| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 24 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 128 | | | |
| | | | | 133 | | | |
| | | | | 190 | | | |
| | | | | 193 | | | |
| | | | | 195 | | | |
| | | | | 203 | | | |
| | | | | 208 | | | |
| | | | | 212 | | | |
| | | | | 214 | | | |
| | | | | 215 | | | |
| | | | | 221 | | | |
| | | | | 227 | | | |
| | | | | 236 | | | |
| | | | | 279 | | | |
| | | | | 299 | | | |
| | | | | 309 | | | |
| | | | | 315 | | | |
| | | | | 317 | | | |
| | | | | 333 | | | |
| | | | | 336 | | | |
| | | | | 337 | | | |
| | | | | 344 | | | |
| | | | | 356 | | | |
| | | | | 367 | | | |
| | | | | 372 | | | |
| | | | | 383 | | | |
| | | | | 383 | | | |
| | | | | 383 | | | |
| | | | | 383 | | | |
| | | | | 384 | | | |
| | | | | 384 | | | |
| | | | | 384 | | | |
| | | | | 384 | | | |
| | | | | F-1 | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | |
| | |
Assuming No
Additional Redemptions(1) |
| |
Assuming 50% of
Maximum Redemptions(2) |
| |
Assuming Maximum
Redemptions(3) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
Former TriSalus equityholders
|
| | | | 22,000,000 | | | | | | 70.4% | | | | | | 22,000,000 | | | | | | 71.7% | | | | | | 22,000,000 | | | | | | 73.2% | | |
Former MTAC public stockholders
|
| | | | 1,144,794 | | | | | | 3.7% | | | | | | 572,397 | | | | | | 1.9% | | | | | | – | | | | | | 0.0% | | |
PIPE(4) | | | | | 4,015,002 | | | | | | 12.9% | | | | | | 4,015,002 | | | | | | 13.1% | | | | | | 4,015,002 | | | | | | 13.3% | | |
Sponsor(5) | | | | | 4,062,500 | | | | | | 13.0% | | | | | | 4,062,500 | | | | | | 13.3% | | | | | | 4,062,500 | | | | | | 13.5% | | |
Total shares of Combined Company Common Stock outstanding at
closing |
| | | | 31,222,296 | | | | | | 100.0% | | | | | | 30,649,899 | | | | | | 100.0% | | | | | | 30,077,502 | | | | | | 100.0% | | |
| | |
Assuming No
Additional Redemptions |
| |
Assuming 50% of
Maximum Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
Total shares of Combined Company Common Stock outstanding at closing
|
| | | | 31,222,296 | | | | | | 57.2% | | | | | | 30,649,899 | | | | | | 56.9% | | | | | | 30,077,502 | | | | | | 56.4% | | |
Shares underlying public warrants
|
| | | | 8,333,333 | | | | | | 15.2% | | | | | | 8,333,333 | | | | | | 15.4% | | | | | | 8,333,333 | | | | | | 15.6% | | |
Shares underlying Private Placement Warrants(a)
|
| | | | 5,933,333 | | | | | | 10.9% | | | | | | 5,933,333 | | | | | | 11.0% | | | | | | 5,933,333 | | | | | | 11.1% | | |
Shares underlying TriSalus Assumed Options(b)
|
| | | | 1,851,748 | | | | | | 3.4% | | | | | | 1,851,748 | | | | | | 3.4% | | | | | | 1,851,748 | | | | | | 3.5% | | |
Shares underlying TriSalus Assumed RSUs
|
| | | | 188,224 | | | | | | 0.3% | | | | | | 188,224 | | | | | | 0.3% | | | | | | 188,224 | | | | | | 0.4% | | |
Shares initially reserved for issuance under the 2023 Plan(c)
|
| | | | 5,703,472 | | | | | | 10.4% | | | | | | 5,634,784 | | | | | | 10.4% | | | | | | 5,566,096 | | | | | | 10.4% | | |
Shares initially reserved for issuance under the ESPP(d)
|
| | | | 1,425,868 | | | | | | 2.6% | | | | | | 1,408,696 | | | | | | 2.6% | | | | | | 1,391,524 | | | | | | 2.6% | | |
Total shares
|
| | | | 54,658,274 | | | | | | 100.0% | | | | | | 54,000,017 | | | | | | 100.0% | | | | | | 53,341,760 | | | | | | 100.0% | | |
| | |
Assuming No
Additional Redemptions(1) |
| |
Assuming 50% of
Maximum Redemptions(2) |
| |
Assuming Maximum
Redemptions(3) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Equity Value
per Share |
| |
Shares
|
| |
Equity Value
per Share |
| |
Shares
|
| |
Equity Value
per Share |
| ||||||||||||||||||
Total shares of Combined Company Common Stock outstanding at closing(4)
|
| | | | 31,222,296 | | | | | | 10.00 | | | | | | 30,649,899 | | | | | | 10.00 | | | | | | 30,077,502 | | | | | | 10.00 | | |
Total shares deducting founder shares(5)
|
| | | | 27,159,796 | | | | | | 11.50 | | | | | | 26,587,399 | | | | | | 11.53 | | | | | | 26,015,002 | | | | | | 11.56 | | |
Total shares (including
founder shares) adding the full exercise of public warrants(6) |
| | | | 39,555,629 | | | | | | 10.32 | | | | | | 38,983,232 | | | | | | 10.32 | | | | | | 38,410,835 | | | | | | 10.33 | | |
Total shares (including
founder shares) adding the full exercise of Private Placement Warrants (but not including any exercise of the public warrants)(7) |
| | | | 37,155,629 | | | | | | 10.24 | | | | | | 36,583,232 | | | | | | 10.24 | | | | | | 36,010,835 | | | | | | 10.25 | | |
Total shares (including
founder shares) adding the full exercise of public warrants and Private Placement Warrants(8) |
| | | | 45,488,962 | | | | | | 10.47 | | | | | | 44,916,565 | | | | | | 10.48 | | | | | | 44,344,168 | | | | | | 10.48 | | |
Statement of Operations Data
(in actual dollars and shares): |
| |
Year
Ended December 31, 2022 |
| |
Year
Ended December 31, 2021 |
| |
Three Months
Ended March 31, 2023 |
| |
Three Months
Ended March 31, 2022 |
| ||||||||||||
Revenues
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loss from operations
|
| | | | (2,746,125) | | | | | | (3,040,714) | | | | | | (843,346) | | | | | | (669,807) | | |
Change in fair value of warrant liabilities
|
| | | | 5,837,332 | | | | | | 7,744,000 | | | | | | 265,334 | | | | | | 3,449,332 | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 3,018,726 | | | | | | 63,997 | | | | | | 157,033 | | | | | | 57,200 | | |
(Provision) for income taxes
|
| | | | (570,854) | | | | | | — | | | | | | (27,118) | | | | | | — | | |
Net income (loss)
|
| | | | 5,539,079 | | | | | | 4,767,283 | | | | | | (448,097) | | | | | | 2,836,725 | | |
Weighted average shares outstanding – basic and
diluted |
| | | | | | | | | | | | | | | ||||||||||
Class A Common Stock
|
| | | | 23,358,326 | | | | | | 25,000,000 | | | | | | 1,953,422 | | | | | | 25,000,000 | | |
Class B Common Stock
|
| | | | 6,250,000 | | | | | | 6,250,000 | | | | | | 6,250,000 | | | | | | 6,250,000 | | |
Basic and diluted net income (loss) per share | | | | | | | | | | | | | | | | ||||||||||
Class A Common Stock
|
| | | | 0.19 | | | | | | 0.15 | | | | | | (0.05) | | | | | | 0.09 | | |
Class B Common Stock
|
| | | | 0.19 | | | | | | 0.15 | | | | | | (0.05) | | | | | | 0.09 | | |
Balance Sheet Data:
|
| |
As of
December 31, 2022 |
| |
As of
December 31, 2021 |
| |
As of
March 31, 2023 |
| |||||||||
Cash
|
| | | $ | 153,563 | | | | | $ | 200,884 | | | | | | 136,798 | | |
Trust Account
|
| | | | 19,827,884 | | | | | | 250,007,295 | | | | | | 20,219,328 | | |
Total assets
|
| | | | 20,187,776 | | | | | | 250,533,179 | | | | | | 20,520,212 | | |
Total liabilities
|
| | | | 13,654,332 | | | | | | 17,250,282 | | | | | | 14,210,232 | | |
Value of Class A Common Stock subject to redemption
|
| | | | 19,800,030 | | | | | | 250,000,000 | | | | | | 20,164,356 | | |
Stockholders’ equity/(deficit)
|
| | | | (13,266,586) | | | | | | (16,717,103) | | | | | | (13,854,376) | | |
Statement of Operations Data
($ in thousands, except share data): |
| |
Year
Ended December 31, 2022 |
| |
Year
Ended December 31, 2021 |
| |
Three Months
Ended March 31, 2023 |
| |
Three Months
Ended March 31, 2022 |
| ||||||||||||
Revenues
|
| | | $ | 12,398 | | | | | $ | 8,401 | | | | | | 2,984 | | | | | | 2,370 | | |
Cost of goods sold
|
| | | | 2,258 | | | | | | 1,193 | | | | | | 662 | | | | | | 376 | | |
Gross profit
|
| | | | 10,140 | | | | | | 7,208 | | | | | | 2,322 | | | | | | 1,994 | | |
Operating Expenses
|
| | | | 46,579 | | | | | | 31,240 | | | | | | 12,443 | | | | | | 9,885 | | |
Loss from operations
|
| | | | (36,439) | | | | | | (24,032) | | | | | | (10,121) | | | | | | (7,891) | | |
Interest income
|
| | | | 180 | | | | | | — | | | | | | 35 | | | | | | 1 | | |
Interest expense
|
| | | | (1) | | | | | | (1,761) | | | | | | (5) | | | | | | — | | |
Loss on conversion of convertible notes
|
| | | | — | | | | | | (3,416) | | | | | | — | | | | | | — | | |
Loss on equity issuance
|
| | | | (8,312) | | | | | | — | | | | | | (584) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities
|
| | | | (2,186) | | | | | | (379) | | | | | | 2,421 | | | | | | 19 | | |
Other income and expense, net
|
| | | | (420) | | | | | | 746 | | | | | | (19) | | | | | | (2) | | |
Loss before income taxes
|
| | | | (47,178) | | | | | | (28,842) | | | | | | (8,273) | | | | | | (7,873) | | |
Income tax benefit (expense)
|
| | | | (9) | | | | | | (3) | | | | | | 5 | | | | | | — | | |
Net Loss
|
| | | | (47,187) | | | | | $ | (28,845) | | | | | | (8,268) | | | | | | (7,873) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 12,526,248 | | | | | | 8,864,082 | | | | | | 16,166,581 | | | | | | 11,507,292 | | |
Balance Sheet Data
($ in thousands): |
| |
As of
December 31, 2022 |
| |
As of
December 31, 2021 |
| |
As of
March 31, 2023 |
| |||||||||
Cash
|
| | | $ | 9,414 | | | | | $ | 30,301 | | | | | | 6,760 | | |
Other current assets
|
| | | | 7,800 | | | | | | 4,830 | | | | | | 8,434 | | |
Long-term assets
|
| | | | 4,781 | | | | | | 2,706 | | | | | | 4,648 | | |
Total assets
|
| | | | 21,995 | | | | | | 37,837 | | | | | | 19,842 | | |
Total liabilities
|
| | | | 34,318 | | | | | | 6,934 | | | | | | 23,957 | | |
Convertible preferred stock
|
| | | | 164,006 | | | | | | 160,507 | | | | | | 180,358 | | |
Stockholders’ deficit
|
| | | | (176,329) | | | | | | (129,604) | | | | | | (184,473) | | |
Company
|
| |
Revenue
2021A |
| |
Revenue(1)
2022E |
| |
Revenue(1)
2023E |
| |
Revenue(1)
2024E |
| |
Enterprise
Value(2) |
| |
2021-2024
Rev. CAGR |
| ||||||||||||||||||
Abiomed, Inc.
|
| | | $ | 1,003.1 | | | | | $ | 1,103.5 | | | | | $ | 1,255.2 | | | | | $ | 1,456.5 | | | | | $ | 16,115.8 | | | | | | 13.2% | | |
ShockWave Medical, Inc.
|
| | | | 237.1 | | | | | | 478.9 | | | | | | 616.3 | | | | | | 775.3 | | | | | | 10,139.2 | | | | | | 48.4% | | |
Penumbra, Inc.
|
| | | | 747.6 | | | | | | 845.2 | | | | | | 1,003.7 | | | | | | 1,154.6 | | | | | | 7,075.9 | | | | | | 15.6% | | |
Inspire Medical Systems, Inc.
|
| | | | 233.4 | | | | | | 387.2 | | | | | | 512.6 | | | | | | 643.3 | | | | | | 5,851.6 | | | | | | 40.2% | | |
Inari Medical, Inc.
|
| | | | 277.0 | | | | | | 374.7 | | | | | | 450.0 | | | | | | 533.7 | | | | | | 3,564.0 | | | | | | 24.4% | | |
TransMedics Group, Inc.
|
| | | | 30.3 | | | | | | 86.5 | | | | | | 131.6 | | | | | | 178.8 | | | | | | 1,818.3 | | | | | | 80.8% | | |
PROCEPT BioRobotics Corpor
|
| | | | 34.5 | | | | | | 72.7 | | | | | | 125.2 | | | | | | 206.2 | | | | | | 1,760.2 | | | | | | 81.5% | | |
Silk Road Medical, Inc
|
| | | | 101.5 | | | | | | 130.7 | | | | | | 164.8 | | | | | | 205.5 | | | | | | 1,633.8 | | | | | | 26.5% | | |
Butterfly Network, Inc.
|
| | | | 62.6 | | | | | | 74.3 | | | | | | 92.0 | | | | | | 115.0 | | | | | | 518.3 | | | | | | 22.5% | | |
Pulmonx Corporation
|
| | | | 48.4 | | | | | | 52.2 | | | | | | 62.7 | | | | | | 78.3 | | | | | | 54.2 | | | | | | 17.4% | | |
Median | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 2,691.1 | | | | | | 25.5% | | |
Mean | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,853.1 | | | | | | 37.1% | | |
Company
|
| |
EV / 2022E
Revenue(1)(2) |
| |
EV / 2023E
Revenue(1)(2) |
| |
EV / 2024E
Revenue(1)(2) |
| |||||||||
Abiomed, Inc.
|
| | | | 14.6x | | | | | | 12.8x | | | | | | 11.1x | | |
ShockWave Medical, Inc.
|
| | | | 21.2x | | | | | | 16.5x | | | | | | 13.1x | | |
Penumbra, Inc.
|
| | | | 8.4x | | | | | | 7.1x | | | | | | 6.1x | | |
Inspire Medical Systems, Inc.
|
| | | | 15.1x | | | | | | 11.4x | | | | | | 9.1x | | |
Inari Medical, Inc.
|
| | | | 9.5x | | | | | | 7.9x | | | | | | 6.7x | | |
TransMedics Group, Inc.
|
| | | | 21.0x | | | | | | 13.8x | | | | | | 10.2x | | |
PROCEPT BioRobotics Corpor
|
| | | | 24.2x | | | | | | 14.1x | | | | | | 8.5x | | |
Silk Road Medical, Inc
|
| | | | 12.5x | | | | | | 9.9x | | | | | | 7.9x | | |
Butterfly Network, Inc.
|
| | | | 7.0x | | | | | | 5.6x | | | | | | 4.5x | | |
Pulmonx Corporation
|
| | | | 1.0x | | | | | | 0.9x | | | | | | 0.7x | | |
Median | | | | | 13.6x | | | | | | 10.7x | | | | | | 8.2x | | |
Mean | | | | | 13.5x | | | | | | 10.0x | | | | | | 7.8x | | |
Company
|
| |
2022E
Gross Margin %(1) |
| |
2023E
Gross Margin %(1) |
| |
2024E
Gross Margin %(1) |
| |||||||||
Abiomed, Inc.
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | |
ShockWave Medical, Inc.
|
| | | | 86.1% | | | | | | 86.1% | | | | | | 86.2% | | |
Penumbra, Inc.
|
| | | | 63.4% | | | | | | 64.4% | | | | | | 66.4% | | |
Inspire Medical Systems, Inc.
|
| | | | 83.7% | | | | | | 84.4% | | | | | | 85.1% | | |
Inari Medical, Inc.
|
| | | | 88.5% | | | | | | 87.4% | | | | | | 86.6% | | |
TransMedics Group, Inc.
|
| | | | 71.6% | | | | | | 72.7% | | | | | | 75.0% | | |
PROCEPT BioRobotics Corpor
|
| | | | 50.8% | | | | | | 54.0% | | | | | | 63.8% | | |
Silk Road Medical, Inc
|
| | | | 72.4% | | | | | | 73.7% | | | | | | 74.9% | | |
Butterfly Network, Inc.
