Opus Genetics Inc. |
Condensed Balance Sheets as of September 30, 2024 (unaudited) and December 31, 2023
|
3
|
Condensed Statement of Operations and Comprehensive Loss (unaudited)
|
4
|
Condensed Statement of Changes in Convertible Preferred Stock and Stockholders’ Deficit (unaudited)
|
5
|
Condensed Statement of Cash Flows (unaudited)
|
6
|
Notes to Condensed Financial Statements (unaudited)
|
7 |
As of
|
||||||||
September 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
1,503,291
|
$
|
180,422
|
||||
Prepaids and other current assets
|
78,683
|
127,503
|
||||||
Total current assets
|
1,581,974
|
307,925
|
||||||
Right-of-use assets
|
89,347
|
174,362
|
||||||
Property and equipment, net
|
265,774
|
305,887
|
||||||
Total assets
|
$
|
1,937,095
|
$
|
788,174
|
||||
Liabilities, convertible preferred stock and stockholders’ deficit
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
883,735
|
$
|
1,038,453
|
||||
Accrued expenses and other liabilities
|
92,856
|
712,970
|
||||||
Promissory Note
|
314,504
|
—
|
||||||
Convertible notes
|
4,338,024
|
327,969
|
||||||
Total current liabilities
|
5,629,119
|
2,079,392
|
||||||
Lease liability, long term
|
—
|
63,450
|
||||||
Warrant liabilities
|
1,555,345
|
790,215
|
||||||
Total liabilities
|
7,184,464
|
2,933,057
|
||||||
Commitments and contingencies (Note 3)
|
||||||||
Convertible preferred stock, $0.00001 par value; 58,188,000 shares authorized as of September 30, 2024 and December 31, 2023, 32,504,331 and 32,395,710 shares issued and outstanding as of September 30, 2024
and December 31, 2023, respectively; liquidation preference $ 28,787,491 and $28,690,106 as of September 30, 2024 and December 31, 2023, respectively.
|
22,580,206
|
22,580,206
|
||||||
Stockholders’ deficit:
|
||||||||
Common stock, par value $0.00001; 71,102,000 shares authorized as of September 30, 2024 and December 31, 2023; 6,304,141 and 6,256,789 shares issued and outstanding at
September 30, 2024 and December 31, 2023, respectively.
|
62
|
62
|
||||||
Additional paid-in capital
|
615,187
|
334,720
|
||||||
Accumulated deficit
|
(28,442,824
|
)
|
(25,059,871
|
)
|
||||
Total stockholders’ deficit
|
(27,827,575
|
)
|
(24,725,089
|
)
|
||||
Total liabilities, convertible preferred stock and stockholders’ deficit
|
$
|
1,937,095
|
$
|
788,174
|
For the Nine
Months Ended
|
||||
September 30,
|
||||
2024
|
||||
Operating expenses:
|
||||
General and administrative
|
$
|
1,790,312
|
||
Research and development
|
936,397
|
|||
Total operating expenses
|
2,726,709
|
|||
Loss from operations
|
(2,726,709
|
)
|
||
Financing costs
|
(105,821
|
)
|
||
Interest expense
|
(5,316
|
)
|
||
Change in instruments measured at fair value
|
(722,364
|
)
|
||
Other income, net
|
177,257
|
|||
Loss before income taxes
|
(3,382,953
|
)
|
||
Provision for income taxes
|
—
|
|||
Net loss
|
(3,382,953
|
)
|
||
Other comprehensive loss, net of tax
|
—
|
|||
Comprehensive loss
|
$
|
(3,382,953
|
)
|
Additional
|
||||||||||||||||||||||||||||
Convertible Preferred Stock
|
Common Stock
|
Paid–In
|
Accumulated
|
Total
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Deficit
|
||||||||||||||||||||||
Balance at December 31, 2023
|
32,395,710
|
$
|
22,580,206
|
6,256,789
|
$
|
62
|
$
|
334,720
|
$
|
(25,059,871
|
)
|
$
|
(24,725,089
|
)
|
||||||||||||||
Issuance of convertible preferred stock
|
108,621
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
Issuance of common stock
|
—
|
—
|
47,352
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
Stock–based compensation
|
—
|
—
|
—
|
—
|
280,467
|
—
|
280,467
|
|||||||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(3,382,953
|
)
|
(3,382,953
|
)
|
|||||||||||||||||||
Balance at September 30, 2024
|
32,504,331
|
$
|
22,580,206
|
6,304,141
|
$
|
62
|
$
|
615,187
|
$
|
(28,442,824
|
)
|
$
|
(27,827,575
|
)
|
For the Nine Months Ended
|
||||
September 30, 2024
|
||||
Operating activities
|
||||
Net loss
|
$
|
(3,382,953
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
Stock-based compensation
|
280,467
|
|||
Depreciation
|
40,113
|
|||
Change in instruments measured at fair value - convertible notes
|
715,672
|
|||
Change in instruments measured at fair value - warrants
|
6,692
|
|||
Financing cost (non-cash)
|
105,821
|
|||
Lease expense
|
85,015
|
|||
Change in assets and liabilities:
|
||||
Prepaid expenses and other assets
|
48,820
|
|||
Accounts payable
|
(154,718
|
)
|
||
Accrued expenses and other liabilities
|
(283,661
|
)
|
||
Net cash used in operating activities
|
(2,538,732
|
)
|
||
Investing activities
