| | | |
PER ADS
|
| |
TOTAL
|
| ||||||
|
Initial public offering price
|
| | | $ | 15.00 | | | | | $ | 161,100,000 | | |
|
Underwriting discounts and commissions(1)
|
| | | $ | 1.05 | | | | | $ | 11,277,000 | | |
|
Proceeds to Structure Therapeutics Inc., before expenses
|
| | | $ | 13.95 | | | | | $ | 149,823,000 | | |
| Jefferies | | |
SVB Securities
|
| |
Guggenheim Securities
|
| |
BMO Capital Markets
|
|
| | | | | | PAGE | | |
| | | | | 1 | | | |
| | | | | 16 | | | |
| | | | | 91 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 98 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 118 | | | |
| | | | | 175 | | | |
| | | | | 182 | | | |
| | | | | 197 | | | |
| | | | | 202 | | | |
| | | | | 205 | | | |
| | | | | 214 | | | |
| | | | | 229 | | | |
| | | | | 231 | | | |
| | | | | 238 | | | |
| | | | | 247 | | | |
| | | | | 247 | | | |
| | | | | 247 | | | |
| | | | | F-1 | | |
| | |
YEAR ENDED
DECEMBER 31, |
| |
NINE MONTHS ENDED
SEPTEMBER 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||
Statements of Operations and Comprehensive Loss Data:
|
| | | | | | | | | | | | | | | ||||||||||
Operating expenses: | | | | | | | | | | | | | | | | ||||||||||
Research and development
|
| | | $ | 12,364 | | | | | $ | 29,111 | | | | | $ | 19,204 | | | | | $ | 27,833 | | |
General and administrative
|
| | | | 3,542 | | | | | | 8,585 | | | | | | 5,218 | | | | | | 11,772 | | |
Total operating expenses
|
| | | | 15,906 | | | | | | 37,696 | | | | | | 24,422 | | | | | | 39,605 | | |
Loss from operations
|
| | | | (15,906) | | | | | | (37,696) | | | | | | (24,422) | | | | | | (39,605) | | |
Interest and other income (expense), net
|
| | | | 168 | | | | | | (122) | | | | | | (121) | | | | | | 356 | | |
Loss before income tax expense
|
| | | | (15,738) | | | | | | (37,818) | | | | | | (24,543) | | | | | | (39,249) | | |
Provision for income taxes
|
| | | | 138 | | | | | | 231 | | | | | | 150 | | | | | | 197 | | |
Net loss
|
| | | $ | (15,876) | | | | | $ | (38,049) | | | | | $ | (24,693) | | | | | $ | (39,446) | | |
Net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (2.56) | | | | | $ | (5.38) | | | | | $ | (3.56) | | | | | $ | (4.34) | | |
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | | 6,262 | | | | | | 8,141 | | | | | | 7,955 | | | | | | 9,428 | | |
Pro forma net loss per share attributable to ordinary shareholders, basic and
diluted(1) |
| | | | | | | | | $ | (0.53) | | | | | | | | | | | $ | (0.52) | | |
Pro forma weighted-average shares used in computing pro forma net loss per share attributable to ordinary shareholders, basic and diluted(1)
|
| | | | | | | | | | 75,159,304 | | | | | | | | | | | | 76,446,495 | | |
|
| | |
AS OF SEPTEMBER 30, 2022
|
| |||||||||||||||
| | |
ACTUAL
|
| |
PRO FORMA(1)
|
| |
PRO FORMA
AS ADJUSTED(2) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and short-term investments
|
| | | $ | 102,751 | | | | | $ | 102,751 | | | | | $ | 249,757 | | |
Working capital(3)
|
| | | | 92,538 | | | | | | 92,538 | | | | | | 239,580 | | |
Total assets
|
| | | | 108,406 | | | | | | 108,406 | | | | | | 253,143 | | |
Total liabilities
|
| | | | 12,344 | | | | | | 12,344 | | | | | | 12,308 | | |
Redeemable convertible preferred shares
|
| | | | 199,975 | | | | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (105,077) | | | | | | (105,719) | | | | | | (105,719) | | |
Total shareholders’ (deficit) equity
|
| | | | (103,913) | | | | | | 96,062 | | | | | | 240,835 | | |
| | |
AS OF SEPTEMBER 30, 2022
|
| |||||||||||||||
| | |
ACTUAL
|
| |
PRO FORMA
|
| |
PRO FORMA
AS ADJUSTED |
| |||||||||
| | |
(in thousands, except share and per share amounts)
|
| |||||||||||||||
Cash, cash equivalents and short-term investments
|
| | | $ | 102,751 | | | | | $ | 102,751 | | | | | $ | 249,757 | | |
Redeemable noncontrolling interests: | | | | | | | | | | | | | | | | | | | |
Series A preferred shares, $0.0001 par value;
19,200,000 shares authorized, 19,200,000 shares issued and outstanding, actual, and no shares authorized or outstanding, pro forma and pro forma as adjusted |
| | | $ | 32,001 | | | | | $ | — | | | | | $ | — | | |
Series A+ preferred shares, $0.0001 par value;
12,799,681 shares authorized, 12,799,681 shares issued and outstanding, actual, and no shares authorized or outstanding, pro forma and pro forma as adjusted |
| | | | 26,000 | | | | | | — | | | | | | — | | |
Series B preferred shares, $0.0001 par value;
32,857,004 shares authorized, 32,857,004 shares issued and outstanding, actual, and no shares authorized or outstanding, pro forma and pro forma as adjusted |
| | | | 133,015 | | | | | | — | | | | | | — | | |
Series B-1 preferred shares, $0.0001 par value;
2,161,402 shares authorized, 2,161,402 shares issued and outstanding, actual, and no shares authorized or outstanding, pro forma and pro forma as adjusted |
| | | | 8,959 | | | | | | — | | | | | | — | | |
Shareholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Undesignated shares, $0.0001 par value; no shares
authorized, issued or outstanding, actual; 100,000,000 shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted |
| | | | | | | | | | — | | | | | | — | | |
| | |
AS OF SEPTEMBER 30, 2022
|
| |||||||||||||||
| | |
ACTUAL
|
| |
PRO FORMA
|
| |
PRO FORMA
AS ADJUSTED |
| |||||||||
| | |
(in thousands, except share and per share
amounts) |
| |||||||||||||||
Ordinary shares, $0.0001 par value; 432,981,913
shares authorized, 10,526,654 shares issued and outstanding, actual; 500,000,000 shares authorized, 77,544,741 shares issued and outstanding, pro forma; and 500,000,000 shares authorized, 109,764,741 shares issued and outstanding, pro forma as adjusted |
| | | | 1 | | | | | | 8 | | | | | | 11 | | |
Additional paid-in capital
|
| | | | 1,298 | | | | | | 201,908 | | | | | | 346,678 | | |
Accumulated other comprehensive income
|
| | | | (135) | | | | | | (135) | | | | | | (135) | | |
Accumulated deficit
|
| | | | (105,077) | | | | | | (105,719) | | | | | | (105,719) | | |
Total shareholders’ deficit
|
| | | | (103,913) | | | | | | 96,062 | | | | | | 240,835 | | |
Total capitalization
|
| | | $ | 96,062 | | | | | $ | 96,062 | | | | | $ | 240,835 | | |
|
|
Initial public offering price per ADS
|
| | | | | | | | | $ | 15.00 | | |
|
Historical net tangible book value (deficit) per ADS as of September 30,
2022 |
| | | $ | (30.26) | | | | | | | | |
|
Pro forma increase per ADS attributable to the pro forma effects described above
|
| | |
|
33.89
|
| | | | | | | |
|
Pro forma net tangible book value per ADS as of September 30, 2022
|
| | | | 3.63 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per ADS attributable to new investors purchasing ADSs in this offering
|
| | | | 2.95 | | | | | | | | |
|
Pro forma as adjusted net tangible book value ADS after this offering
|
| | | | | | | | | | 6.58 | | |
|
Dilution per ADS to new investors purchasing shares in this offering
|
| | | | | | | | | $ | 8.42 | | |
|
| | |
Ordinary Shares
Purchased(1) |
| |
Total
Consideration |
| |
Weighted-
