Item 8. Financial Statements and Supplementary Data
Item 8. Financial Statements and Supplementary Data
CORVUS PHARMACEUTICALS, INC.
ANNUAL REPORT ON FORM 10-K
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID 238 )
82
Consolidated Financial Statements
Consolidated Balance Sheets
84
Consolidated Statements of Operations and Comprehensive Loss
85
Consolidated Statements of Stockholders’ Equity
86
Consolidated Statements of Cash Flows
87
Notes to C onsolidated Financial Statements
88
81
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of Corvus Pharmaceuticals, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Corvus Pharmaceuticals, Inc. and its subsidiaries (the "Company") as of December 31, 2024 and 2023, and the related consolidated statements of operations and comprehensive loss, of changes in stockholders’ equity and of cash flows for each of the three years in the period ended December 31, 2024, including 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 as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024 in conformity with accounting principles generally accepted in the United States of America.
Substantial Doubt About the Company’s Ability to Continue as a Going Concern
The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company has incurred significant net operating losses and negative cash flows from operations since inception that raise substantial doubt about its 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 include 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 of these consolidated financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits 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
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial
82
Table of Contents
statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Clinical Trial Accruals
As described in Notes 2 and 8 to the consolidated financial statements, the Company recorded $1.67 million in clinical trial accruals as of December 31, 2024. Management applies significant judgment in developing estimates for clinical trial accruals based on assumptions related to the vendors’ progress towards completion. Management estimates the vendors’ progress towards completion using data such as clinical site activations, patient enrollment or information provided to the Company by its vendors regarding actual costs incurred. Management determines accrual estimates through reports from and discussions with applicable personnel and outside service providers as to the progress or stage of completion, or the services completed.
The principal considerations for our determination that performing procedures relating to clinical trial accruals is a critical audit matter are (i) the significant judgment by management in estimating the clinical trial accruals and (ii) a high degree of auditor judgment, subjectivity, and effort in performing procedures and evaluating management’s significant assumption related to the vendors’ progress towards completion of clinical trials.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included, among others (i) testing management’s process for estimating the clinical trial accruals; (ii) evaluating the appropriateness of the method used by management to develop the estimate; (iii) testing the completeness and accuracy of data used to develop the estimate; and (iv) evaluating the reasonableness of the significant assumption related to the vendors’ progress towards completion of clinical trials. Evaluating management’s assumption related to the vendors’ progress towards completion of clinical trials involved (i) obtaining and examining contract terms on a test basis to evaluate the completeness and consistency of the costs in the contract with the costs used in developing the estimate; (ii) verifying patient visits on a test basis; and (iii) considering whether this assumption was consistent with evidence obtained in other areas of the audit.
/s/ PricewaterhouseCoopers LLP
San Jose, California
March 25, 2025
We have served as the Company’s auditor since 2015
83
Table of Contents
CORVUS PHARMACEUTICALS, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
December 31,
December 31,
2024
2023
Assets
Current assets:
Cash and cash equivalents
$
8,740
$
12,620
Marketable securities
43,224
14,529
Accounts receivable - related party
75
26
Prepaid and other current assets
2,368
781
Total current assets
54,407
27,956
Property and equipment, net
151
236
Operating lease right-of-use asset
1,177
1,149
Investment in Angel Pharmaceuticals
12,540
16,123
Other assets
632
89
Total assets
$
68,907
$
45,553
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable
$
2,582
$
1,525
Operating lease liability
185
1,374
Accrued and other liabilities
3,725
3,970
Warrant liability
28,910
—
Total current liabilities
35,402
6,869
Operating lease liability
937
—
Total liabilities
36,339
6,869
Commitments and contingencies (Note 15)
Stockholders’ equity:
Preferred stock: $ 0.0001 par value; 10,000,000 shares authorized at December 31, 2024 and December 31, 2023; 0 shares issued and outstanding at each of December 31, 2024 and December 31, 2023
—
—
Common stock: $ 0.0001 par value; 290,000,000 shares authorized at December 31, 2024 and December 31, 2023; 67,899,779 and 49,038,582 shares issued and outstanding at December 31, 2024 and December 31, 2023, respectively
7
5
Additional paid-in capital
430,859
374,363
Accumulated other comprehensive loss
( 1,288 )
( 967 )
Accumulated deficit
( 397,010 )
( 334,717 )
Total stockholders’ equity
32,568
38,684
Total liabilities and stockholders’ equity
$
68,907
$
45,553
The accompanying notes are an integral part of these consolidated financial statements.
84
Table of Contents
CORVUS PHARMACEUTICALS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(in thousands, except share and per share data)
Year Ended December 31,
2024
2023
2022
Operating expenses:
Research and development
$
19,385
$
16,526
$
24,468
General and administrative
8,163
6,881
8,097
Total operating expenses
27,548
23,407
32,565
Loss from operations
( 27,548 )
( 23,407 )
( 32,565 )
Interest income and other expense, net
1,824
1,584
654
Gain from sale of property and equipment
5
—
22
Change in fair value of warrant liability
( 33,377 )
—
—
Sublease income - related party
—
78
587
Loss before equity method investment
( 59,096 )
( 21,745 )
( 31,302 )
Loss from equity method investment
( 3,197 )
( 5,284 )
( 10,005 )
Net loss
$
( 62,293 )
$
( 27,029 )
$
( 41,307 )
Net loss per share, basic and diluted
$
( 1.02 )
$
( 0.56 )
$
( 0.89 )
Shares used to compute net loss per share, basic and diluted
60,985,165
48,025,274
46,553,511
Other comprehensive loss:
Unrealized gain on marketable securities
65
66
( 48 )
Cumulative foreign currency translation adjustment
( 386 )
( 470 )
( 2,384 )
Comprehensive loss
$
( 62,614 )
$
( 27,433 )
$
( 43,739 )
The accompanying notes are an integral part of these consolidated financial statements.
85
Table of Contents
CORVUS PHARMACEUTICALS, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(in thousands, except share data)
Accumulated
Additional
Other
Total
Common Stock
Paid-in
Comprehensive
Accumulated
Stockholders’
Shares
Amount
Capital
Income (Loss)
Deficit
Equity
Balance at December 31, 2021
46,553,511
$
5
$
361,669
$
1,869
$
( 266,381 )
$
97,162
Stock-based compensation expense
—
—
2,692
—
—
2,692
Unrealized loss on marketable securities
—
—
—
( 48 )
—
( 48 )
Foreign currency translation adjustment
—
—
—
( 2,384 )
—
( 2,384 )
Net loss
—
—
—
—
( 41,307 )
( 41,307 )
Balance at December 31, 2022
46,553,511
$
5
$
364,361
$
( 563 )
$
( 307,688 )
$
56,115
Issuance of common stock in connection with at-the-market offering, net
2,461,903
—
7,843
—
—
7,843
Common stock issued on exercise of stock options
23,168
—
12
—
—
12
Stock-based compensation expense
—
—
2,147
—
—
2,147
Unrealized loss on marketable securities
—
—
—
66
—
66
Foreign currency translation adjustment
—
—
—
( 470 )
—
( 470 )
Net loss
—
—
—
—
( 27,029 )
( 27,029 )
Balance at December 31, 2023
49,038,582
$
5
$
374,363
$
( 967 )
$
( 334,717 )
$
38,684
Common stock issued in connection with registered direct offering, net
13,512,699
1
16,404
—
—
16,405
Pre-funded warrants issued in connection with registered direct offering, net
—
—
5,031
—
—
5,031
Issuance of common stock upon exercise of common stock warrants
5,311,198
1
31,990
—
—
31,991
Common stock issued on exercise of stock options
37,300
—
68
—
—
68
Stock-based compensation expense
—
—
3,003
—
—
3,003
Unrealized gain on marketable securities
—
—
—
65
—
65
Foreign currency translation adjustment
—
—
—
( 386 )
—
( 386 )
Net loss
—
—
—
—
( 62,293 )
( 62,293 )
Balance at December 31, 2024
67,899,779
$
7
$
430,859
$
( 1,288 )
$
( 397,010 )
$
32,568
The accompanying notes are an integral part of these consolidated financial statements.
