Item 8. Financial Statements and Supplementary Data
Item 8. Financial Statements.
FINANCIAL STATEMENTS
INDEX TO FINANCIAL STATEMENTS FOR CELLECTAR BIOSCIENCES, INC.
Page
Report of Independent Registered Public Accounting Firm (Baker Tilly US, LLP, Philadelphia, Pennsylvania, PCAOB ID No. 23 )
62
Consolidated Balance Sheets as of December 31, 2022 and 2021
63
Consolidated Statements of Operations for the Years Ended December 31, 2022 and 2021
64
Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2022 and 2021
65
Consolidated Statements of Cash Flows for the Years Ended December 31, 2022 and 2021
66
Notes to Consolidated Financial Statements
67
61
Table of Contents
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of
Cellectar Biosciences, Inc.
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Cellectar Biosciences, Inc. and Subsidiary (the "Company") as of December 31, 2022 and 2021, the related consolidated statements of operations, stockholders' equity, and cash flows for each of the years then ended, and the related notes (collectively referred to as the "consolidated financial statements"). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2022 and 2021, and the results of their operations and their cash flows for each of the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Going Concern Uncertainty
The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note 1 of the consolidated financial statements, the Company has recurring losses from operations, an accumulated deficit, expects to incur losses for the foreseeable future and requires additional working capital. These are the reasons that raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 1. The consolidated financial statements do not contain any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
Critical audit matters are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgements. We determined that there are no critical audit matters.
Baker Tilly US, LLP
We have served as the Company's auditor since 2016.
Philadelphia, Pennsylvania
March 9, 2023
62
Table of Contents
CELLECTAR BIOSCIENCES, INC.
CONSOLIDATED BALANCE SHEETS
December 31,
December 31,
2022
2021
ASSETS
CURRENT ASSETS:
Cash and cash equivalents
$
19,866,358
$
35,703,975
Prepaid expenses and other current assets
663,243
867,485
Total current assets
20,529,601
36,571,460
Fixed assets, net
418,641
344,491
Right-of-use asset, net
560,334
204,644
Long-term assets
75,000
75,000
Other assets
6,214
6,214
TOTAL ASSETS
$
21,589,790
$
37,201,809
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable and accrued liabilities
$
5,478,443
$
3,854,914
Lease liability
50,847
135,449
Total current liabilities
5,529,290
3,990,363
Lease liability, net of current portion
552,981
166,292
TOTAL LIABILITIES
6,082,271
4,156,655
COMMITMENTS AND CONTINGENCIES (Note 10)
STOCKHOLDERS’ EQUITY:
Series D preferred stock: 111 shares issued and outstanding as of December 31, 2022 and 2021, respectively
1,382,023
1,382,023
Common stock, $ 0.00001 par value; 160,000,000 shares authorized; 9,385,272 and 6,110,125 shares issued and outstanding as of December 31, 2022 and 2021, respectively
94
61
Additional paid-in capital
193,624,445
182,560,859
Accumulated deficit
( 179,499,043 )
( 150,897,789 )
Total stockholders’ equity
15,507,519
33,045,154
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
21,589,790
$
37,201,809
See report of independent registered public accounting firm and accompanying notes to the consolidated financial statements.
63
Table of Contents
CELLECTAR BIOSCIENCES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
Year Ended December 31,
2022
2021
COSTS AND EXPENSES:
Research and development
$
19,219,603
$
17,586,469
General and administrative
9,594,170
6,544,811
Total costs and expenses
28,813,773
24,131,280
LOSS FROM OPERATIONS
( 28,813,773 )
( 24,131,280 )
OTHER INCOME:
Other income
—
6,634
Interest income, net
152,519
2,284
Total other income, net
152,519
8,918
LOSS BEFORE INCOME TAXES
( 28,661,254 )
( 24,122,362 )
INCOME TAX BENEFIT
( 60,000 )
—
NET LOSS
$
( 28,601,254 )
$
( 24,122,362 )
BASIC AND DILUTED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS PER COMMON SHARE
$
( 4.05 )
$
( 4.35 )
SHARES USED IN COMPUTING BASIC AND DILUTED NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS PER COMMON SHARE
7,055,665
5,551,572
See report of independent registered public accounting firm and accompanying notes to the consolidated financial statements.
