|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
83-1243304
(I.R.S. Employer
Identification Number) |
|
|
Matthew W. Mamak, Esq.
Alston & Bird LLP 90 Park Avenue New York, NY 10016 (212) 210-9400 |
| |
Richard A. Friedman, Esq.
Stephen A. Cohen, Esq. Sheppard, Mullin, Richter & Hampton LLP 30 Rockefeller Plaza New York, NY 10174 (212) 653-8700 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer
☒
|
|
|
Smaller reporting company
☒
|
| | | | |
Emerging growth company
☒
|
|
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | $ | | | ||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | |
| | | | | 1 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 65 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 71 | | | |
| | | | | 73 | | | |
| | | | | 82 | | | |
| | | | | 84 | | | |
| | | | | 123 | | | |
| | | | | 132 | | | |
| | | | | 136 | | | |
| | | | | 138 | | | |
| | | | | 139 | | | |
| | | | | 141 | | | |
| | | | | 146 | | | |
| | | | | 149 | | | |
| | | | | 151 | | | |
| | | | | 151 | | | |
| | | | | 151 | | | |
|
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
|
| | | | | | |
| | | | | F-1 | | | |
| | | | | II-1 | | |
| | |
For the Years Ended
|
| |||||||||
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Operating Expenses
|
| | | $ | 624,433 | | | | | $ | 1,925,185 | | |
Operating Loss
|
| | | | (424,433) | | | | | | (1,925,185) | | |
Other (Expenses)
|
| | | | (302,669) | | | | | | (281,487) | | |
Net (Loss)
|
| | | $ | (927,102) | | | | | $ | (2,206,672) | | |
Per share information | | | | | | | | | | | | | |
Net (loss) per share basic and diluted
|
| | | $ | (0.01) | | | | | $ | (0.03) | | |
Weighted average shares basic and diluted
|
| | | | 69,132,247 | | | | | | 66,992,693 | | |
| | |
For the
Year Ended December 31, 2022 |
| |
For the
Year Ended December 31, 2021 |
| ||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 251,128 | | | | | $ | 34,038 | | |
General and administrative
|
| | | | 373,305 | | | | | | 1,891,147 | | |
Total operating expenses
|
| | | | 624,433 | | | | | | 1,925,185 | | |
Operating (Loss)
|
| | | | (624,433) | | | | | | (1,925,185) | | |
Other Income and (Expenses) | | | | | | | | | | | | | |
Interest expense
|
| | | | (306,268) | | | | | | (285,292) | | |
Total other (expense)
|
| | | | (302,669) | | | | | | (281,487) | | |
Net (Loss)
|
| | | $ | (927,102) | | | | | $ | (2,206,672) | | |
Per share information | | | | | | | | | | | | | |
Net loss per share basic and diluted
|
| | | $ | (0.01) | | | | | $ | (0.03) | | |
Weighted average shares basic and diluted
|
| | | | 69,132,247 | | | | | | 66,992,693 | | |
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 302,397 | | | | | $ | 95,010 | | |
Royalty receivables, net of discount
|
| | | | 50,413 | | | | | | 17,322 | | |
Total Current assets
|
| | | $ | 352,810 | | | | | | 112,332 | | |
Royalty receivable, net of discount and current portion
|
| | | | — | | | | | | 29,492 | | |
Total Assets
|
| | | $ | 352,810 | | | | | $ | 141,824 | | |
Liabilities and Stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
66,244
|
| | | | $ | 34,404 | | |
Accrued liabilities and other current liabilities
|
| | | | 1,185,407 | | | | | | 879,139 | | |
Current portion of convertible notes payable
|
| | | | — | | | | | | 925,000 | | |
Current portion of demand notes payable, related party
|
| | | | 1,335,577 | | | | | | 1,335,577 | | |
Notes payable-related party
|
| | | | 300,000 | | | | | | | | |
Total Current Liabilities
|
| | | | 2,887,208 | | | | | | 3,174,120 | | |
Convertible notes payable, net of current portion
|
| | | | 1,725,000 | | | | | | 500,000 | | |
Demand notes payable related parties, net of current portion
|
| | | | 2,599,585 | | | | | | 2,599,585 | | |
Total Liabilities
|
| | | | 7,211,793 | | | | | | 6,273,705 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Common Stock Class A, $.001 par value; 50,000,000 shares authorized, issued and outstanding at December 31, 2022 and December 31, 2021
|
| | | | 50,000 | | | | | | 50,000 | | |
Common Stock Class B, $.001 par value; 100,000,000 shares authorized, 19,364,664 and 19,121,592 issued and outstanding at December 31, 2022 and December 31, 2021
|
| | | | 19,365 | | | | | | 19,122 | | |
Additional Paid-in capital
|
| | | | 7,058,493 | | | | | | 6,858,735 | | |
Accumulated deficit
|
| | | | (13,986,841) | | | | | | (13,059,739) | | |
Total Stockholders’ Deficit
|
| | | | (6,858,983) | | | | | | (6,131,882) | | |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 352,810 | | | | | | 141,823 | | |
| | |
As of December 31, 2022
|