86
Table of Contents
CORVUS PHARMACEUTICALS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Year Ended December 31,
2024
2023
2022
Cash flows from operating activities
Net loss
$
( 62,293 )
$
( 27,029 )
$
( 41,307 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
85
151
367
Accretion related to marketable securities
( 1,141 )
( 894 )
( 170 )
Stock-based compensation
3,003
2,147
2,692
Gain from sale of property and equipment
( 5 )
—
( 22 )
Change in fair value of warrant liability
33,377
—
—
Loss from equity method investment
3,197
5,284
10,005
Changes in operating assets and liabilities:
Accounts receivable - related party
( 49 )
562
( 81 )
Prepaid and other current assets
( 1,587 )
( 8 )
581
Operating lease right-of-use asset
( 28 )
1,068
973
Other assets
( 543 )
40
107
Accounts payable
1,057
( 451 )
411
Accrued and other liabilities
( 245 )
( 3,578 )
467
Operating lease liability
( 252 )
( 1,227 )
( 1,046 )
Net cash used in operating activities
( 25,424 )
( 23,935 )
( 27,023 )
Cash flows from investing activities
Purchases of marketable securities
( 70,119 )
( 47,048 )
( 66,191 )
Maturities of marketable securities
42,630
62,623
43,162
Purchases of property and equipment
—
( 34 )
( 269 )
Proceeds from sale of property and equipment
5
–
22
Net cash (used in) provided by investing activities
( 27,484 )
15,541
( 23,276 )
Cash flows from financing activities
Proceeds from issuance of common stock, net (includes $ 1,794 in aggregate gross proceeds from related parties)
16,405
—
—
Proceeds from issuance of pre-funded warrants, net (includes $ 1,769 in aggregate gross proceeds from related parties)
5,031
—
—
Proceeds from issuance of common warrants (includes $ 1,472 in aggregate gross proceeds from related parties)
8,934
—
—
Proceeds from the exercise of common stock warrants
18,590
—
—
Proceeds from issuance of common stock in connection with at-the-market offering, net
—
7,843
—
Proceeds from exercise of common stock options
68
12
—
Net cash provided by financing activities
49,028
7,855
0
Net decrease in cash and cash equivalents
( 3,880 )
( 539 )
( 50,299 )
Cash and cash equivalents at beginning of the period
12,620
13,159
63,458
Cash and cash equivalents at end of the period
$
8,740
$
12,620
$
13,159
Supplemental disclosures of cash flow information
Reclassification of common stock warrant liability into additional paid-in capital upon exercise of common stock warrants
$
13,401
$
—
$
—
The accompanying notes are an integral part of these consolidated financial statements.
87
Table of Contents
CORVUS PHARMACEUTICALS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Organization
Corvus Pharmaceuticals, Inc. (“Corvus” or the “Company”) was incorporated in Delaware on January 27, 2014 and commenced operations in November 2014. Corvus is a clinical-stage biopharmaceutical company. The Company’s operations are located in South San Francisco, California.
Presentation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Corvus Biopharmaceuticals, Ltd. and Corvus Hong Kong Limited. All intercompany accounts and transactions have been eliminated from the consolidated financial statements.
Initial Public Offering
On March 22, 2016, the Company’s registration statement on Form S-1 (File No. 333-208850) relating to its initial public offering (“IPO”) of its common stock was declared effective by the Securities and Exchange Commission (“SEC”) and the shares of its common stock began trading on the Nasdaq Global Market on March 23, 2016. The public offering price of the shares sold in the IPO was $ 15.00 per share. The IPO closed on March 29, 2016, pursuant to which the Company sold 4,700,000 shares of its common stock. On April 26, 2016, the Company sold an additional 502,618 shares of its common stock to the underwriters upon partial exercise of their over-allotment option, at the initial offering price of $ 15.00 per share. The Company received aggregate net proceeds of approximately $ 70.6 million, after underwriting discounts, commissions and offering expenses. Immediately prior to the consummation of the IPO, all outstanding shares of convertible preferred stock were converted into common stock.
Follow-on Public Offering
In March 2018, the Company completed a follow-on public offering in which the Company sold 8,117,647 shares of common stock at a price of $ 8.50 per share, which included 1,058,823 shares issued pursuant to the underwriters’ exercise of their option to purchase additional shares of common stock. The aggregate net proceeds received by the Company from the offering were approximately $ 64.9 million, net of underwriting discounts and commissions and offering expenses payable by the Company.
In February 2021, the Company completed a follow-on public offering in which the Company sold 9,783,660 shares of common stock at a price of $ 3.50 per share, which included 1,212,231 shares issued pursuant to the underwriters’ exercise of their option to purchase additional shares of common stock. The aggregate net proceeds received by the Company from the offering were approximately $ 32.0 million, net of underwriting discounts and commissions and offering expenses.
Registered Direct Offering
On May 6, 2024, the Company completed a registered direct offering which resulted in gross proceeds of approximately $ 30.6 million. The financing consisted of the sale of 13,512,699 shares of common stock and accompanying common stock warrants to purchase 13,078,509 shares of common stock (or pre-funded warrants in lieu thereof) at a combined offering price of $ 1.7312 per share, and the sale of pre-funded warrants to purchase 4,144,085 shares of common stock and accompanying common warrants to purchase 4,010,927 shares of common stock (or pre-funded warrants in lieu thereof) at a combined offering price of $ 1.7311 per share. The common warrants have an exercise price of $ 3.50 per share of common stock (or $ 3.4999 per pre-funded warrant in lieu thereof), are exercisable at any time after the date of issuance, subject to certain ownership limitations, and expire on June 30, 2025. The pre-funded warrants have an exercise price of $ 0.0001 and are exercisable any time after the date of the issuance, subject to certain
88
Table of Contents
ownership limitations. During the year ended December 31, 2024, 5,311,198 of common stock warrants were exercised, resulting in aggregate proceeds of approximately $ 18.6 million received by the Company.
Liquidity
The Company is subject to risks and uncertainties common to early-stage companies in the biotechnology industry, including, but not limited to, development by competitors of new technological innovations, protection of proprietary technology, dependence on key personnel, contract manufacturer and contract research organizations, compliance with government regulations and the need to obtain additional financing to fund operations. Since commencing operations in 2014, the majority of the Company’s efforts have been focused on the research and development of soquelitinib, ciforadenant and mupadolimab. The Company believes that it will continue to expend substantial resources for the foreseeable future as it continues clinical development of, seek regulatory approval for and, if approved, prepare for the commercialization of soquelitinib, ciforadenant and mupadolimab, as well as product candidates under the Company’s other development programs. These expenditures will include costs associated with research and development, conducting preclinical studies and clinical trials, obtaining regulatory approvals, manufacturing and supply, sales and marketing and general operations. In addition, other unanticipated costs may arise. Because the outcome of any clinical trial and/or regulatory approval process is highly uncertain, the Company may not be able to accurately estimate the actual amounts necessary to successfully complete the development, regulatory approval process and commercialization of soquelitinib, ciforadenant and mupadolimab or any other product candidates.