|
| | | | 57.6% | | | | | | 60.1% | | | | | | 64.9% | | |
Pulmonx Corporation
|
| | | | 74.9% | | | | | | 75.4% | | | | | | 76.5% | | |
Median | | | | | 72.4% | | | | | | 73.7% | | | | | | 75.0% | | |
Mean | | | | | 72.1% | | | | | | 73.1% | | | | | | 75.5% | | |
($ in millions)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |||||||||
Revenue
|
| | | $ | 12.6 | | | | | $ | 23.6 | | | | | $ | 45.2 | | |
Gross margin %
|
| | | | 82% | | | | | | 84% | | | | | | 86% | | |
($in millions)
|
| |
2023E
|
| |
2024E
|
| ||||||
Revenue
|
| | | $ | 19.2 | | | | | $ | 42.5 | | |
Gross margin %
|
| | | | 84% | | | | | | 86% | | |
| | |
Assuming No
Additional Redemptions(1) |
| |
Assuming 50% of
Maximum Redemptions(2) |
| |
Assuming
Maximum Redemptions(3) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
Former TriSalus equityholders
|
| | | | 22,000,000 | | | | | | 70.4% | | | | | | 22,000,000 | | | | | | 71.7% | | | | | | 22,000,000 | | | | | | 73.2% | | |
Former MTAC public
stockholders |
| | | | 1,144,794 | | | | | | 3.7% | | | | | | 572,397 | | | | | | 1.9% | | | | | | — | | | | | | 0.0% | | |
PIPE(4) | | | | | 4,015,002 | | | | | | 12.9% | | | | | | 4,015,002 | | | | | | 13.1% | | | | | | 4,015,002 | | | | | | 13.3% | | |
Sponsor(5) | | | | | 4,062,500 | | | | | | 13.0% | | | | | | 4,062,500 | | | | | | 13.3% | | | | | | 4,062,500 | | | | | | 13.5% | | |
Total shares of Combined Company Common Stock outstanding at closing
|
| | | | 31,222,296 | | | | | | 100.0% | | | | | | 30,649,899 | | | | | | 100.0% | | | | | | 30,077,502 | | | | | | 100.0% | | |
| | |
Assuming
No Additional Redemptions |
| |
Assuming
50% of Maximum Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
Total shares of Combined Company Common Stock outstanding at closing
|
| | | | 31,222,296 | | | | | | 57.2% | | | | | | 30,649,899 | | | | | | 56.9% | | | | | | 30,077,502 | | | | | | 56.4% | | |
Shares underlying public
warrants |
| | | | 8,333,333 | | | | | | 15.2% | | | | | | 8,333,333 | | | | | | 15.4% | | | | | | 8,333,333 | | | | | | 15.6% | | |
Shares underlying Private Placement Warrants(a)
|
| | | | 5,933,333 | | | | | | 10.9% | | | | | | 5,933,333 | | | | | | 11.0% | | | | | | 5,933,333 | | | | | | 11.1% | | |
Shares underlying TriSalus Assumed Options(b)
|
| | | | 1,851,748 | | | | | | 3.4% | | | | | | 1,851,748 | | | | | | 3.4% | | | | | | 1,851,748 | | | | | | 3.5% | | |
Shares underlying TriSalus Assumed RSUs
|
| | | | 188,224 | | | | | | 0.3% | | | | | | 188,224 | | | | | | 0.3% | | | | | | 188,224 | | | | | | 0.4% | | |
Shares initially reserved for issuance under the 2023
Plan(c) |
| | | | 5,703,472 | | | | | | 10.4% | | | | | | 5,634,784 | | | | | | 10.4% | | | | | | 5,566,096 | | | | | | 10.4% | | |
Shares initially reserved for issuance under the ESPP(d)
|
| | | | 1,425,868 | | | | | | 2.6% | | | | | | 1,408,696 | | | | | | 2.6% | | | | | | 1,391,524 | | | | | | 2.6% | | |
Total shares
|
| | | | 54,658,274 | | | | | | 100.0% | | | | | | 54,000,017 | | | | | | 100.0% | | | | | | 53,341,760 | | | | | | 100.0% | | |
| | |
Assuming No
Additional Redemptions(1) |
| |
Assuming 50% of
Maximum Redemptions(2) |
| |
Assuming Maximum
Redemptions(3) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Equity Value
per Share |
| |
Shares
|
| |
Equity Value
per Share |
| |
Shares
|
| |
Equity Value
per Share |
| ||||||||||||||||||
Total shares of Combined
Company Stock outstanding at closing(4) |
| | | | 31,222,296 | | | | | | 10.00 | | | | | | 30,649,899 | | | | | | 10.00 | | | | | | 30,077,502 | | | | | | 10.00 | | |
Total shares deducting founder shares(5)
|
| | | | 27,159,796 | | | | | | 11.50 | | | | | | 26,587,399 | | | | | | 11.53 | | | | | | 26,015,002 | | | | | | 11.56 | | |
Total shares (including founder shares) adding the full exercise of public warrants(6)
|
| | | | 39,555,629 | | | | | | 10.32 | | | | | | 38,983,232 | | | | | | 10.32 | | | | | | 38,410,835 | | | | | | 10.33 | | |
Total shares (including founder shares) adding the full exercise of Private Placement Warrants (but not including any exercise of the public warrants)(7)
|
| | | | 37,155,629 | | | | | | 10.24 | | | | | | 36,583,232 | | | | | | 10.24 | | | | | | 36,010,835 | | | | | | 10.25 | | |
Total shares (including founder shares) adding the full exercise of public warrants and Private Placement Warrants(8)
|
| | | | 45,488,962 | | | | | | 10.47 | | | | | | 44,916,565 | | | | | | 10.48 | | | | | | 44,344,168 | | | | | | 10.48 | | |
|
Dimensional Specifications
|
| |||
|
Parameter
|
| |
Specification (nominal)
|
|
|
Usable Length
|
| |
120 cm, 150 cm
|
|
|
Outer Diameter (max)
|
| |
0.038 in (0.97 mm)
|
|
|
Inner Diameter (Infusion Lumen)
|
| |
0.021 in (0.53 mm)
|
|
|
Expandable Tip Outer Diameter
|
| |
3.7 mm
|
|
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Expected Expiration
(if granted) |
|
Immunostimulatory Sequence Oligonucleotides and Methods of Using the Same | | | US | | | 17/713,718 | | | 2023 | |
Cancer Therapy Using Toll-Like Receptor Agonists
|
| |
WO
|
| |
PCT/US2021/051378
|
| |
N/A
|
|
| US | | | National Phase in US | | | 2041 | | ||
| AU | | | National Phase in AU | | | 2041 | | ||
| CA | | | National Phase in CA | | | 2041 | | ||
| CN | | | National Phase in CN | | | 2041 | | ||
| DE | | | National Phase in DE | | | 2041 | | ||
| EP | | | National Phase in EP | | | 2041 | | ||
| JP | | | National Phase in JP | | | 2041 | | ||
| KR | | | National Phase in KR | | | 2041 | | ||
| | | SG | | | National Phase in SG | | | 2041 | |
Cancer Therapy Using Toll-Like Receptor Agonists
|
| |
WO
|
| |
PCT/US2021/051384
|
| |
N/A
|
|
| US | | | National Phase in US | | | 2041 | | ||
| AU | | | National Phase in AU | | | 2041 | | ||
| CA | | | National Phase in CA | | | 2041 | | ||
| CN | | | National Phase in CN | | | 2041 | | ||
| DE | | | National Phase in DE | | | 2041 | | ||
| EP | | | National Phase in EP | | | 2041 | | ||
| JP | | | National Phase in JP | | | 2041 | | ||
| KR | | | National Phase in KR | | | 2041 | | ||
| | | SG | | | National Phase in SG | | | 2041 | |
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Expected Expiration
(if granted) |
|
Cancer Therapy Using Toll-Like Receptor Agonists | | | WO | | | PCT/US2022/022801 | | |
2042
(if national phase application(s) are filed and granted) |
|
Cancer Therapy Using Toll-Like Receptor Agonists | | | US | | | Unpublished U.S. Provisional Patent Application filed on 11/6/2022 | | | N/A | |
Cancer Therapy Using Toll-Like Receptor Agonists | | | US | | | Unpublished U.S. Provisional Patent Application filed on 11/20/2022 | | | N/A | |
Cancer Therapy Using Toll-Like Receptor Agonists | | | WO | | | Unpublished PCT Patent Application filed on 1/20/2023 | | |
2043
(if national phase application(s) are filed and granted) |
|
Methods of Treating Uveal Melanoma Liver Metastases with a Therapeutically Effective Combination of One or More Checkpoint Inhibitors and a Toll-Like Receptor 9 Agonist | | | US | | | Unpublished U.S. Provisional Patent Application filed on 6/2/2023 | | | N/A | |
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Patent No.
|
| |
Expiration
|
|
Combination of a PD-1 Antagonist and CPG-C Type Oligonucleotide for Treating Cancer
|
| |
US
|
| |
15/577,369
|
| |
10,751,412
|
| |
11/8/2036
|
|
|
US
|
| | 17/000,149 | | | | | | | | ||
|
CN
|
| | 201680043989.1 | | |
108025018
|
| |
5/26/2036
|
| ||
|
EP
|
| | 16804054.1 | | |
3302501
|
| |
5/26/2036
|
| ||
| | | | Validated in: | | |
DE
|
| |
5/26/2036
|
| ||
| | | | | | |
FR
|
| |
5/26/2036
|
| ||
| | | | | | |
GB
|
| |
5/26/2036
|
| ||
|
EP
|
| | 21159163.1 | | | | | | | | ||
|
HK
|
| | 18111959.6 | | |
1252652
|
| |
5/26/2036
|
| ||
|
HK
|
| | 42022051138.0 | | | | | | | | ||
|
JP
|
| | 2017561621 | | |
6893608
|
| |
5/26/2036
|
| ||
|
JP
|
| | 2021041014 | | |
7236483
|
| |
5/26/2036
|
| ||
Combination Including a CPG-C Type Oligonucleotide and a PD-1 Antagonist for Treating Breast Cancer | | |
US
|
| | 17/229,856 | | | | | | | |
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Patent No.
(if granted) |
| |
Expiration
|
|
Dynamic Microvalve Protection Device
|
| |
US
|
| |
15/804,839
|
| |
10,813,739
|
| |
3/26/2031
|
|
| US | | | 17/356,270 | | | | | | | | ||
Closed Tip Dynamic Microvalve Protection Device
|
| |
US
|
| |
14/259,293
|
| |
9,770,319
|
| |
10/7/2035
|
|
| US | | | 14/330,456 | | | 9,968,740 | | | 10/7/2035 | | ||
| US | | | 15/970,797 | | | 11,135,361 | | | 2/17/2035 | | ||
| US | | | 16/874,144 | | | | | | | | ||
| US | | | 17/474,633 | | | | | | | | ||
| AU | | | 2015236464 | | | 2015236464 | | | 3/20/2035 | | ||
| CA | | | 2,941,706 | | | 2,941,706 | | | 3/20/2035 | | ||
| CN | | | 201580015967.X | | | 106456868 | | | 3/20/2035 | | ||
| EP | | | 15768764.1 | | | 3122399 | | | 3/20/2035 | | ||
| | | | Validated in: | | | CH | | | 3/20/2035 | | ||
| | | | | | | DE | | | 3/20/2035 | | ||
| | | | | | | FR | | | 3/20/2035 | | ||
| | | | | | | GB | | | 3/20/2035 | | ||
| | | | | | | IE | | | 3/20/2035 | | ||
| IN | | | 201647035398 | | | | | | | | ||
| JP | | | 2020-082002 | | | 6982811 | | | 3/20/2035 | | ||
| SG | | | 11201607272Q | | | 11201607272Q | | | 3/20/2035 | | ||
Method for Infusing an Immunotherapy Agent to a Solid Tumor for Treatment
|
| |
US
|
| |
16/219,738
|
| |
11,090,460
|
| |
7/4/2036
|
|
| US | | | 17/376,115 | | | | | | | |
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Patent No.
(if granted) |
| |
Expiration
|
|
System and Method for Selective Pressure-Controlled Therapeutic Delivery
|
| |
US
|
| |
15/703,951
|
| |
10,780,250
|
| |
6/28/2038
|
|
| US | | | 15/871,326 | | | 11,400,263 | | |
4/23/2038
|
| ||
| US | | | 17/671,296 | | | | | | | | ||
| US | | | 17/886,350 | | | | | | | | ||
Dynamic Reconfigurable Microvalve Protection Device
|
| |
US
|
| |
15/464,036
|
| |
10,588,636
|
| |
4/7/2038
|
|
| US | | | 17/116,790 | | | | | | | | ||
| CA | | | 3056079 | | | | | | | | ||
| CN | | | 202111184263.9 | | | | | | | | ||
| EP | | | 18770345.9 | | | | | | | | ||
| HK | | | 42022053999.3 | | | | | | | | ||
| JP | | | 2019-551584 | | | 7234131 | | |
3/13/2038
|
| ||
Systems And Methods for Pressure-Facilitated Therapeutic Agent Delivery | | | US | | | 16/408,266 | | | | | | | |
Atraumatic Occlusive System With Compartment for Measurement of Vascular Pressure Change
|
| |
US
|
| |
16/431,547
|
| | | | | | |
| US | | | 17/236,446 | | | | | | | | ||
| CA | | | 3,139,118 | | | 3,139,118 | | |
5/27/2040
|
| ||
| CN | | | 202080041227.4 | | | | | | | | ||
| EP | | | 20819412.6 | | | | | | | | ||
| HK | | | 62022053890.9 | | | | | | | | ||
| JP | | | 2021-572025 | | | 7171951 | | |
5/27/2040
|
| ||
Related to Pressure Directed Therapy | | | US | | |
Unpublished U.S.
non-provisional application filed 6/14/2021 |
| | | | | | |
Related to Retrograde Venous Therapy | | | US | | |
Unpublished U.S.
non-provisional application filed 7/14/2021 |
| | | | | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| ||||||||||||
Revenue
|
| | | $ | 12,398 | | | | | $ | 8,401 | | | | | $ | 2,984 | | | | | $ | 2,370 | | |
Cost of goods sold
|
| | | | 2,258 | | | | | | 1,193 | | | | | | 662 | | | | | | 376 | | |
Gross profit
|
| | | | 10,140 | | | | | | 7,208 | | | | | | 2,322 | | | | | | 1,994 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 21,358 | | | | | | 14,224 | | | | | | 5,642 | | | | | | 4,767 | | |
Sales and marketing
|
| | | | 12,738 | | | | | | 8,263 | | | | | | 3,249 | | | | | | 2,705 | | |
General and administrative
|
| | | | 12,483 | | | | | | 8,753 | | | | | | 3,552 | | | | | | 2,413 | | |
Loss from operations
|
| | | | (36,439) | | | | | | (24,032) | | | | | | (10,122) | | | | | | (7,891) | | |
Interest income
|
| | | | 180 | | | | | | — | | | | | | 35 | | | | | | 1 | | |
Interest expense
|
| | | | (1) | | | | | | (1,761) | | | | | | (4) | | | | | | — | | |
Loss on equity issuance
|
| | | | (8,312) | | | | | | — | | | | | | (584) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities
|
| | | | (2,186) | | | | | | (379) | | | | | | 2,421 | | | | | | 19 | | |
Other income and expense, net
|
| | | | (420) | | | | | | 746 | | | | | | (19) | | | | | | (2) | | |
Loss before income taxes
|
| | | | (47,178) | | | | | | (28,842) | | | | | | (8,273) | | | | | | (7,873) | | |
Income tax benefit (expense)
|
| | | | (9) | | | | | | (3) | | | | | | 5 | | | | | | — | | |
Net loss available to common stockholders
|
| | | $ | (47,187) | | | | | $ | (28,845) | | | | | $ | (8,268) | | | | | $ | (7,873) | | |
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,829) | | | | | $ | — | | | | | $ | (959) | | | | | $ | — | | |
Net loss attributable to common stockholders
|
| | | $ | (50,016) | | | | | $ | (28,845) | | | | | $ | (9,227) | | | | | $ | (7,873) | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| ||||||||||||
Revenue
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Cost of goods sold
|
| | | | 18.2 | | | | | | 14.2 | | | | | | 22.2 | | | | | | 15.9 | | |
Gross profit
|
| | | | 81.8 | | | | | | 85.8 | | | | | | 77.8 | | | | | | 84.1 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 172.3 | | | | | | 169.3 | | | | | | 189.1 | | | | | | 201.1 | | |
Sales and marketing
|
| | | | 102.7 | | | | | | 98.4 | | | | | | 108.9 | | | | | | 114.1 | | |
General and administrative
|
| | | | 100.7 | | | | | | 104.2 | | | | | | 119.1 | | | | | | 101.8 | | |
Loss from operations
|
| | | | (293.9) | | | | | | (286.1) | | | | | | (339.2) | | | | | | (333.0) | | |
Interest income
|
| | | | (21.0) | | | | | | — | | | | | | 1.2 | | | | | | — | | |
Interest expense
|
| | | | (0.0) | | | | | | (21.0) | | | | | | (0.1) | | | | | | — | | |
Loss on conversion of convertible notes
|
| | | | — | | | | | | (40.7) | | | | | | — | | | | | | — | | |
Loss on equity issuance
|
| | | | (67.0) | | | | | | — | | | | | | (19.6) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities
|
| | | | (17.6) | | | | | | (4.5) | | | | | | 81.1 | | | | | | 0.8 | | |
Other income and expenses, net
|
| | | | (3.4) | | | | | | 8.9 | | | | | | (0.6) | | | | | | (0.1) | | |
Loss before income taxes
|
| | | | (380.5) | | | | | | (343.3) | | | | | | (277.2) | | | | | | (332.2) | | |
Income tax expense
|
| | | | (0.1) | | | | | | (0.0) | | | | | | (0.1) | | | | | | (0.0) | | |
Net loss available to common stockholders
|
| | | | (380.6)% | | | | | | (343.3)% | | | | | | (277.1)% | | | | | | (332.2)% | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| ||||||||||||
Deemed dividend related to Series B-2 preferred stock down round provisions
|
| | | | (22.8)% | | | | | | —% | | | | | | (32.1)% | | | | | | (0.0)% | | |
Net loss attributable to common stockholders
|
| | | | (403.4)% | | | | | | (343.3)% | | | | | | (309.2)% | | | | | | (332.2)% | | |
|
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
Revenue
|
| | | $ | 2,984 | | | | | $ | 2,370 | | | | | $ | 614 | | | | | | 25.9% | | |
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
Cost of goods sold
|
| | | $ | 662 | | | | | $ | 376 | | | | | $ | 286 | | | | | | 76.1% | | |
Gross profit
|
| | | $ | 2,322 | | | | | $ | 1,994 | | | | | $ | 328 | | | | | | 16.4% | | |
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
Research and development
|
| | | $ | 5,642 | | | | | $ | 4,767 | | | | | $ | 875 | | | | | | 18.4% | | |
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
Sales and marketing
|
| | | $ | 3,249 | | | | | $ | 2,705 | | | | | $ | 544 | | | | | | 20.1% | | |
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
General and administrative
|
| | | $ | 3,552 | | | | | $ | 2,413 | | | | | $ | 1,139 | | | | | | 47.2% | | |
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
Interest income
|
| | | $ | 35 | | | | | $ | 1 | | | | | $ | 34 | | | | | | N/A% | | |
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
Loss on equity issuance
|
| | | $ | 584 | | | | | $ | — | | | | | $ | 584 | | | | | | N/A | | |
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
Change in fair value of tranche and warrant liabilities
|
| | | $ | 2,421 | | | | | $ | 19 | | | | | $ | 2,402 | | | | | | N/A% | | |
| | |
Three Months Ended March 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | |||||||||||||||||||
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (959) | | | | | $ | — | | | | | $ | (959) | | | | | | N/A | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Revenue
|
| | | $ | 12,398 | | | | | $ | 8,401 | | | | | $ | 3,997 | | | | | | 47.6% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Cost of goods sold
|
| | | $ | 2,258 | | | | | $ | 1,193 | | | | | $ | 1,065 | | | | | | 89.3% | | |
Gross profit
|
| | | $ | 10,140 | | | | | $ | 7,208 | | | | | $ | 2,932 | | | | | | 40.7% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Research and development
|
| | | $ | 21,358 | | | | | $ | 14,224 | | | | | $ | 7,134 | | | | | | 50.2% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Sales and marketing
|
| | | $ | 12,738 | | | | | $ | 8,263 | | | | | $ | 4,475 | | | | | | 54.2% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
General and administrative expenses
|
| | | $ | 12,483 | | | | | $ | 8,753 | | | | | $ | 3,730 | | | | | | 42.6% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Interest expense
|
| | | $ | (1) | | | | | $ | (1,761) | | | | | $ | 1,760 | | | | | | 99.9% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Loss on conversion of convertible notes
|
| | | $ | — | | | | | $ | (3,416) | | | | | $ | 3,416 | | | | | | (100)% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Loss on equity issuance
|
| | | $ | (8,312) | | | | | $ | — | | | | | $ | (8,312) | | | | | | N/A | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Change in fair value of tranche and warrant liabilities
|