| |||||||||||||||
(in thousands)
|
| |
Audited
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted(1) |
| |||||||||
Cash
|
| | | $ | 302,397 | | | | | $ | | | | | $ | | | ||
Convertible notes payable(2)
|
| | | | 1,725,000 | | | | | | | | | | | | | | |
Demand notes payable(3)
|
| | | | 3,935,162 | | | | | | | | | | | | | | |
Notes payable-related party
|
| | | | 300,000 | | | | | | | | | | | | | | |
Total Debt
|
| | | | 5,960,162 | | | | | | | | | | | | | | |
Stockholders’ Deficit: | | | | | | | | | | | | | | | | | | | |
Common Stock Class A, $.001 par value; 50,000,000 shares authorized, issued and outstanding at December 31, 2022(4)
|
| | | | 50,000 | | | | | | | | | | |||||
Common Stock Class B, $.001 par value; 100,000,000 shares
authorized, 19,364,664 issued and outstanding at December 31, 2022(4) |
| | | | 19,365 | | | | | | | | | | |||||
Additional Paid-in capital
|
| | | | 7,058,493 | | | | | | | | | | |||||
Accumulated deficit
|
| | | | (13,986,841) | | | | | | | | | | |||||
Total Stockholders’ Deficit
|
| | | | (6,858,983) | | | | | | | | | | |||||
Total Capitalization
|
| | | ($ | 898,821) | | | | |
|
Assumed Initial Offering Price Per Share
|
| | | $ | | | |
|
Historical Net Tangible Book Value Per Share as of December 31, 2022
|
| | | $ | | | |
|
As Adjusted Historical Net Tangible Book Value Per Share as of December 31, 2022
|
| | | $ | | | |
|
Increase in Net Tangible Book Value Per Share Attributable to New Investors
|
| | | $ | | | |
|
As Adjusted Net Tangible Book Value Per Share After this Offering
|
| | | $ | | | |
|
Dilution Per Share to New Investors
|
| | | $ | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
| | |
(in thousands, except share and per share amounts)
|
| ||||||||||||||||||||||||
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Total
|
| | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 251,128 | | | | | | 34,038 | | |
General and administrative
|
| | | | 373,305 | | | | | | 1,891,147 | | |
Total Operating Expenses
|
| | | | 624,433 | | | | | | 1,925,185 | | |
Operating Loss
|
| | | | (624,433) | | | | | | (1,925,185) | | |
Other Income and (Expenses): | | | | | | | | | | | | | |
Interest income
|
| | | | 3,599 | | | | | | 3,805 | | |
Interest expense
|
| | | | (306,268) | | | | | | (285,292) | | |
Total Other Expenses
|
| | | | (302,669) | | | | | | (281,487) | | |
Net Loss
|
| | | $ | (927,102) | | | | | $ | (2,206,672) | | |
Per share information
|
| | | | | | | | | | | | |
Net loss per share basic and diluted
|
| | | $ | (0.01) | | | | | $ | (0.03) | | |
Weighted average shares basic and diluted
|
| | | | 69,132,247 | | | | | | 66,992,693 | | |
| | |
Year Ended
December 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
Net cash flows used in operations
|
| | | $ | (392,613) | | | | | $ | (96,195) | | |
Net cash flows provided by financing activities
|
| | | $ | 600,000 | | | | | $ | 100,000 | | |
Net increase in cash
|
| | | $ | 207,387 | | | | | $ | 3,805 | | |
Patent
|
| |
Product Candidate(s) Dependent on Patent
|
| |
Patent Status
|
| |
Expiration
Date(s) |
|
US 9,877,976 B2
AmiGuard CT |
| | 1. A method of inhibiting genomic instability in a subject caused by and occurring within a 24-hour period after exposure to 10 to 250 mGy computed tomography (CT) scan radiation. The method includes the steps of: administering to the subject an effective dose of a phosphorothioate compound prior to and following exposure to the CT scan radiation; wherein the phosphorothioate compound is selected from amifostine and WR-1065 or salt thereof, and wherein the phosphorothioate is administered prior and within 30 minutes after exposure to the CT scan radiation. | | | Owned by the Company through a licensing agreement with the University of Chicago | | |
2031
|
|
US 10,987,366 B2
AmiGuard CT |
| |
1. A method for the same purpose that comprises the steps of: administering to the subject an effective dose of a phosphorothioate compound prior to and following exposure to the CT scan radiation; wherein the phosphorothioate compound is selected from amifostine and WR-1065 or salt thereof, and wherein the effective dose of a phosphorothioate compound is administered within 3 hours of exposure to the CT scan radiation; and
2. A method for the same purpose that comprises the steps of: treating the subject with an anti-cancer therapy and administering to the subject an effective dose of a phosphorothioate compound prior to and following exposure to the CT scan radiation; wherein the phosphorothioate compound is selected from amifostine and WR-1065 or salt thereof.