Average Price Per ADS |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | ||||||||||||
Existing shareholders before this offering
|
| | | | 77,544,741 | | | | | | 70.6% | | | | | $ | 198,154,601 | | | | | | 55.2% | | | | | $ | 7.67 | | |
Investors purchasing ADSs in this offering
|
| | | | 32,220,000 | | | | | | 29.4 | | | | | | 161,100,000 | | | | | | 44.8 | | | | | $ | 15.00 | | |
Total
|
| | | | 109,764,741 | | | | | | 100.0% | | | | | $ | 359,254,601 | | | | | | 100.0% | | | | | | | | |
|
| | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
General and administrative
|
| | | | 5,218 | | | | | | 11,772 | | |
Total operating expenses
|
| | | | 24,422 | | | | | | 39,605 | | |
Loss from operations
|
| | | | (24,422) | | | | | | (39,605) | | |
Interest and other income (expense), net
|
| | | | (121) | | | | | | 356 | | |
Loss before income tax expense
|
| | | | (24,543) | | | | | | (39,249) | | |
Provision for income taxes
|
| | | | 150 | | | | | | 197 | | |
Net loss
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
|
| | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Product candidate: | | | | | | | | | | | | | |
ANPA-0073
|
| | | $ | 4,924 | | | | | $ | 3,402 | | |
GSBR-1290
|
| | | | 8,414 | | | | | | 14,278 | | |
LTSE-2578
|
| | | | 3,395 | | | | | | 3,838 | | |
Other
|
| | | | 2,471 | | | | | | 6,315 | | |
Total research and development expenses
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
General and administrative
|
| | | | 3,542 | | | | | | 8,585 | | |
Total operating expenses
|
| | | | 15,906 | | | | | | 37,696 | | |
Loss from operations
|
| | | | (15,906) | | | | | | (37,696) | | |
Interest and other income (expense), net
|
| | | | 168 | | | | | | (122) | | |
Loss before income tax expense
|
| | | | (15,738) | | | | | | (37,818) | | |
Provision for income taxes
|
| | | | 138 | | | | | | 231 | | |
Net loss
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
|
| | |
Year Ended
December 31, |
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
Product candidate: | | | | | | | | | | | | | |
ANPA-0073
|
| | | $ | 2,899 | | | | | $ | 7,251 | | |
GSBR-1290
|
| | | | 6,884 | | | | | | 11,697 | | |
LTSE-2578
|
| | | | 1,767 | | | | | | 4,585 | | |
Other
|
| | | | 814 | | | | | | 5,578 | | |
Total research and development expenses
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
|
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||
Net cash (used in) provided by: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (14,283) | | | | | $ | (32,160) | | | | | $ | (21,401) | | | | | $ | (34,094) | | |
Investing activities
|
| | | | (21,147) | | | | | | 17,859 | | | | | | 16,779 | | | | | | (72,449) | | |
Financing activities
|
| | | | 25,837 | | | | | | 103,254 | | | | | | 103,369 | | | | | | 29,330 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | $ | (9,593) | | | | | $ | 88,953 | | | | | $ | 98,747 | | | | | $ | (77,213) | | |
|
|
Challenges
|
| |
Opportunities
|
|
|
▪
Limited cellular and tissue permeability
|
| |
▪
Customizable pharmaceutic properties
|
|
|
▪
Generally not orally available
|
| |
▪
Orally available, better patient compliance
|
|
|
▪
Limited stability, cold supply chain requirements
|
| |
▪
No cold-chain requirements
|
|
|
▪
Higher costs
|
| |
▪
Lower costs
|
|
| | |
BIASED SELECTIVITY
|
| |||||||||
COMPOUND ID
|
| |
β-ARRESTIN
SIGNALING/cAMP |
| |
INTERNALIZATION/cAMP
|
| ||||||
Apelin Peptide
|
| | | | 1.33 | | | | | | 1.47 | | |
AMG-986
|
| | | | 0.86 | | | | | | 1.00 | | |
BMS-986224
|
| | | | 4.48 | | | | | | 1.94 | | |
ANPA-0073
|
| | | | 18.02 | | | | | | 3074 | | |
ANPA-137
|
| | | | 28.20 | | | | | | 1411 | | |
|
|
1
|
| | Pulmonary arterial hypertension | |
|
2
|
| | Pulmonary hypertension secondary to left heart disease | |
|
3
|
| | Pulmonary hypertension from chronic lung diseases and/or hypoxia | |
|
4
|
| | Pulmonary hypertension due to pulmonary artery obstruction | |
|
5
|
| | Pulmonary hypertension from unexplained or multifactorial mechanisms | |
WHO Class
|
| |
Description
|
|
Class I | | | Patients with pulmonary hypertension but without resulting limitation of physical activity. Ordinary physical activity does not cause undue dyspnea or fatigue, chest pain or near syncope. | |
Class II | | | Patients with pulmonary hypertension resulting in a slight limitation of physical activity. They are comfortable at rest. Ordinary physical activity causes undue dyspnea or fatigue, chest pain or near syncope. | |
Class III | | | Patients with pulmonary hypertension but without resulting limitation of physical activity. Ordinary physical activity does not cause undue dyspnea or fatigue, chest pain or near syncope. | |
Class IV | | | Patients with pulmonary hypertension with inability to carry out any physical activity without symptoms. These patients manifest signs of right heart failure. Dyspnea and/or fatigue may even be present at rest. Discomfort is increased by any physical activity. | |
Name
|
| |
Age
|
| |
Position(s)
|
| |||
Executive Officers: | | | | | | | | | | |
Raymond Stevens, Ph.D.
|
| | | | 59 | | | | Director, Chief Executive Officer | |
Jun Yoon
|
| | | | 45 | | | | Chief Financial Officer | |
Xichen Lin, Ph.D.
|
| | | | 49 | | | | Chief Scientific Officer | |
Mark Bach, M.D., Ph.D.
|
| | | | 66 | | | | Chief Medical Officer | |
Melita Sun Jung
|
| | | | 46 | | | | Chief Business Officer | |
Yingli Ma, Ph.D.
|
| | | | 49 | | | | Chief Technology Officer | |
Non-Employee Directors: | | | | | | | | | | |
Daniel G. Welch(1)(2)(3)
|
| | | | 65 | | | | Chairman of the Board | |
Ramy Farid, Ph.D.(2)
|
| | | | 58 | | | | Director | |
Sharon Tetlow(1)(3)
|
| | | | 63 | | | | Director | |
Eric Dobmeier(1)(2)
|
| | | | 54 | | | | Director | |
Joanne Waldstreicher, M.D.(3)
|
| | | | 62 | | | | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Raymond Stevens, Ph.D.
|
| | | | 2022 | | | | | | 487,333 | | | | | | — | | | | | | — | | | | | | 247,500 | | | | | | — | | | | | | 734,833 | | |
Chief Executive Officer
|
| | | | 2021 | | | | | | 420,000 | | | | | | — | | | | | | 377,596 | | | | | | 283,200 | | | | | | — | | | | | | 1,080,796 | | |
Mark Bach, M.D., Ph.D.
|
| | | | 2022 | | | | | | 466,375 | | | | | | — | | | | | | — | | | | | | 149,499 | | | | | | — | | | | | | 615,874 | | |
Chief Medical Officer
|
| | | | 2021 | | | | | | 241,288 | | | | | | 66,000 | | | | | | 704,928 | | | | | | 84,206 | | | | | | — | | | | | | 1,096,422 | | |
Yingli Ma, Ph.D.
|
| | | | 2022 | | | | | | 374,421(3) | | | | | | — | | | | | | 744,738 | | | | | | 120,117(4) | | | | | | 3,047(5) | | | | | | 1,242,323 | | |
Chief Technology Officer |
| | | | | | | |
Name
|
| |
2022 Base
Salary RATE |
| |||
Raymond Stevens, Ph.D.(1)
|
| | | $ | 500,000 | | |
Mark Bach, M.D., Ph.D.(2)
|
| | | $ | 468,650 | | |
Yingli Ma, Ph.D.(3)
|
| | | $ | 376,544 | | |
| | |
Option Awards(1)
|
| |
Share Awards(1)
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price Per Share ($)(2) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(3) |
| |||||||||||||||||||||
Raymond Stevens, Ph.D.