64
Table of Contents
CELLECTAR BIOSCIENCES, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
Preferred Stock
Common Stock
Total
Par
Additional
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Paid-In Capital
Deficit
Equity
BALANCE AT DECEMBER 31, 2020
1,734
$
20,035,849
4,544,272
$
45
$
161,534,062
$
( 126,775,427 )
$
54,794,529
Stock-based compensation
—
—
—
—
1,124,190
—
1,124,190
Retired shares
—
—
( 3 )
—
—
—
—
Conversion of preferred into common shares
( 1,623 )
( 18,653,826 )
1,461,156
15
18,653,811
—
—
Conversion of warrants into common shares
—
—
100,532
1
1,213,923
—
1,213,924
Issuance of common stock, net of issuance costs
—
—
4,169
—
34,873
—
34,873
Net loss
—
—
—
—
—
( 24,122,362 )
( 24,122,362 )
BALANCE AT DECEMBER 31, 2021
111
$
1,382,023
6,110,125
$
61
$
182,560,859
$
( 150,897,789 )
$
33,045,154
Issuance of common stock, pre-funded warrants and warrants, net of issuance costs
—
—
3,275,153
33
9,610,622
—
9,610,655
Stock-based compensation
—
—
—
—
1,452,964
—
1,452,964
Retired shares
—
—
( 6 )
—
—
—
—
Net loss
—
—
—
—
—
( 28,601,254 )
( 28,601,254 )
BALANCE AT DECEMBER 31, 2022
111
$
1,382,023
9,385,272
$
94
$
193,624,445
$
( 179,499,043 )
$
15,507,519
See report of independent registered public accounting firm and accompanying notes to the consolidated financial statements.
65
Table of Contents
CELLECTAR BIOSCIENCES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year Ended
December 31,
2022
2021
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$
( 28,601,254 )
$
( 24,122,362 )
Adjustments to reconcile net loss to cash used in operating activities:
Depreciation and amortization
148,435
149,915
Stock-based compensation
1,452,964
1,124,190
Loss on disposal of asset
3,386
2,937
Noncash lease expense
90,432
77,721
Changes in:
Prepaid expenses and other current assets
204,242
( 93,053 )
Accounts payable and accrued liabilities
1,623,529
411,717
Lease liability
( 144,035 )
( 119,903 )
Cash used in operating activities
( 25,222,301 )
( 22,568,838 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of fixed assets
( 225,971 )
( 141,361 )
Cash used in investing activities
( 225,971 )
( 141,361 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock, net of underwriting issuance costs
9,610,655
34,873
Proceeds from exercise of warrants
—
1,213,924
Cash provided by financing activities
9,610,655
1,248,797
DECREASE IN CASH AND CASH EQUIVALENTS
( 15,837,617 )
( 21,461,402 )
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
35,703,975
57,165,377
CASH AND CASH EQUIVALENTS AT END OF PERIOD
$
19,866,358
$
35,703,975
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Conversion of preferred stock to common stock
$
—
$
18,653,826
See report of independent registered public accounting firm and accompanying notes to the consolidated financial statements.
66
Table of Contents
CELLECTAR BIOSCIENCES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. NATURE OF BUSINESS AND ORGANIZATION
Cellectar Biosciences, Inc. (the Company, our, we) is a late-stage clinical biopharmaceutical company focused on the discovery, development and commercialization of drugs for the treatment of cancer leveraging our proprietary phospholipid drug conjugate™ (PDCs™) delivery platform that specifically targets cancer cells and deliver improved efficacy and better safety as a result of fewer off-target effects.
The Company has incurred losses since inception in devoting substantially all of its efforts toward research and development and has an accumulated deficit of approximately $ 179,499,000 as of December 31, 2022. During the year ended December 31, 2022, the Company generated a net loss of approximately $ 28,601,000 and the Company expects that it will continue to generate operating losses for the foreseeable future. However, the Company believes that its cash balance as of December 31, 2022 is adequate to fund its basic budgeted operations into the fourth quarter of 2023.
In October 2022, the Company completed a registered direct offering and concurrent private placement of shares of the Company’s common stock, prefunded warrants and common warrants. The offering and private placements resulted in total gross proceeds of approximately $ 10.7 million with net proceeds to the Company of approximately $ 9.6 million after deducting estimated offering expenses (see Note 8). The Company’s ability to execute its current operating plan depends on its ability to obtain additional funding via the sale of equity and/or debt securities, a strategic transaction or other source of capital. The Company plans to continue actively pursuing financing alternatives, however, there can be no assurance that it will obtain the necessary funding, raising substantial doubt about the Company’s ability to continue as a going concern within one year of the date these financial statements are issued. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accompanying consolidated financial statements reflect the application of certain accounting policies, as described in this note and elsewhere in the notes to the consolidated financial statements.
Principles of Consolidation — The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary. All inter-company accounts and transactions have been eliminated in consolidation.
Use of Estimates — The preparation of financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and judgments that may affect the reported amounts of assets, liabilities, revenue and expenses and disclosure of contingent assets and liabilities. On an on-going basis, management evaluates its estimates including those related to unbilled vendor amounts and share-based compensation. Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from those estimates under different assumptions or conditions. Changes in estimates are reflected in reported results in the period in which they become known.
Cash and Cash Equivalents — All short-term investments purchased with original maturities of three months or less are considered to be cash equivalents.