|
||||
Net cash used in investing activities
|
—
|
|||
Financing activities
|
||||
Proceeds from issuance of convertible preferred stock
|
—
|
|||
Issuance costs attributed to convertible preferred stock
|
—
|
|||
Issuance of convertible notes
|
3,294,383
|
|||
Issuance of warrants
|
652,617
|
|||
Finance lease payment
|
(85,399
|
)
|
||
Exercise of warrants
|
—
|
|||
Exercise of stock options
|
—
|
|||
Net cash provided by financing activities
|
3,861,601
|
|||
Net increase (decrease) in cash and cash equivalents
|
1,322,869
|
|||
Cash and cash equivalents at beginning of period
|
180,422
|
|||
Cash and cash equivalents at end of period
|
$
|
1,503,291
|
||
Supplemental disclosure of cash flow information:
|
||||
Cash paid for income taxes
|
$
|
—
|
||
Cash paid for interest
|
$
|
3,807
|
||
Supplemental non-cash financing transactions:
|
||||
Issuance of warrants for no consideration
|
$
|
105,821
|
1. |
Company Description and Summary of Significant Accounting Policies
|
As of September 30, 2024
|
||||||||||||||||
Description
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Liabilities:
|
||||||||||||||||
Convertible notes
|
$
|
4,338,024
|
$
|
—
|
$
|
—
|
$
|
4,338,024
|
||||||||
Warrant liabilities
|
1,555,345
|
—
|
—
|
1,555,345
|
||||||||||||
Total liabilities at fair value
|
$
|
5,893,369
|
$
|
—
|
$
|
—
|
$
|
5,893,369
|
As of December 31, 2023
|
||||||||||||||||
Description
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Liabilities:
|
||||||||||||||||
Convertible notes
|
$
|
327,969
|
$
|
—
|
$
|
—
|
$
|
327,969
|
||||||||
Warrant liabilities
|
790,215
|
—
|
—
|
790,215
|
||||||||||||
Total liabilities at fair value
|
$
|
1,118,184
|
$
|
—
|
$
|
—
|
$
|
1,118,184
|
2024
|
||||
Convertible Notes
|
||||
Balance as of beginning of period
|
$
|
327,969
|
||
Issuance
|
3,294,383
|
|||
Conversion to preferred stock
|
—
|
|||
Fair value change
|
715,672
|
|||
Balance as of end of period
|
$
|
4,338,024
|
2024
|
||||
Warrant liabilities
|
||||
Balance as of beginning of period
|
$
|
790,215
|
||
Issuance
|
758,438
|
|||
Exercise
|
—
|
|||
Fair value change
|
6,692
|
|||
Balance as of end of period
|
$
|
1,555,345
|
2. |
Supplemental Balance Sheet Information
|
As of
|
||||||||
September
30,
|
December
31,
|
|||||||
2024
|
2023
|
|||||||
Security deposit
|
$
|
70,710
|
$
|
112,710
|
||||
Prepaids
|
6,613
|
14,433
|
||||||
Other
|
360
|
360
|
||||||
Total prepaids and other current assets
|
$
|
78,683
|
$
|
127,503
|
As of
|
||||||||
September
30,
|
December
31,
|
|||||||
2024
|
2023
|
|||||||
Lab equipment
|
$
|
374,304
|
$
|
374,304
|
||||
Total property and equipment
|
374,304
|
374,304
|
||||||
Less accumulated depreciation
|
(108,530
|
)
|
(68,417
|
)
|
||||
Property and equipment, net
|
$
|
265,774
|
$
|
305,887
|
December 31,
|
||||||||
September 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Lease obligation, short term
|
$
|
92,475
|
$
|
114,424
|
||||
Professional services
|
—
|
30,622
|
||||||
R&D services and supplies
|
—
|
548,666
|
||||||
Other
|
381
|
19,258
|
||||||
Total
|
$
|
92,856
|
$
|
712,970
|
3. |
Commitments and Contingencies
|
As of
|
||||||||
September 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Finance Leases
|
||||||||
Assets
|
||||||||
Financing lease right-of-use assets
|
$
|
89,347
|
$
|
174,362
|
||||
Liabilities
|
||||||||
Finance lease liabilities, current
|
$
|
92,475
|
$
|
114,424
|
||||
Finance lease liabilities, non-current
|
—
|
63,450
|
||||||
Total finance lease liabilities
|
$
|
92,475
|
$
|
177,874
|
||||
Weighted-average remaining lease term (years)
|
0.8
|
1.5
|
||||||
Weighted-average discount rate
|
3.9
|
%
|
3.9
|
%
|
For the Nine Months Ended September 30,
|
||||
2024
|
||||
Operating Leases
|
||||
Short term leases included in operating expenses
|
$
|
5,396
|
||
Finance Leases
|
||||
Amortization of right-of-use assets
|
85,015
|
|||
Interest on lease liabilities
|
3,807
|
|||
Net operating and finance lease cost
|
$
|
94,218
|
2024
|
||||
Cash paid for amounts included in the measurement of lease liabilities
|
||||
Operating cash flows from finance leases
|
$
|
3,807
|
||
Financing cash flows from finance leases
|
$
|
85,399
|
||
Lease assets obtained in exchange for lease liabilities
|
$
|
—
|
Calendar Year
|
Finance Leases
|
|||
2024 (October – December)
|
$
|
29,736
|
||
2025
|
64,016
|
|||
Total minimum lease payments
|
93,752
|
|||
Less: amount of lease payments representing interest
|
(1,277
|
)
|
||
Present value of future lease payments
|
$
|
92,475
|
4. |
Promissory Note
|
5.