| | | $ | (2,186) | | | | | $ | (379) | | | | | $ | (1,807) | | | | | | (476.8)% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Other income and expense, net
|
| | | $ | (420) | | | | | $ | 746 | | | | | $ | (1,166) | | | | | | (156.3)% | | |
| | |
Years Ended December 31,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,829) | | | | | $ | — | | | | | $ | (2,829) | | | | | | N/A | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net cash used in operating activities
|
| | | $ | (10,510) | | | | | $ | (10,591) | | |
Net cash used in investing activities
|
| | | | (74) | | | | | | (399) | | |
Net cash provided by financing activities
|
| | | | 7,930 | | | | | | 60 | | |
Net increase / (decrease) in cash, cash equivalents and restricted cash
|
| | | $ | (2,654) | | | | | $ | (10,930) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net cash used in operating activities
|
| | | $ | (32,313) | | | | | $ | (22,697) | | |
Net cash used in investing activities
|
| | | | (1,786) | | | | | | (2,258) | | |
Net cash provided by financing activities
|
| | | | 13,462 | | | | | | 50,768 | | |
Net increase / (decrease) in cash and cash equivalents
|
| | | $ | (20,637) | | | | | $ | 25,813 | | |
| | |
Assuming No Additional
Redemptions(1) |
| |
Assuming 50% of Maximum
Redemptions(2) |
| |
Assuming Maximum
Redemptions(3) |
| |||||||||||||||||||||||||||
Total Capitalization
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||
TriSalus Stockholders
|
| | | | 22,000,000 | | | | | | 70.4 | | | | | | 22,000,000 | | | | | | 71.7 | | | | | | 22,000,000 | | | | | | 73.2 | | |
MTAC Public Stockholders
|
| | | | 1,144,794 | | | | | | 3.7 | | | | | | 572,397 | | | | | | 1.9 | | | | | | — | | | | | | — | | |
PIPE(4) | | | | | 4,015,002 | | | | | | 12.9 | | | | | | 4,015,002 | | | | | | 13.1 | | | | | | 4,015,002 | | | | | | 13.3 | | |
SPAC Sponsor(5)
|
| | | | 4,062,500 | | | | | | 13.0 | | | | | | 4,062,500 | | | | | | 13.3 | | | | | | 4,062,500 | | | | | | 13.5 | | |
Total Shares
|
| | | | 31,222,296 | | | | | | 100.0 | | | | | | 30,649,899 | | | | | | 100.0 | | | | | | 30,077,502 | | | | | | 100.0 | | |
| | |
TriSalus
Historical |
| |
MTAC
Historical |
| |
Subsequent
Event Adjustments |
| | | | | | | |
Financing
Adjustments |
| | | | | | | |
Transaction
Adjustments (Assuming No Additional Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming No Additional Redemptions) |
| |
Transaction
Adjustments (Assuming 50% of Maximum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming 50% of Maximum Redemptions) |
| |
Transaction
Adjustments (Assuming Maximum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,760 | | | | | $ | 137 | | | | | $ | 6,000 | | | | | | (A) | | | | | $ | 40,150 | | | | | | (C) | | | | | $ | 11,785 | | | | | | (D) | | | | | $ | 57,522 | | | | | $ | (6,044) | | | | | | (N) | | | | | $ | 51,478 | | | | | $ | (6,043) | | | | | | (O) | | | | | $ | 45,435 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,310) | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,000) | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 1,592 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,592 | | | | | | — | | | | | | | | | | | | 1,592 | | | | | | — | | | | | | | | | | | | 1,592 | | |
Inventory, net
|
| | | | 1,721 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,721 | | | | | | — | | | | | | | | | | | | 1,721 | | | | | | — | | | | | | | | | | | | 1,721 | | |
Prepaid expenses
|
| | | | 5,121 | | | | | | 164 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (3,940) | | | | | | (F) | | | | | | 1,345 | | | | | | — | | | | | | | | | | | | 1,345 | | | | | | — | | | | | | | | | | | | 1,345 | | |
Total current assets
|
| | | | 15,194 | | | | | | 301 | | | | | | 6,000 | | | | | | | | | | | | 40,150 | | | | | | | | | | | | 535 | | | | | | | | | | | | 62,180 | | | | | | (6,044) | | | | | | | | | | | | 56,136 | | | | | | (6,043) | | | | | | | | | | | | 50,093 | | |
Property and equipment, net
|
| | | | 2,059 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,059 | | | | | | — | | | | | | | | | | | | 2,059 | | | | | | — | | | | | | | | | | | | 2,059 | | |
Right-of-use asset
|
| | | | 1,375 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,375 | | | | | | — | | | | | | | | | | | | 1,375 | | | | | | — | | | | | | | | | | | | 1,375 | | |
Intangible assets, net
|
| | | | 847 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 847 | | | | | | — | | | | | | | | | | | | 847 | | | | | | — | | | | | | | | | | | | 847 | | |
Other assets
|
| | | | 367 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 367 | | | | | | — | | | | | | | | | | | | 367 | | | | | | — | | | | | | | | | | | | 367 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 20,219 | | | | | | (8,434) | | | | | | (B) | | | | | | — | | | | | | | | | | | | (11,785) | | | | | | (D) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total assets
|
| | | $ | 19,842 | | | | | $ | 20,520 | | | | | $ | (2,434) | | | | | | | | | | | $ | 40,150 | | | | | | | | | | | $ | (11,250) | | | | | | | | | | | $ | 66,828 | | | | | $ | (6,044) | | | | | | | | | | | $ | 60,784 | | | | | $ | (6,043) | | | | | | | | | | | $ | 54,741 | | |
LIABILITIES, TEMPORARY EQUITY AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 4,459 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 4,459 | | | | | $ | — | | | | | | | | | | | $ | 4,459 | | | | | $ | — | | | | | | | | | | | $ | 4,459 | | |
Accrued expenses
|
| | | | 6,178 | | | | | | 1,594 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (1,264) | | | | | | (G) | | | | | | 6,508 | | | | | | — | | | | | | | | | | | | 6,508 | | | | | | — | | | | | | | | | | | | 6,508 | | |
Series B-2 tranche liabilities
|
| | | | 3,213 | | | | | | — | | | | | | (906) | | | | | | (A) | | | | | | — | | | | | | | | | | | | (2,307) | | | | | | (H) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Series B-3 warrant liabilities
|
| | | | 7,127 | | | | | | — | | | | | | 10,047 | | | | | | (A) | | | | | | — | | | | | | | | | | | | (17,174) | | | | | | (H) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Short-term lease liabilities
|
| | | | 373 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 373 | | | | | | — | | | | | | | | | | | | 373 | | | | | | — | | | | | | | | | | | | 373 | | |
Convertible note
|
| | | | — | | | | | | 1,500 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (1,500) | | | | | | (L) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Promissory note – related party
|
| | | | — | | | | | | 1,359 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (1,359) | | | | | | (G) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Other current liabilities
|
| | | | 844 | | | | | | 211 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (156) | | | | | | (G) | | | | | | 899 | | | | | | — | | | | | | | | | | | | 899 | | | | | | — | | | | | | | | | | | | 899 | | |
Total current liabilities
|
| | | | 22,194 | | | | | | 4,664 | | | | | | 9,141 | | | | | | | | | | | | — | | | | | | | | | | | | (23,760) | | | | | | | | | | | | 12,239 | | | | | | — | | | | | | | | | | | | 12,239 | | | | | | — | | | | | | | | | | | | 12,239 | | |
Long-term lease liabilities
|
| | | | 1,501 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,501 | | | | | | — | | | | | | | | | | | | 1,501 | | | | | | — | | | | | | | | | | | | 1,501 | | |
Warrant liabilities
|
| | | | 262 | | | | | | 796 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (262) | | | | | | (I) | | | | | | 356 | | | | | | — | | | | | | | | | | | | 356 | | | | | | — | | | | | | | | | | | | 356 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60 | | | | | | (L) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (500) | | | | | | (M) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred underwriting fee payable
|
| | | | — | | | | | | 8,750 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (8,750) | | | | | | (G) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Other long-term liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 19,190 | | | | | | (J) | | | | | | 19,190 | | | | | | — | | | | | | | | | | | | 19,190 | | | | | | — | | | | | | | | | | | | 19,190 | | |
Total liabilities
|
| | | | 23,957 | | | | | | 14,210 | | | | | | 9,141 | | | | | | | | | | | | — | | | | | | | | | | | | (14,022) | | | | | | | | | | | | 33,286 | | | | | | — | | | | | | | | | | | | 33,286 | | | | | | — | | | | | | | | | | | | 33,286 | | |
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock subject to possible redemption
|
| | | | — | | | | | | 20,164 | | | | | | (8,434) | | | | | | (B) | | | | | | | | | | | | | | | | | | (11,730) | | | | | | (E) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | |
TriSalus
Historical |
| |
MTAC
Historical |
| |
Subsequent
Event Adjustments |
| | | | | | | |
Financing
Adjustments |
| | | | | | | |
Transaction
Adjustments (Assuming No Additional Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming No Additional Redemptions) |
| |
Transaction
Adjustments (Assuming 50% of Maximum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming 50% of Maximum Redemptions) |
| |
Transaction
Adjustments (Assuming Maximum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||||||||||||||
Convertible preferred stock
|
| | | | 180,358 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 17,174 | | | | | | (H) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (197,532) | | | | | | (I) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shareholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible preferred stock (permanent equity)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Common stock
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (16) | | | | | | (I) | | | | | | 2 | | | | | | — | | | | | | | | | | | | 2 | | | | | | — | | | | | | | | | | | | 2 | | |
Class B Common stock, $0.0001 par value
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (1) | | | | | | (J) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Additional paid-in capital
|
| | | | 11,094 | | | | | | — | | | | | | 2,022 | | | | | | (A) | | | | | | 40,150 | | | | | | (C) | | | | | | 11,730 | | | | | | (E) | | | | | | 234,499 | | | | | | (6,044) | | | | | | (N) | | | | | | 228,455 | | | | | | (6,043) | | | | | | (O) | | | | | | 222,412 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,732) | | | | | | (F) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,529 | | | | | | (G) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197,810 | | | | | | (I) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (19,189) | | | | | | (J) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (13,855) | | | | | | (K) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,440 | | | | | | (L) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500 | | | | | | (M) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (195,585) | | | | | | (13,855) | | | | | | (5,163) | | | | | | (A) | | | | | | — | | | | | | (C) | | | | | | (2,518) | | | | | | (F) | | | | | | (200,959) | | | | | | — | | | | | | | | | | | | (200,959) | | | | | | — | | | | | | | | | | | | (200,959) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,307 | | | | | | (H) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,855 | | | | | | (K) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity (deficit)
|
| | | | (184,473) | | | | | | (13,854) | | | | | | (3,141) | | | | | | | | | | | | 40,150 | | | | | | | | | | | | 194,860 | | | | | | | | | | | | 33,542 | | | | | | (6,044) | | | | | | | | | | | | 27,498 | | | | | | (6,043) | | | | | | | | | | | | 21,455 | | |
Total liabilities, temporary equity and shareholders’ equity (deficit)
|
| | | $ | 19,842 | | | | | $ | 20,520 | | | | | $ | (2,434) | | | | | | | | | | | $ | 40,150 | | | | | | | | | | | $ | (11,250) | | | | | | | | | | | $ | 66,828 | | | | | $ | (6,044) | | | | | | | | | | | $ | 60,784 | | | | | $ | (6,043) | | | | | | | | | | | $ | 54,741 | | |
|
| | |
TriSalus
Historical |
| |
MTAC
Historical |
| |
Transaction
Adjustments (Assuming No Additional Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming No Additional Redemptions) |
| |
Transaction
Adjustments (Assuming 50% of Maximum Redemptions) |
| |
Pro Forma
Combined (Assuming 50% of Maximum Redemptions) |
| |
Transaction
Adjustments (Assuming Maximum Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||||||||
Revenue
|
| | | $ | 2,984 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 2,984 | | | | | $ | — | | | | | $ | 2,984 | | | | | $ | — | | | | | $ | 2,984 | | |
Cost of goods sold
|
| | | | 662 | | | | | | — | | | | | | — | | | | | | | | | | | | 662 | | | | | | — | | | | | | 662 | | | | | | — | | | | | | 662 | | |
Gross profit
|
| | | | 2,322 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,322 | | | | | | — | | | | | | 2,322 | | | | | | — | | | | | | 2,322 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 5,642 | | | | | | — | | | | | | — | | | | | | | | | | | | 5,642 | | | | | | — | | | | | | 5,642 | | | | | | — | | | | | | 5,642 | | |
Sales and marketing
|
| | | | 3,249 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,249 | | | | | | — | | | | | | 3,249 | | | | | | — | | | | | | 3,249 | | |
General and administrative
|
| | | | 3,552 | | | | | | 843 | | | | | | — | | | | | | | | | | | | 4,395 | | | | | | — | | | | | | 4,395 | | | | | | — | | | | | | 4,395 | | |
Loss from operations
|
| | | | (10,121) | | | | | | (843) | | | | | | — | | | | | | | | | | | | (10,964) | | | | | | — | | | | | | (10,964) | | | | | | — | | | | | | (10,964) | | |
Interest income
|
| | | | 35 | | | | | | 157 | | | | | | (157) | | | | | | (AA) | | | | | | 35 | | | | | | — | | | | | | 35 | | | | | | — | | | | | | 35 | | |
Interest expense
|
| | | | (5) | | | | | | — | | | | | | — | | | | | | | | | | | | (5) | | | | | | — | | | | | | (5) | | | | | | — | | | | | | (5) | | |
Loss on equity issuance
|
| | | | (584) | | | | | | — | | | | | | — | | | | | | | | | | | | (584) | | | | | | — | | | | | | (584) | | | | | | — | | | | | | (584) | | |
Change in fair value of warrant and tranche liabilities
|
| | | | 2,421 | | | | | | 265 | | | | | | (167) | | | | | | (BB) | | | | | | 98 | | | | | | — | | | | | | 98 | | | | | | — | | | | | | 98 | | |
| | | | | | | | | | | | | | | | | (2,421) | | | | | | (CC) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income and expense, net
|
| | | | (19) | | | | | | — | | | | | | — | | | | | | | | | | | | (19) | | | | | | — | | | | | | (19) | | | | | | — | | | | | | (19) | | |
(Loss) income before income taxes
|
| | | | (8,273) | | | | | | (421) | | | | | | (2,745) | | | | | | | | | | | | (11,439) | | | | | | — | | | | | | (11,439) | | | | | | — | | | | | | (11,439) | | |
Income tax expense
|
| | | | (5) | | | | | | 27 | | | | | | — | | | | | | | | | | | | 22 | | | | | | — | | | | | | 22 | | | | | | — | | | | | | 22 | | |
Net (loss) income
|
| | | $ | (8,268) | | | | | $ | (448) | | | | | $ | (2,745) | | | | | | | | | | | $ | (11,461) | | | | | $ | — | | | | | $ | (11,461) | | | | | $ | — | | | | | $ | (11,461) | | |
Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A common stock, basic and diluted
|
| | | | | | | | | | 1,953,422 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share, Class A common stock
|
| | | | | | | | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class B common stock, basic and diluted
|
| | | | | | | | | | 6,250,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share, Class B common stock
|
| | | | | | | | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of common stock, basic and diluted
|
| | | | 16,166,581 | | | | | | | | | | | | | | | | | | | | | | | | 24,082,294 | | | | | | | | | | | | 23,509,897 | | | | | | | | | | | | 22,937,500 | | |
Basic and diluted net loss per share, common stock
|
| | | $ | (0.57) | | | | | | | | | | | | | | | | | | | | | | | $ | (0.59) | | | | | | | | | | | $ | (0.61) | | | | | | | | | | | $ | (0.62) | | |
| | |
TriSalus
Historical |
| |
MTAC
Historical |
| |
Subsequent
Event Adjustments |
| | | | | | | |
Transaction
Adjustments (Assuming No Additional Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming No Additional Redemptions) |
| |
Transaction
Adjustments (Assuming 50% of Maximum Redemptions) |
| |
Pro Forma
Combined (Assuming 50% of Maximum Redemptions) |
| |
Transaction
Adjustments (Assuming Maximum Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 12,398 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 12,398 | | | | | $ | — | | | | | $ | 12,398 | | | | | $ | — | | | | | $ | 12,398 | | |
Cost of goods sold
|
| | | | 2,258 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,258 | | | | | | — | | | | | | 2,258 | | | | | | — | | | | | | 2,258 | | |
Gross profit
|
| | | | 10,140 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 10,140 | | | | | | — | | | | | | 10,140 | | | | | | — | | | | | | 10,140 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 21,358 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 21,358 | | | | | | — | | | | | | 21,358 | | | | | | — | | | | | | 21,358 | | |
Sales and marketing
|
| | | | 12,738 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 12,738 | | | | | | — | | | | | | 12,738 | | | | | | — | | | | | | 12,738 | | |
General and administrative
|
| | | | 12,483 | | | | | | 2,746 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 15,229 | | | | | | — | | | | | | 15,229 | | | | | | — | | | | | | 15,229 | | |
Loss from operations
|
| | | | (36,439) | | | | | | (2,746) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (39,185) | | | | | | — | | | | | | (39,185) | | | | | | — | | | | | | (39,185) | | |
Interest income
|