Fixed Assets — Property and equipment are stated at cost. Depreciation on property and equipment is provided using the straight-line method over the estimated useful lives of the assets ( 3 to 10 years ). Leasehold improvements are depreciated over 64 months (their estimated useful life), which represented the full term of the lease at the time the leasehold improvements were capitalized. Our only long-lived assets are property, equipment and Right-of-Use (ROU) assets. The Company periodically, and at a minimum annually, evaluates long-lived assets for potential impairment. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized for the amount by which the carrying amount of the asset exceeds the fair value of the asset. Such analyses necessarily involve judgement. The Company did not experience any events or changes in circumstances that indicate the carrying amount of the assets may not be recoverable as of December 31, 2022. There were no fixed asset impairment charges recorded during the years ended December 31, 2022 or 2021.
67
Table of Contents
Right-of-Use Asset and Lease Liability — The Company accounts for all material leases in accordance with FASB Accounting Standards Codification (ASC) Topic 842, Leases . ROU assets are amortized over their estimated useful life, which represents the full term of the lease. See Note 11.
Stock-Based Compensation — The Company uses the Black-Scholes option-pricing model to calculate the grant-date fair value of stock option awards. The resulting compensation expense, net of expected forfeitures, for awards that are not performance-based, is recognized on a straight-line basis over the service period of the award, which for 2022 and 2021 ranged from twelve months to three years .
Research and Development — Research and development costs are expensed as incurred. The Company recognizes revenue and cost reimbursements from government grants when it is probable that the Company will comply with the conditions attached to the grant arrangement and the grant proceeds will be received. Government grants are recognized in the Consolidated Statements of Operations on a systematic basis over the periods in which the Company recognizes the related costs for which the government grant is intended to compensate. Specifically, when government grants are related to reimbursements for cost of revenues or operating expenses, the government grants are recognized as a reduction of the related expense in the Consolidated Statements of Operations.
Income Taxes — Income taxes are accounted for using the liability method of accounting. Under this method, deferred tax assets and liabilities are determined based on temporary differences between the financial statement basis and tax basis of assets and liabilities and net operating loss and credit carryforwards using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Valuation allowances are established when it is more-likely-than-not that some portion of the deferred tax assets will not be realized. Management has provided a full valuation allowance against the Company’s net deferred tax asset. Tax positions taken or expected to be taken in the course of preparing tax returns are required to be evaluated to determine whether the tax positions are more-likely-than-not to be sustained by the applicable tax authority. Tax positions deemed to not meet a more-likely-than-not threshold would be recorded as tax expense in the current year. There were no uncertain tax positions that require accrual to or disclosure in the consolidated financial statements as of December 31, 2022 and 2021.
Fair Value of Financial Instruments — The guidance under FASB ASC Topic 825, Financial Instruments , requires disclosure of the fair value of certain financial instruments. Financial instruments in the accompanying consolidated financial statements consist of cash equivalents, prepaid expenses and other assets, accounts payable and long-term obligations. The carrying amount of cash equivalents, prepaid expenses and accounts payable approximate their fair value due to their short-term nature. See Note 11 regarding long-term obligations.
Concentration of Credit Risk — Financial instruments that subject the Company to credit risk consist of cash and cash equivalents on deposit with financial institutions. The Company’s excess cash as of December 31, 2022 and 2021 is on deposit in interest-bearing accounts with well-established financial institutions. At times, such amounts may exceed the Federal Deposit Insurance Corporation (FDIC) insurance limits. As of December 31, 2022, uninsured cash balances totaled approximately $ 19,400,000 .
Recently Adopted Accounting Pronouncements — For the fiscal year beginning January 1, 2021, management adopted ASU 2020-06 using the modified retrospective method. ASU 2020-06 simplifies entities’ accounting for convertible instruments by eliminating the cash conversion and beneficial conversion feature (BCF) models outlined in ASC 470-20. Under ASU 2020-06, convertible instruments that would have previously been subject to the BCF or cash conversion guidance no longer require separate accounting for the conversion feature.
For the fiscal year beginning January 1, 2022, management adopted ASU 2021-10, Government Assistance (Topic 832), which aims to provide increased transparency by requiring business entities to disclose information about certain type of government assistance they receive in the notes to the financial statements. Reimbursements of eligible expenditures pursuant to government assistance programs are recorded as reductions of operating costs when there is reasonable assurance that the Company will comply with the conditions attached to the grant arrangement and when the reimbursement has been claimed. The determination of the amount of the claim, and accordingly the receivable amount, requires management to make calculations based on its interpretation of eligible expenditures in accordance with the terms of the programs. The reimbursement claims submitted by the Company are subject to review by the relevant government agencies. The Company currently has a cancer treatment research award through the National Cancer Institute (NCI) totaling approximately $ 2.0 million over a period of approximately three years. During the year ended December 31, 2022, the Company received approximately $ 697,000 in NCI grants, all of which was reported as a reduction of research and development (R&D) expenses.
68
Table of Contents
3. FAIR VALUE
In accordance with Fair Value Measurements and Disclosures Topic of the FASB ASC 820, the Company groups its financial assets and financial liabilities generally measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
● Level 1: Input prices quoted in an active market for identical financial assets or liabilities.