|
| | | | 4/29/2019(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,641 | | | | | | 2,454,615 | | |
| | | | | 1/22/2020(5) | | | | | | 100,000 | | | | | | — | | | | | | 0.39 | | | | | | 1/21/2030 | | | | | | — | | | | | | — | | |
| | | | | 1/22/2021(6) | | | | | | 258,159 | | | | | | 280,608 | | | | | | 0.48 | | | | | | 1/21/2031 | | | | | | — | | | | | | — | | |
Mark Bach, M.D., Ph.D.
|
| | | | 9/23/2021(7) | | | | | | 218,103 | | | | | | 363,507 | | | | | | 1.21 | | | | | | 9/22/2031 | | | | | | — | | | | | | — | | |
Yingli Ma, Ph.D.
|
| | | | 1/20/2022(8) | | | | | | 158,333 | | | | | | 241,667 | | | | | | 2.60 | | | | | | 1/19/2032 | | | | | | — | | | | | | — | | |
NAME
|
| |
FEES EARNED OR
PAID IN CASH ($) |
| |
OPTION
AWARDS ($)(2)(3) |
| |
TOTAL
($) |
| |||||||||
Daniel G. Welch(1)
|
| | | | 224,000 | | | | | | 2,200,215 | | | | | | 2,424,215 | | |
Ramy Farid, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | |
Jessica Lifton(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Sharon Tetlow(1)
|
| | | | 48,000 | | | | | | 165,841 | | | | | | 213,841 | | |
Chen Yu, M.D.(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Eric Dobmeier(1)
|
| | | | 1,467 | | | | | | 217,353 | | | | | | 218,820 | | |
Joanne Waldstreicher, M.D.(1)
|
| | | | 1,467 | | | | | | 217,353 | | | | | | 218,820 | | |
|
Name
|
| |
ShouTi LLC
Interests (#) |
| |
Ordinary Shares
(#) |
| ||||||
Executive Officers and Directors: | | | | | | | | | | | | | |
Raymond Stevens, Ph.D.
|
| | | | 980 | | | | | | 979,999 | | |
Jun Yoon
|
| | | | 980 | | | | | | 980,000 | | |
Name
|
| |
Annapurna Bio., Inc.
Common Stock (#) |
| |
Ordinary Shares
(#) |
| ||||||
Executive Officers and Directors: | | | | | | | | | | | | | |
Raymond Stevens Ph.D.
|
| | | | 637,000 | | | | | | 1,274,000 | | |
Jun Yoon
|
| | | | 637,000 | | | | | | 1,274,000 | | |
Name
|
| |
Gasherbrum Bio., Inc.
Common Stock (#) |
| |
Ordinary Shares
(#) |
| ||||||
Executive Officers and Directors: | | | | | | | | | | | | | |
Raymond Stevens Ph.D.
|
| | | | 637,000 | | | | | | 637,000 | | |
Jun Yoon
|
| | | | 637,000 | | | | | | 637,000 | | |
Name
|
| |
Basecamp BIO
Series Seed Share (#) |
| |
Series B-1
Convertible Preferred Share (#) |
| ||||||
Greater than 5% shareholders: | | | | | | | | | | | | | |
ERVC Healthcare V, L.P.
|
| | | | 1,600,000 | | | | | | 494,035 | | |
F-Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 1,500,000 | | | | | | 463,157 | | |
SCC Seed II Holdco, Ltd.
|
| | | | 1,100,000 | | | | | | 339,649 | | |
BSCP Holdings Limited
|
| | | | 1,100,000 | | | | | | 339,649 | | |
Name
|
| |
Series A
Convertible Preferred Share (#) |
| |
Aggregate
Purchase Price ($) |
| ||||||
Greater than 5% shareholders: | | | | | | | | | | | | | |
ERVC Healthcare IV, L.P.
|
| | | | 5,400,000 | | | | | | 9,000,180 | | |
F-Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 4,800,000 | | | | | | 8,000,160 | | |
SCC Venture VII Holdco I, Ltd.
|
| | | | 4,200,000 | | | | | | 7,000,140 | | |
Entities affiliated with Qiming
|
| | | | 3,000,000 | | | | | | 5,000,100 | | |
Name
|
| |
Series A+
Convertible Preferred Share (#) |
| |
Aggregate
Purchase Price ($) |
| ||||||
Greater than 5% shareholders: | | | | | | | | | | | | | |
ERVC Healthcare IV, L.P.
|
| | | | 676,906 | | | | | | 1,374,999 | | |
F-Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 676,906 | | | | | | 1,374,999 | | |
SCC Venture VII Holdco I, Ltd.
|
| | | | 2,461,477 | | | | | | 4,999,998 | | |
Entities affiliated with Qiming
|
| | | | 1,199,970 | | | | | | 2,437,499 | | |
XX-I SHT Holdings Limited
|
| | | | 4,922,955 | | | | | | 9,999,999 | | |
Name
|
| |
Series B
Convertible Preferred Share (#) |
| |
Aggregate
Purchase Price ($) |
| ||||||
Greater than 5% shareholders: | | | | | | | | | | | | | |
ERVC Healthcare IV, L.P.
|
| | | | 494,035 | | | | | | 2,000,002 | | |
F-Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 494,035 | | | | | | 2,000,002 | | |
SCC Venture VII Holdco I, Ltd.
|
| | | | 988,070 | | | | | | 4,000,004 | | |
Entities affiliated with Qiming.
|
| | | | 494,035 | | | | | | 2,000,002 | | |
XX-I SHT Holdings Limited
|
| | | | 988,070 | | | | | | 4,000,004 | | |
Deep Track Biotechnology Master Fund, Ltd.
|
| | | | 4,940,345 | | | | | | 19,999,999 | | |
Entities affiliated with BVF Partners L.P.
|
| | | | 7,410,518 | | | | | | 30,000,000 | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares
Beneficially Owned |
| ||||||||||||
|
Before
Offering |
| |
After
Offering |
| ||||||||||||||
Greater than 5% Shareholders: | | | | | | | | | | | | | | | | | | | |
Entities affiliated with ERVC Healthcare IV, L.P.(1)
|
| | | | 6,473,761 | | | | | | 8.35% | | | | | | 5.90% | | |
Entities affiliated with F-Prime Capital Partners Life Sciences Fund VI LP(2)
|
| | | | 5,816,554 | | | | | | 7.50% | | | | | | 5.30% | | |
Entities affiliated with Qiming(3)
|
| | | | 4,941,022 | | | | | | 6.37% | | | | | | 4.50% | | |
Entities affiliated with XX-I SHT Holdings Limited(4)
|
| | | | 6,250,674 | | | | | | 8.06% | | | | | | 5.69% | | |
Entities affiliated with Biotechnology Value Fund(5)
|
| | | | 7,410,518 | | | | | | 9.56% | | | | | | 6.75% | | |
Entities affiliated with Sequoia Capital China(6)
|
| | | | 7,989,196 | | | | | | 10.30% | | | | | | 7.28% | | |
Deep Track Biotechnology Master Fund, Ltd.(7)
|
| | | | 4,940,345 | | | | | | 6.37% | | | | | | 4.50% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Raymond Stevens, Ph.D.(8).
|
| | | | 2,998,857 | | | | | | 3.85% | | | | | | 2.72% | | |
Jun Yoon(9)
|
| | | | 2,753,666 | | | | | | 3.54% | | | | | | 2.51% | | |
Mark Bach, M.D., Ph.D.(10)
|
| | | | 242,337 | | | | | | * | | | | | | * | | |
Yingli Ma, Ph.D.(11)
|
| | | | 175,000 | | | | | | * | | | | | | * | | |
Daniel G. Welch(12)
|
| | | | 1,302,630 | | | | | | 1.65% | | | | | | 1.17% | | |
Sharon Tetlow(13)
|
| | | | 80,000 | | | | | | * | | | | | | * | | |
Ramy Farid, Ph.D.(14)
|
| | | | 3,260,495 | | | | | | 4.20% | | | | | | 2.97% | | |
Jessica Lifton(15)
|
| | | | — | | | | | | — | | | | | | — | | |
Chen Yu, M.D.(16)
|
| | | | 3,458,242 | | | | | | 4.46% | | | | | | 3.15% | | |
Eric Dobmeier
|
| | | | — | | | | | | — | | | | | | — | | |
Joanne Waldstreicher, M.D.
