| | | | | ii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 10 | | | |
| | | | | 74 | | | |
| | | | | 84 | | | |
| | | | | 119 | | | |
| | | | | 138 | | | |
| | | | | 150 | | | |
| | | | | 163 | | | |
| | | | | 164 | | | |
| | | | | 174 | | | |
| | | | | 185 | | | |
| | | | | 191 | | | |
| | | | | 194 | | | |
| | | | | 194 | | | |
| | | | | 194 | | | |
| | | | | 196 | | | |
| | | | | A-1 | | |
|
The Company
|
| | We are a growing, oncology focused medical technology business bringing disruptive drug delivery technology with the goal of improving therapeutic delivery to liver and pancreatic tumors. Additionally, we are exploring the integration of our technology with our investigational immunotherapeutic, nelitolimod, a class C Toll-like receptor 9 agonist, for a range of liver and pancreatic indications. Our ultimate goal is to transform the treatment paradigm for patients battling liver and pancreatic tumors. We have developed an innovative organ-specific platform that is designed to overcome two of the most significant challenges that prevent optimal delivery and performance of therapeutics in these difficult-to-treat diseases: (i) high intratumoral pressure caused by tumor growth and collapsed vasculature restricting the delivery of oncology therapeutics and (ii) the immunosuppressive properties of liver and pancreatic tumor immune cells. By systematically addressing these barriers, we aim to improve response to therapies and to enable improved patient outcomes. | |
|
Corporate Contact Information
|
| |
Our principal executive offices are located at 6272 W. 91st Ave., Westminster, Colorado 80031 and our telephone number is (888) 321-5212. Our corporate website address is www.trisaluslifesci.com. Information contained on or accessible through our website is not a part of this Prospectus/Offer to Exchange, and the inclusion of our website address in this Prospectus/Offer to Exchange is an inactive textual reference only.
We and our subsidiaries own or have rights to trademarks, trade names and service marks that they use in connection with the operation of their business. Other trademarks, trade names and service marks appearing in this Prospectus/Offer to Exchange are the property of their respective owners. Solely for convenience, in some cases, the trademarks, trade names and service marks referred to in this Prospectus/Offer to Exchange are listed without the applicable®, ™ and SM symbols.
|
|
|
Warrants that qualify for the Offer
|
| |
As of June 24, 2024, we had outstanding 14,215,112 Warrants, which includes 8,281,779 Public Warrants, 4,933,333 Private Placement Warrants and 1,000,000 Working Capital Warrants, each exercisable for one share of our Common Stock at a price of $11.50 per share, subject to adjustments pursuant to the Warrant Agreement. Pursuant to the Offer, we are offering up to an aggregate of 4,264,532 shares of our Common Stock in exchange for all of the Warrants.
Under the Warrant Agreement, we may call the Public Warrants for redemption at our option:
•
in whole and not in part;
|
|
| | | |
•
at a price of $0.01 per Public Warrant;
•
upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each Warrant Holder; and
•
if, and only if, the reported closing price of our Common Stock equals or exceeds $18.00 per share (as adjusted for share splits, share dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending on the third business day prior to the date on which we send the notice of redemption to the Warrant Holders, provided that there is an effective registration statement covering the shares of Common Stock issuable upon exercise of the Public Warrants, and a current prospectus relating thereto, available throughout the 30-day redemption period or the Company has elected to require the exercise of Public Warrants on a “cashless basis.”
The Private Placement Warrants and Working Capital Warrants are not redeemable so long as they are held by the initial purchasers or their permitted transferees. If the Private Placement Warrants or Working Capital Warrants are held by someone other than the initial purchasers or their permitted transferees, the Private Placement Warrants and Working Capital Warrants are redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.
In addition, holders of our Private Placement Warrants and Working Capital Warrants are entitled to certain registration rights.
The Warrants expire on August 10, 2028, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation. See “Description of Our Securities.”
|
|
|
Market Price of Our Common Stock
|
| | Our Common Stock is currently listed on the Nasdaq Global under the symbol “TLSI” and our Public Warrants are currently listed on the Nasdaq Global under the symbol “TLSIW.” There is no established trading market for the Private Placement Warrants or the Working Capital Warrants. See “Market Information, Dividends and Related Stockholder Matters.” | |
|
The Offer
|
| |
Each Warrant Holder who tenders Warrants for exchange pursuant to the Offer will receive 0.3 shares of our Common Stock for each Warrant so exchanged. No fractional shares of Common Stock will be issued pursuant to the Offer. In lieu of issuing fractional shares, any Warrant Holder who would otherwise have been entitled to receive fractional shares pursuant to the Offer will, after aggregating all such fractional shares of such holder, be paid cash (without interest) in an amount equal to such fractional part of a share multiplied by the last sale price of our Common Stock on the Nasdaq Global on the last trading day of the Offer Period. Our obligation to complete the Offer is not conditioned on the receipt of a minimum number of tendered Warrants.
Warrant Holders tendered for exchange will not have to pay any of the exercise price for the tendered Warrants in order to receive shares of Common Stock in the exchange.
The shares of Common Stock issued in exchange for the tendered Warrants will be unrestricted and freely transferable, as long as the Warrant Holder is not an affiliate of ours and was not an affiliate of ours within the three months prior to the proposed transfer of such shares.
|
|
| | | | We are not aware of any U.S. state where the making of the Offer and the Consent Solicitation is not in compliance with applicable law. If we become aware of any U.S. state where the making of the Offer and the Consent Solicitation or the acceptance of the Warrants pursuant to the Offer is not in compliance with applicable law, we will make a good faith effort to comply with the applicable law. If, after such good faith effort, we cannot comply with the applicable law, the Offer and the Consent Solicitation will not be made to (nor will tenders be accepted from or on behalf of) the Warrant Holders. | |
|
The Consent Solicitation
|
| |
In order to tender Warrants in the Offer and Consent Solicitation, holders of each the Public Warrants, Private Placement Warrants and Working Capital Warrants are required to consent (by executing the Letters of Transmittal and Consent or requesting that their broker or nominee consent on their behalf) to an amendment to the Warrant Agreement governing the Warrants as set forth in the Warrant Amendment attached hereto as Annex A.
Pursuant to the Warrant Amendment, all (and not less than all) of the outstanding Exchange Warrants may be exchanged, at our option (including our having the option to exchange all of the Exchange Warrants of one or more classes of Warrants without being obligated to exchange all of the Exchange Warrants of any other class of Warrants), into shares of Common Stock at a ratio of 0.27 shares of Common Stock per each such Exchange Warrant (a ratio which is 10% less than the exchange ratio applicable to the Offer); in the event that the Company elects to exchange all of the outstanding Exchange Warrants, the Exercise Period would expire after the Adjusted Expiration Date, which will then be the last day of the Exercise Period of the Warrants, as adjusted, as a result of such mandatory exchange. Upon such exchange, no Warrants in such exchanged class of Exchange Warrants will remain outstanding. In order to amend the Warrant Agreement with respect to the (i) Public Warrants, consent of a majority of the Public Warrants is required and (ii) the Private Placement Warrants or the Working Capital Warrants, consent of a majority of the Public Warrants and Private Placement Warrants or Working Capital Warrants is required, depending on the class amended.
|
|
| | | | Pursuant to the Tender and Support Agreements, parties representing approximately 34.8% of the Public Warrants, 0% of the Private Placement Warrants and 0% of the Working Capital Warrants have agreed to tender their Warrants in the Offer and to consent to the Warrant Amendment in the Consent Solicitation. Accordingly, if holders of an additional approximately 15.3% of the outstanding Public Warrants consent to the Warrant Amendment in the Consent Solicitation, and the other conditions described herein are satisfied or waived, then the Warrant Amendment will be adopted with respect to the Public Warrants. Similarly, (i) if holders of at least a majority of the outstanding Private Placement Warrants consent to the Warrant Amendment in the Consent Solicitation, and the other conditions described herein are satisfied or waived (including receipt of consent from holders of at least a majority of Public Warrants), then the Warrant Amendment will be adopted with respect to the Private Placement Warrants and (ii) if holders of at least a majority of the outstanding Working Capital Warrants consent to the Warrant Amendment in the Consent Solicitation, and the other conditions described herein are satisfied or waived (including receipt of consent from holders of at least a majority of Public Warrants), then the Warrant Amendment will be adopted with | |
| | | | respect to the Working Capital Warrants. Holders of 19.4% of the Public Warrants that have entered into Tender and Support Agreements have reserved the right to exercise their Public Warrants during the Offer Period. Any Warrants exercised prior to the expiration of the Offer Period will reduce the Warrants outstanding and will be omitted from the calculation of those Warrants that have consented to the Warrant Amendment in the Consent Solicitation. | |
|
Purpose of the Offer and Consent Solicitation
|
| | The purpose of the Offer and Consent Solicitation is to simplify our capital structure and reduce the potential dilutive impact of the Warrants, thereby providing us with more flexibility for financing our operations in the future. See “The Offer and Consent Solicitation — Background and Purpose of the Offer and Consent Solicitation.” | |
|
Offer Period
|
| |
The Offer and Consent Solicitation will expire on the Expiration Date, which is one minute after 11:59 p.m., Eastern Standard Time, on June 25, 2024, or such later time and date to which we may extend. All Warrants tendered for exchange pursuant to the Offer and Consent Solicitation, and all required related paperwork, must be received by the exchange agent by the Expiration Date, as described in this Prospectus/Offer to Exchange.
If the Offer Period is extended, we will make a public announcement of such extension by no later than 9:00 a.m., Eastern Standard Time, on the next business day following the Expiration Date as in effect immediately prior to such extension.