The Company has incurred significant losses and negative cash flows from operations in all periods since inception and had an accumulated deficit of $ 397.0 million as of December 31, 2024. To date, none of the Company’s product candidates have been approved for sale and therefore the Company has not generated any revenue from sales of commercial products. Management expects operating losses to continue for the foreseeable future. The Company has funded its operations to date primarily through the sale of redeemable convertible preferred stock and common stock. As of December 31, 2024, the Company had cash, cash equivalents and marketable securities of $ 52.0 million. The Company’s cash, cash equivalents and marketable securities are not sufficient to fund the Company’s planned operations for a period of at least 12 months from the date these consolidated financial statements are issued. To fund the Company's planned operations, the Company will need to raise additional capital. The Company intends to raise additional capital through private and public equity offerings, including its “at-the-market” offering program, debt financings, the potential exercise of common warrants outstanding with an exercise price of $ 3.50 per share and potential future collaboration, license and development agreements. However, there can be no assurance that the Company will be successful in acquiring additional funding at levels sufficient to fund its operations or on terms acceptable to the Company or at all. If the Company is unsuccessful in its efforts to raise additional capital or if sufficient funds on acceptable terms are not available when needed, the Company could be required to significantly reduce operating expenses and delay, reduce the scope of or eliminate one or more of its development programs, out-license intellectual property rights to its product candidates and sell unsecured assets, or a combination of the above, any of which may have a material adverse effect on the Company’s business, results of operations, financial condition and/or its ability to fund its obligations on a timely basis or at all. Failure to manage discretionary spending or raise additional capital, as needed, may adversely impact the Company’s ability to achieve its intended business objectives. These conditions raise substantial doubt about the Company’s ability to continue as a going concern for a period of one year from the date of the issuance of these consolidated financial statements.
The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. The consolidated financial statements do not reflect any adjustments relating to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary if the Company is unable to continue as a going concern.
89
Table of Contents
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The Company’s functional and reporting currency is the U.S. dollar, except for its investment in its equity method investee which is the Chinese renminbi (RMB). The accompanying consolidated financial statements have been prepared on a going-concern basis, which contemplates the realization of assets and discharge of liabilities in the normal course of business.
Use of Estimates
The preparation of the Company’s consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from such estimates.
Concentrations of Credit Risk and Other Risks and Uncertainties
Substantially all of the Company’s cash and cash equivalents are deposited in accounts with two financial institutions that management believes are of high credit quality. Such deposits may, at times, exceed federally insured limits. The Company maintains its cash with an accredited financial institution and accordingly, such funds are subject to minimal credit risk. The Company’s marketable securities consist of investments in U.S. Treasury securities and U.S. government agency securities, which can be subject to certain credit risks. However, the Company mitigates the risks by investing in high-grade instruments, limiting its exposure to any one issuer, and monitoring the ongoing creditworthiness of the financial institutions and issuers. The Company has not experienced any losses on its deposits of cash, cash equivalents or marketable securities.
The Company is subject to a number of risks similar to other early stage biopharmaceutical companies, including, but not limited to, the need to obtain adequate additional funding, possible failure of preclinical testing or clinical trials, its reliance on third parties to conduct its clinical trials, the need to obtain marketing approval for its product candidates, competitors developing new technological innovations, the need to successfully commercialize and gain market acceptance of the Company’s product candidates, its right to develop and commercialize its product candidates pursuant to the terms and conditions of the licenses granted to the Company, and protection of proprietary technology. If the Company does not successfully commercialize or partner any of its product candidates, it will be unable to generate product revenue or achieve profitability.
Segments
Operating segments are identified as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision-maker (“CODM”) in making decisions regarding resource allocation and assessing performance. The Company views its operations and manages its business in one operating segment, that of the development and commercialization of drugs and antibodies that target critical elements of the immune system. See Note 4 Segments for further details.
Cash, Cash Equivalents and Marketable Securities
The Company considers all highly liquid investment securities with remaining maturities at the date of purchase of three months or less to be cash equivalents.
Investments with remaining maturities, at the date of purchase, greater than three months are classified as “available-for-sale” and are carried at fair value with unrealized gains and losses, if any, included as a component of accumulated other comprehensive income (loss) in stockholders’ equity. Interest and realized gains and losses are included in interest income. Realized gains and losses are recognized based on the specific identification model.
90
Table of Contents
Fair Value Measurements
Fair value accounting is applied for all financial assets and liabilities and non-financial assets and liabilities that are recognized or disclosed at fair value in the consolidated financial statements on a recurring basis (at least annually). The carrying amount of the Company’s financial instruments, including cash equivalents, accounts payable and accrued liabilities, approximate fair value due to their short-term maturities.
Warrants
The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance included in Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, whether the warrants meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent reporting period end date while the warrants are outstanding.
Warrants that meet all of the criteria for equity classification are required to be recorded as a component of additional paid-in capital at the time of issuance, or when the conditions for equity classification are met, and are not remeasured. Warrants that do not meet the required criteria for equity classification are classified as liabilities. The Company adjusts such warrants to fair value at each reporting period until the warrants are exercised or expire. Any change in fair value is recognized in the Company’s statements of operations and comprehensive loss.
Investments in Equity Securities
The Company uses the equity method of accounting for its equity investment if the investment provides the ability to exercise significant influence, but not control, over operating and financial policies of the investee.
The Company’s proportionate share of the net income (loss) resulting from the equity method investment is reported under the line item captioned “loss from equity method investment” in the Consolidated Statements of Operations and Comprehensive Loss and the carrying value of the equity method investments is reported under the line captioned “Investment in Angel” in the Consolidated Balance Sheets. The Company’s equity method investments are reported at cost and adjusted each period for the Company’s share of the investee’s income or loss and the foreign currency translation adjustment as applicable.
For equity method investees with a functional currency different than the Company’s reporting currency, the Company follows the guidance under ASC 830-10-15-5, pursuant to which, the foreign currency financial statements of a foreign investee accounted for by the equity method should be translated to the reporting entity's reporting currency.
The Company evaluates equity method investments for impairment whenever events or changes in circumstances indicate that the carrying amount of the investment might not be recoverable. Factors considered by the Company when reviewing an equity method investment for impairment include the length of time (duration) and the extent (severity) to which the fair value of the equity method investment has been less than cost, the investee’s financial condition and near-term prospects and the intent and ability to hold the investment for a period of time sufficient to allow for anticipated recovery. An impairment that is other-than-temporary is recognized in the period identified.
See Note 6 Equity Method Investment, for further information.
91
Table of Contents
Property and Equipment, Net
Property and equipment are stated at cost and depreciated using the straight-line method over the estimated useful lives of the respective assets:
Laboratory equipment
5
years
Computer equipment and purchased software
3
years
Leasehold improvements
Shorter of asset's useful life or remaining term of lease
Maintenance and repairs that do not extend the life or improve the asset are expensed when incurred. When assets are retired or otherwise disposed of, the cost and accumulated depreciation or amortization are removed from the balance sheet and any resulting gain or loss is reflected in operations.
Impairment of Long-Lived Assets
The Company regularly reviews the carrying value and estimated lives of all of its long-lived assets, including property and equipment, to determine whether indicators of impairment may exist which warrant adjustments to carrying values or estimated useful lives. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset group to future undiscounted net cash flows expected to be generated by the asset or asset group. Should impairment exist, the impairment loss to be recognized is measured by the amount by which the carrying amount of the asset exceeds the projected discounted future net cash flows arising from the asset. All long-lived assets are maintained in the United States of America.
Research and Development Expenses
The Company records research and development expenses as incurred. The Company accounts for nonrefundable advance payments for goods and services that will be used in future research and development activities as expenses when the goods have been received or when the service has been performed rather than when the payment is made. Research and development expenses consist of costs incurred by the Company for the discovery and development of the Company’s product candidates and include:
● employee-related expenses, including salaries, benefits, travel and non-cash stock-based compensation expense;
● external research and development expenses incurred under arrangements with third parties, such as contract research organizations, contract manufacturing organizations, academic and non-profit institutions and consultants;
● costs to acquire technologies to be used in research and development that have not reached technological feasibility and have no alternative future use;
● license fees; and
● other expenses, which include direct and allocated expenses for laboratory, facilities and other costs.
Clinical Trial Accruals
Costs for preclinical studies and clinical trial activities are recognized based on an evaluation of the vendors’ progress towards completion of specific tasks. The Company applies significant judgment in developing estimates for clinical trial accruals based on assumptions related to vendors’ progress towards completion. In developing these estimates, management estimates vendors’ progress towards completion using data such as clinical site activations, patient enrollment or information provided to the Company by its vendors regarding their actual costs incurred. Payments for these activities are based on the terms of individual contracts and payment timing may differ significantly
92
Table of Contents
from the period in which the services are performed. The Company determines accrual estimates through reports from and discussions with applicable personnel and outside service providers as to the progress or state of completion, or the services completed. The Company’s estimates of accrued expenses as of each balance sheet date are based on the facts and circumstances known at the time.