| | | | 180 | | | | | | 3,019 | | | | | | — | | | | | | | | | | | | (3,019) | | | | | | (EE) | | | | | | 180 | | | | | | — | | | | | | 180 | | | | | | — | | | | | | 180 | | |
Interest expense
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (1) | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
Change in fair value of warrant and tranche liabilities
|
| | | | (2,186) | | | | | | 5,837 | | | | | | — | | | | | | | | | | | | (3,667) | | | | | | (FF) | | | | | | 2,192 | | | | | | — | | | | | | 2,192 | | | | | | — | | | | | | 2,192 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,208 | | | | | | (GG) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on equity issuance
|
| | | | (8,312) | | | | | | — | | | | | | (3,141) | | | | | | (DD) | | | | | | — | | | | | | | | | | | | (11,453) | | | | | | — | | | | | | (11,453) | | | | | | — | | | | | | (11,453) | | |
Other income and expense, net
|
| | | | (420) | | | | | | — | | | | | | — | | | | | | | | | | | | (22) | | | | | | (GG) | | | | | | (5,077) | | | | | | — | | | | | | (5,077) | | | | | | — | | | | | | (5,077) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (8,382) | | | | | | (HH) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,440 | | | | | | (II) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,307 | | | | | | (JJ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes
|
| | | | (47,178) | | | | | | 6,110 | | | | | | (3,141) | | | | | | | | | | | | (9,135) | | | | | | | | | | | | (53,344) | | | | | | — | | | | | | (53,344) | | | | | | — | | | | | | (53,344) | | |
Income tax expense
|
| | | | 9 | | | | | | 571 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 580 | | | | | | — | | | | | | 580 | | | | | | — | | | | | | 580 | | |
Net (loss) income
|
| | | $ | (47,187) | | | | | $ | 5,539 | | | | | $ | (3,141) | | | | | | | | | | | $ | (9,135) | | | | | | | | | | | $ | (53,924) | | | | | $ | — | | | | | $ | (53,924) | | | | | $ | — | | | | | $ | (53,924) | | |
Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A common stock, basic and diluted
|
| | | | | | | | | | 23,358,326 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share, Class A common stock
|
| | | | | | | | | $ | 0.19 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class B common stock, basic and diluted
|
| | | | | | | | | | 6,250,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share, Class B common stock
|
| | | | | | | | | $ | 0.19 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of common stock, basic and diluted
|
| | | | 12,526,248 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24,082,294 | | | | | | | | | | | | 23,509,897 | | | | | | | | | | | | 22,937,500 | | |
Basic and diluted net loss per share, common stock
|
| | | $ | (3.99) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (2.37) | | | | | | | | | | | $ | (2.43) | | | | | | | | | | | $ | (2.49) | | |
| | |
Amount
|
| |||
Total MTAC transaction costs and promissory and extension notes settled on the Closing Date
|
| | | $ | 8,643 | | |
Less: Portion settled by Sponsor
|
| | | | (2,643) | | |
MTAC transaction costs and promissory notes paid via MTAC cash
|
| | | $ | 6,000 | | |
| | |
Amount
|
| |||
Total MTAC transaction costs and promissory notes settled on the Closing Date
|
| | | $ | 8,643 | | |
Less: MTAC promissory notes outstanding as of 3/31/23 and settled on the Closing Date
|
| | | | (1,359) | | |
Less: MTAC extension note outstanding as of 3/31/23 and settled on the Closing Date
|
| | | | (156) | | |
Less: MTAC transaction costs related to Business Combination accrued as of 3/31/23
and paid on the Closing Date |
| | | | (905) | | |
Less: MTAC transaction costs related to prior transaction accrued as of 3/31/23 and paid on the Closing Date
|
| | | | (359) | | |
MTAC transaction costs expensed on the Closing Date
|
| | | $ | 5,864 | | |
| | |
Amount
|
| |||
Sponsor non-cash contribution from payment of MTAC transaction costs on behalf of
MTAC |
| | | $ | 2,643 | | |
Plus: Waiver of deferred underwriting fee
|
| | | | 8,750 | | |
Less: MTAC transaction costs expensed on the Closing Date
|
| | | | (5,864) | | |
MTAC transaction costs – additional paid in capital adjustment
|
| | | $ | 5,529 | | |
| | |
Number of Shares
|
| |||
Sponsor Earnout Shares
|
| | | | 3,125,000 | | |
Stock Options (formerly TriSalus Options)
|
| | | | 1,566,037 | | |
Public Warrants
|
| | | | 8,333,333 | | |
Private Placement Warrants
|
| | | | 4,933,333 | | |
Convertible Preferred Stock
|
| | | | 4,015,002 | | |
Additional MTAC Warrants (adjustment (L))
|
| | | | 1,000,000 | | |
| | |
For the Three Months
Ended March 31, 2023 |
| |
For the Year Ended
December 31, 2021 |
| ||||||||||||||||||||||||||||||
| | |
No
Additional Redemption Scenario |
| |
50% of
Maximum Redemption Scenario |
| |
Maximum
Redemption Scenario |
| |
No
Additional Redemption Scenario |
| |
50% of
Maximum Redemption Scenario |
| |
Maximum
Redemption Scenario |
| ||||||||||||||||||
Numerator | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net loss – basic
and diluted |
| | | $ | (11,461) | | | | | $ | (11,461) | | | | | $ | (11,461) | | | | | $ | (53,924) | | | | | $ | (53,924) | | | | | $ | (53,924) | | |
Less: Annual 8%
cumulative dividend for Convertible Preferred Shareholders |
| | | | (803) | | | | | | (803) | | | | | | (803) | | | | | | (3,212) | | | | | | (3,212) | | | | | | (3,212) | | |
Less: Deemed dividend related to Series B-2 preferred stock down round provision (adjustment (A))
|
| | | | (2,022) | | | | | | (2,022) | | | | | | (2,022) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to common Stockholder
|
| | | | (14,286) | | | | | | (14,286) | | | | | | (14,286) | | | | | | (57,136) | | | | | | (57,136) | | | | | | (57,136) | | |
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted
average shares of common stock outstanding – basic and diluted (1) |
| | | | 24,082,294 | | | | | | 23,509,897 | | | | | | 22,937,500 | | | | | | 24,082,294 | | | | | | 23,509,897 | | | | | | 22,937,500 | | |
Pro forma basic and diluted net loss per share(1)
|
| | | $ | (0.59) | | | | | | (0.61) | | | | | $ | (0.62) | | | | | $ | (2.37) | | | | | | (2.43) | | | | | $ | (2.49) | | |
As of and for the Three Months Ended March 31, 2023
(in thousands, except share and per share data) |
| |
MTAC
(Historical) |
| |
TriSalus
(Historical) |
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming 50% Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| |||||||||||||||
Book value per share(1)
|
| | | $ | 0.77 | | | | | $ | (10.28) | | | | | $ | 1.39 | | | | | $ | 1.17 | | | | | $ | 0.94 | | |
Net loss per share – basic and diluted
|
| | | | — | | | | | $ | (0.57) | | | | | $ | (0.59) | | | | | $ | (0.61) | | | | | $ | (0.62) | | |
Weighted-average shares outstanding – basic and diluted
|
| | | | — | | | | | | 16,166,581 | | | | | | 24,082,294 | | | | | | 23,509,897 | | | | | | 22,937,500 | | |
Net loss per redeemable Class A Common Stock – basic and diluted
|
| | | $ | (0.05) | | | | | | | ||||||||||||||||||||
Weighted-average redeemable Class A Common
Stock outstanding – basic and diluted |
| | | | 1,953,422 | | | | | | | ||||||||||||||||||||
Net loss per Class B Common Stock – basic and
diluted |
| | | $ | (0.05) | | | | | | | ||||||||||||||||||||
Weighted-average Class B Common Stock outstanding – basic and diluted
|
| | | | 6,250,000 | | | | | | |
As of and for the Year Ended December 31, 2022
(in thousands, except share and per share data) |
| |
MTAC
(Historical) |
| |
TriSalus
(Historical) |
| |
Pro Forma
Combined (Assuming No Additional Redemptions) |
| |
Pro Forma
Combined (Assuming 50% of Maximum Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| |||||||||||||||
Net loss per share – basic and diluted
|
| | | | — | | | | | $ | (3.99) | | | | | $ | (2.37) | | | | | $ | (2.43) | | | | | $ | (2.49) | | |
Weighted-average shares outstanding – basic and diluted
|
| | | | — | | | | | | 12,526,248 | | | | | | 24,082,294 | | | | | | 23,509,897 | | | | | | 22,937,500 | | |
Net income per redeemable Class A Common Stock – basic and diluted
|
| | | $ | 0.19 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Weighted-average redeemable Class A Common Stock outstanding – basic and diluted
|
| | | | 23,358,326 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net income per Class B Common Stock – basic and diluted
|
| | | $ | 0.19 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Weighted-average Class B Common Stock outstanding – basic and diluted
|
| | | | 6,250,000 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | |
Existing Charter / Existing Bylaws
|
| |
Proposed Charter / Combined Company Bylaws
|
|
Corporate Name | | | The name of the corporation is MedTech Acquisition Corporation | | | The name of the corporation is TriSalus Life Sciences, Inc. | |
Authorized Share Capital
|
| | The Existing Charter provides that the total number of authorized shares of all classes of capital stock is 111,000,000 shares, each with a par value of $0.0001, consisting of (a) 110,000,000 shares of Common Stock, including (i) 100,000,000 shares of Class A Common Stock, and (ii) 10,000,000 shares of Class B Common Stock, and (b) 1,000,000 shares of preferred stock. | | | The Proposed Charter will authorize the issuance of up to (i) 400,000,000 shares of a single class of Combined Company Common Stock, par value $0.0001 per share, and (ii) 15,000,000 shares of preferred stock, par value $0.0001 per share. | |
Class A Common Stock
|
| | The Existing Charter authorizes 110,000,000 shares of Class A Common Stock. | | | Upon the Proposed Charter becoming effective, each issued and outstanding share of Class A Common Stock and Class B Common Stock shall automatically be reclassified, redesignated and changed into one validly issued, fully paid and non-assessable share of Combined Company Common Stock. | |
| | | Under the Existing Charter, holders of Class A Common Stock have no conversion, preemptive or other subscription rights and there are no sinking fund provisions, except that public stockholders have the right to have their shares of Class A Common Stock redeemed in connection with an initial business combination. | | | Holders of Combined Company Common Stock will have no conversion, preemptive or other subscription rights and there will be no sinking fund or redemption provisions applicable to the Combined Company Common Stock. | |
Class B Common Stock | | | The Existing Charter authorizes 10,000,000 shares of Class B Common Stock. Under the Existing Charter, shares of Class B Common Stock will automatically convert into shares of Class A Common Stock on a one-to-one basis on the closing of an initial business combination or at any time and from time to time at the option of the holder thereof prior to an initial business combination. | | | None. | |
| | |
Existing Charter / Existing Bylaws
|
| |
Proposed Charter / Combined Company Bylaws
|
|
Voting Power | | | Except as otherwise required by law, the Existing Charter or as otherwise provided in any certificate of designation for any series of preferred stock, the holders of Class A Common Stock and Class B Common Stock possess all voting power for the election of our directors and any other matter properly submitted to a vote of the stockholders. Holders of Class A Common Stock and Class B Common Stock are entitled to one vote per share on each matter properly submitted to the stockholders of MTAC on which the holders of Class A and Class B Common Stock are entitled to vote. | | | Except as otherwise required by law, the Proposed Charter or as otherwise provided in any certificate of designation for any series of preferred stock, the holders of Combined Company Common Stock will possess all voting power for the election of Combined Company directors and all other matters requiring stockholder action. Holders of Combined Company Common Stock will be entitled to one vote per share on matters to be voted on by stockholders. | |
| | | Currently, the Board is divided into two classes, each of which will generally serve for a term of two years with only one class of directors being elected at each annual meeting. | | | Under the Proposed Charter, the Combined Company Board will be divided into three classes, each of which will generally serve for a term of three years with only one class of directors being elected in each year. | |
Removal of Directors | | | Under the Existing Charter any or all of the directors may be removed from office at any time, but only for cause and only by the affirmative vote of holders of a majority of the voting power of all then outstanding shares of capital stock of MTAC. | | | Under the Proposed Charter, any individual director or the entire board of directors may be removed from office with cause by the affirmative vote of the holders of at least 662∕3% of the voting power of all the then-outstanding shares of the capital stock of the Combined Company entitled to vote generally at an election of directors. | |
Amendment of Voting Threshold for Charter Amendment | | | Under the Existing Charter, all matters subject to a stockholder vote, except for amendments to Article IX (Business Combination Requirements; Existence), require the affirmative vote of the holders of a majority of the outstanding Common Stock entitled to vote thereon. Amendment of Article IX of the Existing Charter requires the affirmative vote of the holders of at least 65% of all then outstanding shares of capital stock of MTAC. | | | The Proposed Charter will require the affirmative vote of the holders of at least 662∕3% of the voting power of all then-outstanding Combined Company Common Stock entitled to vote to alter, amend or appeal Articles V (Board of Directors), VI (Limited Liability; Indemnification), VII (Forum), VIII (Corporate Opportunity) and IX (Miscellaneous) of the Proposed Charter. | |
Amendment of Voting Threshold for Bylaws Amendment | | | Under the Existing Bylaws, any amendment to the Existing Bylaws requires the affirmative vote of either (a) a majority of the Board or (b) holders of at least a majority of the voting power (or 2/3 with respect | | | The Combined Company Bylaws will require the affirmative vote of the holders of at least 662∕3% of the voting power of all then-outstanding shares of the capital stock of the Combined Company entitled to vote, | |
| | |
Existing Charter / Existing Bylaws
|
| |
Proposed Charter / Combined Company Bylaws
|
|
| | | to any amendments of Article VIII (Indemnification)) of all outstanding shares of capital stock entitled to vote. | | | voting together as a single class. | |
Liquidation, Dissolution and Winding Up | | | Subject to applicable law and the rights, if any, of holders of outstanding preferred stock, in the event of MTAC’s voluntary or involuntary liquidation, dissolution or winding-up, after payment or provision for payment of the debts and other liabilities of MTAC, the holders of shares of Common Stock shall be entitled to receive all the remaining assets available for distribution to its stockholders, ratably in proportion to the number of shares of Class A Common Stock (on an as converted basis with respect to the Class B Common Stock) held by them. | | | None. | |
Duration of Existence | | | The Existing Charter provides that if MTAC does not consummate an initial business combination by September 22, 2023 (or such earlier date as determined by the Board), it will be required to dissolve and liquidate the Trust Account by returning the then remaining funds to public stockholders. | | | The Proposed Charter deletes the liquidation provision in the Existing Charter and retains the default of perpetual existence under the DGCL. | |
Provisions Specific to a Blank Check Company | | | Under the Existing Charter, Article IX sets forth various provisions related to our operations as a blank check company prior to the consummation of an initial business combination. | | | The Proposed Charter deletes the provisions previously included as Article IX in the Existing Charter in their entirety because, upon consummation of the Business Combination, MTAC will cease to be a blank check company. In addition, the provisions requiring that the proceeds from the IPO be held in the Trust Account until an initial business combination or the liquidation of MTAC and the terms governing MTAC’s consummation of an initial business combination will be deleted because they will no longer be applicable following the Business Combination. | |
Name
|
| |
Age
|
| |
Position
|
|
Karim Karti | | |
54
|
| | Chairman | |
Christopher C. Dewey | | |
79
|
| | Chief Executive Officer and Director | |
David J. Matlin | | |
62
|
| | Chief Financial Officer and Director | |
Robert H. Weiss | | |
65
|
| |
Chief Administrative Officer and Secretary
|
|
Martin Roche, MD | | |
57
|
| | Director | |
Thierry Thaure | | |
61
|
| | Director | |
Manuel Aguero | | |
61
|
| | Director | |
David L. Treadwell | | |
68
|
| | Director | |
Name
|
| |
Age*
|
| |
Position
|
|
Executive Officers | | | | | | | |
Mary Szela | | |
60
|
| | Chief Executive Officer, President; Director | |
Sean Murphy | | |
70
|
| | Chief Financial Officer; Director | |
Steven Katz | | |
48
|
| | Chief Medical Officer | |
Bryan Cox | | |
61
|
| | Chief Scientific and Manufacturing Officer | |
Jennifer Stevens | | |
62
|
| | Chief Regulatory Officer | |
Richard Marshak | | |
64
|
| |
Senior Vice President, Corporate Development & Strategy
|
|
James Alecxih | | |
58
|
| | President, Device Technology | |
Non-Employee Directors | | | | | | | |
Mats Wahlström(1)(3) | | |
68
|
| | Chairman of the Board | |
Andrew von Eschenbach(3)(4) | | |
81
|
| | Director | |
George Kelly Martin(1)(2) | | |
64
|
| | Director | |
