|
| | | | 65,089,212 | | | | | | 65,089,212 | | | | | $ | 177,467 | | | | | $ | 169,000 | | |
|
| | |
THREE MONTHS
ENDED MARCH 31, 2023 |
|
Risk free interest rate
|
| |
4.3%
|
|
Expected dividend yield
|
| |
0.0%
|
|
Expected term
|
| |
0.71 – 2.25
|
|
Expected volatility
|
| |
77.0%
|
|
| | |
NUMBER OF
UNITS |
| |
WEIGHTED-
AVERAGE GRANT DATE FAIR VALUE PER UNIT |
| ||||||
Unvested incentive units as of December 31, 2022
|
| | | | 8,023,288 | | | | | $ | 1.20 | | |
Granted
|
| | | | 1,402,527 | | | | | $ | 0.89 | | |
Unvested incentive units as of March 31, 2023
|
| | | | 9,425,815 | | | | | $ | 1.16 | | |
|
| | |
FEBRUARY 4, 2022
(INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| ||||||
Research and development expense
|
| | | $ | — | | | | | $ | 133 | | |
General and administrative expense
|
| | | | — | | | | | | 1,141 | | |
Total
|
| | | $ | — | | | | | $ | 1,274 | | |
|
| | |
FEBRUARY 4, 2022
(INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,305) | | | | | $ | (12,525) | | |
Net loss attributable to common unitholders, basic and diluted
|
| | | $ | (4,305) | | | | | $ | (12,525) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common units outstanding, basic and diluted
|
| | | | 1,026,786 | | | | | | 5,000,000 | | |
Net loss per unit attributable to common unitholders, basic and diluted
|
| | | $ | (4.19) | | | | | $ | (2.51) | | |
|
| | |
FEBRUARY 4, 2022
(INCEPTION) TO MARCH 31, 2022 |
| |
THREE MONTHS
ENDED MARCH 31, 2023 |
| ||||||
Series A Preferred Units
|
| | | | 5,000,000 | | | | | | 20,000,000 | | |
Series B Preferred Units
|
| | | | — | | | | | | 45,089,212 | | |
Vested incentive units
|
| | | | — | | | | | | 1,625,086 | | |
Unvested incentive units
|
| | | | — | | | | | | 9,425,815 | | |
Total
|
| | | | 5,000,000 | | | | | | 76,140,113 | | |
|