|
| | | | — | | | | | | — | | | | | | — | | |
All current executive officers and directors as a group
(13 persons)(17) |
| | | | 14,892,457 | | | | | | 18.53% | | | | | | 13.23% | | |
Underwriter
|
| |
Number of
ADSs |
| |||
Jefferies LLC
|
| | | | 3,920,100 | | |
SVB Securities LLC
|
| | | | 3,383,100 | | |
Guggenheim Securities, LLC
|
| | | | 2,148,000 | | |
BMO Capital Markets Corp.
|
| | | | 1,288,800 | | |
Total
|
| | | | 10,740,000 | | |
|
| | | | | | | | |
Total
|
| |||||||||
| | |
Per ADS
|
| |
Without
Option to Purchase Additional ADSs |
| |
With
Option to Purchase Additional ADSs |
| |||||||||
Initial public offering price
|
| | | $ | 15.00 | | | | | $ | 161,100,000 | | | | | $ | 185,265,000 | | |
Underwriting discounts and commissions paid by us
|
| | | $ | 1.05 | | | | | $ | 11,277,000 | | | | | $ | 12,968,550 | | |
Proceeds to us, before expenses
|
| | | $ | 13.95 | | | | | $ | 149,823,000 | | | | | $ | 172,296,450 | | |
| | |
PAGE
|
| |||
| | | | F-2 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
PAGE
|
| |||
Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 16,352 | | | | | $ | 105,305 | | |
Short-term investments
|
| | | | 21,093 | | | | | | 2,002 | | |
Prepaid expenses and other current assets
|
| | | | 974 | | | | | | 1,943 | | |
Total current assets
|
| | | | 38,419 | | | | | | 109,250 | | |
Property and equipment, net
|
| | | | 19 | | | | | | 1,185 | | |
Operating right-of-use assets
|
| | | | 258 | | | | | | 609 | | |
Other non-current assets
|
| | | | 8 | | | | | | 111 | | |
Total assets
|
| | | $ | 38,704 | | | | | $ | 111,155 | | |
Liabilities, redeemable convertible preferred shares and shareholders’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,527 | | | | | $ | 3,484 | | |
Accrued expenses and other current liabilities
|
| | | | 1,365 | | | | | | 4,825 | | |
Operating lease liabilities, current portion
|
| | | | 147 | | | | | | 349 | | |
Total current liabilities
|
| | | | 3,039 | | | | | | 8,658 | | |
Operating lease liabilities, net of current portion
|
| | | | 133 | | | | | | 272 | | |
Total liabilities
|
| | | | 3,172 | | | | | | 8,930 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Series A redeemable convertible preferred shares – $0.0001 par value, 19,200 shares authorized, issued and outstanding as of December 31, 2020 and 2021 (liquidation preference of $32,001 as of December 31, 2020 and 2021)
|
| | | | 32,001 | | | | | | 32,001 | | |
Series A+ redeemable convertible preferred shares – $0.0001 par value, 12,800 shares authorized, issued and outstanding as of December 31, 2020 and 2021 (liquidation preference of $26,000 as of December 31, 2020 and 2021)
|
| | | | 26,000 | | | | | | 26,000 | | |
Series B redeemable convertible preferred stock – $0.0001 par value, 0 and 24,702 shares authorized, issued and outstanding as of December 31, 2020 and 2021, respectively (liquidation preference of $0 and $100,000 as of December 31, 2020 and 2021, respectively)
|
| | | | — | | | | | | 100,000 | | |
Series B-1 redeemable convertible preferred stock – $0.0001 par value, 0 and
2,161 shares authorized, issued and outstanding as of December 31, 2020 and 2021, respectively (liquidation preference of $0 and $7,000 as of December 31, 2020 and 2021, respectively) |
| | | | — | | | | | | 8,959 | | |
Shareholders’ deficit: | | | | | | | | | | | | | |
Ordinary shares – $0.0001 par value; 468,000 and 441,137 shares authorized
as of December 31, 2020 and 2021, respectively; 10,865 and 10,894 shares issued and outstanding as of December 31, 2020 and 2021, respectively |
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 477 | | | | | | — | | |
Accumulated other comprehensive loss
|
| | | | (1) | | | | | | — | | |
Accumulated deficit
|
| | | | (22,946) | | | | | | (64,736) | | |
Total shareholders’ deficit
|
| | | | (22,469) | | | | | | (64,735) | | |
Total liabilities, redeemable convertible preferred shares and shareholders’ deficit
|
| | | $ | 38,704 | | | | | $ | 111,155 | | |
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
General and administrative
|
| | | | 3,542 | | | | | | 8,585 | | |
Total operating expenses
|
| | | | 15,906 | | | | | | 37,696 | | |
Loss from operations
|
| | | | (15,906) | | | | | | (37,696) | | |
Interest and other income (expense), net
|
| | | | 168 | | | | | | (122) | | |
Loss before income tax expense
|
| | | | (15,738) | | | | | | (37,818) | | |
Provision for income taxes
|
| | | | 138 | | | | | | 231 | | |
Net loss
|
| | | | (15,876) | | | | | | (38,049) | | |
Less: Accretion of redeemable convertible preferred shares to their redemption value
|
| | | | (163) | | | | | | (3,757) | | |
Less: Excess of the fair value of the consideration paid over the carrying value of redeemable noncontrolling interest
|
| | | | — | | | | | | (1,959) | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (16,039) | | | | | $ | (43,765) | | |
Net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (2.56) | | | | | $ | (5.38) | | |
Weighted-average ordinary shares used in computing net loss per share attributable
to ordinary shareholders, basic and diluted |
| | | | 6,262 | | | | | | 8,141 | | |
Other comprehensive loss: | | | | | | | | | | | | | |
Unrealized (loss) gain on investments, net
|
| | | | (1) | | | | | | 1 | | |
Total other comprehensive (loss) gain
|
| | | | (1) | | | | | | 1 | | |
Comprehensive loss
|
| | | $ | (15,877) | | | | | $ | (38,048) | | |
|
| | |
Redeemable CONVERTIBLE PREFERRED SHARES
|
| |
Redeemable
NONCONTROLLING INTEREST |
| | |
Ordinary
Shares |
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series A
|
| |
Series A+
|
| |
Series B
|
| |
Series B-1
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (7,070) | | | | | $ | (7,069) | | |
Issuance of Series A+ redeemable
convertible preferred shares, net of issuance costs of $163 |
| | | | — | | | | | | — | | | | | | 12,800 | | | | | | 25,837 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of redeemable convertible preferred shares to their redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | 163 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (163) | | | | | | — | | | | | | — | | | | | | (163) | | |
Issuance of ordinary share warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 70 | | | | | | — | | | | | | — | | | | | | 70 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 570 | | | | | | — | | | | | | — | | | | | | 570 | | |
Unrealized loss on investments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,876) | | | | | | (15,876) | | |
Balance at December 31, 2020
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | 477 | | | | | $ | (1) | | | | | $ | (22,946) | | | | | $ | (22,469) | | |
Issuance of Series B redeemable
convertible preferred shares, net of issuance costs of $3,551 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,702 | | | | | | 96,449 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Series B redeemable
convertible preferred shares to their redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,551 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,038) | | | | | | — | | | | | | (2,513) | | | | | | (3,551) | | |
Issuance of Series Seed redeemable convertible preferred shares of Basecamp to noncontrolling interest holders, net of
issuance costs of $91 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,909 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Redeemable CONVERTIBLE PREFERRED SHARES
|
| |
Redeemable
NONCONTROLLING INTEREST |
| | |
Ordinary
Shares |
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series A
|
| |
Series A+
|
| |
Series B
|
| |
Series B-1
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accretion of Series Seed redeemable convertible preferred
shares to their redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (91) | | | | | | (91) | | |
Issuance of Series B-1
redeemable convertible preferred shares in exchange of redeemable noncontrolling interest, net of issuance costs of $115 (including $1,959 representing the excess of the fair value of Series B-1 redeemable convertible preferred shares over the carrying amount of redeemable noncontrolling interest) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,161 | | | | | | 8,844 | | | | | | (7,000) | | | | | | | — | | | | | | — | | | | | | (937) | | | | | | — | | | | | | (1,022) | | | | | | (1,959) | | |