David J. Matlin(1)(3) | | |
62
|
| | Director | |
Arjun Desai(2)(4) | | |
42
|
| | Director | |
Kerry Hicks(2)(3) | | |
63
|
| | Director | |
Anil Singhal(2)(4) | | |
71
|
| | Director | |
Name, Principal Position
|
| |
Fiscal
Year |
| |
Salary(1)
|
| |
Bonus
|
| |
Stock
Awards |
| |
Option
Awards(2) |
| |
Non-Equity
Incentive Plan Compensation(3) |
| |
All
Other Compensation(4) |
| |
Total
|
| ||||||||||||||||||||||||
Mary Szela
CEO and President |
| | | | 2022 | | | | | | 463,630 | | | | | | — | | | | | | — | | | | | | 52,841 | | | | | | — | | | | | | 3,612 | | | | | | 520,083 | | |
Jennifer Stevens
Chief Regulatory Officer |
| | | | 2022 | | | | | | 398,670 | | | | | | — | | | | | | — | | | | | | 22,032 | | | | | | — | | | | | | 40,920 | | | | | | 461,622 | | |
Steven Katz
Chief Medical Officer |
| | | | 2022 | | | | | | 468,197 | | | | | | — | | | | | | — | | | | | | 85,720 | | | | | | — | | | | | | 39,700 | | | | | | 593,617 | | |
| | |
Option Awards
|
| |||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |||||||||||||||
Mary Szela
|
| | | | 01/30/18 | | | | | | 7,200,000 | | | | | | — | | | | | $ | 0.03 | | | | | | 01/29/28 | | |
| | | 10/06/20 | | | | | | 379,166 | | | | | | 320,834(1) | | | | | $ | 0.01 | | | | | | 10/05/30 | | | ||
| | | 04/21/21 | | | | | | 4,100,000 | | | | | | — | | | | | $ | 0.01 | | | | | | 04/20/31 | | | ||
| | | 11/03/21 | | | | | | 2,369,791 | | | | | | 6,380,209(2) | | | | | $ | 0.06 | | | | | | 11/02/31 | | | ||
| | | 04/20/22 | | | | | | — | | | | | | 2,250,000(3) | | | | | $ | 0.06 | | | | | | 04/19/32 | | | ||
Steven Katz
|
| | | | 07/14/14 | | | | | | 24,000 | | | | | | — | | | | | $ | 0.04 | | | | | | 07/13/24 | | |
| | | 05/17/16 | | | | | | 24,000 | | | | | | — | | | | | $ | 0.09 | | | | | | 05/16/26 | | | ||
| | | 01/18/17 | | | | | | 100,000 | | | | | | — | | | | | $ | 0.09 | | | | | | 01/17/27 | | | ||
| | | 04/18/18 | | | | | | 100,000 | | | | | | — | | | | | $ | 0.03 | | | | | | 04/17/28 | | | ||
| | | 01/22/19 | | | | | | 93,750 | | | | | | 6,250(4) | | | | | $ | 0.03 | | | | | | 01/21/29 | | | ||
| | | 10/06/20 | | | | | | 2,632,500 | | | | | | 2,047,500(5) | | | | | $ | 0.01 | | | | | | 10/05/30 | | | ||
| | | 11/03/21 | | | | | | 358,041 | | | | | | 963,959(6) | | | | | $ | 0.06 | | | | | | 11/02/31 | | | ||
| | | 04/20/22 | | | | | | — | | | | | | 3,650,000(7) | | | | | $ | 0.06 | | | | | | 04/19/32 | | | ||
Jennifer Stevens
|
| | | | 04/21/21 | | | | | | 93,750 | | | | | | 843,750(8) | | | | | $ | 0.01 | | | | | | 04/20/31 | | |
| | | 04/20/22 | | | | | | — | | | | | | 1,000,000(9) | | | | | $ | 0.06 | | | | | | 04/19/32 | | |
Name
|
| |
Cash
|
| |
Option Awards
($)(1) |
| |
All Other
Compensation |
| |
Total ($)
|
| ||||||||||||
Simone Song
|
| | | $ | 40,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 50,172 | | |
John L. Tullis
|
| | | $ | 50,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 60,172 | | |
Gene McGrevin
|
| | | $ | 40,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 50,172 | | |
Kerry Hicks
|
| | | $ | 42,500 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 57,132 | | |
Diane Parks
|
| | | $ | 40,000 | | | | | $ | 8,137 | | | | | $ | — | | | | | $ | 48,137 | | |
Anil Singhal
|
| | | $ | 30,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 40,172 | | |
Mats Wahlström
|
| | | $ | 150,000 | | | | | $ | 78,056 | | | | | $ | — | | | | | $ | 228,056 | | |
Sean Murphy
|
| | | $ | 47,500 | | | | | $ | 122,067 (2) | | | | | $ | 207,462(3) | | | | | $ | 377,029 (3) | | |
Name
|
| |
Shares Underlying
Options Outstanding (Vested) at Fiscal Year End |
| |
Shares Underlying
Options Outstanding (Unvested) at Fiscal Year End |
| ||||||
Simone Song
|
| | | | 259,165 | | | | | | 520,835 | | |
John L. Tullis
|
| | | | 259,165 | | | | | | 520,835 | | |
Gene McGrevin
|
| | | | 259,165 | | | | | | 520,835 | | |
Kerry Hicks
|
| | | | 248,749 | | | | | | 731,251 | | |
Diane Parks
|
| | | | 363,541 | | | | | | 336,459 | | |
Anil Singhal
|
| | | | 344,582 | | | | | | 435,418 | | |
Mats Wahlström
|
| | | | 1,407,897 | | | | | | 4,092,103 | | |
Sean Murphy
|
| | | | 172,916 | | | | | | 5,527,084 (1) | | |
| | |
Pre-Business Combination
|
| |
Post-Business Combination
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Assuming No Additional
Redemptions |
| |
Assuming 50% of Maximum
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
% of Outstanding Common Stock |
| |
Number of
Share Beneficially Owned |
| |
Approximate
% of Combined Company Common Stock |
| |
Number of
Share Beneficially Owned |
| |
Approximate
% of Combined Company Common Stock |
| |
Number of
Share Beneficially Owned |
| |
Approximate
% of Combined Company Common Stock |
| ||||||||||||||||||||||||
Pre-Business Combination
Executive Officers and Directors |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Christopher C. Dewey(2)
|
| | | | 6,250,000 | | | | | | 84.5% | | | | | | 10,095,833 | | | | | | 32.3% | | | | | | 10,095,833 | | | | | | 32.9% | | | | | | 10,095,833 | | | | | | 33.6% | | |
David J. Matlin(2)
|
| | | | 6,250,000 | | | | | | 84.5% | | | | | | 10,095,833 | | | | | | 32.3% | | | | | | 10,095,833 | | | | | | 32.9% | | | | | | 10,095,833 | | | | | | 33.6% | | |
Robert H. Weiss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Karim Karti
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Martin W. Roche, MD
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Thierry Thaure
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Manny Aguero(14)
|
| | | | — | | | | | | — | | | | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | |
David Treadwell
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | |
All executive officers and directors as a group (eight individuals)
|
| | | | 6,250,000 | | | | | | 84.5% | | | | | | 10,245,833 | | | | | | 32.8% | | | | | | 10,245,833 | | | | | | 33.4% | | | | | | 10,245,833 | | | | | | 34.1% | | |
Post-Business Combination
Executive Officers and Directors |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mary Szela(3)
|
| | | | — | | | | | | — | | | | | | 653,378 | | | | | | 2.1% | | | | | | 653,378 | | | | | | 2.1% | | | | | | 653,378 | | | | | | 2.1% | | |
Sean Murphy(4)
|
| | | | — | | | | | | — | | | | | | 559,036 | | | | | | 1.8% | | | | | | 559,036 | | | | | | 1.8% | | | | | | 559,036 | | | | | | 1.9% | | |
Steven Katz, MD, FACS(5)
|
| | | | — | | | | | | — | | | | | | 126,988 | | | | | | * | | | | | | 126,988 | | | | | | * | | | | | | 126,988 | | | | | | * | | |
Bryan Cox, Ph.D.(6)
|
| | | | — | | | | | | — | | | | | | 69,712 | | | | | | * | | | | | | 69,712 | | | | | | * | | | | | | 69,712 | | | | | | * | | |
Richard Marshak, VMD(7)
|
| | | | — | | | | | | — | | | | | | 42,132 | | | | | | * | | | | | | 42,132 | | | | | | * | | | | | | 42,132 | | | | | | * | | |
Jennifer Stevens(8)
|
| | | | — | | | | | | — | | | | | | 31,319 | | | | | | * | | | | | | 31,319 | | | | | | * | | | | | | 31,319 | | | | | | * | | |
Mats Wahlström(9)
|
| | | | — | | | | | | — | | | | | | 2,726,741 | | | | | | 8.7% | | | | | | 2,726,741 | | | | | | 8.9% | | | | | | 2,726,741 | | | | | | 9.0% | | |
Andrew von Eschenbach
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
George Kelly Martin
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David J. Matlin(2)
|
| | | | 6,250,000 | | | | | | 84.5% | | | | | | 10,095,833 | | | | | | 32.3% | | | | | | 10,095,833 | | | | | | 32.9% | | | | | | 10,095,833 | | | | | | 33.6% | | |
Arjun “JJ” Desai
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anil Singhal
|
| | | | — | | | | | | — | | | | | | 19,708 | | | | | | * | | | | | | 19,708 | | | | | | * | | | | | | 19,708 | | | | | | * | | |
Kerry Hicks(13)
|
| | | | — | | | | | | — | | | | | | 2,337,593 | | | | | | 7.5% | | | | | | 2,337,593 | | | | | | 7.6% | | | | | | 2,337,593 | | | | | | 7.8% | | |
All executive officers and directors as a group (13 individuals)
|
| | | | | | | | | | | | | | | | 16,662,440 | | | | | | 53.3% | | | | | | 16,662,440 | | | | | | 54.3% | | | | | | 16,662,440 | | | | | | 55.3% | | |
| | |
Pre-Business Combination
|
| |
Post-Business Combination
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Assuming No Additional
Redemptions |
| |
Assuming 50% of Maximum
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
% of Outstanding Common Stock |
| |
Number of
Share Beneficially Owned |
| |
Approximate
% of Combined Company Common Stock |
| |
Number of
Share Beneficially Owned |
| |
Approximate
% of Combined Company Common Stock |
| |
Number of
Share Beneficially Owned |
| |
Approximate
% of Combined Company Common Stock |
| ||||||||||||||||||||||||
Five Percent or More Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
MedTech Acquisition Sponsor LLC(2)
|
| | | | 6,250,000 | | | | | | 84.5% | | | | | | 9,995,833 | | | | | | 32.0% | | | | | | 9,995,833 | | | | | | 32.6% | | | | | | 9,995,833 | | | | | | 33.2% | | |
Frankenius Equity AB(10)
|
| | | | — | | | | | | — | | | | | | 6,232,348 | | | | | | 20.0% | | | | | | 6,232,348 | | | | | | 20.3% | | | | | | 6,232,348 | | | | | | 20.7% | | |
Lord Alpha Investments
Limited(11) |
| | | | — | | | | | | — | | | | | | 1,580,847 | | | | | | 5.0% | | | | | | 1,580,847 | | | | | | 5.2% | | | | | | 1,580,847 | | | | | | 5.3% | | |
Magnetar Financial LLC(12)
|
| | | | 700,005 | | | | | | 9.5% | | | | | | 700,005 | | | | | | 2.2% | | | | | | 700,005 | | | | | | 2.3% | | | | | | 700,005 | | | | | | 2.3% | | |
| | |
Page
|
| |||
UNAUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
| | |
Page
|
| |||
AUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | |
| | |
Page
|
| |||
UNAUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-50 | | | |
| | | | F-51 | | | |
| | | | F-52 | | | |
| | | | F-53 | | | |
| | | | F-54 | | |
| | |
Page
|
| |||
AUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 136,798 | | | | | $ | 153,563 | | |
Prepaid expenses
|
| | | | 164,086 | | | | | | 206,329 | | |
Total current assets
|
| | | | 300,884 | | | | | | 359,892 | | |
Cash and investments held in Trust Account
|
| | | | 20,219,328 | | | | | | 19,827,884 | | |
TOTAL ASSETS
|
| | | $ | 20,520,212 | | | | | $ | 20,187,776 | | |
LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE
REDEMPTION AND STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 1,593,764 | | | | | $ | 1,442,941 | | |
Due to stockholders
|
| | | | — | | | | | | 48,135 | | |
Income taxes payable
|
| | | | 54,972 | | | | | | 27,854 | | |
Extension Note
|
| | | | 156,274 | | | | | | 39,068 | | |
Convertible Promissory Note – related party
|
| | | | 1,500,000 | | | | | | 1,341,000 | | |
Promissory note – related party
|
| | | | 1,359,222 | | | | | | 944,000 | | |
Total current liabilities
|
| | | | 4,664,232 | | | | | | 3,842,998 | | |
Warrant liabilities
|
| | | | 796,000 | | | | | | 1,061,334 | | |
Deferred underwriting fee payable
|
| | | | 8,750,000 | | | | | | 8,750,000 | | |
TOTAL LIABILITIES
|
| | | | 14,210,232 | | | | | | 13,654,332 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 1,953,422 shares at $10.32 and $10.14 per share redemption value as of March 31, 2023 and December 31, 2022, respectively
|
| | | | 20,164,356 | | | | | | 19,800,030 | | |
STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Preferred stock, par value $0.0001 per share; 1,000,000 shares authorized, none issued and outstanding as of March 31, 2023 and December 31, 2022
|
| | | | — | | | | | | — | | |
Class A common stock, par value $0.0001 per share; 100,000,000 shares authorized, none issued and outstanding as of March 31, 2023 and December 31, 2022
|
| | | | — | | | | | | — | | |
Class B common stock, par value $0.0001 per share; 10,000,000 shares
authorized; 6,250,000 shares issued and outstanding as of March 31, 2023 and December 31, 2022 |
| | | | 625 | | | | | | 625 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (13,855,001) | | | | | | (13,267,211) | | |
TOTAL STOCKHOLDERS’ DEFICIT
|
| | | | (13,854,376) | | | | | | (13,266,586) | | |
TOTAL LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 20,520,212 | | | | | $ | 20,187,776 | | |
| | |
For the
Three Months Ended March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
General and administrative expenses
|
| | | $ | 843,346 | | | | | $ | 669,807 | | |
Loss from operations
|
| | | | (843,346) | | | | | | (669,807) | | |
Other income: | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | 265,334 | | | | | | 3,449,332 | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 157,033 | | | | | | 57,200 | | |
Total other income
|
| | | | 422,367 | | | | | | 3,506,532 | | |
(Loss) Income before provision for income taxes
|
| | | | (420,979) | | | | | | 2,836,725 | | |
Provision for income taxes
|
| | | | (27,118) | | | | | | — | | |
Net (loss) income
|
| | | $ | (448,097) | | | | | $ | 2,836,725 | | |
Weighted average shares outstanding of Class A common stock
|
| | | | 1,953,422 | | | | | | 25,000,000 | | |
Basic and diluted net (loss) income per share, Class A common stock
|
| | | $ | (0.05) | | | | | $ | 0.09 | | |
Weighted average shares outstanding of Class B common stock
|
| | | | 6,250,000 | | | | | | 6,250,000 | | |
Basic and diluted net (loss) income per share, Class B common stock
|
| | | $ | (0.05) | | | | | $ | 0.09 | | |
| | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – January 1, 2023
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (13,267,211) | | | | | $ | (13,266,586) | | |
Investment pursuant to business combination agreement
|
| | | | — | | | | | | — | | | | | | 199,633 | | | | | | — | | | | | | 199,633 | | |
Capital Contribution by Sponsor
|
| | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
Accretion of shares of Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | (224,633) | | | | | | (139,693) | | | | | | (364,326) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (448,097) | | | | | | (448,097) | | |
Balance – March 31, 2023
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (13,855,001) | | | | | $ | (13,854,376) | | |
| | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – January 1, 2022
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (16,717,728) | | | | | $ | (16,717,103) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,836,725 | | | | | | 2,836,725 | | |
Balance – March 31, 2022
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (13,881,003) | | | | | $ | (13,880,378) | | |
| | |
For the Three Months Ended
March 31, |
| | |||||||||||
| | |
2023
|
| |
2022
|
| | | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | | | ||
Net (loss) income
|
| | | $ | (448,097) | | | | | $ | 2,836,725 | | | | ||
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
| | | | | | | | | | | | | | ||
Change in fair value of warrant liabilities
|
| | | | (265,334) | | | | | | (3,449,332) | | | | ||
Interest earned on marketable securities held in Trust Account
|
| | | | (157,033) | | | | | | (57,200) | | | | ||
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | ||
Prepaid expenses
|
| | | | 42,243 | | | | | | 29,125 | | | | ||
Income taxes payable
|
| | | | 27,118 | | | | | | — | | | | ||
Due to shareholders
|
| | | | (48,135) | | | | | | — | | | | ||
Accounts payable and accrued expenses
|
| | | | 150,823 | | | | | | 214,728 | | | | ||
Net cash used in operating activities
|
| | | | (698,415) | | | | | | (425,954) | | | | ||
Cash Flows from Investing Activities: | | | | | | | | | | | | | | | ||
Investment of cash into Trust Account
|
| | | | (234,411) | | | | | | — | | | | ||
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | — | | | | | | 11,000 | | | | ||
Net cash (used in) provided by investing activities
|
| | | | (234,411) | | | | | | 11,000 | | | | ||
Cash Flows from Financing Activities: | | | | | | | | | | | | | | | ||
Proceeds from promissory note – related party
|
| | | | 415,222 | | | | | | 265,000 | | | | ||
Proceeds from convertible promissory note – related party
|
| | | | 159,000 | | | | | | — | | | | ||
Proceeds from extension note
|
| | | | 117,206 | | | | | | — | | | | ||
Capital Contribution by Sponsor
|
| | | | 25,000 | | | | | | | | | | ||
Investment from TriSalus
|
| | | | 199,633 | | | | | | — | | | | ||
Net cash provided by financing activities
|
| | | | 916,061 | | | | | | 265,000 | | | | ||
Net Change in Cash
|
| | | | (16,765) | | | | | | (149,954) | | | | ||
Cash – Beginning of period
|
| | | | 153,563 | | | | | | 200,884 | | | | ||
Cash – End of period
|
| | | $ | 136,798 | | | | | $ | 50,930 | | | |
|
Class A common stock subject to possible redemption, December 31, 2021
|
| | | $ | 250,000,000 | | |
|
Less:
|
| | | | | | |
|
Redemptions of Class A common stock
|
| | | | (232,371,273) | | |
|
Plus:
|
| | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 2,093,167 | | |
|
Extension Deposit
|
| | | | 78,136 | | |
|
Class A common stock subject to possible redemption, December 31, 2022
|
| | | | 19,800,030 | | |
|
Plus:
|
| | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 364,326 | | |
|
Class A common stock subject to possible redemption, March 31, 2023
|
| | | $ | 20,164,356 | | |
| | |
For the Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net (loss) income per Share of common
stock |
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net (loss) income
|
| | | $ | (106,702) | | | | | $ | (341,395) | | | | | $ | 2,269,380 | | | | | $ | 567,345 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 1,953,422 | | | | | | 6,250,000 | | | | | | 25,000,000 | | | | | | 6,250,000 | | |
Basic and diluted net (loss) income per Share of common stock
|
| | | $ | (0.05) | | | | | $ | (0.05) | | | | | $ | 0.09 | | | | | $ | 0.09 | | |
| | |
Level
|
| |
March 31,
2023 |
| |
December 31,