● Level 2: Inputs other than prices quoted in Level 1, such as prices quoted for similar financial assets and liabilities in active markets, prices for identical assets, and liabilities in markets that are not active or other inputs that are observable or can be corroborated by observable market data.
● Level 3: Input prices quoted that are significant to the fair value of the financial assets or liabilities which are not observable or supported by an active market.
To the extent that the valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized in Level 3. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. The carrying value of cash and cash equivalents approximates fair value as maturities are less than three months. The carrying amounts reported for other current financial assets and liabilities approximate fair value because of their short-term nature.
4. FIXED ASSETS
Fixed assets consisted of the following as of December 31:
2022
2021
Office and laboratory equipment
$
797,278
$
575,370
Computer software
4,000
4,000
Leasehold improvements
309,897
309,897
Total fixed assets
1,111,175
889,267
Less– accumulated depreciation and amortization
( 692,534 )
( 544,776 )
Fixed assets, net
$
418,641
$
344,491
For the years ended December 31, 2022 and 2021, the Company recorded approximately $ 148,000 and $ 150,000 of depreciation and amortization expense, respectively.
5. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts payable and accrued liabilities approximately consist of the following as of December 31:
2022
2021
Incentive compensation
$
916,000
$
504,000
Accounts payable
2,558,000
1,415,000
Clinical project costs
1,637,000
1,881,000
Professional fees
359,000
54,000
Other
8,000
1,000
$
5,478,000
$
3,855,000
69
Table of Contents
6. STOCKHOLDERS’ EQUITY
October 2022 Public Offering and Private Placement
On October 25, 2022, we completed a registered direct offering of 3,275,153 shares of the Company’s common stock at $ 2.085 per share and warrants to purchase up to an aggregate of 3,275,153 shares of common stock in a concurrent private placement priced at-the-market under Nasdaq rules. In a separate concurrent private placement transaction, the Company offered and sold pre-funded warrants to purchase an aggregate of 1,875,945 shares of common stock and warrants to purchase an aggregate of 1,875,945 shares of common stock. The warrants are immediately exercisable at an exercise price of $ 1.96 per share and will expire on the fifth anniversary of the closing date. Each pre-funded warrant had a purchase price of $ 2.08499 , is immediately exercisable at an exercise price of $ 0.00001 per share and will not expire until exercised in full. The registered direct offering and private placements resulted in total gross proceeds of approximately $ 10.7 million with net proceeds to the Company of approximately $ 9.6 million after deducting estimated offering expenses.
In accordance with the concept of ASC 820 regarding the October 2022 public offering, the Company allocated the value of the proceeds to the common stock, common warrants, and pre-funded warrants utilizing a relative fair value basis. Using the Nasdaq closing trading price for our stock on October 20, 2022, the Company computed the fair value of the shares sold. This valuation did not impact the total gross increase to Stockholders’ Equity of $ 10.7 million, but is an internal, proportionate calculation allocating gross proceeds of approximately $ 4.0 million to common stock, $ 4.4 million to common warrants and $ 2.3 million to pre-funded warrants.
2022 Reverse Stock Split
At the annual stockholders’ meeting held on June 24, 2022, the Company’s stockholders approved an amendment to the Company’s certificate of incorporation to effect a reverse split of the Company’s common stock at a ratio between 1 -for-5 to 1 -for-10 in order to satisfy requirements for the continued listing of the Company’s common stock on Nasdaq. The board of directors authorized the 1 -for-10 ratio of the reverse split on June 27, 2022, and effective at the close of business on July 21, 2022, the Company’s certificate of incorporation was amended to effect a 1 -for-10 reverse split of the Company’s common stock (the “Reverse Stock Split”). The accompanying consolidated financial statements and notes to consolidated financial statements give retroactive effect to the Reverse Stock Split for all periods presented.
Authorized Share Increase
At a special meeting held on February 25, 2021, the Company’s stockholders approved the amendment of the Company’s Second Amended and Restated Certificate of Incorporation, as amended, to increase the authorized common stock from 80,000,000 shares to 160,000,000 shares.
Equity Distribution Agreement
On August 11, 2020, the Company entered into an equity distribution agreement (the Sales Agreement) with Oppenheimer & Co. Inc. (the Sales Agent). Pursuant to the Sales Agreement, the Company may offer and sell from time-to-time through the Sales Agent, up to $ 14.5 million shares of the Company’s common stock, par value $ 0.00001 per share (the ATM Shares). The Sales Agent will receive from the Company a commission of 3.0 % of the gross proceeds from the sales of the ATM Shares pursuant to the terms of the Sales Agreement. The offering of the ATM Shares pursuant to the Sales Agreement will terminate upon the earliest of (i) the sale of all ATM Shares subject to the Sales Agreement, and (ii) the termination of the Sales Agreement by the Company or the Sales Agent. Net proceeds from the sale of the ATM Shares will be used for general corporate purposes, including working capital.