|
| | Owned by the Company through a licensing agreement with the University of Chicago | | |
2034
|
|
Patent
|
| |
Product Candidate(s) Dependent on Patent
|
| |
Patent Status
|
| |
Expiration
Date(s) |
|
US 9,901,606
BioGlena |
| | 1. An animal feed composition, comprising: a feed component comprising one or more of corn, soy, corn or soy derivatives or byproducts, or grains; and an added whole cell Euglena biomass, including beta-1,3-glucan comprising at least about 90 percent linear, unbranched beta-1,3-glucan polysaccharide polymers having an average molecular weight of about 1.2 to 580 kilodaltons (kDa) and Beta Glucan polymer chains having a polymer length of about 7.0 to 3,400 glucose monomers, wherein the whole cell Euglena biomass comprises at least 30 percent beta-1,3-glucan and includes residual media remaining from a heterotrophic fermentation process that produced the whole cell Euglena biomass, wherein the added whole cell Euglena biomass and residual media are about 0.0001 to 0.0124 percent w/w of the composition; | | | Owned by the Company and licensed out to Algatech | | |
2031
|
|
| | |
2. A method for increasing immunity levels in an animal, comprising administering to the animal an animal feed composition comprising a feed component comprising one or more of corn, soy, corn or soy derivatives or byproducts, or grains and an added whole cell Euglena biomass, including beta1,3-glucan comprising at least about 90 percent linear, unbranched beta-1,3-glucan polysaccharide polymers having an average molecular weight of about 1.2 to 580 kDa and Beta Glucan polymer chains having a polymer length of about 7.0 to 3,400 glucose monomers, wherein the whole cell Euglena biomass comprises at least 30 percent beta-1,3-glucan and includes residual media remaining from a heterotrophic fermentation process that produced the whole cell Euglena biomass, wherein the added whole cell Euglena biomass and residual media are about 0.0001 to 0.0124 percent w/w of the composition.
3. A method for producing a Euglena lysate, comprising: growing a biomass from genus Euglena organisms; dewatering the grown biomass; lysing the biomass; and drying the lysed biomass to form a Euglena lysate;
4. A composition, comprising: a Euglena biomass lysate having an average particle size of about 2.0 to 910 micrometers and comprising cellular components, including beta-1,3-glucan comprising at least about 90 percent linear, unbranched beta-1,3-glucan polysaccharide polymers having an average molecular weight of about 1.2 to 580 kDa and Beta Glucan polymer chains having a polymer length of about 7.0 to 3,400 glucose monomers, wherein the Euglena biomass lysate comprises at least 30 percent beta-1,3-glucan; and residual media remaining from a heterotrophic fermentation process that produced a Euglena biomass and the Euglena lysate, and including an added immune response inducing component, and wherein the composition is in the form of a capsule, a tablet, a powder, a lotion, a gel, a stick pack, a
|
| | |
Patent
|
| |
Product Candidate(s) Dependent on Patent
|
| |
Patent Status
|
| |
Expiration
Date(s) |
|
| | |
liquid solution, a liquid suspension, a gummy, a multivitamin, a health shake, a health bar or a cookie;
5. A composition, comprising: a Euglena biomass lysate having an average particle size of about 2.0 to 910 micrometers and comprising cellular components, including beta-1,3-glucan comprising at least about 90 percent linear, unbranched beta-1,3-glucan polysaccharide polymers having an average molecular weight of about 1.2 to 580 kDa and Beta Glucan polymer chains having a polymer length of about 7.0 to 3,400 glucose monomers, wherein the Euglena biomass lysate comprises at least 30 percent beta-1,3-glucan, wherein the lysate includes an added purified linear, unbranched beta1,3-glucan and wherein the lysate comprises at least 91.4 percent beta-1,3-glucan with the added purified linear, unbranched beta-1,3-glucan; and residual media remaining from a heterotrophic fermentation process that produced a Euglena biomass and the Euglena lysate, and including an added immune response inducing component, and wherein the composition is in the form of a capsule, a tablet, a powder, a lotion, a