Accretion of Series B-1 redeemable convertible preferred shares
to their redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 115 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (115) | | | | | | (115) | | |
Issuance of ordinary share upon exercise of vested share
options |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 29 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,487 | | | | | | — | | | | | | — | | | | | | 1,487 | | |
Unrealized gain on investments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,049) | | | | | | (38,049) | | |
Balance at December 31, 2021
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (64,736) | | | | | $ | (64,735) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Share-based compensation expense
|
| | | | 570 | | | | | | 1,487 | | |
Depreciation
|
| | | | — | | | | | | 72 | | |
Non-cash lease expense
|
| | | | 20 | | | | | | 194 | | |
Amortization of net investment premium
|
| | | | 34 | | | | | | 27 | | |
Amortization of debt discount and issuance costs
|
| | | | 23 | | | | | | 47 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (919) | | | | | | (1,008) | | |
Other non-current assets
|
| | | | 39 | | | | | | (36) | | |
Accounts payable
|
| | | | 1,020 | | | | | | 1,897 | | |
Accrued expenses and other current liabilities
|
| | | | 804 | | | | | | 3,413 | | |
Operating lease liabilities
|
| | | | 2 | | | | | | (204) | | |
Net cash used in operating activities
|
| | | | (14,283) | | | | | | (32,160) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of short-term investments
|
| | | | (21,128) | | | | | | (4,212) | | |
Maturities of short-term investments
|
| | | | — | | | | | | 23,277 | | |
Purchases of property and equipment
|
| | | | (19) | | | | | | (1,206) | | |
Net cash (used in) provided by investing activities
|
| | | | (21,147) | | | | | | 17,859 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of Series A+ redeemable convertible preferred shares, net of issuance costs
|
| | | | 25,837 | | | | | | — | | |
Proceeds from issuance of Series B redeemable convertible preferred shares, net of
issuance costs |
| | | | — | | | | | | 96,449 | | |
Proceeds from issuance of Series Seed redeemable convertible preferred shares of Basecamp to noncontrolling interest holders
|
| | | | — | | | | | | 6,909 | | |
Proceeds from exercise of share options
|
| | | | — | | | | | | 11 | | |
Payment of Series B-1 redeemable convertible preferred shares issuance costs
|
| | | | — | | | | | | (115) | | |
Net cash provided by financing activities
|
| | | | 25,837 | | | | | | 103,254 | | |
Net change in cash and cash equivalents
|
| | | | (9,593) | | | | | | 88,953 | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Beginning of the period
|
| | | | 25,945 | | | | | | 16,352 | | |
End of the period
|
| | | $ | 16,352 | | | | | $ | 105,305 | | |
Supplemental disclosures of noncash investing and financing activities | | | | | | | | | | | | | |
Issuance of ordinary share warrants
|
| | | $ | 70 | | | | | $ | — | | |
Accretion of redeemable convertible preferred shares to their redemption value
|
| | | $ | 163 | | | | | $ | 3,757 | | |
Issuance of Series B-1 redeemable convertible preferred stock to noncontrolling interest holders in exchange of Series Seed redeemable convertible preferred stock of Basecamp
|
| | | $ | — | | | | | $ | 8,959 | | |
Purchases of property and equipment in accounts payable and accrued expenses and other current liabilities
|
| | | $ | — | | | | | $ | 32 | | |
Operating lease right-of-use assets obtained in exchange for new lease liabilities, net
|
| | | $ | 278 | | | | | $ | 545 | | |
Deferred offering costs included in accounts payable and accrued expenses and other current liabilities
|
| | | $ | — | | | | | $ | 75 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Laboratory equipment
|
| | | $ | — | | | | | $ | 1,015 | | |
Furniture and fixtures
|
| | | | 19 | | | | | | 90 | | |
Computer equipment
|
| | | | — | | | | | | 42 | | |
Leasehold improvements
|
| | | | — | | | | | | 110 | | |
| | | | $ | 19 | | | | | $ | 1,257 | | |
Less: Accumulated depreciation
|
| | | | — | | | | | | (72) | | |
Property and equipment, net
|
| | | $ | 19 | | | | | $ | 1,185 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Accrued compensation
|
| | | $ | 819 | | | | | $ | 1,943 | | |
Accrued research and development expenses
|
| | | | 280 | | | | | | 2,421 | | |
Income tax payable
|
| | | | 138 | | | | | | 231 | | |
Accrued other liabilities
|
| | | | 128 | | | | | | 230 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 1,365 | | | | | $ | 4,825 | | |
|
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||||||||
Money market funds
|
| | | $ | 15,213 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,213 | | | | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | |
Cash equivalents
|
| | | | 15,213 | | | | | | — | | | | | | — | | | | | | 15,213 | | | | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | |
Corporate debt securities
|
| | | | — | | | | | | 21,093 | | | | | | — | | | | | | 21,093 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | |
Short-term investments
|
| | | | — | | | | | | 21,093 | | | | | | — | | | | | | 21,093 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | |
Total fair value of financial assets
|
| | | $ | 15,213 | | | | | $ | 21,093 | | | | | $ | — | | | | | $ | 36,306 | | | | | $ | 89,795 | | | | | $ | 2,002 | | | | | $ | — | | | | | $ | 91,797 | | |
|
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unrealized
|
| |
Fair
Value |
| |
Amortized
Cost |
| |
Unrealized
|
| |
Fair
Value |
| ||||||||||||||||||||||||||||||
| | |
Losses
|
| |
Gains
|
| |
Losses
|
| |
Gains
|
| ||||||||||||||||||||||||||||||||||||
Money market funds
|
| | | $ | 15,213 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,213 | | | | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | |
Cash equivalents
|
| | | | 15,213 | | | | | | — | | | | | | — | | | | | | 15,213 | | | | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | |
Corporate debt securities
|
| | | | 21,094 | | | | | | (1) | | | | | | — | | | | | | 21,093 | | | | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | |
Short-term investments
|
| | | | 21,094 | | | | | | (1) | | | | | | — | | | | | | 21,093 | | | | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | |
Total fair value of financial assets
|
| | | $ | 36,307 | | | | | $ | (1) | | | | | $ | — | | | | | $ | 36,306 | | | | | $ | 91,797 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,797 | | |
|
| | |
December 31,
2021 |
| |||
2022
|
| | | $ | 384 | | |
2023
|
| | | | 278 | | |
Total undiscounted lease payments
|
| | | | 662 | | |
Less: imputed interest
|
| | | | 41 | | |
Total operating lease liability
|
| | | | 621 | | |
Less: current portion
|
| | | | 349 | | |
Operating lease liability, net of current portion
|
| | | $ | 272 | | |
|
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
Series
|
| |
Shares
Authorized |
| |
Original
Issue Price |
| |
Shares Issued
and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Value |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
| | | | | 31,999,681 | | | | | | | | | | | | 31,999,681 | | | | | $ | 58,001 | | | | | $ | 58,001 | | |
|
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||
Series
|
| |
Shares
Authorized |
| |
Original
Issue Price |
| |
Shares Issued
and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Value |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 24,701,732 | | | | | | 4.0483 | | | | | | 24,701,732 | | | | | | 100,000 | | | | | | 100,000 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 58,862,815 | | | | | | | | | | | | 58,862,815 | | | | | $ | 166,960 | | | | | $ | 165,001 | | |
|
| | |
August 4, 2020
(Issuance Date) |
| |||
Share price
|
| | | $ | 0.48 | | |
Expected term (years)
|
| | | | 10.00 | | |
Expected volatility
|
| | | | 83.3% | | |
Risk-free interest rate
|
| | | | 0.52% | | |
Dividend yield
|
| | | | 0% | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Conversion of redeemable convertible preferred shares
|
| | | | 32,000 | | | | | | 58,863 | | |
Share options available for future grant
|