The ATM Shares issued under the Sales Agreement are offered pursuant to a registration statement on Form S-3, which was declared effective by the U.S. Securities and Exchange Commission (SEC) on August 20, 2020.
In June 2021, the Company issued and sold an aggregate of 4,169 ATM Shares pursuant to the Sales Agreement and received gross proceeds of approximately $ 69,000 and net proceeds of $ 35,000 after deducting commissions to the Sales Agent and other offering expenses.
70
Table of Contents
In conjunction with the October 2022 offering, the Company filed a prospectus supplement suspending the ATM program. The Company will not make any sales of its common stock pursuant to the Equity Distribution Agreement unless and until a new prospectus supplement is filed with the SEC; however, the Equity Distribution Agreement remains in full force and effect.
December 2020 Public Offering and Private Placement
On December 23, 2020, the Company issued and sold 1,814,813 shares of common stock, par value $ 0.00001 per share, at a public offering price of $ 13.50 per share of common stock, prior to deducting underwriting discounts and commissions and estimated offering expenses.
In a concurrent private placement, the Company issued and sold 1,518.5180 shares of Series D convertible preferred stock. These preferred shares are convertible into a number of shares of common stock equal to $ 13,500 divided by $ 13.50 (or 1,000 shares of common stock for each share of Series D preferred stock converted) and were issued at a price of $ 13,500 per share of Series D preferred stock. The preferred shares were only convertible into common stock upon receipt of stockholder approval of the issuance of the underlying shares of common stock as required by Nasdaq Marketplace Rule 5635(d) at a special stockholder meeting to be called for that purpose. At a special meeting of stockholders held on February 25, 2021, the stockholders approved, in accordance with Nasdaq Listing Rule 5635(d), the issuance of shares of the Company’s common stock upon the conversion of the Series D preferred stock. During the twelve months ended December 31, 2021, 1,407.4036 shares of our Series D convertible preferred stock were converted into 1,407,404 shares of common stock at the established conversion rate. There were no preferred stock conversions in the twelve months ended December 31, 2022.
The net proceeds of the December 2020 public offering and private placement to the Company, after deducting underwriting discounts and commissions, placement agency fees, and estimated offering expenses payable by the Company, were approximately $ 41.4 million.
The common stock issued in the public offering was offered by the Company pursuant to a registration statement on Form S-3, which was declared effective by the SEC on August 20, 2020.
The common stock issuable upon conversion of the Series D preferred stock in the private placement was offered by the Company pursuant to a registration statement on Form S-3, which was declared effective by the SEC on February 1, 2021.
In accordance with the concept of ASC 820 regarding the December 2020 public offering, the Company allocated the value of the proceeds to the common stock and preferred stock utilizing a relative fair value basis. Using the Nasdaq closing trading price for our stock on December 28, 2020, the Company computed the fair value of the shares sold. The fair value of the preferred stock was estimated on a relative fair value basis. This valuation did not impact the total increase to Stockholders’ Equity of $ 45.0 million, but is an internal, proportionate calculation allocating gross proceeds of approximately $ 24.5 million to common stock and $ 20.5 million to preferred stock.
71
Table of Contents
Common Stock Warrants
The following table summarizes the outstanding warrants to purchase common stock as of December 31, 2022:
Number of
Shares Issuable
Upon
Exercise of
Outstanding
Exercise
Offering
Warrants
Price
Expiration Date
2022 Common Warrants
5,151,098
$
1.96
October 25, 2027
2022 Pre-Funded Warrants
1,875,945
$
0.00001
N/A
June 2020 Series H Warrants
720,796
$
12.075
June 5, 2025
May 2019 Series F Warrants
195,700
$
24.00
May 20, 2024
May 2019 Series G Warrants
201,800
$
24.00
May 20, 2024
July 2018 Series E Warrants
414,000
$
40.00
July 31, 2023
October 2017 Series D Warrants
31,085
$
178.00
October 14, 2024
Total
8,590,424
7. STOCK-BASED COMPENSATION
Accounting for Stock-Based Compensation
2021 Stock Incentive Plan
The 2021 Stock Incentive Plan (the “2021 Plan”) was adopted on June 23, 2021, authorizing an aggregate of 600,000 shares of common stock for grants of incentive or nonqualified stock options, rights to purchase restricted and unrestricted shares of common stock, stock appreciation rights and performance share grants. The Company’s Compensation Committee determines exercise prices, vesting periods and any performance requirements on the date of grant, subject to the provisions of the 2021 Plan. Options are granted at or above the fair market value of the common stock at the grant date and expire on the tenth anniversary of the grant date. Vesting periods are generally between one and three years . Options granted pursuant to the 2021 Plan generally will become fully vested upon a termination event occurring within one year following a change in control, as defined. A termination event is defined as either termination of employment or services other than for cause or constructive termination of employees or consultants resulting from a significant reduction in either the nature or scope of duties and responsibilities, a reduction in compensation or a required relocation. All outstanding awards under the 2015 Stock Incentive Plan (the “2015 Plan”) remained in effect according to the terms of the 2015 Plan and the respective agreements relating to such awards. In addition, any shares that are currently available under the 2015 Plan and any shares underlying awards under the 2015 Plan which are forfeited, cancelled, reacquired by the Company or otherwise terminated will be added to the number of shares available for grant under the 2021 Plan. As of December 31, 2022, there are an aggregate of 635,753 shares available for future grants under the 2021 Plan.