We may withdraw the Offer and Consent Solicitation only if the conditions of the Offer and Consent Solicitation are not satisfied or waived prior to the Expiration Date. Promptly upon any such withdrawal, we will return the tendered Warrants (and, with respect to the Consent Warrants, the related consent to the Warrant Amendment will be revoked). We will announce our decision to withdraw the Offer and Consent Solicitation by disseminating notice by public announcement or otherwise as permitted by applicable law. See “The Offer and Consent Solicitation — General Terms — Offer Period.”
|
|
|
Amendments to the Offer and Consent Solicitation
|
| | We reserve the right at any time or from time to time to amend the Offer and Consent Solicitation, including by increasing or (if the conditions to the Offer are not satisfied) decreasing the exchange ratio of Common Stock issued for every Warrant exchanged or by changing the terms of the Warrant Amendment. If we make a material change in the terms of the Offer and Consent Solicitation or the information concerning the Offer and Consent Solicitation, or if we waive a material condition of the Offer and Consent Solicitation, we will extend the Offer and Consent Solicitation to the extent required by Rules 13e-4(d)(2) and 13e-4(e)(3) under the Exchange Act. See “The Offer and Consent Solicitation — General Terms — Amendments to the Offer and Consent Solicitation.” | |
|
Conditions to the Offer and Consent Solicitation
|
| | The Offer is subject to customary conditions, including the effectiveness of the registration statement on Form S-4, of which this Prospectus/Offer to Exchange forms a part, and the absence of any action or proceeding, statute, rule, regulation or order that would challenge or restrict the making or completion of the Offer. The Offer is not conditioned upon the receipt of a minimum number of tendered Warrants. However, the Consent Solicitation is conditioned upon the tender and acceptance of a sufficient number of the outstanding Public Warrants, Private Placement Warrants and/or Working Capital Warrants necessary to achieve the Public Warrant Consent Threshold, the Private Placement Warrant Consent Threshold and/or the | |
| | | |
Working Capital Warrant Consent Threshold, respectively, such that the Warrant Amendment is adopted with respect to at least one class of Warrants. In order to amend the Warrant Agreement with respect to the (i) Public Warrants, consent of a majority of the Public Warrants is required and (ii) the Private Placement Warrants or the Working Capital Warrants, consent of a majority of the Public Warrants and Private Placement Warrants or Working Capital Warrants is required, depending on the class amended. If we do not receive sufficient consents for the Warrant Amendment as it relates to any of the Public Warrants, Private Placement Warrants or Working Capital Warrants, we will still purchase any Warrants tendered in the Offer. We may waive some of the conditions to the Offer. See “The Offer and Consent Solicitation — General Terms — Conditions to the Offer and Consent Solicitation.”
We will not complete the Offer and Consent Solicitation unless and until the registration statement described above is effective. If the registration statement is not effective at the Expiration Date, we may, in our discretion, extend, suspend or cancel the Offer and Consent Solicitation, and will inform Warrant Holders of such event.
|
|
|
Withdrawal Rights
|
| | If you tender your Warrants for exchange and change your mind, you may withdraw your tendered Warrants (and, with respect to the Consent Warrants, thereby automatically revoke the related consent to the Warrant Amendment) at any time prior to the Expiration Date, as described in greater detail in the section titled “The Offer and Consent Solicitation — Withdrawal Rights.” If the Offer Period is extended, you may withdraw your tendered Warrants (and, with respect to the Consent Warrants, thereby automatically revoke the related consent to the Warrant Amendment) at any time until the extended Expiration Date. In addition, tendered Warrants that are not accepted by us for exchange by July 24, 2024 may thereafter be withdrawn by you until such time as the Warrants are accepted by us for exchange. | |
|
Federal and State Regulatory Approvals
|
| | Other than compliance with the applicable federal and state securities laws, no federal or state regulatory requirements must be complied with and no federal or state regulatory approvals must be obtained in connection with the Offer and Consent Solicitation. | |
|
Absence of Appraisal or Dissenters’ Rights
|
| | Warrant Holders do not have any appraisal or dissenters’ rights under applicable law in connection with the Offer and Consent Solicitation. | |
|
U.S. Federal Income Tax Consequences of the Offer
|
| | For those Warrant Holders participating in the Offer and for any holders of Warrants subsequently exchanged for shares of Common Stock pursuant to the terms of the Warrant Amendment, if approved, the exchange of your Warrants for shares of Common Stock should be treated as a “recapitalization” within the meaning of Section 368(a)(1)(E) of the Code pursuant to which (i) you should not recognize any gain or loss on the exchange of your Warrants for shares of Common Stock (other than with respect to any cash received in lieu of a fractional share of our Common Stock), (ii) your aggregate tax basis in shares of Common Stock received in the exchange should equal your aggregate tax basis in your Warrants surrendered in the exchange (except to the extent of any tax basis allocated to a fractional share for which a cash payment is received in connection with the exchange), and (iii) your holding period for shares of Common Stock received in the exchange should include your holding period for the surrendered Warrants. However, because there is a lack of direct legal | |
| | | |
authority regarding the U.S. federal income tax consequences of an exchange of your Warrants for shares of Common Stock, there can be no assurance in this regard and alternative characterizations are possible by the IRS or a court, including ones that would require U.S. holders to recognize taxable income on the exchange of your Warrants for shares of Common Stock.
Although the issue is not free from doubt, all Warrants not exchanged for shares of Common Stock in the Offer should be treated as having been exchanged for “new” warrants pursuant to the Warrant Amendment and to treat such deemed exchange as a “recapitalization” within the meaning of Section 368(a)(1)(E) of the Code, pursuant to which (i) you should not recognize any gain or loss on the deemed exchange of Warrants for “new” warrants, (ii) your aggregate tax basis in the “new” warrants deemed to be received in the exchange should equal your aggregate tax basis in your existing Warrants surrendered in the exchange, and (iii) your holding period for the “new” warrants deemed to be received in the exchange should include your holding period for the surrendered Warrants. Because there is a lack of direct legal authority regarding the U.S. federal income tax consequences of a deemed exchange of warrants for “new” warrants such as that contemplated by the Warrant Amendment there can be no assurance in this regard and alternative characterizations by the IRS or a court are possible, including ones that would require U.S. holders to recognize taxable income on the deemed exchange. See “The Offer and Consent Solicitation — Material U.S. Federal Income Tax Consequences.”
|
|
|
No Recommendation
|
| | None of our Board, our management, the dealer manager and solicitation agent, the exchange agent, the information agent, or any other person makes any recommendation on whether you should tender or refrain from tendering all or any portion of your Warrants or consent to the Warrant Amendment, and no one has been authorized by any of them to make such a recommendation. | |
|
Risk Factors
|
| | For risks related to the Offer and Consent Solicitation, please read the section titled “Summary of Risk Factors” contained at the end of this Prospectus/Offer to Purchase Summary and the section titled “Risk Factors” beginning on page 10 of this Prospectus/Offer to Exchange. | |
|
Exchange Agent
|
| |
The depositary and exchange agent for the Offer and Consent Solicitation is:
Continental Stock Transfer & Trust Company
1 State Street, 30th Floor New York, New York 10004 |
|
|
Dealer Manager and Solicitation Agent
|
| |
The dealer manager and solicitation agent for the Offer and Consent Solicitation is:
Oppenheimer & Co. Inc.
85 Broad Street, 23rd Floor New York, NY 10004 Toll Free: (212) 667-8055 |
|
| | | | We may have other business relationships with the dealer manager and solicitation agent, as described in “The Offer and Consent Solicitation — Dealer Manager and Solicitation Agent.” | |
|
Additional Information
|
| | We recommend that our Warrant Holders review the registration statement on Form S-4, of which this Prospectus/Offer to Exchange forms a part, including the exhibits that we have filed with the SEC in connection with the Offer and Consent Solicitation and our other materials that we have filed with the SEC, before making a decision on whether to tender for exchange in the Offer and consent to the Warrant Amendment. All reports and other documents we have filed with the SEC can be accessed electronically on the SEC’s website at www.sec.gov. | |