Stock-Based Compensation
The Company maintains incentive plans under which incentive stock options and nonqualified stock options may be granted to employees and non-employee service providers.
The Company accounts for stock-based employee compensation arrangements in accordance with the provisions of ASC 718, “Compensation—Stock Compensation.” For stock options granted to employees, the Company recognizes compensation expense for all stock-based awards based on the grant-date estimated fair values. The value of the award is recognized as an expense ratably over the requisite service period. The fair value of stock options is determined using the Black-Scholes option pricing model. Forfeitures are accounted for when they occur.
Stock-based compensation expense related to stock options granted to non-employees is recognized based on the fair value of the stock options, determined using the Black-Scholes option pricing model. The awards generally vest over the time period the Company expects to receive service from the non-employee.
Income Taxes
The Company accounts for income taxes under the asset and liability method. The Company estimates actual current tax exposure together with assessing temporary differences resulting from differences in accounting for reporting purposes and tax purposes for certain items, such as accruals and allowances not currently deductible for tax purposes. These temporary differences result in deferred tax assets and liabilities, which are included in the Company’s balance sheets. In general, deferred tax assets represent future tax benefits to be received when certain expenses previously recognized in the Company’s statements of operations and comprehensive loss become deductible expenses, under applicable income tax laws or when net operating loss or credit carryforwards are utilized. Accordingly, realization of the Company’s deferred tax assets is dependent on future taxable income against which these deductions, losses and credits can be utilized.
The Company must assess the likelihood that the Company’s deferred tax assets will be recovered from future taxable income and a valuation allowance is recorded when it is more likely than not that the deferred tax asset will not be recovered. The Company applies judgment in the determination of the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Based on the available evidence, the Company is unable, at this time, to support the determination that it is more likely than not that its deferred tax assets will be utilized in the future. Accordingly, the Company recorded a full valuation allowance for all periods presented. The Company intends to maintain a valuation allowance until sufficient evidence exists to support its reversal.
The Company recognizes benefits of uncertain tax positions if it is more likely than not such positions will be sustained upon examination based solely on their technical merits as the largest amount of benefit that is more likely than not to be realized upon the ultimate settlement. The Company recognizes any material interest and penalties related to unrecognized tax benefits in income tax expense. The Company is required to file income tax returns in the U.S. federal jurisdiction. The Company currently is not under examination by the Internal Revenue Service or other jurisdictions for any tax years.
Comprehensive Loss
Comprehensive loss includes net loss as well as other changes in stockholders’ equity that result from transactions and economic events other than those with stockholders. The Company’s elements of other comprehensive loss in any period presented were unrealized gains and losses on available-for-sale marketable securities and cumulative foreign currency translation adjustments.
93
Table of Contents
Net Loss per Share
Basic net loss per share is calculated by dividing the net loss by the weighted average number of common shares outstanding and Exchange Warrants outstanding during the period, without consideration of potentially dilutive securities. In accordance with Accounting Standards Codification Topic 260, Earnings Per Share , the Prefunded Warrants are included in the computation of basic net loss per share because the exercise price is negligible and they are fully vested and exercisable at any time after the original issuance date. Diluted net loss per share is computed by dividing the net loss by the weighted average number of common shares, Prefunded Warrants, and potentially dilutive securities outstanding for the period. Diluted net loss per share is the same as basic net loss per share for all periods presented since the effect of potentially dilutive securities is anti-dilutive given the net loss of the Company.
Recent Accounting Pronouncements
In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements: Codification Amendments in Response to the SEC's Disclosure Update and Simplification Initiative, which modifies the disclosure or presentation requirements related to variety of FASB Accounting Standard Codification topics. The effective date for each amendment will be the date on which the SEC's removal of that related disclosure from Regulation S-X or Regulation S-K is effective. If by June 30, 2027, the SEC has not removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the associated amendment will be removed from the Codification and will not become effective for any entities. The Company is currently evaluating the effect of adopting this ASU.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280), Improvements to Reportable Segment Disclosures. This ASU requires disclosures to include significant segment expenses that are regularly provided to the CODM, a description of other segment items by reportable segment, and any additional measures of a segment's profit or loss used by the CODM when deciding how to allocate resources. The amendments in this update are effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. The Company adopted this update effective December 31, 2024, on a retrospective basis. Refer to Note 4 Segments for further details.
In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures, which amends the guidance in ASC 740, Income Taxes. The ASU is intended to improve the transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. The ASU’s amendments are effective for public business entities for annual periods beginning after December 15, 2024. Entities are permitted to early adopt the standard “for annual financial statements that have not yet been issued or made available for issuance.” As adoption is either prospectively or retrospectively, the Company will adopt this ASU on a prospective basis. The Company is currently evaluating the impact of this ASU but does not expect any material impacts upon adoption.
In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expense. This update requires entities to disaggregate operating expenses into specific categories, such as salaries and wages, depreciation, and amortization, to provide enhanced transparency into the nature and function of expenses. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, with early adoption permitted. ASU 2024-03 may be applied retrospectively or prospectively. The Company is currently evaluating the impact of ASU 2024-03 on its financial statement presentation and disclosures.
94
Table of Contents
3. Net Loss per Share
The following table shows the calculation of net loss per share (in thousands, except share and per share data):
Year Ended December 31,
2024
2023
2022
Numerator:
Net loss - basic and diluted
$
( 62,293 )
$
( 27,029 )
$
( 41,307 )
Denominator:
Weighted average common shares and prefunded warrants outstanding used to compute basic and diluted net loss per share
60,985,165
48,025,274
46,553,511
Net loss per share, basic and diluted
$
( 1.02 )
$
( 0.56 )
$
( 0.89 )
The amounts in the table below were excluded from the calculation of diluted net loss per share, due to their anti-dilutive effect:
Year Ended December 31,
2024
2023
2022
Common warrants (1)
11,778,238
—
—
Outstanding options
11,935,100
9,244,150
7,006,250
Total shares of common stock equivalents
23,713,338
9,244,150
7,006,250
(1) Based on the treasury stock method, such common warrants that are in-the-money should be included in the calculation of diluted earnings per share (“EPS”) if the impact is not anti-dilutive. Therefore, as the Company was in a net loss position for the year ended December 31, 2024 and other expense from the revaluation of the common warrants was $ 33.4 million for the year ended December 31, 2024, respectively, the impact of including the common warrants in calculating diluted EPS would be antidilutive and the Company has excluded the common warrants from the calculation of diluted net loss per share.
4. Segments
The Company views its operations and manages its business in one operating segment, that of the development and commercialization of drugs and antibodies that target critical elements of the immune system. The Company's CODM is made up of the Chief Executive Officer and Chief Financial Officer. The CODM assesses performance for the segment and decides how to allocate resources based on consolidated net loss that is reported on the consolidated statement of operations and comprehensive loss. The measure of segment assets is reported on the balance sheet as total consolidated assets. Managing and allocating resources on a consolidated basis enables the CODM to assess the overall level of resources available and how to best deploy these resources across functions and programs that are in line with the Company's long-term company-wide strategic goals.
95
Table of Contents
The following table presents reportable segment net loss, including significant expense categories, attributable to the Company's reportable segment for the years ended December 31, 2024, 2023 and 2022 (in thousands):
Year Ended December 31,
2024
2023
2022
Compensation and benefits, excluding stock-based compensation
$
7,438
$
6,737
$
7,239
Stock-based compensation
3,003
2,148
2,691
Drug manufacturing
2,485
2,195
11,213
Clinical trial
4,148
2,716
3,159
Outside general and administrative
3,101
2,703
2,978
Facilities and insurance
3,219
3,160
3,342
Other segment items (1)
4,154
3,748
1,943
Total segment expense
27,548
23,407
32,565
Non-operating income and expense, net
34,745
3,622
8,742
Net loss
$
62,293
$
27,029
$
41,307
(1) Includes consulting, non-clinical research and laboratory supplies.