At the 2022 annual meeting of stockholders held on June 24, 2022, the Company’s stockholders approved an increase in the number of shares of common stock available for issuance under our 2021 Stock Incentive Plan by 500,000 .
During the twelve-months ended December 31, 2022 and 2021, stock options granted were 440,250 and 353,750 , respectively. The following table summarizes amounts charged to expense for stock-based compensation related to employee and director stock option grants:
Twelve Months Ended
December 31,
2022
2021
Employee and director stock option grants:
Research and development
$
165,461
$
117,805
General and administrative
1,287,502
1,006,385
Total stock-based compensation
$
1,452,964
$
1,124,190
72
Table of Contents
On March 4, 2021, we granted 281,000 contingent non-statutory stock option awards at an exercise price of $ 17.40 per share to our employees. Each of these grants was contingent on approval of the 2021 Plan that was voted on and approved by the stockholders at the Annual Meeting of Stockholders held on June 23, 2021. In accordance with the timing of the stockholder approval, the Company recognized the compensation expense of the contingent non-statutory stock option awards issued in March 2021 beginning in June 2021 and continuing through the vesting period.
Assumptions Used in Determining Fair Value
Valuation and amortization method . The fair value of each stock award is estimated on the grant date using the Black-Scholes option-pricing model. The estimated fair value of employee stock options is amortized to expense using the straight-line method over the required service period which is generally the vesting period. The estimated fair value of the non-employee options is amortized to expense over the period during which a non-employee is required to provide services for the award (usually the vesting period).
Volatility. The Company estimates volatility based on the Company’s historical volatility since its common stock has been publicly traded.
Risk-free interest rate . The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant commensurate with the expected term assumption.
Expected term . The expected term of stock options granted is based on an estimate of when options will be exercised in the future. The Company applied the simplified method of estimating the expected term of the options, as described in the SEC’s Staff Accounting Bulletins 107 and 110, as the historical experience is not indicative of the expected behavior in the future. The expected term, calculated under the simplified method, is applied to groups of stock options that have similar contractual terms. Using this method, the expected term is determined using the average of the vesting period and the contractual life of the stock options granted. The Company applied the simplified method to non-employees who have a truncation of term based on termination of service and utilizes the contractual life of the stock options granted for those non-employee grants which do not have a truncation of service.
Forfeitures. The Company records stock-based compensation expense only for those awards that are expected to vest. The Company accounts for forfeitures as they occur.
Dividends. The Company has not historically recorded dividends related to stock options.
Summary. The following table summarizes the assumptions used for stock options granted to employees and directors in the periods indicated:
Year Ended December 31,
2022
2021
Volatility
82.47 - 100
%
102.19 - 104.73
%
Risk-free interest rate
1.65 - 3.96
%
0.81 - 1.04
%
Expected life (years)
6
6
Dividend
0
%
0
%
Exercise prices for all grants made during the twelve months ended December 31, 2022 and 2021 were equal to the market value of the Company’s common stock on the date of grant.
73
Table of Contents
Stock Option Activity
A summary of stock option activity is as follows:
Number of
Shares
Issuable
Weighted
Upon
Average
Exercise
Weighted
Remaining
of
Average
Contracted
Aggregate
Outstanding
Exercise
Term in
Intrinsic
Options
Price
Years
Value
Outstanding as of December 31, 2020
118,446
$
43.40
Granted
353,750
$
16.60
Expired
( 4,109 )
154.80
Forfeited
( 44,267 )
$
17.10
Outstanding as of December 31, 2021
423,820
$
22.70
8.79
$
—
Granted
440,250
$
4.51
Expired
( 6 )
$
15,000.00
Forfeited
( 117,807 )
$
12.02
Outstanding as of December 31, 2022
746,257
$
13.48
8.58
$
—
Exercisable as of December 31, 2022
206,034
$
27.34
7.49
$
—
Unvested as of December 31, 2022
540,223
$
8.19
8.99
$
—
The aggregate intrinsic value of options outstanding is calculated based on the positive difference between the estimated per-share fair value of common stock at the end of the respective period and the exercise price of the underlying options. Shares of common stock issued upon the exercise of options are from authorized but unissued shares.