| | | | 1,961 | | | | | | 4,026 | | |
Share options issued and outstanding
|
| | | | 1,524 | | | | | | 4,646 | | |
Ordinary share warrants
|
| | | | 179 | | | | | | 135 | | |
Total ordinary shares reserved
|
| | | | 35,664 | | | | | | 67,670 | | |
|
| | | | | | | | |
Outstanding Awards
|
| |||||||||||||||||||||
| | |
Number of
Shares Available for Grant |
| |
Number of
Shares Underlying Outstanding Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||
As of December 31, 2019
|
| | | | 1,134 | | | | | | 801 | | | | | $ | 0.34 | | | | | | 9.69 | | | | | $ | 40 | | |
Additional authorized
|
| | | | 1,550 | | | | | | — | | | | | | |||||||||||||||
Granted
|
| | | | (723) | | | | | | 723 | | | | | | 0.42 | | | | | ||||||||||
As of December 31, 2020
|
| | | | 1,961 | | | | | | 1,524 | | | | | | 0.38 | | | | | | 8.93 | | | | | | 157 | | |
Additional authorized
|
| | | | 5,216 | | | | | | — | | | | | | |||||||||||||||
Granted
|
| | | | (3,357) | | | | | | 3,357 | | | | | | 1.00 | | | | | ||||||||||
Exercised
|
| | | | — | | | | | | (29) | | | | | | 0.39 | | | | | ||||||||||
Forfeited
|
| | | | 206 | | | | | | (206) | | | | | | 0.38 | | | | | ||||||||||
As of December 31, 2021
|
| | | | 4,026 | | | | | | 4,646 | | | | | | 0.83 | | | | | | 8.96 | | | | | | 7,911 | | |
Exercisable at December 31, 2021
|
| | | | | | | | | | 1,042 | | | | | | 0.42 | | | | | | 7.74 | | | | | | 2,201 | | |
Vested and expected to vest at December 31, 2021
|
| | | | | | | | | | 4,646 | | | | | | 0.83 | | | | | | 8.96 | | | | | | 7,911 | | |
| | |
Number of Shares
Underlying Outstanding Restricted Shares |
| |
Weighted-Average
Grant Date Fair Value |
| ||||||
Unvested, December 31, 2019
|
| | | | 5,891 | | | | | $ | 0.33 | | |
Vested
|
| | | | (2,455) | | | | | | 0.33 | | |
Unvested, December 31, 2020
|
| | | | 3,436 | | | | | | 0.33 | | |
Vested
|
| | | | (1,473) | | | | | | 0.33 | | |
Cancelled
|
| | | | (450) | | | | | | 0.33 | | |
Unvested, December 31, 2021
|
| | | | 1,513 | | | | | | 0.33 | | |
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Research and development
|
| | | $ | 355 | | | | | $ | 946 | | |
General and administrative
|
| | | | 215 | | | | | | 541 | | |
Total share-based compensation
|
| | | $ | 570 | | | | | $ | 1,487 | | |
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Expected term (in years)
|
| | | | 5.9 | | | | | | 5.9 | | |
Expected volatility
|
| | | | 81.1% | | | | | | 85.2% | | |
Risk-free interest rate
|
| | | | 1.2% | | | | | | 0.9% | | |
Expected dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Loss before income expense: | | | | ||||||||||
Domestic loss
|
| | | $ | (16,831) | | | | | $ | (35,051) | | |
Foreign income (loss)
|
| | | | 1,093 | | | | | | (2,767) | | |
Loss before income tax expense
|
| | | $ | (15,738) | | | | | $ | (37,818) | | |
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Current tax provision (benefit): | | | | | | | | | |||||
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | 138 | | | | | | 219 | | |
| | | | | 138 | | | | | | 219 | | |
Deferred tax provision (benefit): | | | | | | | | | | | | | |
Federal
|
| | | | — | | | | | | — | | |
State
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | |
Total provision (benefit) for income taxes:
|
| | | $ | 138 | | | | | $ | 219 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Expected tax at 0%
|
| | | | —% | | | | | | —% | | |
State income tax, net of federal tax
|
| | | | 7.4 | | | | | | 4.9 | | |
Share-based compensation
|
| | | | — | | | | | | (0.3) | | |
Non-deductible expenses
|
| | | | (0.2) | | | | | | (0.2) | | |
U.S. income tax differential
|
| | | | 22.3 | | | | | | 19.5 | | |
Other foreign income tax differential
|
| | | | (0.9) | | | | | | 2.2 | | |
Research credits
|
| | | | 0.2 | | | | | | 0.9 | | |
Other
|
| | | | — | | | | | | (0.2) | | |
Change in valuation allowance
|
| | | | (29.7) | | | | | | (27.3) | | |
Effective tax rate
|
| | | | (0.9)% | | | | | | (0.5)% | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Net operating loss
|
| | | $ | 5,805 | | | | | $ | 14,501 | | |
Compensation
|
| | | | 239 | | | | | | 779 | | |
Operating lease liability
|
| | | | — | | | | | | 146 | | |
Related party accrued expenses
|
| | | | 752 | | | | | | 1,128 | | |
Other
|
| | | | 9 | | | | | | 66 | | |
Research credits
|
| | | | 44 | | | | | | 320 | | |
Total deferred tax assets
|
| | | | 6,849 | | | | | | 16,940 | | |
Valuation allowance
|
| | | | (6,849) | | | | | | (16,797) | | |
Net deferred tax assets
|
| | | | — | | | | | | 143 | | |
Right-of-use assets
|
| | | | — | | | | | | (143) | | |
Total deferred tax liabilities
|
| | | | — | | | | | | (143) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Beginning of year
|
| | | $ | — | | | | | $ | — | | |
Additions for tax positions related to:
|
| | | ||||||||||
Current year
|
| | | | — | | | | | | 96 | | |
Prior years
|
| | | | — | | | | | | 11 | | |
End of year
|
| | | $ | — | | | | | $ | 107 | | |
|
| | |
Year ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Numerator: | | | | ||||||||||
Net loss attributable to ordinary shareholders
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
Accretion of redeemable convertible preferred shares to their redemption value
|
| | | | (163) | | | | | | (3,757) | | |
Excess of the fair value of the consideration paid over the carrying value of NCI
|
| | | | — | | | | | | (1,959) | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (16,039) | | | | | $ | (43,765) | | |
Denominator: | | | | ||||||||||
Weighted-average ordinary shares outstanding
|
| | | | 10,865 | | | | | | 10,889 | | |
Less: weighted-average unvested restricted ordinary shares subject to
repurchase |
| | | | (4,603) | | | | | | (2,748) | | |
Weighted-average ordinary shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | | 6,262 | | | | | | 8,141 | | |
Net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (2.56) | | | | | $ | (5.38) | | |
|
| | |
Year ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Redeemable convertible preferred shares
|
| | | | 32,000 | | | | | | 58,863 | | |
Options to purchase ordinary shares
|
| | | | 1,524 | | | | | | 4,646 | | |
Ordinary share warrants
|
| | | | 179 | | | | | | 135 | | |
Unvested restricted ordinary share awards
|
| | | | 3,436 | | | | | | 1,513 | | |
Total
|
| | | | 37,139 | | | | | | 65,157 | | |
|
| | |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 105,305 | | | | | $ | 28,092 | | |
Short-term investments
|
| | | | 2,002 | | | | | | 74,659 | | |
Prepaid expenses and other current assets
|
| | | | 1,943 | | | | | | 2,016 | | |
Total current assets
|
| | | | 109,250 | | | | | | 104,767 | | |
Property and equipment, net
|
| | | | 1,185 | | | | | | 1,032 | | |
Operating right-of-use assets
|
| | | | 609 | | | | | | 338 | | |
Other non-current assets
|
| | | | 111 | | | | | | 2,269 | | |
Total assets
|
| | | $ | 111,155 | | | | | $ | 108,406 | | |
Liabilities, redeemable convertible preferred shares and shareholders’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,484 | | | | | $ | 5,703 | | |
Accrued expenses and other current liabilities
|
| | | | 4,825 | | | | | | 6,196 | | |
Operating lease liabilities, current portion
|
| | | | 349 | | | | | | 330 | | |
Total current liabilities
|
| | | | 8,658 | | | | | | 12,229 | | |
Other non-current liabilities
|
| | | | 272 | | | | | | 115 | | |
Total liabilities
|
| | | | 8,930 | | | | | | 12,344 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Series A redeemable convertible preferred shares – $0.0001 par value,
19,200 shares authorized, issued and outstanding as of December 31, 2021 and September 30, 2022 (liquidation preference of $32,001 as of December 31, 2021 and September 30, 2022) |
| | | | 32,001 | | | | | | 32,001 | | |
Series A+ redeemable convertible preferred shares – $0.0001 par value,
12,800 shares authorized, issued and outstanding as of December 31, 2021 and September 30, 2022 (liquidation preference of $26,000 as of December 31, 2021 and September 30, 2022) |
| | | | 26,000 | | | | | | 26,000 | | |
Series B redeemable convertible preferred stock – $0.0001 par value, 24,702 and 32,857 shares authorized, issued and outstanding as of December 31, 2021 and September 30, 2022, respectively, (liquidation preference of $100,000 and $133,015 as of December 31, 2021 and September 30, 2022, respectively)