5. Fair Value Measurements
Financial assets and liabilities are measured and recorded at fair value. The Company is required to disclose information on all assets and liabilities reported at fair value that enables an assessment of the inputs used in determining the reported fair values. The fair value hierarchy prioritizes valuation inputs based on the observable nature of those inputs. The fair value hierarchy applies only to the valuation inputs used in determining the reported fair value of the investments and is not a measure of the investment credit quality. The hierarchy defines three levels of valuation inputs:
● Level 1—Quoted prices in active markets for identical assets or liabilities
● Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly
● Level 3—Unobservable inputs that reflect the Company’s own assumptions about the assumptions market participants would use in pricing the asset or liability
There have been no transfers of assets and liabilities between levels of hierarchy.
The Company’s Level 2 investments are valued using third-party pricing sources. The pricing services utilize industry standard valuation models, including both income and market-based approaches, for which all significant inputs are observable, either directly or indirectly, to estimate fair value. These inputs include reported trades of and broker/dealer quotes on the same or similar investments, issuer credit spreads, benchmark investments, prepayment/default projections based on historical data and other observable inputs.
96
Table of Contents
Financial Assets
The following tables present information as of December 31, 2024 and 2023 about the Company’s assets that are measured at fair value on a recurring basis and indicate the level of the fair value hierarchy the Company utilized to determine such fair values (in thousands):
December 31, 2024
Fair Value Measured Using
Total
(Level 1)
(Level 2)
(Level 3)
Balance
Assets
Cash equivalents
$
8,333
$
—
$
—
$
8,333
Marketable securities
37,764
5,460
—
43,224
$
46,097
$
5,460
$
—
$
51,557
December 31, 2023
Fair Value Measured Using
Total
(Level 1)
(Level 2)
(Level 3)
Balance
Assets
Cash equivalents
$
12,280
$
—
$
—
$
12,280
Marketable securities
10,356
4,173
—
14,529
$
22,636
$
4,173
$
—
$
26,809
As of December 31, 2024, marketable securities had a maximum remaining maturity of less than two years .
As of December 31, 2024 and 2023, the fair value of available for sale marketable securities by type of security were as follows (in thousands):
December 31, 2024
Gross
Gross
Amortized
Unrealized
Unrealized
Fair
Cost
Gains
Losses
Value
U.S. Treasury securities
$
37,688
$
76
$
—
$
37,764
U.S. Government agency securities
5,456
4
—
5,460
$
43,144
$
80
$
—
$
43,224
December 31, 2023
Gross
Gross
Amortized
Unrealized
Unrealized
Fair
Cost
Gains
Losses
Value
U.S. Treasury securities
$
10,348
$
8
$
—
$
10,356
U.S. Government agency securities
4,166
7
—
4,173
$
14,514
$
15
$
—
$
14,529
Financial Liabilities
The following tables present information as of December 31, 2024 about the Company’s liabilities that are measured at fair value on a recurring basis and indicate the level of the fair value hierarchy the Company utilized to determine such fair values (in thousands):
December 31, 2024
Fair Value Measured Using
Total
(Level 1)
(Level 2)
(Level 3)
Balance
Warrant liability
$
—
$
—
$
28,910
$
28,910
The Company had no liabilities measured at fair value on a recurring basis as of December 31, 2023.
97
Table of Contents
During the year ended December 31, 2024, the changes in the Company’s warrant liability were as follows (in thousands):
Warrants
Warrant liability balance as of December 31, 2023
$
—
Issuance of warrants
8,934
Change in fair value
33,377
Exercise of warrants
( 13,401 )
Warrant liability balance as of December 31, 2024
$
28,910
The Company uses the Black-Scholes pricing model to determine the fair value of its warrant liabilities using Level 3 inputs. Inputs used to determine estimated fair value of the warrant liabilities include the fair value of the underlying stock at the valuation date, the term of the warrants, and the expected volatility of the underlying stock. The significant unobservable input used in the fair value measurement of the warrant liabilities is the estimated term of the warrants.
The key inputs into valuation models used to estimate the fair value of the warrant liabilities as of May 6, 2024, the issuance date, and as of December 31, 2024 were as follows:
May 6,
2024
December 31,
(Date of
2024
Issuance)
Risk-free interest rate
4.2
%
5.1
%
Expected volatility
106.6
%
104.4
%
Expected term (in years)
0.50
1.15
Share price
$
5.35
$
1.91
6. Equity Method Investment
In August 2020, the Company established Angel Pharmaceuticals Co. Ltd. (“Angel”), a wholly-owned corporate venture in the People’s Republic of China (“China”) designed to develop, manufacture, and commercialize soquelitinib, ciforadenant and mupadolimab compounds for distribution within the countries of China, Taiwan, Macao, and Hong Kong (collectively, the “Territories”) based on intellectual property licenses to be contributed to Angel by the Company.
In October 2020, Angel raised financing from third-party investors, the licenses were entered into and the Company’s ownership interest was reduced to 53.2 %. Under the license agreements, the Company is required to provide manufacturing supply services for future supply of drug products for use in clinical trials, research and development, operational support, and participate in the joint steering committee which oversees the development and commercialization of the compounds. Angel is not required to make any payments to the Company regarding the licensed compounds or the additional services outlined in the agreement. Pursuant to the terms of the agreement, during ta 7 -year exclusive grant back period, Angel grants to Corvus an exclusive, fully paid-up and sublicensable license for sole and jointly owned IP. After the 7 -year exclusive grant back period, the licenses for sole and jointly owned IP that Angel grants to the Company will be non-exclusive, fully paid, and sublicensable.
As a result of the financing, the Company reassessed its interest in Angel and determined that while Angel is a Variable Interest Entity (“VIE”), the Company is not considered the primary beneficiary of such VIE since Corvus does not have the power, through voting or similar rights and the license agreements, to direct the activities of Angel that most significantly impact Angel’s economic performance. Further, the Company determined that as it has a significant influence over Angel, and, therefore, it shall account for its investment in Angel using the equity method starting in October 2020, the date it lost control over Angel. At the date of loss of control, the Company derecognized all of
98
Table of Contents
Angel’s assets and liabilities from its balance sheet, recognized the retained equity interest at its fair value of $ 37.5 million, and recognized a gain of $ 37.5 million, which is included in gain on deconsolidation of Angel Pharmaceuticals on the consolidated statement of operations for the year ended December 31, 2020.
As of December 31, 2024, the Company’s ownership interest in Angel was approximately 49.7 %, excluding 7 % of Angel’s equity reserved for issuance under the Angel’s Employee Stock Ownership Plan. The Company recognized its share of losses in Angel for the total amount of $ 3.2 million, $ 5.3 million and $ 10.0 million as loss from equity method investment on the consolidated statement of operations for the years ended December 31, 2024, 2023 and 2022, respectively. Since inception through December 31, 2024, Angel has not recorded any revenue.
The Company evaluates its equity method investment in Angel for impairment whenever events or changes in circumstances indicate that the carrying amount of the investment might not be recoverable. For further discussion of the Company’s impairment policy, see Note 2.