gel, a stick pack, a liquid solution, a liquid suspension, a gummy, a multivitamin, a health shake, a health bar or a cookie; A composition, comprising: a whole cell Euglena biomass, including beta-1,3-glucan comprising at least about 90 percent linear, unbranched beta-1,3-glucan polysaccharide polymers having an average molecular weight of about 1.2 to 580 kDa and Beta Glucan polymer chains having a polymer length of about 7.0 to 3,400 glucose monomers, wherein the whole cell Euglena biomass comprises at least 30 percent beta-1,3-glucan; and residual media remaining from a heterotrophic fermentation process that produced the whole cell Euglena biomass and including an added immune response inducing component, and wherein the composition is in the form of a capsule, a tablet, a powder, a lotion, a gel, a stick pack, a liquid solution, a liquid suspension, a gummy, a multivitamin, a health shake, a health bar or a cookie;
6. A composition, comprising: a dried whole cell Euglena biomass and comprising cellular components including beta-1,3-glucan comprising at least 90 percent linear, unbranched beta-1,3-glucan polysaccharide polymers having a molecular weight of 1.2 to 580 kDa and Beta Glucan polymer 108 chains having a polymer length of about 7.0 to 3,400 glucose monomers; and residual media remaining from a heterotrophic fermentation process that produced the whole cell Euglena biomass, and including added vitamin C and added resveratrol, wherein the composition is in the form of a capsule, a tablet, a powder, a lotion, a gel, a stick pack, a liquid solution, or a liquid suspension;
|
| | |
Patent
|
| |
Product Candidate(s) Dependent on Patent
|
| |
Patent Status
|
| |
Expiration
Date(s) |
|
| | |
7. A composition comprising a dried Euglena biomass lysate is the subject of one granted patent. The lysate has an average particle size of about 2.0 to 910 micrometers and cellular components including beta-1,3-glucan consisting essentially of linear, unbranched beta-1,3-glucan polysaccharide polymers having a molecular weight of 1.2 to 580 kDa and Beta Glucan polymer chains having a polymer length of about 7.0 to 3,400 glucose monomers; and residual media remaining from a heterotrophic fermentation process that produced Euglena biomass and the Euglena lysate, and including added vitamin C and added resveratrol, wherein the composition is in the form of a capsule, a tablet, a powder, a lotion, a gel, a liquid solution, or a liquid suspension;
8. A dietary supplement composition is also the subject of the same granted patent as above. The composition includes a dried Euglena biomass lysate and a dried whole cell Euglena biomass and residual media remaining from a heterotropic fermentation process that produced the whole cell Euglena biomass and the Euglena lysate. The lysate has a particle size of 2.0 to 125.0 micrometers and comprising cellular components including beta-1,3,-glucan consisting essentially of linear, unbranched beta-1,3,-glucan polysaccharide polymers having a molecular weight of 1.2 to 580 kDa and Beta Glucan polymer chains having a polymer length of about 7.0 to 3,400 glucose monomers. The dietary composition may be formulated into a single dosage capsule and the dried Euglena lysate, whole cell Euglenabiomass, residual media, added vitamin C and added resveratrol are from about 50 mg to about 2,000 mg per capsule dosage;
9. Another granted patent covers a bioreactor assembly for culture of photoautotropic algae. The assembly comprises: a first substantially horizontal manifold; a second substantially horizontal manifold positioned below the first manifold; a collection of substantially parallel, substantially transparent tubes extending between the first manifold and the second manifold such that each tube is oriented substantially vertically and substantially perpendicular to the first manifold and substantially vertical and substantially perpendicular to the second manifold; an air supply operationally connected to the second manifold; a water purifier operationally connected to at least one manifold; a water supply operationally connected to at least one water sterilizer; a pH sensor positioned to measure a pH level in at least one of the tubes; and an electronic controller operationally connected to the pH sensor, the air supply, the water purifier, and the water supply; wherein each tube is connected in fluidic communication with the first horizontal manifold; wherein each tube is connected in fluidic communication with the