The weighted-average grant-date fair value of options granted during the years ended December 31, 2022 and 2021 was $ 3.49 and $ 9.40 , respectively. The total fair value of shares vested during the years ended December 31, 2022 and 2021 was $ 712,431 and $ 537,453 , respectively. The weighted-average grant-date fair value of vested and unvested options outstanding at December 31, 2022 was $ 19.92 and $ 5.25 , respectively. The weighted-average grant-date fair value of vested and unvested options outstanding at December 31, 2021 was $ 13.90 and $ 9.80 , respectively.
The weighted average grant date fair value of options forfeited during the years ended December 31, 2022 and 2021 was $ 7.33 and $ 10.20 , respectively. The number of options vested during the years ended December 31, 2022 and December 31, 2021 was 135,986 and 38,101 , respectively. The number of options unvested at January 1, 2022 and January 1, 2021 was 343,996 and 72,613 , respectively. The weighted average grant date fair value of options unvested at January 1, 2022 and January 1, 2021 was $ 3.20 and $ 14.40 , respectively.
As of December 31, 2022, there was approximately $ 1,884,149 of total unrecognized compensation cost related to unvested stock-based compensation arrangements. Of this total amount, the Company expects to recognize approximately $ 1,279,112 , $ 535,413 , and $ 69,624 during 2023, 2024 and 2025, respectively. The Company’s expense estimates are based upon the expectation that all unvested options will vest in the future.
74
Table of Contents
8. INCOME TAXES
2022
2021
Tax provision (benefit)
Current
Federal
$
—
$
—
State
( 60,000 )
—
Total current
( 60,000 )
—
Deferred
Federal
( 7,800,350 )
( 7,102,248 )
State
( 2,633,146 )
( 1,071,157 )
Total deferred
( 10,433,496 )
( 8,173,405 )
Change in valuation allowance
10,433,496
8,173,405
Total
$
( 60,000 )
$
—
Deferred tax assets consisted of the following as of December 31:
2022
2021
Deferred tax assets
Federal net operating loss
$
35,958,687
$
32,696,266
Federal research and development tax credit carryforwards
11,484,209
9,599,756
State net operating losses and tax credit carryforwards
6,186,679
5,305,170
Capitalized research and development expenses
15,820,893
12,089,171
Stock-based compensation expense
3,186,702
2,627,881
Other
443,693
231,586
Total deferred tax assets
73,080,863
62,549,830
Deferred tax liabilities
Depreciable assets
( 157,498 )
( 59,961 )
Total deferred tax liabilities
( 157,498 )
( 59,961 )
Net deferred tax assets
72,923,365
62,489,869
Less- valuation allowance
( 72,923,365 )
( 62,489,869 )
Total deferred tax assets
$
—
$
—
A reconciliation of income taxes computed using the U.S. federal statutory rate to that reflected in operations is as follows:
Year ended December 31,
2022
2021
Income tax benefit using U.S. federal statutory rate
21.00
%
21.00
%
State income taxes
9.35
%
3.51
%
Permanent nondeductible items
( 0.01 )
%
( 0.01 )
%
Federal tax credits
6.57
%
10.51
%
Change in valuation allowance
( 36.40 )
%
( 33.88 )
%
Other
( 0.31 )
%
( 1.13 )
%
Total
0.20
%
0.00
%
75
Table of Contents
As of December 31, 2022, the Company had federal net operating loss (NOL) carryforwards of approximately $ 110,571,000 generated as of December 31, 2017, and NOL carryforwards of approximately $ 60,661,000 after December 31, 2017. Federal NOLs generated as of December 31, 2017, will expire in 2022 through 2037 , while NOLs generated during 2018 and later will be carried forward indefinitely until utilized. As of December 31, 2022, the Company had state NOL carryforwards of approximately $ 77,241,000 . State NOL carryforwards will expire in 2029 through 2041 .
As of December 31, 2022, the Company had federal research and development (R&D) and orphan drug credit carryforwards of approximately $ 11,484,000 which will expire in 2023 through 2042 . As of December 31, 2022, the Company also had state credit carryforwards of approximately $ 996,000 which will expire in 2025 through 2036 .
As of December 31, 2022, the Company had federal NOLs and R&D credit carryforwards of $ 404,570 and $ 24,742 , respectively, that expired in 2022 .
The NOL and R&D credit carryforwards may be, or may become subject to, an annual limitation in the event of certain cumulative changes in the ownership interest of significant stockholders over a three-year period in excess of 50%, as defined under Section 382 and 383 of the Internal Revenue Code of 1986, as amended, as well as similar state tax provisions. This could limit the amount of NOLs that the Company can utilize annually to offset future taxable income or tax liabilities. The amount of the annual limitation, if any, will be determined based on the value of the Company immediately prior to an ownership change. Subsequent ownership changes may further affect the limitation in future years. If and when the Company utilizes the NOL carryforwards in a future period, it will perform an analysis to determine the effect, if any, of these loss limitation rules on the NOL carryforward balances.