|
| | | | 100,000 | | | | | | 133,015 | | |
Series B-1 redeemable convertible preferred stock – $0.0001 par value, 2,161 shares authorized, issued and outstanding as of December 31, 2021 and September 30, 2022 (liquidation preference of $7,000 as of December 31, 2021 and September 30, 2022)
|
| | | | 8,959 | | | | | | 8,959 | | |
Shareholders’ deficit: | | | | | | | | | | | | | |
Ordinary shares – $0.0001 par value; 441,137 and 432,982 shares authorized as of December 31, 2021 and September 30, 2022, respectively; 10,894 and 10,527 shares issued and outstanding as of December 31, 2021 and September 30, 2022, respectively
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | — | | | | | | 1,298 | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | (135) | | |
Accumulated deficit
|
| | | | (64,736) | | | | | | (105,077) | | |
Total shareholders’ deficit
|
| | | | (64,735) | | | | | | (103,913) | | |
Total liabilities, redeemable convertible preferred shares and shareholders’ deficit
|
| | | $ | 111,155 | | | | | $ | 108,406 | | |
|
| | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
General and administrative
|
| | | | 5,218 | | | | | | 11,772 | | |
Total operating expenses
|
| | | | 24,422 | | | | | | 39,605 | | |
Loss from operations
|
| | | | (24,422) | | | | | | (39,605) | | |
Interest and other income (expense), net
|
| | | | (121) | | | | | | 356 | | |
Loss before income taxes
|
| | | | (24,543) | | | | | | (39,249) | | |
Provision for income taxes
|
| | | | 150 | | | | | | 197 | | |
Net loss
|
| | | | (24,693) | | | | | | (39,446) | | |
Less: Accretion of redeemable convertible preferred shares to their redemption value
|
| | | | (3,642) | | | | | | (1,515) | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (28,335) | | | | | $ | (40,961) | | |
Net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (3.56) | | | | | $ | (4.34) | | |
Weighted-average ordinary shares used in computing net loss per share | | | | | | | | | | | | | |
attributable to ordinary shareholders, basic and diluted
|
| | | | 7,955 | | | | | | 9,428 | | |
Other comprehensive loss: | | | | | | | | | | | | | |
Unrealized gain (loss) on investments, net
|
| | | | 1 | | | | | | (135) | | |
Total other comprehensive (loss) gain
|
| | | | 1 | | | | | | (135) | | |
Comprehensive loss
|
| | | $ | (24,692) | | | | | $ | (39,581) | | |
|
| | |
Redeemable Convertible Preferred Shares
|
| |
Redeemable
Noncontrolling Interest |
| | | | | | | | | | | | | | |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series A
|
| |
Series A+
|
| |
Series B
|
| |
Series B-1
|
| |
Ordinary
Shares |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (64,736) | | | | | $ | (64,735) | | |
Issuance of Series B redeemable convertible preferred shares, net of issuance costs of $1,515
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,155 | | | | | | 31,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Series B redeemable convertible preferred shares to
their redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (620) | | | | | | — | | | | | | (895) | | | | | | (1,515) | | |
Repurchase of unvested restricted share awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (450) | | | | | | — | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (6) | | |
Issuance of ordinary share upon exercise of vested share
options |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 83 | | | | | | — | | | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,891 | | | | | | — | | | | | | — | | | | | | 1,891 | | |
Unrealized loss on investments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (135) | | | | | | — | | | | | | (135) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39,446) | | | | | | (39,446) | | |
Balance at September 30, 2022
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 32,857 | | | | | $ | 133,015 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,527 | | | | | $ | 1 | | | | | $ | 1,298 | | | | | $ | (135) | | | | | $ | (105,077) | | | | | $ | (103,913) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Redeemable Convertible Preferred Shares
|
| |
Redeemable
Noncontrolling Interest |
| | | | | | | | | | | | | | |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series A
|
| |
Series A+
|
| |
Series B
|
| |
Series B-1
|
| |
Ordinary
Shares |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | 477 | | | | | $ | (1) | | | | | $ | (22,946) | | | | | $ | (22,469) | | |
Issuance of Series Seed redeemable convertible preferred shares
of Basecamp to noncontrolling interest holders, net of issuance costs of $91 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,909 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Series Seed redeemable convertible preferred shares to their redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (91) | | | | | | (91) | | |
Issuance of Series B redeemable convertible preferred shares, net of issuance costs of $3,551
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,702 | | | | | | 96,449 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Series B redeemable convertible preferred shares to
their redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,551 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,038) | | | | | | — | | | | | | (2,513) | | | | | | (3,551) | | |
Issuance of ordinary share upon exercise of vested share
options |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 29 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 550 | | | | | | — | | | | | | — | | | | | | 550 | | |
Unrealized gain on investments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,693) | | | | | | (24,693) | | |
Balance at September 30, 2021
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | — | | | | | $ | — | | | | | $ | 7,000 | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (50,243) | | | | | $ | (50,242) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Share-based compensation expense
|
| | | | 550 | | | | | | 1,891 | | |
Depreciation
|
| | | | 6 | | | | | | 205 | | |
Non-cash lease expense
|
| | | | 129 | | | | | | 271 | | |
Amortization (accretion) of net investment premium (discount)
|
| | | | 23 | | | | | | (427) | | |
Amortization of debt discount and issuance costs
|
| | | | 47 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (917) | | | | | | (73) | | |
Accounts payable
|
| | | | 811 | | | | | | 2,277 | | |
Accrued expenses and other liabilities
|
| | | | 2,784 | | | | | | 1,485 | | |
Operating lease liabilities
|
| | | | (141) | | | | | | (277) | | |
Net cash used in operating activities
|
| | | | (21,401) | | | | | | (34,094) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of short-term investments
|
| | | | (4,212) | | | | | | (114,265) | | |
Maturities of short-term investments
|
| | | | 22,077 | | | | | | 41,900 | | |
Purchases of property and equipment
|
| | | | (1,086) | | | | | | (84) | | |
Net cash provided by (used in) investing activities
|
| | | | 16,779 | | | | | | (72,449) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of Series B redeemable convertible preferred shares, net of issuance costs
|
| | | | 96,449 | | | | | | 31,500 | | |
Proceeds from issuance of Series Seed redeemable convertible preferred shares of
Basecamp to noncontrolling interest holders |
| | | | 6,909 | | | | | | — | | |
Payments of deferred offering costs
|
| | | | — | | | | | | (2,197) | | |
Repurchases of unvested restricted share awards
|
| | | | — | | | | | | (6) | | |
Proceeds from exercise of share options
|
| | | | 11 | | | | | | 33 | | |
Net cash provided by financing activities
|
| | | | 103,369 | | | | | | 29,330 | | |
Net change in cash and cash equivalents
|
| | | | 98,747 | | | | | | (77,213) | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Beginning of the period
|
| | | | 16,352 | | | | | | 105,305 | | |
End of the period
|
| | | $ | 115,099 | | | | | $ | 28,092 | | |
Supplemental disclosures of noncash investing and financing activities | | | | | | | | | | | | | |
Accretion of redeemable convertible preferred shares to their redemption value
|
| | | $ | 3,642 | | | | | $ | 1,515 | | |
Purchases of property and equipment in accounts payable and accrued expenses and other current liabilities