|
| | |
Patent
|
| |
Product Candidate(s) Dependent on Patent
|
| |
Patent Status
|
| |
Expiration
Date(s) |
|
| | |
second horizontal manifold; and wherein each transparent tube is composed of a polymer film chosen from a group consisting of low density polyethylene (LDPE), ethylene tetraflouride (ETFE), polyethylene teraphalate (PET), or combinations thereof;
10. A bioreactor system for culture of photoautotropic algae, this system comprising: a plurality of elongated, substantially vertical, and substantially transparent tubes formed in a unitary piece of plastic film, wherein each elongated tube has an upper end and a lower end, wherein each tube is positioned adjacent and substantially parallel to another tube, and wherein boundaries of each tube are formed from a collection of welds made to the plastic film; a first manifold formed in the plastic film, the first manifold being in fluid communication with the upper end of each tube to define a first plurality of pathways that allow for fluid and gas to flow in between each tube and the first manifold tube, wherein each tube is oriented substantially vertically and substantially perpendicular to the first manifold tube; and a second manifold formed in the plastic film, the second manifold being in fluid communication with the lower end of each tube to define a second plurality of pathways that allow for fluid and gas to flow in between each tube and the second manifold, wherein each tube is oriented substantially vertically and substantially perpendicular to the second manifold, and the first manifold and the second manifold are oriented substantially parallel to each other; and
11. A method for producing a dried and purified beta-1,3-glucan, comprising: growing a biomass from genus Euglena organisms; dewatering the grown biomass; lysing the biomass; washing and dewatering 109 the lysed biomass a plurality of times; centrifuging or decanting and repeating to produce a purified beta-1,3-glucan; and drying the beta-1,3-glucan to produce the dried and purified beta-1,3-glucan.
|
| | |
Name
|
| |
Age
|
| |
Position
|
|
Jonathan E. Peskoff1 | | |
50
|
| | Chief Executive Officer | |
James R. Miller2 | | |
56
|
| | President & Chief Operating Officer | |
Kevin M. Rooney3 | | |
[•]
|
| | Chief Business Officer | |
Holger A. Liepmann3 | | |
71
|
| | Chairman | |
Linda Peters3 | | |
[46]
|
| | Director | |
Bernardus N. Machielse3 | | |
62
|
| | Director | |
Daniel Courchesne4 | | |
[•]
|
| | Director | |
| | | | | |
|
Annal Cash Retainer
|
| | | |
| | |
Stock Award
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number of
Shares or Units of Stock that Have Not Vested |
| |
Market
Value of Shares or Units of Stock That Have Not Vested |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units of Other Rights That Have Not Vested |
| |
Total
Stock/ Equity Awards Held |
| |||||||||||||||
| | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | | | | |
| | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | | | | |
Name and Address of Beneficial Owner
|
| |
Number of Shares
of Common Stock Beneficially Owned Before This Offering |
| |
Percentage of
Shares Beneficially Owned Before This Offering |
| ||||||
Directors and Named Executive Officers | | | | | | | | | | | | | |
Jonathan E. Peskoff
|
| | | | 25,494,197 | | | | | | 36.9% | | |
James R. Miller(1)
|
| | | | 24,862,947 | | | | | | 36.0% | | |
All executive officers and directors as a group | | | | | | | | | | | | | |
(4 person):
|
| | | | [ ] | | | | | | [ ]% | | |
5% or Greater Stockholders: | | | | | | | | | | | | | |
Jonathan E. Peskoff
|
| | | | 25,494,197 | | | | | | 36.9% | | |
James R. Miller(1)
|
| | | | 24,862,947 | | | | | | 36.0% | | |
Underwriter
|
| |
Number of
Shares |
|
The Benchmark Company, LLC
|
| |
|
|
| | | | |
| | | | |
Total | | | | |
| | |
Per
Share |
| |
Total
Without Over- Allotment Option |
| |
Total
With Over Allotment Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount (7%)