Summary Financial Information
Summary financial information for Angel is as follows:
As of
As of
Balance Sheet Data
December 31, 2024
December 31, 2023
(in thousands)
Current assets
$
12,957
$
17,628
Non-current assets
1,316
1,427
Current liabilities
1,202
1,725
Non-current liabilities
593
648
Stockholders' equity
12,478
16,682
Year Ended December 31,
Statement of Operations Data
2024
2023
2022
(in thousands)
Revenue
$
—
$
—
$
—
Gross Profit
—
—
—
Net income (loss)
( 3,783 )
( 6,213 )
( 11,846 )
Share of loss from investments accounted for using the equity method
( 3,197 )
( 5,284 )
( 10,005 )
7. License and Collaboration Agreements
Scripps Licensing Agreement
In December 2014, the Company entered into a license agreement with The Scripps Research Institute (“Scripps”), pursuant to which it was granted a non-exclusive, world-wide license for all fields of use under Scripps’ rights in certain know-how and technology related to a mouse hybridoma clone expressing an anti-human CD73 antibody, and to progeny, mutants or unmodified derivatives of such hybridoma and any antibodies expressed by such hybridoma, from which we developed CPI-006. Scripps also granted the Company the right to grant sublicenses in conjunction with other proprietary rights the Company holds, or to others collaborating with or performing services for the Company. Under this license agreement, Scripps has agreed not to grant any additional commercial licenses with respect to such materials, other than march-in rights granted to the U.S. government.
Upon execution of the agreement, the Company made a one-time cash payment to Scripps of $ 10,000 in 2015 and is also obligated to pay a minimum annual fee to Scripps of $ 25,000 . The one-time cash payment was recorded as research and development expense as technological feasibility of the asset had not been established and there was no alternative future use. A minimum annual fee payment is due on each anniversary of the effective date of the agreement
99
Table of Contents
for the term of the agreement. The Company is also required to make performance-based cash payments upon successful completion of clinical and sales milestones. The aggregate potential milestone payments are $ 2.5 million. The Company is also required to pay royalties on net sales of licensed products (including CPI-006) sold by it, its affiliates and its sublicensees at a rate in the low-single digits. In addition, should the Company sublicense the rights licensed under the agreement, it has agreed to pay a percentage of sublicense revenue received at specified rates that start at double digit percentages and decrease to single digit percentages based on the elapsed time from the effective date of the agreement and the time of entry into such sublicense. To date, no milestone payments have been made.
The Company’s license agreement with Scripps will terminate upon expiration of its obligation to pay royalties to Scripps under the license agreement. The Company’s license agreement with Scripps is terminable by the consent of the parties, at will by the Company upon providing 90 days written notice to Scripps, or by Scripps for certain material breaches, or if the Company undergoes a bankruptcy event. In addition, Scripps may terminate the license on a product-by-product basis, or the entire agreement, if the Company fails to meet specified diligence obligations related to the development and commercialization of licensed products. Scripps may also terminate the agreement after the third anniversary of the effective date of the agreement if it reasonably believes, based on reports the Company provides to Scripps, that the Company has not used commercially reasonable efforts as required under the agreement, subject to a specified notice and cure period.
Vernalis Licensing Agreement
In February 2015, the Company entered into a license agreement with Vernalis (R&D) Limited (“Vernalis”), which was subsequently amended as of November 5, 2015, and, pursuant to which the Company was granted an exclusive, worldwide license under certain patent rights and know-how, including a limited right to grant sublicenses, for all fields of use to develop, manufacture and commercialize products containing certain adenosine receptor antagonists, including ciforadenant. Pursuant to this agreement, the Company made a one-time cash payment to Vernalis in the amount of $ 1.0 million, which was recorded as research and development expense as technological feasibility of the asset had not been established and there was no alternative future use. The Company is also required to make cash milestone payments to Vernalis upon the successful completion of clinical and regulatory milestones for licensed products depending on the indications for which such licensed products are developed and upon achievement of certain sales milestones. In February 2017, the Company made a milestone payment of $ 3.0 million to Vernalis following the expansion of a cohort of patients with renal cell cancer treated with single agent ciforadenant in the Company’s Phase 1/1b clinical trial. During the year ended December 31, 2024, no clinical or regulatory milestones were completed or paid to Vernalis and the aggregate potential milestone payments were approximately $ 220 million for all indications as of December 31, 2024. The Company has also agreed to pay Vernalis tiered incremental royalties based on the annual net sales of licensed products containing ciforadenant on a product-by-product and country-by-country basis, subject to certain offsets and reductions. The tiered royalty rates for products containing ciforadenant range from the mid-single digits up to the low-double digits on a country-by-country net sales basis. The royalties on other licensed products that do not include ciforadenant also increase with the amount of net sales on a product-by-product and country-by-country basis and range from the low-single digits up to the mid-single digits on a country-by-country net sales basis. The Company is also obligated to pay to Vernalis certain sales milestones as indicated above when worldwide net sales reach specified levels over an agreed upon time period.
The agreement will expire on a product-by-product and country-by-country basis upon the expiration of the Company’s payment obligations to Vernalis in respect of a particular product and country. Both parties have the right to terminate the agreement for an uncured material breach by the other party. The Company may also terminate the agreement at its convenience by providing 90 days written notice, provided that the Company has not received notice of its own default under the agreement at the time the Company exercises such termination right. Vernalis may also terminate the agreement if the Company challenges a licensed patent or undergoes a bankruptcy event.
100
Table of Contents
Monash License Agreement
In April 2017, the Company entered into a license agreement with Monash University (“Monash”), pursuant to which the Company was granted an exclusive, sublicensable worldwide license under certain know-how, patent rights and other intellectual property rights controlled by Monash to research, develop, and commercialize certain antibodies directed to CXCR2 for the treatment of human diseases.
Upon execution of the agreement, the Company made a one-time cash payment to Monash of $ 275,000 and reimbursed Monash for certain patent prosecution costs incurred prior to execution of the agreement. The Company recorded these payments as research and development expenses for the year ended December 31, 2017. The Company is also obligated to pay an annual license maintenance fee to Monash of $ 25,000 until a certain development milestone is met with respect to the licensed product, after which no further maintenance fee will be due. The Company is also required to make development and sales milestone payments to Monash with respect to the licensed products. During the year ended December 31, 2024, no development or sales milestones were completed or paid to Monash and the aggregate potential milestones were $ 45.1 million as of December 31, 2024. The Company is also required to pay to Monash tiered royalties on net sales of licensed products sold by it, its affiliates and its sublicensees at a rate ranging in the low-single digits. In addition, should the Company sublicense its rights under the agreement, the Company has agreed to pay a percentage of sublicense revenue received at specified rates that are currently at low double digit percentages and decrease to single digit percentages based on the achievement of development milestones.
The term of the Company’s agreement with Monash continues until the expiration of its obligation to pay royalties to Monash thereunder. The license agreement is terminable at will by the Company upon providing 30 days written notice to Monash, or by either party for material breaches by the other party. In addition, Monash may terminate the entire agreement or convert the license to a non-exclusive license if the Company has materially breached its obligation to use commercially reasonable efforts to develop and commercialize a licensed product, subject to a specified notice and cure mechanism.
8. Balance Sheet Components (in thousands):
December 31,
2024
2023
Prepaid and Other Current Assets
Interest receivable
$
141
$
37
Prepaid research and development manufacturing expenses
1,209
149
Prepaid facility expenses
308
196
Prepaid insurance
162
179
Other
548
220
$
2,368
$
781
Property and Equipment
Laboratory equipment
$
2,522
$
2,678
Computer equipment and purchased software
171
171
Leasehold improvements
2,084
2,084
4,777
4,933
Less: accumulated depreciation and amortization
( 4,626 )
( 4,697 )
$
151
$
236
Accrued and Other Liabilities
Accrued clinical trial expense
$
1,672
$
2,302
Accrued manufacturing expense
679
675
Personnel related
820
684
Accrued legal and accounting
265
64
Other
289
245
$
3,725
$
3,970
101
Table of Contents
During the years ended December 31, 2024, 2023, and 2022, the Company recorded $ 0.1 million, $ 0.2 million and $ 0.4 million in depreciation expense, respectively.
9 . Warrants
On May 6, 2024, the Company completed a registered direct offering in which the Company sold an aggregate of 13,512,699 shares of common stock and common warrants to purchase up to 13,078,509 shares of common stock (or pre-funded warrants in lieu thereof) at a combined offering price of $ 1.7312 per share and common warrant, and pre-funded warrants to purchase up to 4,144,085 shares of common stock and common warrants to purchase up to 4,010,927 shares of common stock (or pre-funded warrants in lieu thereof), at a combined offering price of $ 1.7311 per share underlying each pre-funded warrant and common warrant, which equals the offering price per share and common warrant less the $ 0.0001 exercise price per share of the pre-funded warrants.