|
| | | $ | 88 | | | | | $ | — | | |
Operating lease right-of-use assets obtained in exchange for new lease liabilities
|
| | | $ | 423 | | | | | $ | — | | |
Deferred offering costs included in accounts payable and accrued expenses and other current liabilities
|
| | | $ | — | | | | | $ | 36 | | |
|
| | |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||
Laboratory equipment
|
| | | $ | 1,015 | | | | | $ | 1,027 | | |
Furniture and fixtures
|
| | | | 90 | | | | | | 115 | | |
Computer equipment and software
|
| | | | 42 | | | | | | 58 | | |
Leasehold improvements
|
| | | | 110 | | | | | | 109 | | |
| | | | $ | 1,257 | | | | | $ | 1,309 | | |
Less: Accumulated depreciation
|
| | | | (72) | | | | | | (277) | | |
Property and equipment, net
|
| | | $ | 1,185 | | | | | $ | 1,032 | | |
|
| | |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||
Accrued compensation
|
| | | $ | 1,943 | | | | | $ | 2,757 | | |
Accrued research and development expenses
|
| | | | 2,421 | | | | | | 2,655 | | |
Accrued professional services
|
| | | | 159 | | | | | | 492 | | |
Income tax payable
|
| | | | 231 | | | | | | 147 | | |
Accrued other liabilities
|
| | | | 71 | | | | | | 145 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 4,825 | | | | | $ | 6,196 | | |
|
| | |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||||||||
Money market funds
|
| | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | | | | $ | 21,629 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,629 | | |
Cash equivalents
|
| | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | | | | | 21,629 | | | | | | — | | | | | | — | | | | | | 21,629 | | |
U.S. government bonds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,228 | | | | | | — | | | | | | — | | | | | | 20,228 | | |
Corporate debt securities
|
| | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 52,647 | | | | | | — | | | | | | 52,647 | | |
U.S. government agency
bonds |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,784 | | | | | | — | | | | | | 1,784 | | |
Short-term investments
|
| | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | | | | | 20,228 | | | | | | 54,431 | | | | | | — | | | | | | 74,659 | | |
Total fair value of financial assets
|
| | | $ | 89,795 | | | | | $ | 2,002 | | | | | $ | — | | | | | $ | 91,797 | | | | | $ | 41,857 | | | | | $ | 54,431 | | | | | $ | — | | | | | $ | 96,288 | | |
|
| | |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unrealized
|
| |
Fair
Value |
| |
Amortized
Cost |
| |
Unrealized
|
| |
Fair
Value |
| ||||||||||||||||||||||||||||||
| | |
Losses
|
| |
Gains
|
| |
Losses
|
| |
Gains
|
| ||||||||||||||||||||||||||||||||||||
Money market funds
|
| | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | | | | $ | 21,629 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,629 | | |
Cash equivalents
|
| | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | | | | | 21,629 | | | | | | — | | | | | | — | | | | | | 21,629 | | |
U.S. government bonds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,288 | | | | | | (61) | | | | | | 1 | | | | | | 20,228 | | |
Corporate debt securities
|
| | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | | | | | 52,704 | | | | | | (57) | | | | | | — | | | | | | 52,647 | | |
U.S. government agency bonds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,802 | | | | | | (18) | | | | | | — | | | | | | 1,784 | | |
Short-term investments
|
| | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | | | | | 74,794 | | | | | | (136) | | | | | | 1 | | | | | | 74,659 | | |
Total fair value of financial assets
|
| | | $ | 91,797 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,797 | | | | | $ | 96,423 | | | | | $ | (136) | | | | | $ | 1 | | | | | $ | 96,288 | | |
|
| | |
September 30,
2022 |
| |||
2022 (remaining)
|
| | | $ | 93 | | |
2023
|
| | | | 263 | | |
Total undiscounted lease payments
|
| | | | 356 | | |
Less: imputed interest
|
| | | | 12 | | |
Total operating lease liability
|
| | | | 344 | | |
Less: current portion
|
| | | | 330 | | |
Operating lease liability, net of current portion
|
| | | $ | 14 | | |
|
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||
Series
|
| |
Shares
Authorized |
| |
Original
Issue Price |
| |
Shares Issued
and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Value |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 24,701,732 | | | | | | 4.0483 | | | | | | 24,701,732 | | | | | | 100,000 | | | | | | 100,000 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 58,862,815 | | | | | | | | | | | | 58,862,815 | | | | | $ | 166,960 | | | | | $ | 165,001 | | |
|
| | |
September 30, 2022
|
| |||||||||||||||||||||||||||
Series
|
| |
Shares
Authorized |
| |
Original
Issue Price |
| |
Shares Issued
and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Value |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 32,857,004 | | | | | | 4.0483 | | | | | | 32,857,004 | | | | | | 133,015 | | | | | | 133,015 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 67,018,087 | | | | | | | | | | | | 67,018,087 | | | | | $ | 199,975 | | | | | $ | 198,016 | | |
|
| | |
December 31,
2021 |
| |
September 30,
2022 |
| ||||||
Conversion of redeemable convertible preferred shares
|
| | | | 58,863 | | | | | | 67,018 | | |
Share options available for future grant
|
| | | | 4,026 | | | | | | 1,260 | | |
Share options issued and outstanding
|
| | | | 4,646 | | | | | | 7,329 | | |
Ordinary share warrants
|
| | | | 135 | | | | | | 112 | | |
Total ordinary shares reserved
|
| | | | 67,670 | | | | | | 75,719 | | |
|
| | | | | | | | |
Outstanding Awards
|
| | | | | | | | | | | | | |||||||||
| | |
Number of
Shares Available for Grant |
| |
Number of
Shares Underlying Outstanding Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||
As of December 31, 2021
|
| | | | 4,026 | | | | | | 4,646 | | | | | $ | 0.83 | | | | | | 8.96 | | | | | $ | 7,911 | | |
Granted
|
| | | | (3,821) | | | | | | 3,821 | | | | | | 2.62 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | (83) | | | | | | 0.40 | | | | | | | | | | | | | | |
Forfeited
|
| | | | 1,055 | | | | | | (1,055) | | | | | | 2.36 | | | | | | | | | | | | | | |
As of September 30, 2022
|
| | | | 1,260 | | | | | | 7,329 | | | | | | 1.55 | | | | | | 8.76 | | | | | | 9,551 | | |
Exercisable at September 30, 2022
|
| | | | | | | | | | 2,328 | | | | | | 0.96 | | | | | | 8.22 | | | | | | 4,402 | | |
Vested and expected to vest at September 30, 2022
|
| | | | | | | | | | 7,329 | | | | | | 1.55 | | | | | | 8.76 | | | | | | 9,551 | | |
| | |
Number of Shares
Underlying Outstanding Restricted Shares |
| |
Weighted-Average
Grant Date Fair Value |
| ||||||
Unvested, December 31, 2021
|
| | | | 1,513 | | | | | $ | 0.33 | | |
Vested
|
| | | | (940) | | | | | | 0.33 | | |
Unvested, September 30, 2022
|
| | | | 573 | | | | | | 0.33 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Research and development
|
| | | $ | 194 | | | | | $ | 692 | | |
General and administrative
|
| | | | 356 | | | | | | 1,199 | | |
Total share-based compensation
|
| | | $ | 550 | | | | | $ | 1,891 | | |
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
Accretion of redeemable convertible preferred shares to their redemption value
|
| | | | (3,642) | | | | | | (1,515) | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (28,335) | | | | | $ | (40,961) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average ordinary shares outstanding
|
| | | | 10,888 | | | | | | 10,918 | | |
Less: weighted-average unvested restricted ordinary shares subject to repurchase
|
| | | | (2,933) | | | | | | (1,490) | | |
Weighted-average ordinary shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | | 7,955 | | | | | | 9,428 | | |
Net loss per share attributable to ordinary shareholders, basic and diluted
|
| | | $ | (3.56) | | | | | $ | (4.34) | | |
|
| | |
September 30,
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
Redeemable convertible preferred shares
|
| | | | 56,702 | | | | | | 67,018 | | |
Options to purchase ordinary shares
|
| | | | 4,693 | | | | | | 7,329 | | |
Ordinary share warrants
|
| | | | 135 | | | | | | 112 | | |
Unvested restricted ordinary share awards
|
| | | | 2,332 | | | | | | 573 | | |
Total
|
| | | | 63,862 | | | | | | 75,032 | | |
|