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
2022
|
| |
2021
|
| ||||||
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 302,397 | | | | | $ | 95,010 | | |
Royalty receivable, net of discount
|
| | | | 50,413 | | | | | | 17,322 | | |
Total Current Assets
|
| | | | 352,810 | | | | | | 112,332 | | |
Royalty receivable – net of discount and current portion
|
| | | | — | | | | | | 29,492 | | |
Total Assets
|
| | | $ | 352,810 | | | | | $ | 141,824 | | |
Liabilities and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 66,224 | | | | | $ | 34,404 | | |
Accrued liabilities and other current liabilities
|
| | | | 1,185,407 | | | | | | 879,139 | | |
Current portion of convertible notes payable
|
| | | | — | | | | | | 925,000 | | |
Current portion of demand notes payable – related parties
|
| | | | 1,335,577 | | | | | | 1,335,577 | | |
Note payable – related party
|
| | | | 300,000 | | | | | | — | | |
Total Current Liabilities
|
| | | | 2,887,208 | | | | | | 3,174,120 | | |
Convertible notes payable – net of current portion
|
| | | | 1,725,000 | | | | | | 500,000 | | |
Demand notes payable – related parties, net of current portion
|
| | | | 2,599,585 | | | | | | 2,599,585 | | |
Total Liabilities
|
| | | | 7,211,793 | | | | | | 6,273,705 | | |
Commitments and Contingencies (Note 8)
|
| | | | | | | | | | | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred Stock $.001 par value 15,000,000 shares authorized, 0 issued and outstanding at December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
Common Stock Class A $.001 par value 50,000,000 shares authorized, and 50,000,000 shares issued and outstanding at December 31, 2022 and 2021
|
| | | | 50,000 | | | | | | 50,000 | | |
Common Stock Class B $.001 par value 100,000,000 shares authorized, 19,364,664 and 19,121,592 issued and outstanding at December 31, 2022 and 2021 respectively
|
| | | | 19,365 | | | | | | 19,122 | | |
Additional paid-in capital
|
| | | | 7,058,493 | | | | | | 6,858,736 | | |
Accumulated deficit
|
| | | | (13,986,841) | | | | | | (13,059,739) | | |
Total Stockholders’ Deficit
|
| | | | (6,858,983) | | | | | | (6,131,881) | | |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 352,810 | | | | | $ | 141,824 | | |
| | |
2022
|
| |
2021
|
| ||||||
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 251,128 | | | | | $ | 34,038 | | |
General and administrative
|
| | | | 373,305 | | | | | | 1,891,147 | | |
Total Operating Expenses
|
| | | | 624,433 | | | | | | 1,925,185 | | |
Operating Loss
|
| | | | (624,433) | | | | | | (1,925,185) | | |
Other Income and (Expenses): | | | | | | | | | | | | | |
Interest expense
|
| | | | (306,268) | | | | | | (285,292) | | |
Interest income
|
| | | | 3,599 | | | | | | 3,805 | | |
Total Other Expense
|
| | | | (302,669) | | | | | | (281,487) | | |
Net (Loss) Income
|
| | | $ | (927,102) | | | | | $ | (2,206,672) | | |
Per share information | | | | | | | | | | | | | |
Net (loss) income per share basic and diluted
|
| | | $ | (0.01) | | | | | $ | (0.03) | | |
Weighted average shares basic and diluted
|
| | | | 69,132,247 | | | | | | 66,992,693 | | |
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Preferred Stock
|
| |
Additional
paid in capital |
| |
Accumulated
Deficit |
| |
Total
Shareholder Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at January 1, 2021
|
| | | | 50,000,000 | | | | | $ | 50,000 | | | | | | 16,842,858 | | | | | $ | 16,843 | | | | | | — | | | | | $ | — | | | | | $ | 4,986,015 | | | | | $ | (10,853,067) | | | | | $ | (5,800,209) | | |
Stock Issuance of Class B Common Stock
|
| | | | — | | | | | | — | | | | | | 2,278,734 | | | | | | 2,279 | | | | | | — | | | | | | — | | | | | | 1,872,721 | | | | | | — | | | | | | 1,875,000 | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,206,672) | | | | | | (2,206,672) | | |
Balance at December 31, 2021
|
| | | | 50,000,000 | | | | | | 50,000 | | | | | | 19,121,592 | | | | | | 19,122 | | | | | | — | | | | | | — | | | | | | 6,858,736 | | | | | | (13,059,739) | | | | | | (6,131,881) | | |
Stock Issuance of Class B Common Stock Share-Based Charitable Contribution
|