2022 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and investments held in Trust Account
|
| | | | 1 | | | | | $ | 20,219,328 | | | | | $ | 19,827,884 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant Liabilities – Public Warrants
|
| | | | 2 | | | | | $ | 500,000 | | | | | $ | 666,667 | | |
Warrant Liabilities – Private Placement Warrants
|
| | | | 3 | | | | | $ | 296,000 | | | | | $ | 394,667 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price
|
| | | $ | 10.20 | | | | | $ | 10.03 | | |
Volatility
|
| | | | 5.10% | | | | | | 6.40% | | |
Term
|
| | | | 5.23 | | | | | | 5.25 | | |
Risk-free rate
|
| | | | 3.53% | | | | | | 3.91% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of December 31, 2022
|
| | | $ | 394,667 | | | | | $ | — | | | | | $ | 394,667 | | |
Change in fair value
|
| | | | (98,667) | | | | | | — | | | | | | (98,667) | | |
Fair value as of March 31, 2023
|
| | | $ | 296,000 | | | | | $ | — | | | | | $ | 296,000 | | |
| | |
Private
Placement |
| |||
Fair value as of December 31, 2021
|
| | | $ | 2,565,333 | | |
Change in fair value
|
| | | | (1,282,666) | | |
Fair value as of March 31, 2022
|
| | | $ | 1,282,667 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 153,563 | | | | | $ | 200,884 | | |
Prepaid expenses
|
| | | | 206,329 | | | | | | 325,000 | | |
Total current assets
|
| | | | 359,892 | | | | | | 525,884 | | |
Cash and investments held in Trust Account
|
| | | | 19,827,884 | | | | | | 250,007,295 | | |
TOTAL ASSETS
|
| | | $ | 20,187,776 | | | | | $ | 250,533,179 | | |
LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE
REDEMPTION AND STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 1,442,941 | | | | | $ | 1,057,616 | | |
Due to stockholders
|
| | | | 48,135 | | | | | | — | | |
Income taxes payable
|
| | | | 27,854 | | | | | | — | | |
Extension Note
|
| | | | 39,068 | | | | | | — | | |
Promissory note – related party
|
| | | | 944,000 | | | | | | 544,000 | | |
Total current liabilities
|
| | | | 2,501,998 | | | | | | 1,601,616 | | |
Warrant liabilities
|
| | | | 1,061,334 | | | | | | 6,898,666 | | |
Convertible Promissory Note – related party
|
| | | | 1,341,000 | | | | | | — | | |
Deferred underwriting fee payable
|
| | | | 8,750,000 | | | | | | 8,750,000 | | |
TOTAL LIABILITIES
|
| | | | 13,654,332 | | | | | | 17,250,282 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 1,953,422 and 25,000,000 shares at $10.14 and $10.00 per share redemption value as of December 31, 2022 and 2021, respectively
|
| | | | 19,800,030 | | | | | | 250,000,000 | | |
STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Preferred stock, par value $0.0001 per share; 1,000,000 shares authorized, none issued and outstanding as of December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
Class A common stock, par value $0.0001 per share; 100,000,000 shares authorized, none issued and outstanding as of December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
Class B common stock, par value $0.0001 per share; 10,000,000 shares authorized; 6,250,000 shares issued and outstanding as of December 31, 2022 and 2021
|
| | | | 625 | | | | | | 625 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (13,267,211) | | | | | | (16,717,728) | | |
TOTAL STOCKHOLDERS’ DEFICIT
|
| | | | (13,266,586) | | | | | | (16,717,103) | | |
TOTAL LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 20,187,776 | | | | | $ | 250,533,179 | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
General and administrative expenses
|
| | | $ | 2,746,125 | | | | | $ | 3,040,714 | | |
Loss from operations
|
| | | | (2,746,125) | | | | | | (3,040,714) | | |
Other income: | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | 5,837,332 | | | | | | 7,744,000 | | |
Interest earned on cash and investments held in Trust Account
|
| | | | 3,018,726 | | | | | | 63,997 | | |
Total other income
|
| | | | 8,856,058 | | | | | | 7,807,997 | | |
Income before provision for income taxes
|
| | | | 6,109,933 | | | | | | 4,767,283 | | |
Provision for income taxes
|
| | | | (570,854) | | | | | | — | | |
Net income
|
| | | $ | 5,539,079 | | | | | $ | 4,767,283 | | |
Weighted average shares outstanding of Class A common stock
|
| | | | 23,358,326 | | | | | | 25,000,000 | | |
Basic and diluted net income per share, Class A common stock
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
Weighted average shares outstanding of Class B common stock
|
| | | | 6,250,000 | | | | | | 6,250,000 | | |
Basic and diluted net income per share, Class B common stock
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
| | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (21,485,011) | | | | | $ | (21,484,386) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,767,283 | | | | | | 4,767,283 | | |
Balance – December 31, 2021
|
| | | | 6,250,000 | | | | | | 625 | | | | | | — | | | | | | (16,717,728) | | | | | | (16,717,103) | | |
Investment pursuant to business combination agreement
|
| | | | — | | | | | | — | | | | | | 82,741 | | | | | | — | | | | | | 82,741 | | |
Accretion for Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | (82,741) | | | | | | (2,088,562) | | | | | | (2,171,303) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,539,079 | | | | | | 5,539,079 | | |
Balance – December 31, 2022
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (13,267,211) | | | | | $ | (13,266,586) | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,539,079 | | | | | $ | 4,767,283 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | (5,837,332) | | | | | | (7,744,000) | | |
Interest earned on cash and investments held in Trust Account
|
| | | | (3,018,726) | | | | | | (63,997) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 118,671 | | | | | | 348,200 | | |
Accounts payable and accrued expenses
|
| | | | 385,325 | | | | | | 954,400 | | |
Due to stockholders
|
| | | | 48,135 | | | | | | — | | |
Income taxes payable
|
| | | | 27,854 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (2,736,994) | | | | | | (1,738,114) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash into Trust Account
|
| | | | (78,136) | | | | | | — | | |
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | 905,000 | | | | | | 60,000 | | |
Cash withdrawn from Trust Account in connection with redemptions
|
| | | | 232,371,273 | | | | | | — | | |
Net cash provided by investing activities
|
| | | | 233,198,137 | | | | | | 60,000 | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from promissory note
|
| | | | 39,068 | | | | | | — | | |
Proceeds from promissory note – related party
|
| | | | 400,000 | | | | | | 544,000 | | |
Proceeds from Convertible Promissory Note – related party
|
| | | | 1,341,000 | | | | | | — | | |
Extension capital contribution from TriSalus
|
| | | | 82,741 | | | | | | — | | |
Redemptions of Class A common stock
|
| | | | (232,371,273) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (230,508,464) | | | | | | 544,000 | | |
Net Change in Cash
|
| | | | (47,321) | | | | | | (1,134,114) | | |
Cash – Beginning of year
|
| | | | 200,884 | | | | | | 1,334,998 | | |
Cash – End of year
|
| | | $ | 153,563 | | | | | $ | 200,884 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 543,000 | | | | | $ | — | | |
|
Class A common stock subject to possible redemption, January 1, 2021
|
| | | $ | 250,000,000 | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | | | |
|
Class A common stock subject to possible redemption, December 31, 2021
|
| | | | 250,000,000 | | |
|
Less:
|
| | | | | | |
|
Redemptions of Class A common stock
|
| | | | (232,371,273) | | |
|
Plus:
|
| | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 2,093,167 | | |
|
Extension Deposit
|
| | | | 78,136 | | |
|
Class A common stock subject to possible redemption, December 31, 2022
|
| | | $ | 19,800,030 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net income per share of common stock
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 4,369,839 | | | | | $ | 1,169,240 | | | | | $ | 3,813,826 | | | | | $ | 953,457 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 23,358,326 | | | | | | 6,250,000 | | | | | | 25,000,000 | | | | | | 6,250,000 | | |
Basic and diluted net income per share of
common stock |
| | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforward
|
| | | $ | — | | | | | $ | 40,819 | | |
Organizational costs/start-up expenses
|
| | | | 1,160,666 | | | | | | 606,383 | | |
Total deferred tax assets
|
| | | | 1,160,666 | | | | | | 647,202 | | |
Valuation allowance
|
| | | | (1,160,666) | | | | | | (647,202) | | |
Deferred tax assets, net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Federal | | | | | | | | | | | | | |
Current
|
| | | $ | 570,854 | | | | | $ | — | | |
Deferred
|
| | | | (513,464) | | | | | | (625,111) | | |
State and Local | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 513,464 | | | | | | 625,111 | | |
Income tax provision
|
| | | $ | 570,854 | | | | | $ | — | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal tax benefit
|
| | | | 0.0% | | | | | | 0.0% | | |
Change in fair value of warrant liabilities
|
| | | | (20.1)% | | | | | | (34.1)% | | |
Change in valuation allowance
|
| | | | 8.4% | | | | | | 13.1% | | |
Income tax provision
|
| | | | 9.3% | | | | | | (0.0)% | | |
| | |
Level
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and investments held in Trust Account
|
| | | | 1 | | | | | $ | 19,827,884 | | | | | $ | 250,007,295 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant Liabilities – Public Warrants
|
| | | | 1 | | | | | $ | 666,667 | | | | | $ | 4,333,333 | | |
Warrant Liabilities – Private Placement Warrants
|
| | | | 3 | | | | | $ | 394,667 | | | | | $ | 2,565,333 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price
|
| | | $ | 10.03 | | | | | $ | 9.88 | | |
Volatility
|
| | | | 6.40% | | | | | | 9.60% | | |
Term
|
| | | | 5.25 | | | | | | 5.16 | | |
Risk-free rate
|
| | | | 3.91% | | | | | | 1.27% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of December 31, 2021
|
| | | $ | 2,565,333 | | | | | $ | — | | | | | $ | 2,565,333 | | |
Change in fair value
|
| | | | (2,170,666) | | | | | | — | | | | | | (2,170,666) | | |
Fair value as of December 31, 2022
|
| | | $ | 394,667 | | | | | $ | — | | | | | $ | 394,667 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of December 31, 2020
|
| | | $ | 5,476,000 | | | | | $ | 9,166,666 | | | | | $ | 14,642,666 | | |
Change in fair value
|
| | | | (2,910,667) | | | | | | (4,833,333) | | | | | | (7,744,000) | | |
Transfer to level 1
|
| | | | — | | | | | | (4,333,333) | | | | | | (4,333,333) | | |
Fair value as of December 31, 2021
|
| | | $ | 2,565,333 | | | | | $ | — | | | | | $ | 2,565,333 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,760 | | | | | $ | 9,414 | | |
Accounts receivable
|
| | | | 1,592 | | | | | | 1,557 | | |
Inventory, net
|
| | | | 1,721 | | | | | | 1,471 | | |
Prepaid expenses
|
| | | | 5,121 | | | | | | 4,772 | | |
Total current assets
|
| | | | 15,194 | | | | | | 17,214 | | |
Property and equipment, net
|
| | | | 2,059 | | | | | | 2,231 | | |
Right-of-use assets
|
| | | | 1,375 | | | | | | 1,381 | | |
Intangible assets, net
|
| | | | 847 | | | | | | 802 | | |
Other assets
|
| | | | 367 | | | | | | 367 | | |
Total assets
|
| | | $ | 19,842 | | | | | $ | 21,995 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 4,459 | | | | | $ | 4,947 | | |
Accrued liabilities
|
| | | | 6,178 | | | | | | 6,377 | | |
Series B-2 tranche liabilities
|
| | | | 3,213 | | | | | | 4,702 | | |
Series B-3 warrant liabilities
|
| | | | 7,127 | | | | | | 15,819 | | |
Short-term lease liabilities
|
| | | | 373 | | | | | | 370 | | |
Other current liabilities
|
| | | | 844 | | | | | | 141 | | |
Total current liabilities
|
| | | | 22,194 | | | | | | 32,356 | | |
Long-term lease liabilities
|
| | | | 1,501 | | | | | | 1,593 | | |
Warrant liabilities and other long-term liabilities
|
| | | | 262 | | | | | | 369 | | |
Total liabilities
|
| | | | 23,957 | | | | | | 34,318 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Convertible preferred stock
|
| | | | 180,358 | | | | | | 164,006 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value per share. Authorized 1,250,000,000
shares at March 31, 2023, and December 31, 2022, respectively; issued and outstanding, 17,952,876 and 14,075,524 shares at March 31, 2023, and December 31, 2022, respectively |
| | | | 18 | | | | | | 14 | | |
Additional paid-in capital
|
| | | | 11,094 | | | | | | 10,015 | | |
Accumulated deficit
|
| | | | (195,585) | | | | | | (186,358) | | |
Total stockholders’ deficit
|
| | | | (184,473) | | | | | | (176,329) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 19,842 | | | | | $ | 21,995 | | |
| | |
2023
|
| |
2022
|
| ||||||
Revenue
|
| | | $ | 2,984 | | | | | $ | 2,370 | | |
Cost of goods sold
|
| | | | 662 | | | | | | 376 | | |
Gross profit
|
| | | | 2,322 | | | | | | 1,994 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 5,642 | | | | | | 4,767 | | |
Sales and marketing
|
| | | | 3,249 | | | | | | 2,705 | | |
General and administrative
|
| | | | 3,552 | | | | | | 2,413 | | |
Loss from operations
|
| | | | (10,121) | | | | | | (7,891) | | |
Interest income
|
| | | | 35 | | | | | | 1 | | |
Interest expense
|
| | | | (5) | | | | | | — | | |
Gain on conversion
|
| | | | — | | | | | | — | | |
Loss on equity issuance
|
| | | | (584) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities
|
| | | | 2,421 | | | | | | 19 | | |
Other income and expense, net
|
| | | | (19) | | | | | | (2) | | |
Loss before income taxes
|
| | | | (8,273) | | | | | | (7,873) | | |
Income tax benefit
|
| | | | 5 | | | | | | — | | |
Net loss available to common stockholders
|
| | | $ | (8,268) | | | | | $ | (7,873) | | |
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (959) | | | | | $ | — | | |
Net loss attributable to common stockholders
|
| | | $ | (9,227) | | | | | $ | (7,873) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.57) | | | | | $ | (0.68) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 16,166,581 | | | | | | 11,507,292 | | |
| | |
Three months ended March 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
At December 31, 2021
|
| | | | 10,719,806 | | | | | $ | 11 | | | | | $ | 6,727 | | | | | $ | (136,342) | | | | | $ | (129,604) | | |
Exercise of options
|
| | | | 1,401,250 | | | | | | 1 | | | | | | 61 | | | | | | — | | | | | | 62 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 62 | | | | | | — | | | | | | 62 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,873) | | | | | | (7,873) | | |
At March 31, 2022
|
| | | | 12,121,056 | | | | | $ | 12 | | | | | $ | 6,850 | | | | | $ | (144,215) | | | | | $ | (137,353) | | |
| | |
Three months ended March 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
At December 31, 2022
|
| | | | 14,075,524 | | | | | $ | 14 | | | | | $ | 10,015 | | | | | $ | (186,358) | | | | | $ | (176,329) | | |
Exercise of options
|
| | | | 3,877,352 | | | | | | 4 | | | | | | 46 | | | | | | — | | | | | | 50 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 74 | | | | | | — | | | | | | 74 | | |
Deemed dividend
|
| | | | — | | | | | | — | | | | | | 959 | | | | | | (959) | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,268) | | | | | | (8,268) | | |
At March 31, 2023
|
| | | | 17,952,876 | | | | | $ | 18 | | | | | $ | 11,094 | | | | | $ | (195,585) | | | | | $ | (184,473) | | |
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss available to common stockholders
|
| | | $ | (8,268) | | | | | $ | (7,873) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 184 | | | | | | 275 | | |
Gain on fair value adjustment of warrants
|
| | | | (2,421) | | | | | | (19) | | |
Extinguishment of tranche liabilities
|
| | | | (881) | | | | | | — | | |
Loss on equity issuance
|
| | | | 1,465 | | | | | | — | | |
Stock-based compensation expense
|
| | | | 74 | | | | | | 62 | | |
Gain (loss) on disposal of fixed assets
|
| | | | 16 | | | | | | 2 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (35) | | | | | | 71 | | |
Inventory
|
| | | | (250) | | | | | | 8 | | |
Other assets
|
| | | | (348) | | | | | | (1,957) | | |
ROU assets
|
| | | | 6 | | | | | | — | | |
Trade payables, accrued expenses and other liabilities
|
| | | | (52) | | | | | | (1,160) | | |
Net cash used in operating activities
|
| | | | (10,510) | | | | | | (10,591) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (7) | | | | | | (270) | | |
Cash paid for intellectual property and licenses
|
| | | | (67) | | | | | | (129) | | |
Net cash used in investing activities
|
| | | | (74) | | | | | | (399) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from the issuance of preferred stock
|
| | | | 3,182 | | | | | | — | | |
Proceeds from exercise of preferred stock warrants
|
| | | | 4,720 | | | | | | — | | |
Payments on finance lease liabilities
|
| | | | (22) | | | | | | (1) | | |
Cash proceeds from the exercise of stock options and warrants for common stock
|
| | | | 50 | | | | | | 61 | | |
Net cash provided by financing activities
|
| | | | 7,930 | | | | | | 60 | | |
Decrease in cash, cash equivalents and restricted cash
|
| | | | (2,654) | | | | | | (10,930) | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 9,664 | | | | | | 30,301 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 7,010 | | | | | $ | 19,371 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Supplemental disclosure of noncash items: | | | | | | | | | | | | | |
Value of warrants issued with Series B-2 preferred stock
|
| | | $ | 4,647 | | | | | $ | — | | |
Transfer of warrant liability to preferred stock upon exercise of warrants
|
| | | | 11,633 | | | | | | — | | |
Level 3
Liabilities |
| |
Fair Value at