|
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
|
|
| | |
Three Months Ended
March 31, |
| |
Percent of Revenue
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Revenue
|
| | | $ | 6,457 | | | | | $ | 2,984 | | | | | | 100.0% | | | | | | 100.0% | | |
Cost of goods sold
|
| | | | 971 | | | | | | 662 | | | | | | 15.0 | | | | | | 22.2 | | |
Gross profit
|
| | | | 5,486 | | | | | | 2,322 | | | | | | 85.0 | | | | | | 77.8 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 5,857 | | | | | | 5,642 | | | | | | 90.7 | | | | | | 189.1 | | |
Sales and marketing
|
| | | | 6,687 | | | | | | 3,249 | | | | | | 103.6 | | | | | | 108.9 | | |
General and administrative
|
| | | | 4,627 | | | | | | 3,552 | | | | | | 71.7 | | | | | | 119.0 | | |
Loss from operations
|
| | | | (11,685) | | | | | | (10,121) | | | | | | (181.0) | | | | | | (339.2) | | |
Interest income
|
| | | | 92 | | | | | | 35 | | | | | | 1.4 | | | | | | 1.2 | | |
Interest expense
|
| | | | (3) | | | | | | (5) | | | | | | 0.0 | | | | | | (0.2) | | |
Loss on equity issuance
|
| | | | — | | | | | | (1,465) | | | | | | — | | | | | | (49.1) | | |
Extinguishment of tranche liability
|
| | | | — | | | | | | 881 | | | | | $ | (881) | | | | | | (100.0) | | |
Change in fair value of SEPA and warrant liabilities
|
| | | | 2,521 | | | | | | 2,421 | | | | | | 39.0 | | | | | | 81.1 | | |
Change in fair value of contingent earnout liability
|
| | | | (3,988) | | | | | | — | | | | | | (61.8) | | | | | | — | | |
Other expense, net
|
| | | | (153) | | | | | | (19) | | | | | | (2.4) | | | | | | (0.6) | | |
Loss before income taxes
|
| | | | (13,216) | | | | | | (8,273) | | | | | | (204.7) | | | | | | (277.2) | | |
Income tax expense
|
| | | | (3) | | | | | | 5 | | | | | | — | | | | | | 0.2 | | |
Net loss available to common stockholders
|
| | | $ | (13,219) | | | | | $ | (8,268) | | | | | | (204.7)% | | | | | | (277.1)% | | |
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | — | | | | | $ | (959) | | | | | | —% | | | | | | (32.1)% | | |
Undeclared dividends on Series A preferred stock
|
| | | $ | (801) | | | | | $ | — | | | | | | (12.4)% | | | | | | —% | | |
Net loss attributable to common stockholders
|
| | | $ | (14,020) | | | | | $ | (9,227) | | | | | | (217.1)% | | | | | | (309.2)% | | |
| | |
Years Ended December 31,
|
| |
2023 Compared to 2022
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Revenue
|
| | | $ | 18,511 | | | | | $ | 12,398 | | | | | $ | 6,113 | | | | | | 49.3% | | |
Cost of goods sold
|
| | | | 2,605 | | | | | | 2,258 | | | | | | 347 | | | | | | 15.4 | | |
Gross profit
|
| | | | 15,906 | | | | | | 10,140 | | | | | | 5,766 | | | | | | 56.9 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 29,510 | | | | | | 21,358 | | | | | | 8,152 | | | | | | 38.2 | | |
Sales and marketing
|
| | | | 17,034 | | | | | | 12,738 | | | | | | 4,296 | | | | | | 33.7 | | |
General and administrative
|
| | | | 23,512 | | | | | | 12,483 | | | | | | 11,029 | | | | | | 88.4 | | |
Loss from operations
|
| | | | (54,150) | | | | | | (36,439) | | | | | | (17,711) | | | | | | 48.6 | | |
Interest income
|
| | | | 431 | | | | | | 180 | | | | | | 251 | | | | | | 139.7 | | |
Interest expense
|
| | | | (16) | | | | | | (1) | | | | | | (15) | | | | | | 1273.2 | | |
Loss on equity issuance
|
| | | | (4,353) | | | | | | (8,312) | | | | | | 3,959 | | | | | | (47.6) | | |
Change in fair value of tranche and warrant liabilities
|
| | | | (10,855) | | | | | | (2,186) | | | | | | (8,669) | | | | | | 396.6 | | |
Change in fair value of contingent earnout liability
|
| | | | 10,293 | | | | | | — | | | | | | 10,293 | | | | | | NA | | |
Other income and expense, net
|
| | | | (379) | | | | | | (420) | | | | | | 41 | | | | | | (9.8) | | |
Loss before income taxes
|
| | | | (59,029) | | | | | | (47,178) | | | | | | (11,851) | | | | | | 25.1 | | |
Income tax benefit (expense)
|
| | | | (9) | | | | | | (9) | | | | | | — | | | | | | 1.7 | | |
Net loss available to common stockholders
|
| | | $ | (59,038) | | | | | $ | (47,187) | | | | | $ | (11,851) | | | | | | 25.1% | | |
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,981) | | | | | $ | (2,829) | | | | | $ | (152) | | | | | | 5.4% | | |
Undeclared dividends on Series A preferred stock
|
| | | $ | (1,258) | | | | | $ | — | | | | | $ | (1,258) | | | | | | NA | | |
Net loss attributable to common stockholders
|
| | | $ | (63,277) | | | | | $ | (50,016) | | | | | $ | (13,261) | | | | | | 26.5% | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net cash used in operating activities
|
| | | $ | (10,867) | | | | | $ | (10,503) | | |
Net cash used in investing activities
|
| | | | (66) | | | | | | (74) | | |
Net cash provided by financing activities
|
| | | | 3,126 | | | | | | 7,930 | | |
Net decrease in cash, cash equivalents and restricted cash
|
| | | $ | (7,807) | | | | | $ | (2,647) | | |
| | |
Year Ended
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net cash used in operating activities
|
| | | $ | (50,045) | | | | | $ | (32,313) | | |
Net cash used in investing activities
|
| | | | (2,121) | | | | | | (1,786) | | |
Net cash provided by financing activities
|
| | | | 54,629 | | | | | | 13,462 | | |
Net increase / (decrease) in cash, cash equivalents and restricted cash
|
| | | $ | 2,463 | | | | | $ | (20,637) | | |
Name
|
| |
Age*
|
| |
Position
|
|
Executive Officers | | | | | | | |
Mary Szela | | |
61
|
| | Chief Executive Officer, President; Director | |
Sean Murphy | | |
72
|
| | Chief Financial Officer; Director | |
Dr. Steven Katz | | |
50
|
| | Chief Medical Officer | |
Bryan Cox | | |
63
|
| | Chief Scientific and Manufacturing Officer | |
Jennifer Stevens | | |
63
|
| | Chief Regulatory Officer | |
Richard Marshak | | |
65
|
| |
Senior Vice President, Corporate Development & Strategy
|
|
Jodi Devlin | | |
62
|
| | President, Commercial Operations | |
Non-Employee Directors | | | | | | | |
Mats Wahlström(3) | | |
69
|
| | Chairman of the Board | |
Andrew von Eschenbach(3)(4) | | |
83
|
| | Director | |
Liselotte Hyveled(3)(4) | | |
58
|
| | Director | |
George Kelly Martin(1)(2) | | |
65
|
| | Director | |
David J. Matlin(1)(3) | | |
63
|
| | Director | |
Arjun Desai(2)(4) | | |
43
|
| | Director | |
Kerry Hicks(1)(3) | | |
65
|
| | Director | |
Anil Singhal(2)(4) | | |
72
|
| | Director | |
Name, Principal Position
|
| |
Fiscal
Year |
| |
Salary(1)
|
| |
Stock
Awards |
| |
Option
Awards(2) |
| |
Non-Equity
Incentive Plan Compensation(3) |
| |
All
Other Compensation(3) |
| |
Total
|
| |||||||||||||||||||||
Mary Szela
|
| | | | 2023 | | | | | $ | 518,077 | | | | | $ | 378,772 | | | | | $ | 1,433,387 | | | | | $ | 340,819 | | | | | $ | 21,775 | | | | | $ | 2,692,830 | | |
CEO and President
|
| | | | 2022 | | | | | $ | 463,630 | | | | | $ | — | | | | | $ | 52,841 | | | | | $ | 123,750 | | | | | $ | 1,680 | | | | | $ | 641,901 | | |
Steven Katz, M.D.
|
| | | | 2023 | | | | | $ | 486,769 | | | | | $ | 171,433 | | | | | $ | 591,684 | | | | | $ | 342,461 | | | | | $ | 20,658 | | | | | $ | 1,613,005 | | |
Chief Medical Officer
|
| | | | 2022 | | | | | $ | 468,197 | | | | | $ | — | | | | | $ | 85,720 | | | | | $ | 227,850 | | | | | $ | 17,379 | | | | | $ | 799,146 | | |
Sean Murphy
|
| | | | 2023 | | | | | $ | 471,539 | | | | | $ | 171,433 | | | | | $ | 593,066 | | | | | $ | 156,158 | | | | | $ | 1,050 | | | | | $ | 1,393,246 | | |
Chief Financial Officer
|
| | | | 2022 | | | | | $ | 207,462 | | | | | $ | — | | | | | $ | 122,066 | | | | | $ | — | | | | | $ | 69 | | | | | $ | 329,597 | | |
Name
|
| |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||
|
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |
Number of
shares or units of stock that have not vested (#) |
| |
Market value
of shares of units of stock that have not vested ($)(1) |
| |||||||||||||||||||||||
Mary Szela
|
| | | | 01/30/18 | | | | | | 177,973 | | | | | | — | | | | | $ | 1.22 | | | | | | 01/29/28 | | | | | | | | | | | | | | |
| | | | | 10/06/20 | | | | | | 13,698 | | | | | | 3,604(1) | | | | | $ | 0.41 | | | | | | 10/05/30 | | | | | | | | | | | | | | |
| | | | | 04/21/21 | | | | | | 101,345 | | | | | | — | | | | | $ | 0.41 | | | | | | 04/20/31 | | | | | | | | | | | | | | |
| | | | | 11/03/21 | | | | | | 37,748 | | | | | | 21,942(2) | | | | | $ | 2.43 | | | | | | 11/02/31 | | | | | | | | | | | | | | |
| | | | | 11/03/21 | | | | | | 74,901 | | | | | | 81,696(2) | | | | | $ | 2.43 | | | | | | 11/02/31 | | | | | | | | | | | | | | |
| | | | | 04/20/22 | | | | | | — | | | | | | 37,080(3) | | | | | $ | 2.43 | | | | | | 04/18/32 | | | | | | | | | | | | | | |
| | | | | 04/20/22 | | | | | | — | | | | | | 18,536(3) | | | | | $ | 2.43 | | | | | | 04/18/32 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | 46,989(4) | | | | | $ | 10.30 | | | | | | 05/18/33 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | 11,420(4) | | | | | $ | 10.30 | | | | | | 05/18/33 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | — | | | | | $ | — | | | | | | 10/25/26 | | | | | | 27,581(9) | | | | | | 235,542 | | |
| | | | | 08/14/23 | | | | | | — | | | | | | 3,242(5) | | | | | $ | 11.51 | | | | | | 08/13/33 | | | | | | | | | | | | | | |
| | | | | 08/14/23 | | | | | | — | | | | | | 169,258(5) | | | | | $ | 11.51 | | | | | | 08/13/33 | | | | | | | | | | | | | | |
Steven Katz, M.D.
