| | | |
Per Unit
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 4.00 | | | | | $ | 21,000,000 | | |
|
Underwriting discount(1)
|
| | | $ | 0.24 | | | | | $ | 1,260,000 | | |
|
Proceeds to us, before expenses
|
| | | $ | 3.76 | | | | | $ | 19,740,000 | | |
| | | |
Page
|
| |||
| | | | | S-i | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-14 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| CAPITALIZATION | | | | | S-18 | | |
| DILUTION | | | | | S-19 | | |
| | | | | S-20 | | | |
| UNDERWRITING | | | | | S-22 | | |
| | | | | S-30 | | | |
| EXPERTS | | | | | S-30 | | |
| | | | | S-30 | | | |
| | | | | S-30 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 12 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 24 | | | |
| | EXPERTS | | | | | 24 | | |
| | | | | | 24 | | | |
| | | | | | 24 | | |
| | | |
As of September 30, 2024 (unaudited)
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 12,636,630 | | | | | | 13,298,480 | | | | | | 32,688,480 | | |
|
Prepaid and other current assets
|
| | | | 1,724,946 | | | | | | 1,724,946 | | | | | | 1,724,946 | | |
|
Total assets
|
| | | | 14,361,576 | | | | | | 15,023,426 | | | | | | 34,413,426 | | |
|
Accounts payable
|
| | | | 4,099,414 | | | | | | 4,099,414 | | | | | | 4,099,414 | | |
|
Accrued expenses
|
| | | | 1,291,962 | | | | | | 1,291,962 | | | | | | 1,291,962 | | |
|
Total current liabilities
|
| | | | 5,391,376 | | | | | | 5,391,376 | | | | | | 5,391,376 | | |
|
Warrant liability
|
| | | | 1,464,000 | | | | | | 1,464,000 | | | | | | 1,464,000 | | |
|
Derivative liability
|
| | | | 442,500 | | | | | | 442,500 | | | | | | 442,500 | | |
|
Total liabilities
|
| | | | 7,297,876 | | | | | | 7,297,876 | | | | | | 7,297,876 | | |
| Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value, 2,000,000 shares
authorized; no shares outstanding, actual and as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value, 70,000,000 shares
authorized; 13,283,667 shares outstanding, actual 13,380,633 shares outstanding pro forma and 19,486,231 shares outstanding, pro forma as adjusted |
| | | | 1,328 | | | | | | 1,340 | | | | | | 1,865 | | |
|
Additional paid-in capital
|
| | | | 136,047,175 | | | | | | 136,709,093 | | | | | | 156,098,488 | | |
|
Accumulated deficit
|
| | | | (128,984,803) | | | | | | (128,984,803) | | | | | | (128,984,803) | | |
|
Total stockholders’ equity
|
| | | | 7,063,700 | | | | | | 7,725,550 | | | | | | 27,115,550 | | |
|
Total capitalization
|
| | | $ | 14,361,576 | | | | | | 15,023,426 | | | | | | 34,413,426 | | |
| | | | | | | | | | | | | | | | | | | | |
| |
Public offering price per Unit
|
| | | | | | | | | $ | 4.00 | | |
| |
Net tangible book value per share as of September 30, 2024
|
| | | $ | 0.53 | | | |
|
| |||
| |
Pro forma net tangible book value per share as of September 30, 2024
|
| | | $ | 0.58 | | | | | | | | |
| |
Increase in pro forma net tangible book value per share attributable to this offering
|
| | | $ | 0.87 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share as of September 30, 2024, after giving effect to this offering
|
| | | | | | | | | $ | 1.45 | | |
| |
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 2.55 | | |
| | | | | | | | | | | | | | | |
|
Underwriter
|
| |
Number of Units
|
| |||
|
ThinkEquity LLC
|
| | | | 5,250,000 | | |
|
Total
|
| | | | 5,250,000 | | |
| | | | | | | | |
| | | |
Per Unit
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 4.00 | | | | | $ | 21,000,000 | | |
|
Underwriting discount (6%)(1)
|
| | | $ | 0.24 | | | | | $ | 1,260,000 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 3.76 | | | | | $ | 19,740,000 | | |
| | | | | | | | | | | | | | |
Attn: Investor Relations
101 Lindenwood Drive,
Suite 225
Malvern, PA 19355
Common Stock
Preferred Stock
Debt Securities
Warrants
Units
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 12 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
INCORPORATION BY REFERENCE
Share of Common Stock and One
Warrant to purchase Common Stock
5,250,000 Shares Underlying Warrants to Purchase Common Stock