The pre-funded warrants have an exercise price per share of common stock equal to $ 0.0001 per share. The exercise price and the number of shares of common stock issuable upon exercise of the pre-funded warrants are subject to appropriate adjustments in the event of certain stock dividends and distributions, stock splits, stock combinations, reclassifications or similar events affecting the common stock. The pre-funded warrants are exercisable at any time after the date of issuance. In accordance with accounting guidance discussed in Note 2, the Company recorded $ 5.0 million to additional paid-in capital upon issuance of the pre-funded warrants on May 6, 2024. As of December 31, 2024, none of the pre-funded warrants have been exercised.
The common warrants have an exercise price per share of common stock equal to $ 3.50 per share (or $ 3.4999 per pre-funded warrant). The exercise price and the number of shares of common stock (or pre-funded warrants in lieu thereof) issuable upon exercise of the common warrants are subject to appropriate adjustments in the event of certain stock dividends and distributions, stock splits, stock combinations, reclassifications or similar events affecting the common stock. The common warrants are exercisable at any time after the date of issuance and will expire on June 30, 2025. In accordance with accounting guidance discussed in Note 2, the Company recorded $ 8.9 million to warrant liability upon issuance of the common warrants on May 6, 2024 and recorded a change in fair value of warrant liability of $ 33.4 million to other income in its consolidated statement of operations and comprehensive loss for the year ended December 31, 2024, respectively. The value of the common warrants upon issuance on May 6, 2024 has been included within the consolidated statement of cash flows from financing activities. During the year ended December 31, 2024, 5,311,198 of the common warrants were exercised, resulting in proceeds of $ 18.6 million. As of December 31, 2024, 11,778,238 of the common warrants are outstanding and the Company’s warrant liability was $ 28.9 million.
10. Common Stock
As of December 31, 2024, the amended and restated certificate of incorporation authorizes the Company to issue 290 million shares of common stock and 10 million shares of preferred stock.
Each share of common stock is entitled to one vote . Common stockholders are entitled to dividends if and when declared by the board of directors. As of December 31, 2024, no dividends on common stock had been declared.
On August 6, 2024, the Company entered into an open market sale agreement (the “2024 Sales Agreement”) with Jefferies LLC (“Jefferies”) to sell shares of the Company’s common stock, from time-to-time, with aggregate gross sales proceeds of up to $ 100.0 million, through an at-the-market equity offering program under which Jefferies will act as its sales agent. The issuance and sale of shares of common stock by the Company pursuant to the 2024 Sales Agreement are deemed an “at-the-market” offering under the Securities Act of 1933, as amended. Jefferies is entitled to compensation for its services up to 3.0 % of the gross proceeds of any shares of common stock sold through Jefferies under the 2024 Sales Agreement.
During the year ended December 31, 2024, the Company did no t sell any shares of common stock under its at-the-market offering program. As of December 31, 2024, $ 100.0 million remained available for sale under the 2024 Sales Agreement.
102
Table of Contents
The Company has reserved shares of common stock, for issuance as follows:
December 31,
2024
2023
2022
Pre-funded warrants
4,144,085
—
—
Outstanding common warrants
11,778,238
—
—
Shares available for future option grants
2,850,693
3,617,943
4,017,011
Outstanding options
11,935,100
9,244,150
7,006,250
Shares reserved for employee stock purchase plan
400,000
400,000
400,000
Total
31,108,116
13,262,093
11,423,261
11. Stock Option Plans
In February 2014, the Company adopted the 2014 Equity Incentive Plan (the “2014 Plan”), which was subsequently amended in November 2014, July 2015 and September 2015, under which it granted incentive stock options (“ISOs”) or non-qualified stock options (“NSOs”). Terms of stock agreements, including vesting requirements, are determined by the board of directors or a committee authorized by the board of directors, subject to the provisions of the 2014 Plan. In general, awards granted by the Company vest over four years and have maximum exercise term of 10 years . The 2014 Plan provides that grants must be at an exercise price of 100 % of fair market value of the Company’s common stock as determined by the board of directors on the date of the grant.
In connection with the consummation of the IPO in March 2016, the 2016 Equity Incentive Award Plan (the “2016 Plan”) became effective. Under the 2016 Plan, incentive stock options, non-statutory stock options, stock purchase rights and other stock-based awards may be granted. Terms of stock agreements, including vesting requirements, are determined by the board of directors or a committee authorized by the board of directors, subject to the provisions of the 2016 Plan. In general, awards granted by the Company vest over four years and have a maximum exercise term of 10 years . The 2016 Plan provides that grants must be at an exercise price of 100 % of fair market value of the Company’s common stock as determined by the board of directors on the date of the grant. In conjunction with adopting the 2016 Plan, the 2014 Plan was terminated and no further awards will be granted under the 2014 Plan. Options outstanding under the 2014 Plan as of the effective date of the 2016 Plan that are forfeited or lapse unexercised may be re-issued under the 2016 Plan, up to a maximum of 1,136,229 shares.
Activity under the Company’s stock option plans is set forth below:
Options Outstanding
Weighted ‑
Shares
Average
Available
Number of
Exercise
for Grant
Options
Price
Balance at December 31, 2023
3,617,943
9,244,150
$
4.17
Additional shares authorized
1,961,000
—
—
Options granted
( 2,807,000 )
2,807,000
4.45
Options exercised
—
( 37,300 )
1.87
Options forfeited
78,750
( 78,750 )
1.84
Balance at December 31, 2024
2,850,693
11,935,100
$
4.26
The weighted average grant date fair value of options granted for the years ended December 31, 2024, 2023 and 2022, was $ 3.60 , $ 1.12 and $ 0.69 , respectively.
103
Table of Contents
Options outstanding that had vested or were expected to vest at December 31, 2024 were as follows:
Weighted
Average
Aggregate
Weighted
Remaining
Intrinsic
Number
Average
Contractual
Value
of shares
Exercise Price
Life (years)
(in thousands)
Vested
7,171,370
$
4.98
5.55
$
15,294
Expected to vest
4,763,730
$
3.19
9.13
$
10,348
In the table above, aggregate intrinsic value represents the difference between the exercise price of the options to purchase common stock and the fair value of the Company’s common stock of $ 5.35 per share as of December 31, 2024.
The aggregate intrinsic value of stock options exercised in the years ended December 31, 2024, 2023 and 2022, was less than $ 0.1 million, $ 1.0 million and $ 0.0 million, respectively.
The total fair value of options that vested in the year ended December 31, 2024, 2023 and 2022, was $ 2.6 million, $ 2.1 million, and $ 2.8 million, respectively.
12. Stock-Based Compensation
The Company’s results of operations include expenses relating to stock-based awards as follows (in thousands):
Year Ended December 31,
2024
2023
2022
Research and development
$
1,016
$
755
$
1,039
General and administrative
1,987
1,392
1,653
Total
$
3,003
$
2,147
$
2,692
Valuation Assumptions
The Company estimated the fair value of employee stock options using the Black-Scholes valuation model. The fair value of employee stock options is being amortized on a straight-line basis over the requisite service period of the awards. The fair value of employee stock options were estimated using the following assumptions for the years ended December 31, 2024, 2023 and 2022:
Year Ended December 31,
2024
2023
2022
Risk-free interest rate
4.3
%
3.9
%
3.0
%
Expected volatility
102.3
%
97.1
%
83.8
%
Expected term (in years)
5.8
5.7
5.5
Expected dividend yield
0
%
0
%
0
%
Risk-free Interest Rate: The risk-free interest rate is estimated based on the U.S. Treasury securities with maturity dates commensurate with the expected term of the equity award.