|
| | | | 05/17/16 | | | | | | 593 | | | | | | — | | | | | $ | 3.65 | | | | | | 05/17/26 | | | | | | | | | | | | | | |
| | | | | 01/18/17 | | | | | | 2,471 | | | | | | — | | | | | $ | 3.65 | | | | | | 01/17/27 | | | | | | | | | | | | | | |
| | | | | 04/18/18 | | | | | | 2,471 | | | | | | — | | | | | $ | 1.22 | | | | | | 04/16/28 | | | | | | | | | | | | | | |
| | | | | 01/22/19 | | | | | | 2,471 | | | | | | — | | | | | $ | 1.22 | | | | | | 01/21/29 | | | | | | | | | | | | | | |
| | | | | 10/06/20 | | | | | | 93,991 | | | | | | 21,691(6) | | | | | $ | 0.41 | | | | | | 10/06/30 | | | | | | | | | | | | | | |
| | | | | 11/03/21 | | | | | | 17,018 | | | | | | 15,659(2) | | | | | $ | 2.43 | | | | | | 11/03/31 | | | | | | | | | | | | | | |
| | | | | 04/20/22 | | | | | | — | | | | | | 26,485(3) | | | | | $ | 2.43 | | | | | | 04/19/32 | | | | | | | | | | | | | | |
| | | | | 04/20/22 | | | | | | — | | | | | | 63,737(3) | | | | | $ | 2.43 | | | | | | 04/19/32 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | 18,276(4) | | | | | $ | 10.30 | | | | | | 05/18/33 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | 12,764(4) | | | | | $ | 10.30 | | | | | | 05/18/33 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | — | | | | | $ | — | | | | | | 10/25/26 | | | | | | 12,483(9) | | | | | | 106,605 | | |
| | | | | 08/11/23 | | | | | | — | | | | | | 5,558(5) | | | | | $ | 12.00 | | | | | | 08/10/33 | | | | | | | | | | | | | | |
| | | | | 08/11/23 | | | | | | — | | | | | | 56,942(5) | | | | | $ | 12.00 | | | | | | 08/10/33 | | | | | | | | | | | | | | |
Sean Murphy
|
| | | | 11/03/21 | | | | | | 2,677 | | | | | | 2,266(2) | | | | | $ | 2.43 | | | | | | 11/03/31 | | | | | | | | | | | | | | |
| | | | | 01/19/22 | | | | | | 5,917 | | | | | | 6,442(7) | | | | | $ | 2.43 | | | | | | 01/19/32 | | | | | | | | | | | | | | |
| | | | | 07/13/22 | | | | | | 2,625 | | | | | | — | | | | | $ | 2.43 | | | | | | 07/12/32 | | | | | | | | | | | | | | |
| | | | | 07/13/22 | | | | | | 41,152 | | | | | | 79,815(8) | | | | | $ | 2.43 | | | | | | 07/12/32 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | 17,734(4) | | | | | $ | 10.30 | | | | | | 05/18/33 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | 13,553(4) | | | | | $ | 10.30 | | | | | | 05/18/33 | | | | | | | | | | | | | | |
| | | | | 05/19/23 | | | | | | — | | | | | | — | | | | | $ | — | | | | | | 10/25/26 | | | | | | 12,483(9) | | | | | | 106,605 | | |
| | | | | 08/11/23 | | | | | | — | | | | | | 5,536(5) | | | | | $ | 12.00 | | | | | | 08/10/33 | | | | | | | | | | | | | | |
| | | | | 08/11/23 | | | | | | — | | | | | | 56,964(5) | | | | | $ | 12.00 | | | | | | 08/10/33 | | | | | | | | | | | | | | |
Name
|
| |
Fees earned or
paid in Cash |
| |
Option Awards
($)(1)(2) |
| |
Total ($)
|
| |||||||||
Christopher C. Dewey
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Robert H. Weiss
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Karim Karti
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Martin W. Roche, MD
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Thierry Thaure
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Manny Aguero
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
David Treadwell
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Mats Wahlström
|
| | | $ | 102,083 | | | | | $ | 221,200 | | | | | $ | 323,283 | | |
Andrew von Eschenbach
|
| | | $ | 13,750 | | | | | $ | 221,200 | | | | | $ | 234,950 | | |
Anil Singhal
|
| | | $ | 47,500 | | | | | $ | 221,200 | | | | | $ | 268,700 | | |
Arjun Desai
|
| | | $ | 10,833 | | | | | $ | 221,200 | | | | | $ | 232,033 | | |
David J. Matlin
|
| | | $ | 12,917 | | | | | $ | 221,200 | | | | | $ | 234,117 | | |
George Kelly Martin
|
| | | $ | 25,000 | | | | | $ | 221,200 | | | | | $ | 246,200 | | |
Kerry Hicks
|
| | | $ | 42,500 | | | | | $ | 221,200 | | | | | $ | 263,700 | | |
Plan Category
|
| |
Number of securities
to be issued upon exercise of outstanding options, warrants and rights |
| |
Weighted-average
exercise price of outstanding options, warrants and rights |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) |
| |||||||||
| | |
(a)
|
| |
(b)
|
| |
(c)
|
| |||||||||
Equity compensation plans approved by security holders
|
| | | | | | | | | | | | | | | | | | |
2009 Plan(1)
|
| | | | 1,596,529 | | | | | | 2.78 | | | | | | — | | |
2023 Plan(2)
|
| | | | 2,069,705 | | | | | | 7.36 | | | | | | 3,515,303 | | |
2023 ESPP(3)
|
| | | | — | | | | | | N/A | | | | | | 1,396,252 | | |
Equity compensation plans not approved by security holders(d)
|
| | | | — | | | | | | | | | | | | — | | |
Total | | | | | 3,666,234 | | | | | | | | | | | | 4,911,555 | | |
| | |
Number of Shares
|
| |||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
% of Outstanding Common Stock |
| ||||||
Mary Szela(2)
|
| | | | 698,737 | | | | | | 2.5% | | |
Sean Murphy(3)
|
| | | | 606,402 | | | | | | 2.2% | | |
Steven Katz, M.D., FACS(4)
|
| | | | 164,452 | | | | | | * | | |
Mats Wahlström(5)
|
| | | | 2,767,043 | | | | | | 10.1% | | |
David J. Matlin(6)
|
| | | | 2,278,621 | | | | | | 8.0% | | |
Arjun “JJ” Desai(7)
|
| | | | 449,794 | | | | | | 1.6% | | |
Andrew von Eschenbach
|
| | | | — | | | | | | * | | |
George Kelly Martin(8)
|
| | | | 247,185 | | | | | | * | | |
Anil Singhal(9)
|
| | | | 14,391 | | | | | | * | | |
Kerry Hicks(10)
|
| | | | 2,189,354 | | | | | | 8.1% | | |
All executive officers and directors as a group (14 individuals)
|
| | | | 9,594,903 | | | | | | 32.3% | | |
Christopher Dewey(14)
|
| | | | 1,526,974 | | | | | | 5.4% | | |
Five Percent or More Stockholders | | | | | | | | | | | | | |
Frankenius Equity AB(11)
|
| | | | 6,412,036 | | | | | | 23.4% | | |
Unique Diamond Investments Limited(12)
|
| | | | 1,546,569 | | | | | | 5.7% | | |
HW Investment Partners, LLC(13)
|
| | | | 1,370,028 | | | | | | 5.0% | | |
| | |
Page
|
| |||
FINANCIAL STATEMENTS | | | | | | | |
Audited Financial Statements of TriSalus Life Sciences, Inc.: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Financial Statements of TriSalus Life Sciences, Inc.: | | | | | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | |
| | |
2023
|
| |
2022
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 11,777 | | | | | $ | 9,414 | | |
Accounts receivable
|
| | | | 3,554 | | | | | | 1,557 | | |
Inventory, net
|
| | | | 2,545 | | | | | | 1,471 | | |
Prepaid expenses
|
| | | | 2,986 | | | | | | 4,772 | | |
Total current assets
|
| | | | 20,862 | | | | | | 17,214 | | |
Property and equipment, net
|
| | | | 2,091 | | | | | | 2,231 | | |
Right-of-use assets
|
| | | | 1,179 | | | | | | 1,381 | | |
Intangible assets, net
|
| | | | 1,127 | | | | | | 802 | | |
Other assets
|
| | | | 466 | | | | | | 367 | | |
Total assets
|
| | | $ | 25,725 | | | | | $ | 21,995 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 3,391 | | | | | $ | 4,947 | | |
Accrued liabilities
|
| | | | 10,556 | | | | | | 6,377 | | |
Series B-2 tranche liabilities
|
| | | | — | | | | | | 4,702 | | |
Series B-3 warrant liabilities
|
| | | | — | | | | | | 15,819 | | |
Short-term lease liabilities
|
| | | | 351 | | | | | | 370 | | |
Other current liabilities
|
| | | | 389 | | | | | | 142 | | |
Total current liabilities
|
| | | | 14,687 | | | | | | 32,357 | | |
Long-term lease liabilities
|
| | | | 1,244 | | | | | | 1,593 | | |
Contingent earnout liability
|
| | | | 18,632 | | | | | | — | | |
Warrant liabilities and other long-term liabilities
|
| | | | 17,100 | | | | | | 369 | | |
Total liabilities
|
| | | | 51,663 | | | | | | 34,319 | | |
Convertible Preferred Stock
|
| | | | — | | | | | | 164,006 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Preferred Stock, Convertible preferred stock, Series A, $0.0001 par value per
share, $10.00 liquidation value per share. Authorized 10,000,000 and 0 shares at December 31, 2023 and 2022, respectively; issued and outstanding, 4,015,002 and 0 shares at December 31, 2023 and 2022, respectively |
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value per share. Authorized 400,000,000 and 30,898,162 shares at December 31, 2023 and 2022, respectively; issued and outstanding 26,413,213 shares and 347,926 shares at December 31, 2023 and 2022, respectively
|
| | | | 2 | | | | | | — | | |
Additional paid-in capital
|
| | | | 222,437 | | | | | | 10,028 | | |
Accumulated deficit
|
| | | | (248,377) | | | | | | (186,358) | | |
Total stockholders’ deficit
|
| | | | (25,938) | | | | | | (176,330) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 25,725 | | | | | $ | 21,995 | | |
| | |
2023
|
| |
2022
|
| ||||||
Revenue
|
| | | $ | 18,511 | | | | | $ | 12,398 | | |
Cost of goods sold
|
| | | | 2,605 | | | | | | 2,258 | | |
Gross profit
|
| | | | 15,906 | | | | | | 10,140 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 29,510 | | | | | | 21,358 | | |