| | | | — | | | | | | — | | | | | | 243,072 | | | | | | 243 | | | | | | — | | | | | | — | | | | | | 199,757 | | | | | | — | | | | | | 200,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | (927,102) | | | | | | (927,102) | | |
Balance at December 31, 2022
|
| | | | 50,000,000 | | | | | $ | 50,000 | | | | | | 19,364,664 | | | | | $ | 19,365 | | | | | | — | | | | | | — | | | | | $ | 7,058,493 | | | | | $ | (13,986,841) | | | | | $ | (6,858,983) | | |
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | ||||||||||
Net loss
|
| | | $ | (927,102) | | | | | $ | (2,206,672) | | |
Adjustments to reconcile net (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Share-based compensation
|
| | | | — | | | | | | 1,875,000 | | |
Share-based charitable contribution
|
| | | | 200,000 | | | | | | — | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Decrease (increase) in royalty receivables
|
| | | | (3,599) | | | | | | 6,195 | | |
Decrease in receivables
|
| | | | — | | | | | | 8,535 | | |
Increase (Decrease) in accounts payable
|
| | | | 31,820 | | | | | | (64,545) | | |
Increase in accrued expenses
|
| | | | 306,268 | | | | | | 285,292 | | |
Net cash flows used in operating activities
|
| | | | (392,613) | | | | | | (96,195) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from note payable – related party
|
| | | | 300,000 | | | | | | — | | |
Proceeds from convertible notes
|
| | | | 300,000 | | | | | | 100,000 | | |
Net cash flows provided by financing activities
|
| | | | 600,000 | | | | | | 100,000 | | |
Net increase in cash and equivalents
|
| | | | 207,387 | | | | | | 3,805 | | |
Cash and equivalents, beginning of period
|
| | | | 95,010 | | | | | | 91,205 | | |
Cash and equivalents, end of period
|
| | | $ | 302,397 | | | | | $ | 95,010 | | |
Supplement schedule of noncash investing and financing activities: | | | | ||||||||||
Issuance of Class B Common Stock
|
| | | $ | 200,000 | | | | | $ | 1,875,000 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Royalty Receivable, net of discount current
|
| | | $ | 50,413 | | | | | $ | 17,322 | | |
Royalty Receivable, net of long-term portion
|
| | | | — | | | | | | 29,492 | | |
Total Royalty receivable, net of discount
|
| | | $ | 50,413 | | | | | $ | 46,814 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Accrued related party interest
|
| | | $ | 762,855 | | | | | $ | 588,304 | | |
Accrued convertible note interest
|
| | | | 410,552 | | | | | | 278,835 | | |
Other accrued liabilities
|
| | | | 12,000 | | | | | | 12,000 | | |
Total accrued expenses
|
| | | $ | 1,185,407 | | | | | $ | 879,139 | | |
Note Issuance Date
|
| |
Note
Principal Amount |
| |
Carrying
Amount of Note |
| |
Maturity Date
|
| ||||||
July 2018
|
| | | $ | 175,000 | | | | | $ | 175,000 | | | |
July 2021*
|
|
December 2018
|
| | | | 150,000 | | | | | | 150,000 | | | |
December 2021*
|
|
January 2019
|
| | | | 100,000 | | | | | | 100,000 | | | |
January 2022*
|
|
February 2019
|
| | | | 100,000 | | | | | | 100,000 | | | |
February 2022*
|
|
March 2019
|
| | | | 100,000 | | | | | | 100,000 | | | |
March 2022*
|
|
June 2019
|
| | | | 200,000 | | | | | | 200,000 | | | |
June 2022*
|
|
July 2019
|
| | | | 50,000 | | | | | | 50,000 | | | |
July 2022*
|
|
August 2019
|
| | | | 50,000 | | | | | | 50,000 | | | |
August 2022*
|
|
February 2020
|
| | | | 200,000 | | | | | | 200,000 | | | |
February 2023*
|
|
May 2020
|
| | | | 100,000 | | | | | | 100,000 | | | |
May 2023*
|
|
September 2020
|
| | | | 50.000 | | | | | | 50,000 | | | |
September 2023*
|
|
December 2020
|
| | | | 50,000 | | | | | | 50,000 | | | |
December 2023*
|
|
January 2021
|
| | | | 100,000 | | | | | | 100,000 | | | |
January 2024*
|
|
May 2022
|
| | | | 300,000 | | | | | | 300,000 | | | |
May 2025
|
|
Total
|
| | | $ | 1,725,000 | | | | | $ | 1,725,000 | | | | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Convertible notes payable current
|
| | | $ | — | | | | | $ | 925,000 | | |
Convertible notes payable long-term
|
| | | | 1,725,000 | | | | | | 500,000 | | |
Convertible notes payable
|
| | | $ | 1,725,000 | | | | | $ | 1,425,000 | | |
| | |
Class B
|
| |||
General and administrative
|
| | | $ | 1,875,000 | | |
Total share-based compensation expense
|
| | | $ | 1,875,000 | | |
|
Charitable Contribution
|
| | | $ | 200,000 | | |
|
Total share-based charitable contributions.