December 31, 2021 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
March 31, 2022 |
| |||||||||||||||
Warrant liability
|
| | | $ | 391 | | | | | $ | (19) | | | | | | — | | | | | $ | — | | | | | $ | 372 | | |
Level 3
Liabilities |
| |
Fair Value at
December 31, 2022 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
March 31, 2023 |
| |||||||||||||||
Warrant liability
|
| | | $ | 369 | | | | | $ | (1) | | | | | $ | (106) | | | | | $ | — | | | | | $ | 262 | | |
Series B-2 tranche liabilities
|
| | | $ | 4,702 | | | | | $ | (608) | | | | | $ | (881) | | | | | $ | — | | | | | $ | 3,213 | | |
Series B-3 warrant liabilities
|
| | | $ | 15,819 | | | | | $ | (1,812) | | | | | $ | (6,880)(1) | | | | | $ | — | | | | | $ | 7,127 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
Cash and cash equivalents
|
| | | $ | 6,760 | | | | | $ | 9,414 | | |
Restricted cash (included in Other assets)
|
| | | | 250 | | | | | | 250 | | |
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flow
|
| | | $ | 7,010 | | | | | $ | 9,664 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
Raw materials
|
| | | $ | 924 | | | | | $ | 753 | | |
Finished goods
|
| | | | 797 | | | | | | 718 | | |
Inventory, net
|
| | | $ | 1,721 | | | | | $ | 1,471 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
Accrued liabilities
|
| | | $ | 2,252 | | | | | $ | 2,905 | | |
Accrued bonus
|
| | | | 3,539 | | | | | | 2,896 | | |
Accrued vacation
|
| | | | 375 | | | | | | 329 | | |
Accrued payroll
|
| | | | 12 | | | | | | 247 | | |
| | | | $ | 6,178 | | | | | $ | 6,377 | | |
Series
|
| |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
Series A-1 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 5,331,943 shares at March 31, 2023, and December 31, 2022
|
| | | $ | 6,065 | | | | | $ | 6,065 | | |
Series A-2 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 23,307,464 shares at March 31, 2023, and December 31, 2022
|
| | | | 8,976 | | | | | | 8,976 | | |
Series A-3 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 24,792,020 shares at March 31, 2023, and December 31, 2022
|
| | | | 10,611 | | | | | | 10,611 | | |
Series A-4 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 5,169,690 shares at March 31, 2023, and December 31, 2022
|
| | | | 1,993 | | | | | | 1,993 | | |
Series A-5 preferred stock, $0.001 par value per share. Authorized 29,715,910 shares; issued and outstanding 29,545,455 shares at March 31, 2023, and December 31, 2022
|
| | | | 12,858 | | | | | | 12,858 | | |
Series A-6 preferred stock, $0.001 par value per share. Authorized 32,601,000 shares; issued and outstanding 32,391,000 shares at March 31, 2023, and December 31, 2022
|
| | | | 15,476 | | | | | | 15,476 | | |
Series B preferred stock, $0.001 par value per share. Authorized 284,065,377 shares; issued and outstanding 283,030,377 and 282,580,377 shares at March 31, 2023, and December 31, 2022, respectively
|
| | | | 84,637 | | | | | | 84,528 | | |
Series B-1 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 67,142,854 shares at March 31, 2023, and December 31, 2022
|
| | | | 23,500 | | | | | | 23,499 | | |
Series B-2 preferred stock, $0.001 par value per share. Authorized 71,428,570 shares; issued and outstanding 37,681,920 and 28,571,428 shares at March 31, 2023 and December 31, 2022, respectively
|
| | | | — | | | | | | — | | |
Series B-3 preferred stock, $0.001 par value per share. Authorized 342,857,136 shares; issued and outstanding 94,294,112 and 0 shares at March 31, 2023, and December 31, 2022, respectively
|
| | | | 16,242 | | | | | | — | | |
Total convertible preferred stock
|
| | | $ | 180,358 | | | | | $ | 164,006 | | |
Series
|
| |
Balance at
December 31, 2021 |
| |
Issuances
|
| |
Balance at
March 31, 2022 |
| |||||||||
Series A-1
|
| | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
Series A-2
|
| | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
Series A-3
|
| | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
Series A-4
|
| | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
Series A-5
|
| | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
Series A-6
|
| | | | 15,476 | | | | | | — | | | | | | 15,476 | | |
Series B
|
| | | | 84,528 | | | | | | — | | | | | | 84,528 | | |
Series B-1
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | |
Total convertible preferred stock
|
| | | $ | 160,507 | | | | | $ | — | | | | | $ | 160,507 | | |
Series
|
| |
Balance at
December 31, 2022 |
| |
Issuances
|
| |
Balance at
March 31, 2023 |
| |||||||||
Series A-1
|
| | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
Series A-2
|
| | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
Series A-3
|
| | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
Series A-4
|
| | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
Series A-5
|
| | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
Series A-6
|
| | | | 15,476 | | | | | | — | | | | | | 15,476 | | |
Series B
|
| | | | 84,528 | | | | | | 109 | | | | | | 84,637 | | |
Series B-1
|
| | | | 23,499 | | | | | | 1 | | | | | | 23,500 | | |
Series B-2
|
| | | | — | | | | | | | | | | | | — | | |
Series B-3
|
| | | | — | | | | | | 16,242 | | | | | | 16,242 | | |
Total convertible preferred stock
|
| | | $ | 164,006 | | | | | $ | 16,352 | | | | | $ | 180,358 | | |
Series
|
| |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
Series A-5 preferred stock, $0.44 exercise price
|
| | | | 170,455 | | | | | | 170,455 | | |
Series A-6 preferred stock, $0.50 exercise price
|
| | | | 210,000 | | | | | | 210,000 | | |
Series B preferred stock, $0.01 exercise price
|
| | | | 1,035,000 | | | | | | 1,485,000 | | |
Series B-3 preferred stock, $0.05 exercise price
|
| | | | 56,433,568 | | | | | | 114,285,712 | | |
Total warrants
|
| | | | 57,849,023 | | | | | | 116,151,167 | | |
Series
|
| |
Balance at
December 31, 2022 |
| |
Exercises
|
| |
Issuances
|
| |
Balance at
March 31, 2023 |
| ||||||||||||
Series A-5
|
| | | | 170,455 | | | | | | — | | | | | | — | | | | | | 170,455 | | |
Series A-6
|
| | | | 210,000 | | | | | | — | | | | | | — | | | | | | 210,000 | | |
Series B
|
| | | | 1,485,000 | | | | | | (450,000) | | | | | | — | | | | | | 1,035,000 | | |
Series B-3
|
| | | | 114,285,712 | | | | | | (94,294,112) | | | | | | 36,441,968 | | | | | | 56,433,568 | | |
Liquidation
Preference |
| |
Series
|
| |
Shares
|
| |
Price
|
| |
Aggregate
Liquidation Preference |
| |||||||||
1
|
| | Series B-3 preferred stock | | | | | 94,294,112 | | | | | $ | 0.050 | | | | | $ | 4,715 | | |
1
|
| | Series B-2 preferred stock | | | | | 37,681,920 | | | | | | 0.350 | | | | | | 13,189 | | |
2
|
| | Series B-1 preferred stock | | | | | 67,142,854 | | | | | | 0.350 | | | | | | 23,500 | | |
2
|
| | Series B preferred stock | | | | | 283,030,377 | | | | | | 0.300 | | | | | | 84,909 | | |
3
|
| | Series A-6 preferred stock | | | | | 32,391,000 | | | | | | 0.500 | | | | | | 16,196 | | |
4
|
| | Series A-5 preferred stock | | | | | 29,545,455 | | | | | | 0.440 | | | | | | 13,000 | | |
4
|
| | Series A-4 preferred stock | | | | | 5,169,690 | | | | | | 0.396 | | | | | | 2,047 | | |
5
|
| | Series A-3 preferred stock | | | | | 24,792,020 | | | | | | 0.430 | | | | | | 10,661 | | |
6
|
| | Series A-2 preferred stock | | | | | 23,307,464 | | | | | | 0.387 | | | | | | 9,020 | | |
7
|
| | Series A-1 preferred stock | | | | | 5,331,943 | | | | | | 1.224 | | | | | | 6,526 | | |
| | |
Total liquidation preference
|
| | | | | | | | | | | | | | | $ | 183,763 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
|
Series B-2 preferred stock fair value per share
|
| |
$0.36
|
| |
$0.37
|
|
Series B-2 preferred stock exercise price per share
|
| |
$0.35
|
| |
$0.35
|
|
Series B-3 preferred stock fair value per share
|
| |
$0.07
|
| |
$0.08
|
|
Series B-3 Warrants exercise price per share
|
| |
$0.05
|
| |
$0.05
|
|
Volatility
|
| |
50.0% – 65.0%
|
| |
50.0% – 65.0%
|
|
Risk free rate
|
| |
3.6% – 4.8%
|
| |
4.0% – 4.7%
|
|
Series B-2 Tranche Liability expected term
|
| |
0.2 – 0.4 years
|
| |
0.2 – 0.4 years
|
|
Series B-3 Warrants expected term
|
| |
5.5 – 6.0 years
|
| |
5.8 – 6.0 years
|
|
Expected dividends
|
| |
—
|
| |
—
|
|
| | |
March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Preferred stock
|
| | | | 602,686,835 | | | | | | 460,260,805 | | |
Preferred stock warrants
|
| | | | 57,849,023 | | | | | | 1,865,455 | | |
Common stock warrants
|
| | | | — | | | | | | 58,501 | | |
Options to purchase common stock
|
| | | | 62,223,905 | | | | | | 54,688,726 | | |
| | | | | 722,759,763 | | | | | | 516,873,487 | | |
| | |
2022
|
| |
2021
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 9,414 | | | | | $ | 30,301 | | |
Accounts receivable
|
| | | | 1,557 | | | | | | 1,357 | | |
Inventory, net
|
| | | | 1,471 | | | | | | 1,292 | | |
Prepaid expenses
|
| | | | 4,772 | | | | | | 2,181 | | |
Total current assets
|
| | | | 17,214 | | | | | | 35,131 | | |
Property and equipment, net
|
| | | | 2,231 | | | | | | 1,797 | | |
Right-of-use assets
|
| | | | 1,381 | | | | | | — | | |
Intangible assets, net
|
| | | | 802 | | | | | | 794 | | |
Other assets
|
| | | | 367 | | | | | | 115 | | |
Total assets
|
| | | $ | 21,995 | | | | | $ | 37,837 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 4,947 | | | | | $ | 1,300 | | |
Accrued liabilities
|
| | | | 6,377 | | | | | | 4,969 | | |
Series B-2 tranche liabilities
|
| | | | 4,702 | | | | | | — | | |
Series B-3 warrant liabilities
|
| | | | 15,819 | | | | | | — | | |
Short-term lease liabilities
|
| | | | 370 | | | | | | — | | |
Other current liabilities
|
| | | | 141 | | | | | | 104 | | |
Total current liabilities
|
| | | | 32,356 | | | | | | 6,373 | | |
Long-term lease liabilities
|
| | | | 1,593 | | | | | | — | | |
Warrant liabilities and other long-term liabilities
|
| | | | 369 | | | | | | 561 | | |
Total liabilities
|
| | | | 34,318 | | | | | | 6,934 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Convertible preferred stock
|
| | | | 164,006 | | | | | | 160,507 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value per share. Authorized 1,250,000,000 and 635,000,000 shares at December 31, 2022 and 2021, respectively; issued and outstanding 14,075,524 shares and 10,719,806 shares at December 31, 2022 and 2021, respectively
|
| | | | 14 | | | | | | 11 | | |
Additional paid-in capital
|
| | | | 10,015 | | | | | | 6,727 | | |
Accumulated deficit
|
| | | | (186,358) | | | | | | (136,342) | | |
Total stockholders’ deficit
|
| | | | (176,329) | | | | | | (129,604) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 21,995 | | | | | $ | 37,837 | | |
| | |
2022
|
| |
2021
|
| ||||||
Revenue
|
| | | $ | 12,398 | | | | | $ | 8,401 | | |
Cost of goods sold
|
| | | | 2,258 | | | | | | 1,193 | | |
Gross profit
|
| | | | 10,140 | | | | | | 7,208 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 21,358 | | | | | | 14,224 | | |
Sales and marketing
|
| | | | 12,738 | | | | | | 8,263 | | |
General and administrative
|
| | | | 12,483 | | | | | | 8,753 | | |
Loss from operations
|
| | | | (36,439) | | | | | | (24,032) | | |
Interest income
|
| | | | 180 | | | | | | — | | |
Interest expense
|
| | | | (1) | | | | | | (1,761) | | |
Loss on conversion of convertible notes
|
| | | | — | | | | | | (3,416) | | |
Loss on equity issuance
|
| | | | (8,312) | | | | | | — | | |
Change in fair value of tranche and warrant liabilities
|
| | | | (2,186) | | | | | | (379) | | |
Other income and expense, net
|
| | | | (420) | | | | | | 746 | | |
Loss before income taxes
|
| | | | (47,178) | | | | | | (28,842) | | |
Income tax expense
|
| | | | (9) | | | | | | (3) | | |
Net loss available to common stockholders
|
| | | $ | (47,187) | | | | | $ | (28,845) | | |
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,829) | | | | | $ | — | | |
Net loss attributable to common stockholders
|
| | | $ | (50,016) | | | | | $ | (28,845) | | |
Net loss per share, basic and diluted
|
| | | $ | (3.99) | | | | | $ | (3.25) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 12,526,248 | | | | | | 8,864,082 | | |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
At December 31, 2020
|
| | | | 7,820,080 | | | | | $ | 8 | | | | | $ | 1,357 | | | | | $ | (107,497) | | | | | $ | (106,132) | | |
Exercise of options
|
| | | | 2,898,553 | | | | | | 3 | | | | | | 51 | | | | | | — | | | | | | 54 | | |
Modification of convertible debt to remove conversion discount
|
| | | | — | | | | | | — | | | | | | 5,210 | | | | | | — | | | | | | 5,210 | | |
Exercise of common stock warrants
|
| | | | 1,173 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 109 | | | | | | — | | | | | | 109 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (28,845) | | | | | | (28,845) | | |
At December 31, 2021
|
| | | | 10,719,806 | | | | | $ | 11 | | | | | $ | 6,727 | | | | | $ | (136,342) | | | | | $ | (129,604) | | |
Exercise of options
|
| | | | 3,352,916 | | | | | | 3 | | | | | | 91 | | | | | | — | | | | | | 94 | | |
Exercise of common stock warrants
|
| | | | 2,802 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 368 | | | | | | — | | | | | | 368 | | |
Deemed dividend
|
| | | | — | | | | | | — | | | | | | 2,829 | | | | | | (2,829) | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (47,187) | | | | | | (47,187) | | |
At December 31, 2022
|
| | | | 14,075,524 | | | | | $ | 14 | | | | | $ | 10,015 | | | | | $ | (186,358) | | | | | $ | (176,329) | | |
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (47,187) | | | | | $ | (28,845) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 398 | | | | | | 464 | | |
Gain on PPP loan forgiveness
|
| | | | — | | | | | | (828) | | |
Loss on conversion of convertible notes
|
| | | | — | | | | | | 3,416 | | |
Loss on equity issuance
|
| | | | 8,312 | | | | | | — | | |
Change in fair value of tranche and warrant liabilities
|
| | | | 2,186 | | | | | | 379 | | |
Discount amortization and amortization of deferred financing costs
|
| | | | — | | | | | | 1,743 | | |
Share-based compensation expense
|
| | | | 368 | | | | | | 109 | | |
Gain (loss) on disposal of fixed assets
|
| | | | 310 | | | | | | (4) | | |
Milestone payment to Dynavax
|
| | | | 1,000 | | | | | | 1,000 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (200) | | | | | | (741) | | |
Inventory
|
| | | | (179) | | | | | | (725) | | |
Prepaid expenses
|
| | | | (2,592) | | | | | | (1,840) | | |
Operating lease right-of-use assets
|
| | | | 112 | | | | | | — | | |
Operating lease liabilities
|
| | | | (87) | | | | | | — | | |
Trade payables, accrued expenses and other liabilities
|
| | | | 5,246 | | | | | | 3,175 | | |
Net cash used in operating activities
|
| | | | (32,313) | | | | | | (22,697) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (655) | | | | | | (1,097) | | |
Milestone payment to Dynavax
|
| | | | (1,000) | | | | | | (1,000) | | |
Cash paid for intellectual property and licenses
|
| | | | (131) | | | | | | (161) | | |
Net cash used in investing activities
|
| | | | (1,786) | | | | | | (2,258) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from the issuance of preferred stock, net of costs of $0 and $242, in the years ended December 31, 2022 and 2021, respectively
|
| | | | 13,499 | | | | | | 51,900 | | |
Proceeds from exercise of Series B preferred stock warrants
|
| | | | — | | | | | | 117 | | |
Payments on finance lease liabilities
|
| | | | (131) | | | | | | — | | |
Repayments on term loan (including $254 balloon payment)
|
| | | | — | | | | | | (1,348) | | |
Net proceeds from issuance of convertible notes
|
| | | | — | | | | | | 45 | | |
Cash proceeds from the exercise of stock options and warrants for common stock
|
| | | | 94 | | | | | | 54 | | |
Net cash provided by financing activities
|
| | | | 13,462 | | | | | | 50,768 | | |
Increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | (20,637) | | | | | | 25,813 | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 30,301 | | | | | | 4,488 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 9,664 | | | | | $ | 30,301 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | — | | | | | $ | 18 | | |
Income taxes
|
| | | | 9 | | | | | | 3 | | |
Supplemental disclosure of noncash items: | | | | | | | | | | | | | |
Value of warrants issued with convertible notes
|
| | | $ | — | | | | | $ | 10 | | |
Transfer of warrant liability to preferred stock upon exercise of warrants
|
| | | | — | | | | | | 3,397 | | |
Fixed asset purchases included in trade payables and accrued expenses
|
| | | | 12 | | | | | | — | | |
Put option liability transferred to Additional paid-In capital
|
| | | | — | | | | | | 5,210 | | |
Carrying value of convertible notes and accumulated interest transferred to preferred stock
|
| | | | — | | | | | | 49,118 | | |
Level 3
Liabilities |
| |
Fair Value at
December 31, 2020 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
December 31, 2021 |
| |||||||||||||||
Warrant liability
|
| | | $ | 3,399 | | | | | $ | 379 | | | | | $ | (3,387)(1) | | | | | $ | — | | | | | $ | 391 | | |
Put option liability
|
| | | $ | 5,140 | | | | | $ | 70 | | | | | $ | (5,210) | | | | | $ | — | | | | | $ | — | | |
Level 3
Liabilities |
| |
Fair Value at
December 31, 2021 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
December 31, 2022 |
| |||||||||||||||
Warrant liability
|
| | | $ | 391 | | | | | $ | (22) | | | | | $ | — | | | | | $ | — | | | | | $ | 369 | | |
Series B-2 tranche liabilities
|
| | | $ | — | | | | | $ | (1,645) | | | | | $ | 6,347 | | | | | $ | — | | | | | $ | 4,702 | | |
Series B-3 warrant liabilities
|
| | | $ | — | | | | | $ | 3,853 | | | | | $ | 11,966 | | | | | $ | — | | | | | $ | 15,819 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Cash and cash equivalents
|
| | | $ | 9,414 | | | | | $ | 30,301 | | |