Sales and marketing
|
| | | | 17,034 | | | | | | 12,738 | | |
General and administrative
|
| | | | 23,512 | | | | | | 12,483 | | |
Loss from operations
|
| | | | (54,150) | | | | | | (36,439) | | |
Interest income
|
| | | | 431 | | | | | | 180 | | |
Interest expense
|
| | | | (16) | | | | | | (1) | | |
Loss on equity issuance
|
| | | | (4,353) | | | | | | (8,312) | | |
Change in fair value of tranche and warrant liabilities
|
| | | | (10,855) | | | | | | (2,186) | | |
Change in fair value of contingent liabilities
|
| | | | 10,293 | | | | | | — | | |
Other income and expense, net
|
| | | | (379) | | | | | | (420) | | |
Loss before income taxes
|
| | | | (59,029) | | | | | | (47,178) | | |
Income tax expense
|
| | | | (9) | | | | | | (9) | | |
Net loss available to common stockholders
|
| | | $ | (59,038) | | | | | $ | (47,187) | | |
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,981) | | | | | $ | (2,829) | | |
Undeclared dividends on Series A preferred stock
|
| | | $ | (1,258) | | | | | $ | — | | |
Net loss attributable to common stockholders
|
| | | $ | (63,277) | | | | | $ | (50,016) | | |
Net loss per share, basic and diluted
|
| | | $ | (6.73) | | | | | $ | (161.55) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 9,395,748 | | | | | | 309,609 | | |
| | |
Preferred stock
|
| |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
At December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 264,978 | | | | | $ | — | | | | | $ | 6,737 | | | | | $ | (136,342) | | | | | $ | (129,605) | | |
Exercise of options
|
| | | | — | | | | | | — | | | | | | 82,879 | | | | | | — | | | | | | 94 | | | | | | — | | | | | | 94 | | |
Exercise of common stock warrants
|
| | | | — | | | | | | — | | | | | | 69 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 368 | | | | | | — | | | | | | 368 | | |
Deemed dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,829 | | | | | | (2,829) | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (47,187) | | | | | | (47,187) | | |
At December 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 347,926 | | | | | $ | — | | | | | $ | 10,028 | | | | | $ | (186,358) | | | | | $ | (176,330) | | |
Exercise of options
|
| | | | — | | | | | | — | | | | | | 247,612 | | | | | | — | | | | | | 180 | | | | | | — | | | | | | 180 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,402 | | | | | | — | | | | | | 1,402 | | |
Deemed dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,981 | | | | | | (2,981) | | | | | | — | | |
Impact of Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of redeemable convertible preferred stock into common stock in connection with the Business Combination
|
| | | | — | | | | | | — | | | | | | 21,500,867 | | | | | | 2 | | | | | | 204,234 | | | | | | — | | | | | | 204,236 | | |
Assumption of warrants to purchase common stock in connection with the Business Combination
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,568) | | | | | | — | | | | | | (2,568) | | |
Issuance of common stock upon
closing the Business Combination, net of expenses |
| | | | — | | | | | | — | | | | | | 4,316,808 | | | | | | — | | | | | | 957 | | | | | | — | | | | | | 957 | | |
Contingent earnout liability recognized upon closing of the Business Combination
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,927) | | | | | | — | | | | | | (28,927) | | |
Assumption of preferred stock in connection with the Business Combination
|
| | | | 4,015,002 | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,150 | | | | | | — | | | | | | 34,150 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (59,038) | | | | | | (59,038) | | |
At December 31, 2023
|
| | | | 4,015,002 | | | | | $ | — | | | | | | 26,413,213 | | | | | $ | 2 | | | | | $ | 222,437 | | | | | $ | (248,377) | | | | | $ | (25,938) | | |
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (59,038) | | | | | $ | (47,187) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 702 | | | | | | 398 | | |
Loss on equity issuance
|
| | | | 4,353 | | | | | | 8,312 | | |
Change in fair value of tranche and warrant liabilities
|
| | | | 10,855 | | | | | | 2,186 | | |
Change in fair value of contingent earnout liabilities
|
| | | | (10,293) | | | | | | — | | |
Share-based compensation expense
|
| | | | 1,402 | | | | | | 368 | | |
Loss on disposal of fixed assets
|
| | | | 44 | | | | | | 310 | | |
Loss on impairment of intangible assets
|
| | | | 190 | | | | | | — | | |
Milestone payment to Dynavax
|
| | | | 1,000 | | | | | | 1,000 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,979) | | | | | | (200) | | |
Inventory
|
| | | | (1,073) | | | | | | (179) | | |
Prepaid expenses
|
| | | | 1,032 | | | | | | (2,592) | | |
Operating lease right-of-use assets
|
| | | | 202 | | | | | | 112 | | |
Operating lease liabilities
|
| | | | (281) | | | | | | (87) | | |
Trade payables, accrued expenses and other liabilities
|
| | | | 2,839 | | | | | | 5,246 | | |
Net cash used in operating activities
|
| | | | (50,045) | | | | | | (32,313) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (588) | | | | | | (655) | | |
Milestone payment to Dynavax
|
| | | | (1,000) | | | | | | (1,000) | | |
Cash paid for intellectual property and licenses
|
| | | | (533) | | | | | | (131) | | |
Net cash used in investing activities
|
| | | | (2,121) | | | | | | (1,786) | | |
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, 2023 and 2022, respectively
|
| | | | 9,189 | | | | | | 13,499 | | |
Proceeds from exercise of preferred stock warrants
|
| | | | 9,630 | | | | | | — | | |
Purchase of common stock warrants
|
| | | | (20) | | | | | | — | | |
Proceeds from Business Combination
|
| | | | 36,854 | | | | | | — | | |
Offering costs related to Business Combination
|
| | | | (1,116) | | | | | | — | | |
Payments on finance lease liabilities
|
| | | | (87) | | | | | | (131) | | |
Cash proceeds from the exercise of stock options for common stock
|
| | | | 179 | | | | | | 94 | | |
Net cash provided by financing activities
|
| | | | 54,629 | | | | | | 13,462 | | |
Increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 2,463 | | | | | | (20,637) | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 9,664 | | | | | | 30,301 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 12,127 | | | | | $ | 9,664 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Income taxes
|
| | | | 14 | | | | | | 9 | | |
Supplemental disclosure of noncash items: | | | | | | | | | | | | | |
Fixed asset purchases included in trade payables and accrued expenses
|
| | | | 19 | | | | | | 12 | | |
Transfer of warrant liability to preferred stock upon exercise of warrants
|
| | | | 25,409 | | | | | | — | | |
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 | | |
Warrant liability
|
| | | $ | 369 | | | | | $ | (107) | | | | | $ | (262) | | | | | $ | — | | | | | $ | — | | |
Series B-2 tranche liabilities
|
| | | $ | 4,702 | | | | | $ | (3,200) | | | | | $ | (1,502) | | | | | $ | — | | | | | $ | — | | |
Series B-3 warrant liabilities
|
| | | $ | 15,819 | | | | | $ | (311) | | | | | $ | (15,508)(1) | | | | | $ | — | | | | | $ | — | | |
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
December 31, 2023 |
| |||||||||||||||
Warrant liabilities
|
| | | $ | — | | | | | $ | 14,368 | | | | | $ | 2,548 | | | | | $ | — | | | | | $ | 16,916 | | |
Contingent earnout liability
|
| | | $ | — | | | | | $ | (10,295) | | | | | $ | 28,927 | | | | | $ | — | | | | | $ | 18,632 | | |
SEPA derivative liability
|
| | | $ | — | | | | | $ | 2 | | | | | $ | 183 | | | | | $ | — | | | | | $ | 185 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Cash and cash equivalents
|
| | | $ | 11,777 | | | | | $ | 9,414 | | |
Restricted cash (included in Other assets)
|
| | | | 350 | | | | | | 250 | | |
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows
|
| | | $ | 12,127 | | | | | $ | 9,664 | | |
| | |
2023
|
| |
2022
|
| ||||||
Raw materials
|
| | | $ | 607 | | | | | $ | 753 | | |
Finished goods
|
| | | | 1,938 | | | | | | 718 | | |
Inventory, net
|
| | | $ | 2,545 | | | | | $ | 1,471 | | |
| | |
Useful Life
(Years) |
| |
2023
|
| |
2022
|
| ||||||
Machinery and equipment
|
| |
5 – 7
|
| | | $ | 2,955 | | | | | $ | 2,795 | | |
Computers and software
|
| |
2
|
| | | | 970 | | | | | | 602 | | |
Furniture
|
| |
5
|
| | | | 474 | | | | | | 475 | | |
Leasehold improvements
|
| |
5
|
| | | | 772 | | | | | | 772 | | |
Other property
|
| |
7
|
| | | | 13 | | | | | | 12 | | |
Gross property and equipment
|
| | | | | | | 5,184 | | | | | | 4,656 | | |
Less accumulated depreciation
|
| | | | | | | (3,093) | | | | | | (2,425) | | |
Net property and equipment
|
| | | | | | $ | 2,091 | | | | | $ | 2,231 | | |
|
2024
|
| | | $ | 88 | | |
|
2025
|
| | | | 88 | | |
|
2026
|
| | | | 88 | | |
|
2027
|
