| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-7 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-21 | | | |
| | | | | S-21 | | | |
| | | | | S-21 | | | |
| | | | | S-21 | | |
| | |
As of March 31, 2025
|
| |||||||||||||||
(in thousands, except share and per share values)
|
| |
Unaudited,
Actual |
| |
Proforma
Adjustment |
| |
Unaudited,
As Adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 2,515 | | | | | | 3,643 | | | | | $ | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, 10,000,000 shares authorized:
|
| | | | | | | | | | | | | | | | | | |
Series C convertible preferred stock, $0.001 par value; 95,388 shares issued and outstanding at March 31, 2025
|
| | | $ | — | | | | | | | | | | | $ | | | |
Common stock, $0.001 par value; 300,000,000 shares authorized at March 31, 2025; 133,081 shares issued and outstanding at March 31, 2025
|
| | | $ | — | | | | | | 1 | | | | | $ | | | |
Additional paid-in capital
|
| | | $ | 642,570 | | | | | | 3,642 | | | | | $ | | | |
Accumulated deficit
|
| | | $ | (641,230) | | | | | | | | | | | $ | | | |
Accumulated other comprehensive loss
|
| | | $ | (110) | | | | | | | | | | | $ | | | |
Total Stockholders’ Equity
|
| | | $ | 1,230 | | | | | | 3,643 | | | | | $ | | | |
Total Capitalization
|
| | | $ | 8,998 | | | | | | | | | | | $ | | |
|
Offering price per share in this offering
|
| | | | | | | | | $ | | | |
|
Historical net tangible book value per share as of March 31, 2025
|
| | | $ | 9.24 | | | | | | | | |
|
Decrease in net tangible book value per share attributable to Pro Forma Adjustment
|
| | | $ | 4.74 | | | | | | | | |
|
Pro forma net tangible book value per share as of March 31, 2025
|
| | | $ | 4.50 | | | | | | | | |
|
Increase in pro forma as adjusted net tangible book value per share attributable to sale of
shares by us in this offering |
| | | $ | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share as of March 31, 2025 giving effect to this offering
|
| | | | | | | | | $ | | | |
|
Dilution per share to investors in this offering
|
| | | | | | | | | $ | | | |
| | |
Per Share
|
| |
Total
|
|
Offering price
|
| | | | | | |
Placement agent fees(1)
|
| | | | | | |
Proceeds to us, before expenses
|
| | | | | | |
18 Technology Dr., Suite 110
Irvine, California 92618
Attention: Secretary
(949) 429-6680
![[MISSING IMAGE: lg_reshapelifescitm-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0001427570/000110465925057324/lg_reshapelifescitm-4clr.jpg)
Preferred Stock
Warrants
Units
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 14 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 19 | | | |
| | | | | 19 | | | |
| | | | | 20 | | |
![[MISSING IMAGE: fc_keygrowth-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001427570/000110465925057324/fc_keygrowth-4c.jpg)
18 Technology Dr., Suite 110
Irvine, California 92618
Attention: Secretary
(949) 429-6680
![[MISSING IMAGE: lg_reshapelifescitm-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0001427570/000110465925057324/lg_reshapelifescitm-4clr.jpg)