Restricted cash (included in Other assets)
|
| | | | 250 | | | | | | — | | |
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows
|
| | | $ | 9,664 | | | | | $ | 30,301 | | |
| | |
2022
|
| |
2021
|
| ||||||
Raw materials
|
| | | $ | 753 | | | | | $ | 646 | | |
Finished goods
|
| | | | 718 | | | | | | 646 | | |
Inventory, net
|
| | | $ | 1,471 | | | | | $ | 1,292 | | |
| | |
Useful Life
(Years) |
| |
2022
|
| |
2021
|
| ||||||
Machinery and equipment
|
| |
5 – 7
|
| | | $ | 2,795 | | | | | $ | 2,031 | | |
Computers and software
|
| |
2
|
| | | | 602 | | | | | | 672 | | |
Furniture
|
| |
5
|
| | | | 475 | | | | | | 448 | | |
Leasehold improvements
|
| |
5
|
| | | | 772 | | | | | | 783 | | |
Other property
|
| |
7
|
| | | | 12 | | | | | | 12 | | |
| | | | | | | | 4,656 | | | | | | 3,946 | | |
Less accumulated depreciation
|
| | | | | | | (2,425) | | | | | | (2,149) | | |
| | | | | | | $ | 2,231 | | | | | $ | 1,797 | | |
|
2023
|
| | | | 65 | | |
|
2024
|
| | | | 65 | | |
|
2025
|
| | | | 65 | | |
|
2026
|
| | | | 65 | | |
|
2027
|
| | | | 65 | | |
|
Thereafter
|
| | | | 477 | | |
| | | | | $ | 802 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Accrued liabilities
|
| | | $ | 2,905 | | | | | $ | 2,910 | | |
Accrued incentives
|
| | | | 2,896 | | | | | | 1,562 | | |
Accrued vacation
|
| | | | 329 | | | | | | 271 | | |
Accrued payroll
|
| | | | 247 | | | | | | 226 | | |
| | | | $ | 6,377 | | | | | $ | 4,969 | | |
| | |
2022
|
| |
2021
|
| ||||||
Federal: | | | | | | | | | | | | | |
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | |
State: | | | | | | | | | | | | | |
Current
|
| | | | 9 | | | | | | 3 | | |
Deferred
|
| | | | — | | | | | | — | | |
| | | | | 9 | | | | | | 3 | | |
Total
|
| | | $ | 9 | | | | | $ | 3 | | |
| | |
2022
|
| |
2021
|
| ||||||
Statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State and local taxes
|
| | | | 2.0 | | | | | | 2.5 | | |
Change in valuation allowance
|
| | | | (19.0) | | | | | | (20.0) | | |
Other
|
| | | | 1.0 | | | | | | (0.1) | | |
Permanent differences
|
| | | | (5.0) | | | | | | (3.4) | | |
| | | | | —% | | | | | | —% | | |
| | |
2022
|
| |
2021
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
NOL carryforwards
|
| | | $ | 30,421 | | | | | $ | 27,002 | | |
Fixed assets and intangibles
|
| | | | 2,371 | | | | | | 2,306 | | |
Accruals
|
| | | | 815 | | | | | | 108 | | |
Inventory
|
| | | | 76 | | | | | | 229 | | |
Other
|
| | | | 87 | | | | | | — | | |
Capitalized R&D expenses
|
| | | | 4,613 | | | | | | — | | |
Stock-based compensation expense
|
| | | | 76 | | | | | | 63 | | |
Total deferred income tax assets
|
| | | | 38,459 | | | | | | 29,708 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (101) | | | | | | (78) | | |
Total deferred income tax assets and liabilities
|
| | | | 38,358 | | | | | | 29,630 | | |
Less: valuation allowance
|
| | | | (38,358) | | | | | | (29,630) | | |
Net deferred income tax assets and liabilities
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31, 2022
|
| |||||||||
| | |
Federal
|
| |
State
|
| ||||||
NOLs expiring between 2029 and 2037
|
| | | $ | 43,912 | | | | | $ | 67,380 | | |
NOLs which do not expire
|
| | | | 82,009 | | | | | | 18,398 | | |
Total NOLs
|
| | | $ | 125,921 | | | | | $ | 85,778 | | |
Issue Date
|
| |
Equity Class
|
| |
Quantity
|
| |
Exercise Price
|
| |
Initial Fair Value
|
| |||||||||
08-26-2015
|
| |
Series A-5 Preferred Stock
|
| | | | 136,364 | | | | | $ | 0.44 | | | | | $ | 54 | | |
10-27-2016
|
| |
Series A-5 Preferred Stock
|
| | | | 34,091 | | | | | $ | 0.44 | | | | | $ | 10 | | |
06-30-2017
|
| |
Series A-6 Preferred Stock
|
| | | | 180,000 | | | | | $ | 0.50 | | | | | $ | 102 | | |
11-20-2018
|
| |
Series A-6 Preferred Stock
|
| | | | 30,000 | | | | | $ | 0.50 | | | | | $ | 12 | | |
| | |
December 31,
|
| |||||||||
Series
|
| |
2022
|
| |
2021
|
| ||||||
Series A-1 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 5,331,943 shares at December 31, 2022 and 2021
|
| | | $ | 6,065 | | | | | $ | 6,065 | | |
Series A-2 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 23,307,464 shares at December 31, 2022 and 2021
|
| | | | 8,976 | | | | | | 8,976 | | |
Series A-3 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 24,792,020 shares at December 31, 2022 and 2021
|
| | | | 10,611 | | | | | | 10,611 | | |
Series A-4 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 5,169,690 shares at December 31, 2022 and 2021
|
| | | | 1,993 | | | | | | 1,993 | | |
Series A-5 preferred stock, $0.001 par value per share. Authorized 29,715,910 shares;
issued and outstanding 29,545,455 shares at December 31, 2022 and 2021 |
| | | | 12,858 | | | | | | 12,858 | | |
Series A-6 preferred stock, $0.001 par value per share. Authorized 32,601,000 shares;
issued and outstanding 32,391,000 shares at December 31, 2022 and 2021 |
| | | | 15,476 | | | | | | 15,476 | | |
Series B preferred stock, $0.001 par value per share. Authorized 284,065,377 shares;
issued and outstanding 282,580,377 and 282,580,377 shares at December 31, 2022 and 2021, respectively |
| | | | 84,528 | | | | | | 84,528 | | |
Series B-1 preferred stock, $0.001 par value per share. Authorized 67,142,854 shares;
issued and outstanding 67,142,854 and 57,142,856 shares at December 31, 2022 and 2021, respectively |
| | | | 23,499 | | | | | | 20,000 | | |
Series B-2 preferred stock, $0.001 par value per share. Authorized 71,428,570 shares;
issued and outstanding 28,571,428 and 0 shares at December 31, 2022 and 2021, respectively |
| | | | — | | | | | | — | | |
Series B-3 preferred stock, $0.001 par value per share. Authorized 342,857,136 shares; issued and outstanding 0 at shares at December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
Total convertible preferred stock
|
| | | $ | 164,006 | | | | | $ | 160,507 | | |
Series
|
| |
Balance at
January 1, 2021 |
| |
Issuances
|
| |
Balance at
December 31, 2021 |
| |||||||||
Series A-1
|
| | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
Series A-2
|
| | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
Series A-3
|
| | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
Series A-4
|
| | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
Series A-5
|
| | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
Series A-6
|
| | | | 15,472 | | | | | | 4 | | | | | | 15,476 | | |
Series B
|
| | | | — | | | | | | 84,528 | | | | | | 84,528 | | |
Series B-1
|
| | | | — | | | | | | 20,000 | | | | | | 20,000 | | |
Total convertible preferred stock
|
| | | $ | 55,975 | | | | | $ | 104,532 | | | | | $ | 160,507 | | |
Series
|
| |
Balance at
December 31, 2021 |
| |
Issuances
|
| |
Balance at
December 31, 2022 |
| |||||||||
Series A-1
|
| | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
Series A-2
|
| | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
Series A-3
|
| | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
Series A-4
|
| | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
Series A-5
|
| | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
Series A-6
|
| | | | 15,476 | | | | | | — | | | | | | 15,476 | | |
Series B
|
| | | | 84,528 | | | | | | — | | | | | | 84,528 | | |
Series B-1
|
| | | | 20,000 | | | | | | 3,499 | | | | | | 23,499 | | |
Series B-2
|
| | | | — | | | | | | — | | | | | | — | | |
Total convertible preferred stock
|
| | | $ | 160,507 | | | | | $ | 3,499 | | | | | $ | 164,006 | | |
Liquidation
Preference |
| |
Series
|
| |
Shares
|
| |
Price
|
| |
Aggregate
Liquidation Preference |
| |||||||||
1
|
| | Series B-3 preferred stock | | | | | — | | | | | $ | 0.050 | | | | | $ | — | | |
1
|
| | Series B-2 preferred stock | | | | | 28,571,428 | | | | | | 0.350 | | | | | | 10,000 | | |
2
|
| | Series B-1 preferred stock | | | | | 67,142,854 | | | | | | 0.350 | | | | | | 23,500 | | |
2
|
| | Series B preferred stock | | | | | 282,580,377 | | | | | | 0.300 | | | | | | 84,774 | | |
3
|
| | Series A-6 preferred stock | | | | | 32,391,000 | | | | | | 0.500 | | | | | | 16,196 | | |
4
|
| | Series A-5 preferred stock | | | | | 29,545,455 | | | | | | 0.440 | | | | | | 13,000 | | |
4
|
| | Series A-4 preferred stock | | | | | 5,169,690 | | | | | | 0.396 | | | | | | 2,047 | | |
5
|
| | Series A-3 preferred stock | | | | | 24,792,020 | | | | | | 0.430 | | | | | | 10,661 | | |
6
|
| | Series A-2 preferred stock | | | | | 23,307,464 | | | | | | 0.387 | | | | | | 9,020 | | |
7
|
| | Series A-1 preferred stock | | | | | 5,331,943 | | | | | | 1.224 | | | | | | 6,526 | | |
| | |
Total liquidation preference
|
| | | | | | | | | | | | | | | $ | 175,724 | | |
| Preferred stock: | | | | | | | |
|
Series A-1
|
| | | | 6,156,860 | | |
|
Series A-2
|
| | | | 27,333,280 | | |
|
Series A-3
|
| | | | 28,812,316 | | |
|
Series A-4
|
| | | | 6,021,159 | | |
|
Series A-5
|
| | | | 35,135,097 | | |
|
Series A-6
|
| | | | 38,560,680 | | |
|
Series B
|
| | | | 326,054,236 | | |
|
Series B-1
|
| | | | 78,333,328 | | |
|
Series B-2
|
| | | | 28,571,428 | | |
| | | | | | 574,978,384 | | |
| Warrants: | | | | | | | |
|
Warrants to purchase Series A-5 preferred stock
|
| | | | 202,702 | | |
|
Warrants to purchase Series A-6 preferred stock
|
| | | | 249,999 | | |
|
Warrants to purchase Series B preferred stock
|
| | | | 1,713,459 | | |
|
Warrants to purchase Series B-3 preferred stock
|
| | | | 114,285,712 | | |
| | | | | | 116,451,872 | | |
| Stock options: | | | | | | | |
|
Stock options outstanding
|
| | | | 67,604,157 | | |
|
Stock options available for future grant
|
| | | | 17,493,484 | | |
| | | | | | 85,097,641 | | |
| | | | | | 776,527,897 | | |
|
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual life |
| |||||||||
Options outstanding at January 1, 2021
|
| | | | 29,767,283 | | | | | $ | 0.03 | | | | | | 8.2 | | |
Granted
|
| | | | 28,325,726 | | | | | | 0.04 | | | | | | — | | |
Exercised
|
| | | | (2,898,553) | | | | | | 0.02 | | | | | | — | | |
Forfeiture
|
| | | | (2,315,917) | | | | | | 0.06 | | | | | | — | | |
Options outstanding at December 31, 2021
|
| | | | 52,878,539 | | | | | | 0.03 | | | | | | 8.4 | | |
Granted
|
| | | | 22,252,500 | | | | | | 0.06 | | | | | | — | | |
Exercised
|
| | | | (3,352,916) | | | | | | 0.02 | | | | | | — | | |
Forfeiture
|
| | | | (4,173,966) | | | | | | 0.03 | | | | | | — | | |
Options outstanding at December 31, 2022
|
| | | | 67,604,157 | | | | | | 0.04 | | | | | | 8.2 | | |
| | |
Options outstanding
|
| |
Options Exercisable
|
| ||||||||||||
Exercise Price
|
| |
Number
outstanding at December 31, 2022 |
| |
Weighted
average remaining contractual life |
| |
Number
exercisable at December 31, 2022 |
| |||||||||
$0.01
|
| | | | 21,880,874 | | | | | | 8.00 | | | | | | 15,399,054 | | |
$0.03
|
| | | | 8,552,500 | | | | | | 5.20 | | | | | | 8,541,562 | | |
$0.04
|
| | | | 165,875 | | | | | | 1.10 | | | | | | 165,875 | | |
$0.05
|
| | | | 300,000 | | | | | | 4.60 | | | | | | 300,000 | | |
$0.06
|
| | | | 36,421,707 | | | | | | 9.20 | | | | | | 8,238,837 | | |
$0.07
|
| | | | 57,201 | | | | | | 2.80 | | | | | | 57,201 | | |
$0.09 – $0.46
|
| | | | 226,000 | | | | | | 3.32 | | | | | | 226,000 | | |
| | | | | 67,604,157 | | | | | | | | | | | | 32,928,529 | | |
| | |
2022
|
| |
2021
|
| ||||||
Valuation assumptions: | | | | | | | | | | | | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
Expected volatility
|
| | | | 32% | | | | | | 32% | | |
Expected term (years)(1)
|
| | | | 5.6 – 6.2 | | | | | | 5.0 – 6.1 | | |
Risk-free interest rate
|
| | | | 2.76% | | | | | | 1.14% | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Preferred stock
|
| | | | 498,832,231 | | | | | | 460,260,805 | | |
Preferred stock warrants
|
| | | | 116,451,872 | | | | | | 1,865,455 | | |
Common stock warrants
|
| | | | — | | | | | | 58,501 | | |
Options to purchase common stock
|
| | | | 67,604,157 | | | | | | 52,878,539 | | |
| | | | | 682,888,260 | | | | | | 515,063,300 | | |
| | |
Operating
Leases |
| |
Finance
Leases |
| ||||||
Right-of-use assets
|
| | | $ | 1,381 | | | | | $ | 349(1) | | |
Short-term lease liabilities
|
| | | $ | 300 | | | | | $ | 70 | | |
Long-term lease liabilities
|
| | | $ | 1,429 | | | | | $ | 164 | | |
|
Operating lease expense
|
| | | $ | 443 | | |
| Finance lease expense: | | | | | | | |
|
Amortization of ROU assets
|
| | | | 16 | | |
|
Interest on lease liabilities
|
| | | | 4 | | |
|
Total finance lease expense
|
| | | | 20 | | |
|
Total lease expense
|
| | | $ | 463 | | |
| | |
Operating
Leases |
| |
Finance
Leases |
| ||||||
2023
|
| | | $ | 429 | | | | | $ | 87 | | |
2024
|
| | | | 378 | | | | | | 87 | | |
2025
|
| | | | 205 | | | | | | 77 | | |
2026
|
| | | | 213 | | | | | | 9 | | |
2027
|
| | | | 219 | | | | | | 7 | | |
Thereafter
|
| | | | 884 | | | | | | — | | |
Total undiscounted lease payments
|
| | | | 2,328 | | | | | | 267 | | |
Less imputed interest
|
| | | | (600) | | | | | | (33) | | |
Total lease liabilities
|
| | | $ | 1,728 | | | | | $ | 234 | | |
|
2022
|
| | | $ | 188 | | |
|
2023
|
| | | | 194 | | |
|
2024
|
| | | | 199 | | |
|
2025
|
| | | | 205 | | |
|
2026
|
| | | | 213 | | |
|
Thereafter
|
| | | | 1,102 | | |
| | | | | $ | 2,101 | | |
| | |
Page
|
| |||
| | | | A-1-2 | | | |
| | | | A-1-2 | | | |
| | | | A-1-17 | | | |
| | | | A-1-17 | | | |
| | | | A-1-17 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-19 | | | |
| | | | A-1-19 | | | |
| | | | A-1-19 | | | |
| | | | A-1-20 | | | |
| | | | A-1-21 | | | |
| | | | A-1-21 | | | |
| | | | A-1-22 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-24 | | | |
| | | | A-1-24 | | | |
| | | | A-1-24 | | | |
| | | | A-1-25 | | | |
| | | | A-1-25 | | | |
| | | | A-1-25 | | | |
| | | | A-1-25 | | | |
| | | | A-1-26 | | | |
| | | | A-1-27 | | | |
| | | | A-1-28 | | | |
| | | | A-1-28 | | | |
| | | | A-1-28 | | | |
| | | | A-1-29 | | | |
| | | | A-1-31 | | | |
| | | | A-1-33 | | | |
| | | | A-1-34 | | | |
| | | | A-1-36 | | | |
| | | | A-1-36 | | |
| | |
Page
|
| |||
| | | | A-1-36 | | | |
| | | | A-1-37 | | | |
| | | | A-1-37 | | | |
| | | | A-1-39 | | | |
| | | | A-1-40 | | | |
| | | | A-1-40 | | | |
| | | | A-1-40 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-43 | | | |
| | | | A-1-44 | | | |
| | | | A-1-44 | | | |
| | | | A-1-45 | | | |
| | | | A-1-45 | | | |
| | | | A-1-45 | | | |
| | | | A-1-46 | | | |
| | | | A-1-46 | | | |
| | | | A-1-46 | | | |
| | | | A-1-47 | | | |
| | | | A-1-48 | | | |
| | | | A-1-48 | | | |
| | | | A-1-49 | | | |
| | | | A-1-50 | | | |
| | | | A-1-50 | | | |
| | | | A-1-50 | | | |
| | | | A-1-50 | | | |
| | | | A-1-50 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-54 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-56 | | | |
| | | | A-1-57 | | | |
| | | | A-1-57 | | | |
| | | | A-1-57 | | | |
| | | | A-1-57 | | |
| | |
Page
|
| |||
| | | | A-1-57 | | | |
| | | | A-1-58 | | | |
| | | | A-1-58 | | | |
| | | | A-1-58 | | | |
| | | | A-1-58 | | | |
| | | | A-1-60 | | | |
| | | | A-1-60 | | | |
| | | | A-1-60 | | | |
| | | | A-1-60 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-63 | | | |
| | | | A-1-64 | | | |
| | | | A-1-65 | | | |
| | | | A-1-66 | | | |
| | | | A-1-66 | | | |
| | | | A-1-67 | | | |
| | | | A-1-68 | | | |
| | | | A-1-68 | | | |
| | | | A-1-69 | | | |
| | | | A-1-69 | | | |
| | | | A-1-69 | | | |
| | | | A-1-70 | | | |
| | | | A-1-71 | | | |
| | | | A-1-71 | | | |
| | | | A-1-71 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-73 | | | |
| | | | A-1-73 | | | |
| | | | A-1-73 | | | |
| | | | A-1-74 | | | |
| | | | A-1-74 | | | |
| | | | A-1-74 | | | |
| | | | A-1-74 | | |
| | |
Page
|
| |||
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-76 | | | |
| | | | A-1-76 | | |
| Exhibit A – Form of Sponsor Support Agreement | | | | |
| Exhibit B – Form of Support Agreement | | | | |
| Exhibit C – Form of Acquiror Charter* | | | | |
| Exhibit D – Form of Acquiror Bylaws | | | | |
| Exhibit E – Form of Registration Rights Agreement | | | | |
| Exhibit F – Form of Lock-Up Agreement | | | | |
| Exhibit G – Form of Certificate of Merger | | | | |
| Exhibit H – Form of Acquiror LTIP | | | | |
| Exhibit I – Form of Acquiror ESPP | | | | |
| Exhibit J – Form of Extension Note | | | | |
|
Signature of Stockholder
|
| |
Name of Person Signing for the Stockholder (If signing in a representative capacity for a corporation, trust, partnership or other entity)
|
|
|
Printed Name of Stockholder
|
| |
Title of Person Signing for the Stockholder (If signing in a representative capacity for a corporation, trust, partnership or other entity)
|
|
|
[Signature of Stockholder’s Spouse (if spousal approval is required)]
|
| |
[Printed Name of Stockholder’s Spouse (if spousal approval is required)]
|
|
| | |
Number of Shares
|
| |||
Company Common Stock:
|
| | | | [•] | | |
Company Preferred Shares:
|
| | | | [•] | | |
Name
|
| |
State of Incorporation
|
|
[TriSalus Operating Life Sciences, Inc.]
|
| | Delaware | |
MTAC Merger Sub, Inc.
|
| | Delaware | |
| Principal Amount: Up to $[•] | | |
Dated as of November [•], 2022
New York, New York |
|
| | | | By: | | |
Name:
Title: |
|
Name(s) of Subscriber: |
|
Signature of Subscriber or Authorized Signatory of Subscriber: |
|
Name of Authorized Signatory: |
|
Title of Authorized Signatory: |
|
Subscriber Name: |
|
Name(s) of Subscriber: |
|
Signature of Subscriber or Authorized Signatory of Subscriber: |
|
Name of Authorized Signatory: |
|
Title of Authorized Signatory: |
|
Subscriber Name: |
|
Date to Effect Conversion: |
|
Number of shares of Series A Preferred Stock owned prior to Conversion: |
|
Number of shares of Series A Preferred Stock to be Converted: |
|
Number of shares of Common Stock to be Issued: |
|
Applicable Conversion Price: |
|
Number of shares of Series A Preferred Stock subsequent to Conversion: |
|
By: |
|