| | | | 88 | | |
|
2028
|
| | | | 88 | | |
|
Thereafter
|
| | | | 687 | | |
| | | | | $ | 1,127 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Accrued liabilities – clinical trials
|
| | | $ | 3,115 | | | | | $ | 410 | | |
Accrued liabilities – other
|
| | | $ | 2,790 | | | | | $ | 2,495 | | |
Accrued incentives
|
| | | | 3,736 | | | | | | 2,896 | | |
Accrued vacation
|
| | | | 327 | | | | | | 329 | | |
Accrued payroll
|
| | | | 557 | | | | | | 247 | | |
Accrued taxes
|
| | | $ | 31 | | | | | $ | — | | |
| | | | $ | 10,556 | | | | | $ | 6,377 | | |
| | |
December 31,
2023 |
| |
September 30,
2023 |
| ||||||
Current stock price
|
| | | $ | 8.45 | | | | | $ | 5.12 | | |
Expected share price volatility
|
| | | | 65.0% | | | | | | 65.0% | | |
Risk-free interest rate
|
| | | | 3.9% | | | | | | 4.6% | | |
Expected term (years)
|
| | | | 4.6 | | | | | | 4.9 | | |
Estimated dividend yield
|
| | | | —% | | | | | | —% | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Public Warrants
|
| | | | 8,281,779 | | | | | | — | | |
Private Placement Warrants
|
| | | | 5,933,333 | | | | | | — | | |
Series B-3 Warrants
|
| | | | — | | | | | | 15,819,000 | | |
Total warrants
|
| | | | 14,215,112 | | | | | | 15,819,000 | | |
| | |
2023
|
| |
2022
|
| ||||||
Federal: | | | | | | | | | | | | | |
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | |
State: | | | | | | | | | | | | | |
Current
|
| | | | 9 | | | | | | 9 | | |
Deferred
|
| | | | — | | | | | | — | | |
| | | | | 9 | | | | | | 9 | | |
Total
|
| | | $ | 9 | | | | | $ | 9 | | |
| | |
2023
|
| |
2022
|
| ||||||
Statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State and local taxes
|
| | | | 3.4 | | | | | | 2.0 | | |
Change in valuation allowance
|
| | | | (22.0) | | | | | | (19.0) | | |
Disallowed interest expense on convertible debt
|
| | | | — | | | | | | — | | |
Prior year true-up
|
| | | | 1.0 | | | | | | 1.0 | | |
Permanent differences
|
| | | | (3.4) | | | | | | (5.0) | | |
| | | | | —% | | | | | | —% | | |
| | |
2023
|
| |
2022
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
NOL carryforwards
|
| | | $ | 37,322 | | | | | $ | 30,421 | | |
Fixed assets and intangibles
|
| | | | 2,565 | | | | | | 2,371 | | |
Accruals
|
| | | | 1,115 | | | | | | 815 | | |
Inventory
|
| | | | 222 | | | | | | 76 | | |
Charitable contributions
|
| | | | 37 | | | | | | 35 | | |
Right-of-use assets
|
| | | | 46 | | | | | | 52 | | |
Capitalized R&D expenses
|
| | | | 10,176 | | | | | | 4,613 | | |
Stock-based compensation expense
|
| | | | 305 | | | | | | 76 | | |
Total deferred income tax assets
|
| | | | 51,788 | | | | | | 38,459 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (470) | | | | | | (101) | | |
Total deferred income tax assets and liabilities
|
| | | | 51,318 | | | | | | 38,358 | | |
Less: valuation allowance
|
| | | | (51,318) | | | | | | (38,358) | | |
Net deferred income tax assets and liabilities
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31, 2023
|
| |||||||||
| | |
Federal
|
| |
State
|
| ||||||
NOLs expiring between 2029 and 2037
|
| | | $ | 43,912 | | | | | $ | 81,902 | | |
NOLs which do not expire
|
| | | | 109,966 | | | | | | 26,351 | | |
Total NOLs
|
| | | $ | 153,878 | | | | | $ | 108,253 | | |
Valuation assumptions:
|
| |
December 31,
2023 |
| |
October 2,
2023 |
| ||||||
Expected draws
|
| | | $ | 5,000 | | | | | $ | 5,000 | | |
Expected probability of draws
|
| | | | 90.0% | | | | | | 90.0% | | |
Risk-free interest rate
|
| | | | 5.4% | | | | | | 4.9% | | |
| | |
December 31,
|
| |||||||||
Series
|
| |
2023
|
| |
2022
|
| ||||||
Series A-1 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 0 and 131,797 shares at December 31, 2023 and 2022
|
| | | $ | — | | | | | $ | 6,065 | | |
Series A-2 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 0 and 576,126 shares at December 31, 2023 and 2022
|
| | | | — | | | | | | 8,976 | | |
Series A-3 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 0 and 612,822 shares at December 31, 2023 and 2022
|
| | | | — | | | | | | 10,611 | | |
Series A-4 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 0 and 127,787 shares at December 31, 2023 and 2022
|
| | | | — | | | | | | 1,993 | | |
Series A-5 preferred stock, $0.001 par value per share. Authorized 734,533 shares; issued and outstanding 0 and 730,320 shares at December 31, 2023 and 2022
|
| | | | — | | | | | | 12,858 | | |
Series A-6 preferred stock, $0.001 par value per share. Authorized 805,848 shares; issued and outstanding 0 and 800,657 shares at December 31, 2023 and 2022
|
| | | | — | | | | | | 15,476 | | |
Series B preferred stock, $0.001 par value per share. Authorized 7,021,678 shares; issued and outstanding 0 and 6,984,971 shares at December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | 84,528 | | |
Series B-1 preferred stock, $0.001 par value per share. Authorized 1,659,672 shares; issued and outstanding 0 and 1,659,672 shares at December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | 23,499 | | |
Series B-2 preferred stock, $0.001 par value per share. Authorized 1,765,609 shares; issued and outstanding 0 and 706,243 shares at December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | — | | |
Series B-3 preferred stock, $0.001 par value per share. Authorized 8,474,924 shares; issued and outstanding 0 at shares at December 31, 2023 and 2022
|
| | | | — | | | | | | — | | |
Total convertible preferred stock
|
| | | $ | — | | | | | $ | 164,006 | | |
Series
|
| |
Balance at
January 01, 2022 |
| |
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 | | |
Total convertible preferred stock
|
| | | $ | 160,507 | | | | | $ | 3,499 | | | | | $ | 164,006 | | |
Series
|
| |
Balance at
December 31, 2022 |
| |
Issuances
|
| |
Retirements /
Conversions |
| |
Balance at
December 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
|
| | | $ | — | | | | | $ | 39,858 | | | | | $ | (39,858) | | | | | $ | — | | |
Total convertible preferred stock
|
| | | $ | 164,006 | | | | | $ | 39,968 | | | | | $ | (203,974) | | | | | $ | — | | |
| | |
December 31,
2022 |
|
Series B-2 preferred stock fair value per share
|
| |
$14.97
|
|
Series B-2 preferred stock exercise price per share
|
| |
$14.16
|
|
Series B-3 preferred stock fair value per share
|
| |
$3.24
|
|
Series B-3 Warrants exercise price per share
|
| |
$2.03
|
|
Volatility
|
| |
50.0% – 65.0%
|
|
Risk free rate
|
| |
4.0% – 4.7%
|
|
Series B-2 Tranche Liability expected term
|
| |
0.2 – 0.4 years
|
|
Series B-3 Warrants expected term
|
| |
5.8 – 6.0 years
|
|
Expected dividends
|
| |
$—
|
|
Preferred stock:
|
| |
2023
|
| |
2022
|
| ||||||
Series A convertible preferred stock (assuming maximum conversion)
|
| | | | 25,237,155 | | | | | | — | | |
Series A-1
|
| | | | — | | | | | | 152,188 | | |
Series A-2
|
| | | | — | | | | | | 675,638 | | |
Series A-3
|
| | | | — | | | | | | 712,198 | | |
Series A-4
|
| | | | — | | | | | | 148,834 | | |
Series A-5
|
| | | | — | | | | | | 868,487 | | |
Series A-6
|
| | | | — | | | | | | 953,163 | | |
Series B
|
| | | | — | | | | | | 8,059,581 | | |
Series B-1
|
| | | | — | | | | | | 1,936,284 | | |
Series B-2
|
| | | | — | | | | | | 706,243 | | |
Total preferred stock
|
| | | | 25,237,155 | | | | | | 14,212,616 | | |
Warrants: | | | | | | | | | | | | | |
Public Warrants
|
| | | | 8,333,333 | | | | | | — | | |
Private Placement Warrants
|
| | | | 5,933,333 | | | | | | — | | |
Warrants to purchase Series A-5 preferred stock
|
| | | | — | | | | | | 5,010 | | |
Warrants to purchase Series A-6 preferred stock
|
| | | | — | | | | | | 6,179 | | |
Warrants to purchase Series B preferred stock
|
| | | | — | | | | | | 42,354 | | |
Warrants to purchase Series B-3 preferred stock
|
| | | | — | | | | | | 2,824,974 | | |
Total Warrants
|
| | | | 14,266,666 | | | | | | 2,878,517 | | |
Employee Stock Purchase Plan
|
| | | | 1,396,252 | | | | | | — | | |
Equity Awards: | | | | | | | | | | | | | |
Stock options and restricted stock units outstanding
|
| | | | 3,666,234 | | | | | | 1,671,076 | | |
Shares available for future grant
|
| | | | 3,515,303 | | | | | | 432,413 | | |
Total Equity Awards
|
| | | | 7,181,537 | | | | | | 2,103,489 | | |
Grand Total
|
| | | | 48,081,610 | | | | | | 19,194,622 | | |
| | |
December 31, 2023
|
| |||||||||||||||
| | |
Authorized
|
| |
Outstanding
|
| |
Available
for Issue |
| |||||||||
2009 Plan
|
| | | | 1,596,529 | | | | | | 1,596,529 | | | | | | — | | |
2023 Plan
|
| | | | 5,585,008 | | | | | | 2,069,705 | | | | | | 3,515,303 | | |
Total
|
| | | | 7,181,537 | | | | | | 3,666,234 | | | | | | 3,515,303 | | |
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual life |
| |||||||||
Options outstanding at January 1, 2022
|
| | | | 1,307,080 | | | | | $ | 1.22 | | | | | | 8.4 | | |
Granted
|
| | | | 550,049 | | | | | | 2.43 | | | | | | — | | |