|
Convertible Promissory Notes
|
• |
In the event the Company completes a Qualified Private Financing (as defined below), the then-outstanding principal amount of the note plus all accrued and previously unpaid interest would be automatically converted into fully paid and
nonassessable shares of the preferred stock equity at a price per share equal to the product of (i) lowest price per share paid by investors (the “Per Share Price”) for the shares of the Company’s preferred stock sold in the Qualified
Private Financing, multiplied by (ii) 80%, rounded down to the nearest whole share and otherwise on the terms and conditions provided to such investors in such Qualified Private Financing except for conversion pricing and dividend rates. A
“Qualified Private Financing” means the first equity financing following the date hereof involving the sale by the Company of a new series of preferred stock in a single transaction or series of related transactions in which the Company
receives an aggregate of at least $4,500,000 in cumulative gross proceeds, including the conversion of the Convertible Notes.
|
• |
At any time on or after the maturity date, the Company shall, at the election of the requisite holders, convert the note. The conversion would be equal to the then-outstanding principal amount of the note plus all accrued and previously
unpaid interest hereunder divided by the original issue price of the Company’s then-most senior class of equity, rounded down to the nearest whole share.
|
• |
In the event of a Change in Control (as defined below) prior to the maturity date or prior to the conversion of the note, the holder shall elect to receive at the closing of such Change in Control, either (A) an amount equal to the
amount the holder would receive out of the proceeds of such Change in Control if, immediately prior to the closing of such Change in Control, the then-outstanding principal amount of the note plus all accrued and previously unpaid interest
hereunder was converted into that number of fully paid and nonassessable shares of the Company’s then most senior class of equity securities at a conversion price equal to the original issue price of such class of equity, or (B) immediately
available funds equal to 200% of all unpaid principal and accrued interest then-outstanding under the note. The term “Change in Control” means a sale of the company as defined in that certain voting agreement, dated as of August 5, 2021.
|
6.
|
Convertible Preferred Stock
|
As of September 30, 2024
|
||||||||||||||||||||||||
Series
|
Shares
Authorized
|
Shares
Issued and
Outstanding
|
Per share Issue
Price
|
Current
Conversion
Price
|
Liquidation
Preference
|
Carrying
Value
|
||||||||||||||||||
Series Seed
|
56,053,000
|
30,411,828
|
$
|
0.8972
|
$
|
0.8972
|
$
|
27,285,492
|
$
|
21,261,745
|
||||||||||||||
Series Seed-1
|
2,135,000
|
2,092,503
|
$
|
0.7178
|
$
|
0.7178
|
1,501,999
|
1,318,461
|
||||||||||||||||
Total
|
58,188,000
|
32,504,331
|
$
|
28,787,491
|
$
|
22,580,206
|
As of December 31, 2023
|
||||||||||||||||||||||||
Series
|
Shares
Authorized
|
Shares
Issued and
Outstanding
|
Per share Issue
Price
|
Current
Conversion
Price
|
Liquidation
Preference
|
Carrying
Value
|
||||||||||||||||||
Series Seed
|
56,053,000
|
30,303,594
|
$
|
0.8972
|
$
|
0.8972
|
$
|
27,188,385
|
$
|
21,261,745
|
||||||||||||||
Series Seed-1
|
2,135,000
|
2,092,116
|
$
|
0.7178
|
$
|
0.7178
|
1,501,721
|
1,318,461
|
||||||||||||||||
Total
|
58,188,000
|
32,395,710
|
$
|
28,690,106
|
$
|
22,580,206
|
7.
|
Warrants
|
8.
|
Stock-based Compensation
|
Nine
Months Ended
|
||||
September 30,
|
||||
2024
|
||||
General and administrative
|
$
|
261,864
|
||
Research and development
|
18,603
|
|||
Total stock-based compensation
|
$
|
280,467
|
2024
|
||||
Expected stock price volatility
|
90.0
|
%
|
||
Expected life of options (years)
|
5.5
|
|||
Expected dividend yield
|
—
|
%
|
||
Risk free interest rate
|
3.5
|
%
|
9. |
Income Taxes
|
10. |
Subsequent Events
|