|
| | | $ | 200,000 | | |
| | |
For the year ended
December 31, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||
Current: | | | | ||||||||||
Federal, state and local income taxes
|
| | | $ | — | | | | | $ | — | | |
Deferred | | | | ||||||||||
Federal
|
| | | | 210,494 | | | | | | 70,882 | | |
State and local
|
| | | | 52,204 | | | | | | 19,071 | | |
Total deferred income tax benefit
|
| | | | 262,698 | | | | | | 89,953 | | |
Less: Valuation allowance reserves
|
| | | | (262,698) | | | | | | (89,953) | | |
| | | | $ | — | | | | | $ | — | | |
| | |
For the year ended
December 31, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||
U.S. federal statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
U.S. state and local income taxes, net of federal tax benefit
|
| | | | 4.54% | | | | | | 4.54% | | |
Stock compensation
|
| | | | — | | | | | | (17.84)% | | |
Valuation allowance
|
| | | | 24.54% | | | | | | (7.70)% | | |
Effective tax rate
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
For the year ended
December 31, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 630,303 | | | | | $ | 522,439 | | |
Research and development cost
|
| | | | 138,596 | | | | | | 51,580 | | |
Amortization
|
| | | | 679,002 | | | | | | 746,819 | | |
Charitable Contributions
|
| | | | 53,500 | | | | | | — | | |
Accruals
|
| | | | 318,830 | | | | | | 236,695 | | |
Total deferred tax assets
|
| | | | 1,820,231 | | | | | | 1,557,533 | | |
Deferred tax liabilities: | | | | ||||||||||
Deferred tax liabilities
|
| | | | — | | | | | | — | | |
Deferred tax assets, net of deferred tax liabilities
|
| | | | 1,820,231 | | | | | | 1,557,533 | | |
Less valuation allowance
|
| | | | (1,820,231) | | | | | | (1,557,533) | | |
Deferred tax assets, net after valuation allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
Amount to
Be Paid |
| |||
SEC Registration fee
|
| | | $ | * | | |
Legal fees and expenses
|
| | | $ | * | | |
FINRA filing fee
|
| | | $ | * | | |
Accounting fees and expenses
|
| | | $ | * | | |
Printing expenses
|
| | | $ | * | | |
Transfer agent fees and expenses
|
| | | $ | * | | |
Miscellaneous
|
| | | $ | * | | |
Total
|
| | | $ | * | | |
Exhibit
Number |
| |
Description
|
| |||
| | 1.1 | | | | Underwriting Agreement.♦ | |
| | 3.1 | | | | Certificate of Incorporation of F3 Platform Biologics, Inc.♦ | |
| | 3.2 | | | | Amended and Restated Certificate of Incorporation of F3 Platform Biologics, Inc.♦ | |
| | 3.3 | | | | Amended and Restated Bylaws of F3 Platform Biologics, Inc.♦ | |
| | 4.1 | | | | Form of Common Stock Certificate.♦ | |
| | 5.1 | | | | Opinion of Alston & Bird LLP.♦ | |
| | 10.1 | | | | License Agreement by and between the University of Chicago and F3 Platform Biologics, Inc., executed October 23, 2020.♦ | |
| | 10.2 | | | | Amended and Restated 2019 Equity Incentive Plan of F3 Platform Biologics, Inc.♦ | |
| | 10.3 | | | | 2019 Non-Employee Director Compensation Plan of F3 Platform Biologics, Inc.♦ | |
| | 10.4 | | | | Asset Purchase Agreement by and between F3 Platform Biologics, Inc. and Asset Recovery Associates, LLC, as assignee of Algaeon, Inc., executed on August 20, 2018.♦ | |
| | 10.5 | | | | Form of Scientific Advisory Board Agreement.♦ | |
| | 10.6 | | | | Form of Scientific Advisory Board Option Grant Agreement.♦ | |
| | 10.7 | | | | Letter Agreement, dated October 31, 2019, by and between F3 Platform Biologics, Inc. and James R. Miller.♦ | |
| | 23.1 | | | | Consent of Marcum LLP, Independent Registered Accounting Firm.♦ | |
| | 23.2 | | | | Consent of Alston & Bird LLP (to be included in Exhibit 5.1).♦ | |
| | 24.1 | | | | Power of Attorney (included on signature page). | |
| | 107 | | | | Filing Fee table. | |
| | | | F3 Platform Biologics, Inc. | | |||
| [ ], 2023 | | | By: | | |
Jonathan E. Peskoff
Chief Executive Officer (Principal Executive Officer) |
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
JONATHAN E. PESKOFF
|
| |
Chief Executive Officer and Director
|
| |
[ ], 2023
|
|
|
DANIEL COURCHESNE
|
| |
Director
|
| |
[ ], 2023
|
|