Exercised
|
| | | | (82,879) | | | | | | 0.81 | | | | | | — | | |
Forfeiture
|
| | | | (103,174) | | | | | | 1.22 | | | | | | — | | |
Options outstanding at December 31, 2022
|
| | | | 1,671,076 | | | | | | 1.62 | | | | | | 8.2 | | |
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual life |
| |||||||||
Granted
|
| | | | 279,306 | | | | | | 10.30 | | | | | | — | | |
Exercised
|
| | | | (222,627) | | | | | | 0.94 | | | | | | — | | |
Forfeiture
|
| | | | (195,399) | | | | | | 5.46 | | | | | | — | | |
Options outstanding at December 31, 2023
|
| | | | 1,532,356 | | | | | | 2.78 | | | | | | 7.5 | | |
|
| | |
Options outstanding
|
| |
Options Exercisable
|
| ||||||||||||
Exercise Price
|
| |
Number
outstanding at December 31, 2023 |
| |
Weighted
average remaining contractual life |
| |
Number
exercisable at December 31, 2023 |
| |||||||||
$0.41
|
| | | | 326,589 | | | | | | 7.03 | | | | | | 272,169 | | |
$1.22
|
| | | | 200,832 | | | | | | 4.18 | | | | | | 200,832 | | |
$2.03
|
| | | | 7,415 | | | | | | 3.55 | | | | | | 7,415 | | |
$2.43
|
| | | | 810,855 | | | | | | 8.19 | | | | | | 307,567 | | |
$3.65
|
| | | | 4,250 | | | | | | 2.89 | | | | | | 4,250 | | |
$10.30
|
| | | | 182,415 | | | | | | 9.38 | | | | | | 5,002 | | |
Total
|
| | | | 1,532,356 | | | | | | 7.50 | | | | | | 797,235 | | |
2009 Plan
|
| |
2023
|
| |
2022
|
|
Valuation assumptions:
|
| | | | | | |
Expected dividend yield
|
| |
—%
|
| |
—%
|
|
Expected volatility
|
| |
53%
|
| |
32%
|
|
Expected term (years)(1)
|
| |
6.0 – 6.2
|
| |
5.6 – 6.2
|
|
Risk-free interest rate
|
| |
4.2%
|
| |
2.76%
|
|
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual life |
| |||||||||
Options outstanding at January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | — | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
Forfeiture
|
| | | | — | | | | | | — | | | | | | — | | |
Options outstanding at December 31, 2022
|
| | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 2,100,307 | | | | | | 7.32 | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
Forfeiture
|
| | | | (30,602) | | | | | | 4.79 | | | | | | — | | |
Options outstanding at December 31, 2023
|
| | | | 2,069,705 | | | | | | 7.36 | | | | | | 9.7 | | |
| | |
Options outstanding
|
| |
Options Exercisable
|
| ||||||||||||
Exercise Price
|
| |
Number
outstanding at December 31, 2023 |
| |
Weighted average
remaining contractual life |
| |
Number
exercisable at December 31, 2023 |
| |||||||||
$4.60
|
| | | | 150,556 | | | | | | 9.83 | | | | | | — | | |
$4.78
|
| | | | 866,000 | | | | | | 9.69 | | | | | | — | | |
$4.95
|
| | | | 112,649 | | | | | | 9.77 | | | | | | 1,324 | | |
$6.70
|
| | | | 195,000 | | | | | | 9.66 | | | | | | — | | |
$7.92
|
| | | | 40,000 | | | | | | 9.97 | | | | | | — | | |
$11.34
|
| | | | 245,000 | | | | | | 9.61 | | | | | | — | | |
$11.51
|
| | | | 172,500 | | | | | | 9.62 | | | | | | — | | |
$12.00
|
| | | | 288,000 | | | | | | 9.61 | | | | | | — | | |
Total
|
| | | | 2,069,705 | | | | | | 9.68 | | | | | | 1,324 | | |
2023 Plan
|
| |
2023
|
|
Valuation assumptions: | | | | |
Expected dividend yield
|
| |
—%
|
|
Expected volatility
|
| |
53%
|
|
Expected term (years)(1)
|
| |
6.0 – 6.2
|
|
Risk-free interest rate
|
| |
4.2%
|
|
Restricted Stock:
|
| |
Restricted
Stock Units (RSU) |
| |
Weighted-Average
Grant-Date Fair Value per Share |
| |
Weighted average
remaining contractual life |
| |||||||||
Beginning Outstanding
|
| | | | — | | | | | $ | — | | | | | | — | | |
Awarded
|
| | | | 184,018 | | | | | | 10.30 | | | | | | — | | |
Released
|
| | | | (25,091) | | | | | | 10.30 | | | | | | — | | |
Forfeited
|
| | | | (94,754) | | | | | | 10.30 | | | | | | — | | |
RSUs outstanding at December 31, 2023
|
| | | | 64,173 | | | | | | | | | | | | 1.8 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Preferred stock
|
| | | | 4,015,002 | | | | | | 12,330,395 | | |
Preferred stock warrants
|
| | | | — | | | | | | 2,878,519 | | |
Public and private warrants
|
| | | | 14,215,112 | | | | | | — | | |
Options to purchase common stock
|
| | | | 3,666,234 | | | | | | 1,671,076 | | |
| | | | | 21,896,348 | | | | | | 16,879,990 | | |
| | |
Operating
Leases |
| |
Finance
Leases |
| ||||||
Right-of-use assets
|
| | | $ | 1,179 | | | | | $ | 233(1) | | |
Short-term lease liabilities
|
| | | $ | 275 | | | | | $ | 76 | | |
Long-term lease liabilities
|
| | | $ | 1,156 | | | | | $ | 88 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating lease expense
|
| | | $ | 473 | | | | | $ | 443 | | |
Finance lease expense: | | | | | | | | | | | | | |
Amortization of ROU assets
|
| | | | 13 | | | | | | 16 | | |
Interest on lease liabilities
|
| | | | 4 | | | | | | 4 | | |
Total finance lease expense
|
| | | | 16 | | | | | | 20 | | |
Total lease expense
|
| | | $ | 489 | | | | | $ | 463 | | |
| | |
Operating
Leases |
| |
Finance
Leases |
| ||||||
2024
|
| | | $ | 380 | | | | | $ | 87 | | |
2025
|
| | | | 205 | | | | | | 77 | | |
2026
|
| | | | 213 | | | | | | 9 | | |
2027
|
| | | | 219 | | | | | | 7 | | |
2028
|
| | | | 226 | | | | | | — | | |
Thereafter
|
| | | | 657 | | | | | | — | | |
Total undiscounted lease payments
|
| | | | 1,900 | | | | | | 180 | | |
Less imputed interest
|
| | | | (470) | | | | | | (16) | | |
Total lease liabilities
|
| | | $ | 1,431 | | | | | $ | 164 | | |
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,970 | | | | | $ | 11,777 | | |
Accounts receivable
|
| | | | 4,277 | | | | | | 3,554 | | |
Inventory, net
|
| | | | 2,913 | | | | | | 2,545 | | |
Prepaid expenses
|
| | | | 2,031 | | | | | | 2,986 | | |
Total current assets
|
| | | | 13,191 | | | | | | 20,862 | | |
Property and equipment, net
|
| | | | 1,965 | | | | | | 2,091 | | |
Right-of-use assets
|
| | | | 1,196 | | | | | | 1,179 | | |
Intangible assets, net
|
| | | | 1,113 | | | | | | 1,127 | | |
Other assets
|
| | | | 424 | | | | | | 466 | | |
Total assets
|
| | | $ | 17,889 | | | | | $ | 25,725 | | |
Liabilities and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 2,348 | | | | | $ | 3,391 | | |
Accrued liabilities
|
| | | | 11,423 | | | | | | 10,556 | | |
Short-term lease liabilities
|
| | | | 363 | | | | | | 351 | | |
Other current liabilities
|
| | | | 260 | | | | | | 389 | | |
Total current liabilities
|
| | | | 14,394 | | | | | | 14,687 | | |
Long-term lease liabilities
|
| | | | 1,218 | | | | | | 1,244 | | |
Contingent earnout liability
|
| | | | 22,620 | | | | | | 18,632 | | |
Warrant and SEPA liabilities
|
| | | | 14,580 | | | | | | 17,100 | | |
Total liabilities
|
| | | | 52,812 | | | | | | 51,663 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Preferred stock, Series A, $0.0001 par value per share, $10.00
liquidation value per share. Authorized 10,000,000 shares at March 31, 2024 and December 31, 2023, respectively; issued and outstanding, 4,015,002 shares at March 31, 2024 and December 31, 2023, respectively. |
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value per share. Authorized 400,000,000
shares at March 31, 2024 and December 31, 2023, respectively; issued and outstanding, 26,758,272 and 26,413,213 shares at March 31, 2024, and December 31, 2023, respectively. |
| | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 226,671 | | | | | | 222,437 | | |
Accumulated deficit
|
| | | | (261,596) | | | | | | (248,377) | | |
Total stockholders’ deficit
|
| | | | (34,923) | | | | | | (25,938) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 17,889 | | | | | $ | 25,725 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Revenue
|
| | | $ | 6,457 | | | | | $ | 2,984 | | |
Cost of goods sold
|
| | | | 971 | | | | | | 662 | | |
Gross profit
|
| | | | 5,486 | | | | | | 2,322 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 5,857 | | | | | | 5,642 | | |
Sales and marketing
|
| | | | 6,687 | | | | | | 3,249 | | |
General and administrative
|
| | | | 4,627 | | | | | | 3,552 | | |
Loss from operations
|
| | | | (11,685) | | | | | | (10,121) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 92 | | | | | | 35 | | |
Interest expense
|
| | | | (3) | | | | | | (5) | | |
Loss on equity issuance
|
| | | | — | | | | | | (1,465) | | |
Extinguishment of tranche liability
|
| | | | — | | | | | | 881 | | |
Change in fair value of SEPA and warrant liabilities
|
| | | | 2,521 | | | | | | 2,421 | | |
Change in fair value of contingent earnout liability
|
| | | | (3,988) | | | | | | — | | |
Other expense, net
|
| | | | (153) | | | | | | (19) | | |
Loss before income taxes
|
| | | | (13,216) | | | | | | (8,273) | | |
Income tax (expense) benefit
|
| | | | (3) | | | | | | 5 | | |
Net loss available to common stockholders
|
| | | $ | (13,219) | | | | | $ | (8,268) | | |
Deemed dividend related to Series B-2 preferred stock down round
provision |
| | | $ | — | | | | | $ | (959) | | |