The Company has evaluated the available evidence supporting the realization of its deferred tax assets, including the amount and timing of future taxable income, and has determined that it is more likely than not that its net deferred tax assets will not be realized. Due to uncertainties surrounding the realization of the deferred tax assets, the Company maintains a full valuation allowance against all of its net deferred tax assets. When the Company determines that it will be able to realize some portion or all of its deferred tax assets, an adjustment to its valuation allowance on its deferred tax assets would have the effect of increasing net income in the period such determination is made.
The Company did not have unrecognized tax benefits or accrued interest and penalties at any time during the years ended December 31, 2022 or 2021 and does not anticipate having unrecognized tax benefits over the next twelve months. The Company is subject to audit by the Internal Revenue Service and state taxing authorities for tax periods commencing January 1, 2018 as a result of its NOLs. However, any adjustment related to these periods would be limited to the amount of the NOL generated in the year(s) under examination.
9. NET LOSS PER SHARE
Basic net loss per share is computed by dividing net loss attributable to common stockholders by the weighted average number of shares of common stock and pre-funded warrants outstanding during the period. The pre-funded warrants are considered common shares outstanding for the purposes of the basic net loss per share calculation due to the nominal cash consideration and lack of other contingencies for issuance of the underlying common shares. Diluted net loss attributable to common stockholders per share is computed by dividing net loss attributable to common stockholders, as adjusted, by the sum of the weighted average number of shares of common stock and the dilutive potential common stock equivalents then outstanding. Potential common stock equivalents consist of stock options, warrants, and convertible preferred shares. Since there is a net loss attributable to common stockholders for the years ended December 31, 2022 and 2021, the inclusion of common stock equivalents in the computation for those periods would be antidilutive. Accordingly, basic and diluted net loss per share is the same for all periods presented.
76
Table of Contents
The following potentially dilutive securities have been excluded from the computation of diluted net loss per share since their inclusion would be antidilutive:
Year Ended December 31,
2022
2021
Warrants
6,714,479
1,563,382
Stock options
746,257
423,820
Convertible preferred shares
111,111
111,111
Total potentially dilutive shares
7,571,847
2,098,313
10. COMMITMENTS AND CONTINGENCIES
Legal
The Company may be involved in legal matters and disputes in the ordinary course of business. We do not anticipate that the outcome of such matters and disputes will materially affect the Company’s financial statements.
11. LEASES
Operating Lease Liability
In June 2018, the Company executed an agreement for office space in the Borough of Florham Park, Morris County, New Jersey to be used as its headquarters (HQ Lease). The HQ Lease commenced upon completion of certain improvements in October 2018 and terminates in February 2024 with an option to extend the term of the lease for one additional 60 -month period.
On December 30, 2022, the Company entered into an Amended Agreement of Lease, with CAMPUS 100 LLC (the “Landlord”). Under the Amended Lease, which was accounted for as a modification of the initial lease, as the Company will continue to lease 3,983 square feet of rentable area on the second floor of a building located at 100 Campus Drive in Florham Park, New Jersey, commencing on March 1, 2023 until April 30, 2029. The Company also has an option to extend the term of the Amended Lease for one additional 60 -month period.
Under the terms of the Amended Lease, the Company’s previously paid security deposit of $ 75,000 will be reduced to $ 23,566 and the aggregate rent due over the term of the Amended Lease is approximately $ 918,000 , which will be reduced to approximately $ 893,000 after certain rent abatements. The Company will also be required to pay its proportionate share of certain operating expenses and real estate taxes applicable to the leased premises. After certain rent abatements the rent is approximately $ 11,800 per month for the first year and then escalates thereafter by 2 % per year for the duration of the term. The Company has not entered into any leases with related parties.
Discount Rate
The Company has determined an appropriate interest rate to be used in evaluating the present value of the Amended Lease liability considering factors such as the Company’s credit rating, borrowing terms offered by the U.S. Small Business Administration, amount of lease payments, quality of collateral and alignment of the borrowing term and lease term. The Company considers 14 % per annum as reasonable to use as the incremental borrowing rate for the purpose of calculating the liability under the Amended Lease. In conjunction with the June 2018 lease, the Company had previously used a 10 % per annum incremental borrowing rate.
77
Table of Contents
Maturity Analysis of Short-Term and Operating Leases
The following table approximates the dollar maturity of the Company’s undiscounted payments for its short-term leases and operating lease liabilities as of December 31, 2022:
Years ending December 31,
2023
$
131,000
2024
132,000
2025
147,000
2026
150,000
2027
153,000
Thereafter
207,000
Total undiscounted lease payments
920,000
Less: Imputed interest
( 316,000 )
Present value of lease liabilities
$
604,000
12. EMPLOYEE RETIREMENT PLAN
The Company has a defined contribution plan under Section 401(k) of the Internal Revenue Code that allows eligible employees who meet minimum age requirements to contribute a portion of their annual compensation on a pre-tax basis. The Company has not made any matching contributions under this plan.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None.