| | | |
Per Share and
Accompanying Milestone Warrants |
| |
Per Pre-Funded
Warrant and Accompanying Milestone Warrants |
| |
Total
|
| |||||||||
|
Public offering price
|
| | | $ | 0.3221 | | | | | $ | 0.3220 | | | | | $ | 13,747,516.61 | | |
|
Underwriting discounts and commissions(1)
|
| | | $ | 0.0225 | | | | | $ | 0.0225 | | | | | $ | 867,351.00 | | |
|
Proceeds to us, before expenses
|
| | | $ | 0.2996 | | | | | $ | 0.2995 | | | | | $ | 12,880,165.61 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 5 | | | |
| | | | | 9 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 25 | | | |
| | | | | 31 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
|
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro
Forma |
| |
Pro Forma As
adjusted |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 6,243 | | | | | $ | 7,129 | | | | | $ | 19,336 | | |
| Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
|
Class A common stock, par value $0.0001 per share; 1,040,000,000
shares authorized at March 31, 2026; 25,303,058 shares issued and outstanding, actual; 26,307,211 shares issued and outstanding, pro forma; and 68,995,818 shares issued and outstanding, pro forma as adjusted |
| | | $ | 10 | | | | | $ | 10 | | | | | $ | 14 | | |
|
Additional paid-in capital
|
| | | $ | 465,850 | | | | | $ | 466,736 | | | | | $ | 478,939 | | |
|
Accumulated other comprehensive loss
|
| | | $ | — | | | | | | | | | | | | — | | |
|
Accumulated deficit
|
| | | $ | (482,612) | | | | | $ | (482,612) | | | | | $ | (482,612) | | |
|
Total stockholders’ equity
|
| | | $ | (16,752) | | | | | $ | (15,866) | | | | | $ | (3,659) | | |
|
Total capitalization
|
| | | $ | 8,630 | | | | | $ | 9,516 | | | | | $ | 21,723 | | |
| |
Public offering price per share
|
| | | $ | 0.3221 | | |
| |
Historical net tangible book value per share as of March 31, 2026
|
| | | $ | (0.66) | | |
| |
Increase in historical net tangible book value per share attributable to the ATM Issuances
|
| | | $ | 0.06 | | |
| |
Pro forma net tangible book value per share attributable to our existing stockholders
|
| | | $ | (0.60) | | |
| |
Increase in pro forma net tangible book value per share attributable to our existing stockholders
|
| | | $ | 0.55 | | |
| |
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | $ | (0.05) | | |
| |
Dilution in pro forma as adjusted net tangible book value per share to new investors participating in this offering
|
| | | $ | 0.37 | | |
|
Underwriter
|
| |
Number of
Shares and Accompanying Milestone Warrants |
| |
Number of
Pre-Funded Warrants and Accompanying Milestone Warrants |
| ||||||
|
Lake Street Capital Markets, LLC
|
| | | | 15,173,860 | | | | | | 21,111,457 | | |
|
Laidlaw & Company (UK) Ltd.
|
| | | | 2,677,739 | | | | | | 3,725,551 | | |
|
Total
|
| | | | 17,851,599 | | | | | | 24,837,008 | | |
|
Underwriting Discount to be paid by us
|
| |
Total with no
Over-Allotment |
| |
Total with
Over-Allotment |
| ||||||
|
Per Share and Accompanying Milestone Warrants
|
| | | $ | 0.0225 | | | | | $ | 0.0225 | | |
|
Per Pre-Funded Warrant and Accompanying Milestone Warrants
|
| | | $ | 0.0225 | | | | | $ | 0.0225 | | |
| Total(1) | | | | $ | 867,351 | | | | | $ | 1,011,726 | | |