Undeclared dividends on Series A preferred stock
|
| | | $ | (801) | | | | | $ | — | | |
Net loss attributable to common stockholders
|
| | | $ | (14,020) | | | | | $ | (9,227) | | |
Net loss per common share, basic and diluted
|
| | | $ | (0.60) | | | | | $ | (0.57) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 23,323,045 | | | | | | 16,166,581 | | |
| | |
Three months ended March 31, 2024
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Preferred stock
|
| |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
At December 31, 2023
|
| | | | 4,015,002 | | | | | $ | — | | | | | | 26,413,213 | | | | | $ | 2 | | | | | $ | 222,437 | | | | | $ | (248,377) | | | | | $ | (25,938) | | |
Exercise of options
|
| | | | — | | | | | | — | | | | | | (4,941)(1) | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 7 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,086 | | | | | | — | | | | | | 1,086 | | |
Proceeds from sale of common stock
|
| | | | — | | | | | | — | | | | | | 350,000 | | | | | | — | | | | | | 3,141 | | | | | | — | | | | | | 3,141 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,219) | | | | | | (13,219) | | |
At March 31, 2024
|
| | | | 4,015,002 | | | | | $ | — | | | | | | 26,758,272 | | | | | $ | 2 | | | | | $ | 226,671 | | | | | $ | (261,596) | | | | | $ | (34,923) | | |
| | |
Three months ended March 31, 2023
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Preferred stock
|
| |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
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) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss available to common stockholders
|
| | | $ | (13,219) | | | | | $ | (8,268) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 188 | | | | | | 184 | | |
Reduction in the carrying amount of right-of-use assets
|
| | | | 76 | | | | | | 11 | | |
Change in fair value of warrant and SEPA liabilities
|
| | | | (2,521) | | | | | | (2,421) | | |
Change in fair value of contingent earnout liability
|
| | | | 3,988 | | | | | | — | | |
Extinguishment of tranche liability
|
| | | | — | | | | | | (881) | | |
Loss on equity issuance
|
| | | | — | | | | | | 1,465 | | |
Stock-based compensation expense
|
| | | | 1,086 | | | | | | 74 | | |
Loss on disposal of fixed assets
|
| | | | 18 | | | | | | 16 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (723) | | | | | | (35) | | |
Inventory, net
|
| | | | (368) | | | | | | (250) | | |
Prepaid expenses
|
| | | | 955 | | | | | | (348) | | |
Deposits
|
| | | | 43 | | | | | | — | | |
Operating lease liabilities
|
| | | | (85) | | | | | | (72) | | |
Trade payables and accrued liabilities
|
| | | | (305) | | | | | | 22 | | |
Net cash used in operating activities
|
| | | | (10,867) | | | | | | (10,503) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (66) | | | | | | (7) | | |
Purchases of intellectual property and licenses
|
| | | | — | | | | | | (67) | | |
Net cash used in investing activities
|
| | | | (66) | | | | | | (74) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from the issuance of preferred stock
|
| | | | — | | | | | | 3,182 | | |
Proceeds from the issuance of common stock
|
| | | | 3,141 | | | | | | — | | |
Proceeds from exercise of preferred stock warrants
|
| | | | — | | | | | | 4,720 | | |
Payments on finance lease liabilities
|
| | | | (22) | | | | | | (22) | | |
Proceeds from the exercise of stock options for common stock
|
| | | | 7 | | | | | | 50 | | |
Net cash provided by financing activities
|
| | | | 3,126 | | | | | | 7,930 | | |
Decrease in cash, cash equivalents and restricted cash
|
| | | | (7,807) | | | | | | (2,647) | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 12,127 | | | | | | 9,664 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 4,320 | | | | | $ | 7,017 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Value of warrants issued with Series B-2 preferred stock
|
| | | $ | — | | | | | $ | 4,647 | | |
Right-of-use assets obtained in exchange for new operating lease liabilities
|
| | | $ | 90 | | | | | $ | — | | |
Transfer of warrant liability to preferred stock upon exercise of warrants
|
| | | $ | — | | | | | $ | 11,633 | | |
Warrant Liabilities
|
| |
Fair Value at
December 31, 2023 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Fair Value at
March 31, 2024 |
| ||||||||||||
Public warrants – Level 1
|
| | | $ | 9,855 | | | | | $ | (1,574) | | | | | $ | — | | | | | $ | 8,281 | | |
Private warrants – Level 2
|
| | | $ | 7,061 | | | | | $ | (1,128) | | | | | $ | — | | | | | $ | 5,933 | | |
Total
|
| | | $ | 16,916 | | | | | $ | (2,702) | | | | | $ | — | | | | | $ | 14,214 | | |
Level 3
Liabilities |
| |
Fair Value at
December 31, 2023 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
March 31, 2024 |
| |||||||||||||||
Contingent earnout liability
|
| | | $ | 18,632 | | | | | $ | 3,988 | | | | | $ | — | | | | | $ | — | | | | | $ | 22,620 | | |
SEPA derivative liability
|
| | | $ | 185 | | | | | $ | 181 | | | | | $ | — | | | | | $ | — | | | | | $ | 366 | | |
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 liabilities
|
| | | $ | 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,
2024 |
| |
December 31,
2023 |
| ||||||
Cash and cash equivalents
|
| | | $ | 3,970 | | | | | $ | 11,777 | | |
Restricted cash (included in Other assets)
|
| | | | 350 | | | | | | 350 | | |
Total cash, cash equivalents and restricted cash shown in the Condensed Consolidated Statements of Cash Flows
|
| | | $ | 4,320 | | | | | $ | 12,127 | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
Raw materials
|
| | | $ | 790 | | | | | $ | 607 | | |
Finished goods
|
| | | | 2,123 | | | | | | 1,938 | | |
Inventory, net
|
| | | $ | 2,913 | | | | | $ | 2,545 | | |
|
2024
|
| | | $ | 51 | | |
|
2025
|
| | | | 51 | | |
|
2026
|
| | | | 51 | | |
|
2027
|
| | | | 51 | | |
|
2028
|
| | | | 51 | | |
|
Thereafter
|
| | | | 858 | | |
| | | | | $ | 1,113 | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
Accrued liabilities – clinical trials
|
| | | $ | 3,345 | | | | | $ | 3,115 | | |
Accrued liabilities
|
| | | | 2,992 | | | | | | 2,790 | | |
Accrued bonus
|
| | | | 4,662 | | | | | | 3,736 | | |
Accrued vacation
|
| | | | 353 | | | | | | 327 | | |
Accrued payroll
|
| | | | 37 | | | | | | 557 | | |
Accrued taxes
|
| | | | 34 | | | | | | 31 | | |
Total accrued liabilities
|
| | | $ | 11,423 | | | | | $ | 10,556 | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
Current stock price
|
| | | $ | 9.75 | | | | | $ | 8.45 | | |
Expected share price volatility
|
| | | | 65.0% | | | | | | 65.0% | | |
Risk-free interest rate
|
| | | | 4.3% | | | | | | 3.9% | | |
Expected term (years)
|
| | | | 4.4 | | | | | | 4.6 | | |
Estimated dividend yield
|
| | | | —% | | | | | | —% | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
Public Warrants
|
| | | | 8,281,779 | | | | | | 8,281,779 | | |
Private Placement Warrants
|
| | | | 5,933,333 | | | | | | 5,933,333 | | |
Total warrants
|
| | | | 14,215,112 | | | | | | 14,215,112 | | |
Series
|
| |
Balance at
December 31, 2023 |
| |
Exercises
|
| |
Issuances
|
| |
Retirements /
Conversions |
| |
Balance at
March 31, 2024 |
| |||||||||||||||
Public Warrants
|
| | | | 8,281,779 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,281,779 | | |
Private Placement Warrants
|
| | | | 5,933,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,933,333 | | |
Valuation assumptions:
|
| |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
Expected draws
|
| | | $ | 11,900 | | | | | $ | 5,000 | | |
Expected probability of draws
|
| | | | 100.0% | | | | | | 90.0% | | |
Risk-free interest rate
|
| | | | 5.5% | | | | | | 5.4% | | |
Series
|
| |
Balance at
December 31, 2023 |
| |
Issuances
|
| |
Balance at
March 31, 2024 |
| |||||||||
Series A convertible preferred stock (assuming maximum conversion)
|
| | | $ | 25,237,155 | | | | | $ | — | | | | | $ | 25,237,155 | | |
Total convertible preferred stock
|
| | | $ | 25,237,155 | | | | | $ | — | | | | | $ | 25,237,155 | | |
| | |
March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Preferred stock
|
| | | | 4,015,002 | | | | | | 14,897,532 | | |
Preferred stock warrants
|
| | | | — | | | | | | 1,429,942 | | |
Common stock warrants
|
| | | | 14,215,112 | | | | | | — | | |
Restricted stock units
|
| | | | 562,428 | | | | | | — | | |
Options to purchase common stock
|
| | | | 4,882,418 | | | | | | 1,538,083 | | |
| | | | | 23,674,960 | | | | | | 17,865,557 | | |
| | |
March 31, 2024
|
| |||||||||||||||
| | |
Authorized
|
| |
Outstanding
|
| |
Available
for Issue |
| |||||||||
2009 Plan
|
| | | | 1,570,793 | | | | | | 1,570,793 | | | | | | — | | |
2023 Plan
|
| | | | 7,970,702 | | | | | | 3,874,053 | | | | | | 4,096,649 | | |
Total
|
| | | | 9,541,495 | | | | | | 5,444,846 | | | | | | 4,096,649 | | |