Volatility: The expected volatility in 2024 and 2023 was determined based on the Company’s historical stock price volatility. In 2022, the Company utilized the average historical stock price volatility of a peer group of publicly traded companies to represent its expected future stock price volatility, due to the insufficient trading history of the Company’s common stock. For purposes of identifying these peer companies, the Company considered the industry, stage of development, size and financial leverage of potential comparable companies. For each grant, the Company measured historical volatility over a period equivalent to the expected term.
104
Table of Contents
Expected Term: The Company uses the simplified method prescribed in the ASC 718, Compensation—Stock Compensation, to calculate the expected term of options granted to employees and directors.
Expected Dividends: The Company has not paid and does not anticipate paying any dividends in the near future.
At December 31, 2024 and 2023, the unrecognized compensation expense associated with respect to options granted to employees was $ 11.8 million and $ 4.5 million, respectively, and is expected to be recognized on a straight-line basis over 2.71 and 2.27 years, respectively.
13. Income Taxes
The components of loss before income tax is as follows (in thousands):
December 31,
2024
2023
2022
Domestic
$
( 62,293 )
$
( 27,029 )
$
( 41,307 )
Foreign
—
—
—
$
( 62,293 )
$
( 27,029 )
$
( 41,307 )
During the years ended December 31, 2024, 2023 and 2022, the Company recorded no income tax benefits for the net operating losses (“NOLs”) incurred due to the uncertainty of realizing a benefit from those items.
A reconciliation of the Company’s effective tax rate to the U.S. Federal statutory rate is as follows:
December 31,
2024
2023
2022
Federal tax benefit at statutory rate
21
%
21
%
21
%
State tax, net of Federal benefit
7
%
8
%
8
%
Change in valuation allowance
( 12 )
%
( 25 )
%
( 22 )
%
Research and development tax credits
2
%
3
%
2
%
Share based Compensation
—
%
( 1 )
%
( 1 )
%
162(m) covered employees compensation limitation
( 1 )
%
—
%
—
FIN48 Reserve
—
%
( 1 )
%
—
%
Investment in Angel
( 1 )
%
( 5 )
%
( 7 )
Warrant liability
( 15 )
%
—
%
—
%
Other
( 1 )
%
—
( 1 )
Effective income tax rate
0
%
0
%
0
%
The effective tax rate is different from the federal statutory tax rate primarily due to a foreign rate differential and a valuation allowance against deferred tax assets as a result of the Company’s history of losses.
105
Table of Contents
The principal components of the Company’s net deferred tax assets are as follows (in thousands)
December 31,
2024
2023
2022
Deferred tax assets
Net operating loss carryforwards
$
64,080
$
59,314
$
56,030
Tax credit carryforwards
11,953
10,752
9,888
Capitalized tax assets
118
138
155
Accruals
135
116
124
Stock compensation
5,898
5,883
5,487
Operating lease liability
314
384
728
IRC 174 capitalization
8,387
6,713
4,518
Other
—
—
21
Total deferred tax assets
$
90,885
$
83,300
$
76,951
Deferred tax liabilities
Operating lease right-of-use asset
$
( 330 )
$
( 322 )
$
( 620 )
Other
( 22 )
—
—
Valuation allowance
( 90,533 )
( 82,978 )
( 76,331 )
Net deferred tax assets
$
—
$
—
$
—
The Company recorded a valuation allowance against its deferred tax assets at December 31, 2024, 2023 and 2022 because Company management believed that it was more likely than not that these assets would not be fully realized in the future. The valuation allowance increased by approximately $ 7.6 million, $ 6.6 million and $ 9.2 million for the years ended December 31, 2024, 2023 and 2022, respectively. Changes in the valuation allowance for deferred tax assets relate primarily to the increase in the Company’s net operating loss carryforward.
As of December 31, 2024, the Company had federal NOL carryforwards of approximately $ 243.8 million and state NOL carryforwards of approximately $ 317.8 million which are available to reduce future taxable income. The NOLs will begin to expire in 2034 , if not utilized. Utilization of the net operating loss carryforwards are subject to various limitations due to the ownership change limitations provided by Internal Revenue Code (“IRC”) Section 382 and similar state provisions.
As of December 31, 2024, the Company also had $ 10.2 million of federal research and development tax credit, $ 0.5 million of federal orphan drug credit, and $ 5.4 million of state research and development tax credit carryforwards available to reduce future income taxes. The federal research and development tax credits will begin to expire 2036 , if not utilized. The state research and development tax credits have no expiration date.
U.S. income and foreign withholding taxes have not been recognized on the excess of the amount for financial reporting over the tax basis of investments in foreign subsidiaries that are essentially permanent in duration. This excess totaled approximately $ 12.5 million as of December 31, 2024, which will be indefinitely reinvested; deferred income taxes have not been provided on such investments in foreign subsidiaries.
As of December 31, 2024, the Company had unrecognized tax benefits (“UTBs”) of approximately $ 13.1 million. All of the deferred tax assets associated with these UTBs are fully offset by a valuation allowance. The following table summarizes the activity related to UTBs:
December 31,
2024
2023
2022
Unrecognized tax benefits beginning of the period
$
12,823
$
12,720
$
12,504
Decrease related to the prior year
17
( 119 )
—
Increased related to the current year
296
222
216
Unrecognized tax benefits, end of the period
$
13,136
$
12,823
$
12,720
The Company follows the provisions of ASC 740, Accounting for Income Taxes, and the accounting guidance
106
Table of Contents
related to accounting for uncertainty in income taxes. The Company determines its uncertain tax positions based on a determination of whether and how much of a tax benefit taken by the Company in its tax filings or positions is more likely than not to be sustained upon examination by the relevant income tax authorities. None of the Company’s unrecognized tax benefits that, if recognized, would affect its effective tax rate. The Company does not anticipate the total amounts of unrecognized tax benefits will significantly increase or decrease in the next 12 months. The Company will recognize both accrued interest and penalties related to unrecognized benefits in income tax expense. Management determined that no accrual for interest or penalties was required as of December 31, 2024, 2023 and 2022.
The Company currently has no federal or state tax examinations in progress nor has it had any federal or state examinations since inception. As a result of the Company’s net operating loss carryforwards, all of its tax years are subject to federal, state and foreign tax examinations.
107
Table of Contents
14. Facility Leases
As of December 31, 2024, the Company had entered into two operating lease agreements and records rent expense on a straight-line basis over the effective term of each lease, including any free rent periods and incentives. As the interest rate implicit in lease arrangements is typically not readily available, in calculating the present value of the lease payments, the Company has utilized its incremental borrowing rate, which is determined based on the prevailing market rates for collateralized debt with maturity dates commensurate with the term of its leases.
Burlingame Lease
In January 2015, the Company signed an initial operating lease (the “Burlingame Lease”), effective February 1, 2015 for 8,138 square feet of office and laboratory space with a one year term located at 863 Mitten Road, Burlingame, California. Between January 2015 and September 2021, the Company entered into a series of lease amendments to increase the amount of leased space to 27,280 square feet and extend the expiration of the Burlingame Lease to January 2025. The lease agreement includes annual rent escalations. Under the Burlingame Lease and subsequent amendments, the landlord provided approximately $ 1.9 million in free rent and lease incentives. The Burlingame Lease is a net lease, as the non-lease components (i.e. common area maintenance) are paid separately from rent based on actual costs incurred. Therefore, the non-lease components were not included in the right-of-use asset and liability and are reflected as an expense in the period incurred.
As of December 31, 2024, all noncancelable rent payments under the Burlingame Lease had been made and no right-of-use asset under this operating lease remained. As of December 31, 2023, the right-of-use asset under operating lease was $ 1.1 million. The elements of lease expense under the Burlingame Lease were as follows (in thousands):
Year Ended
Statements of operations and
December 31,
comprehensive loss location
2024
2023
2022
Costs of operating lease
Operating lease costs
Research and development,
General and administrative
$
1,273
$
1,224
$
1,051
Costs of non-lease components (previously common area maintenance)
Research and development,
General and administrative
471
420
351
Total operating lease cost
$
1,744
$
1,644
$
1,402
Other Information
Operating cash flows used for operating lease
$
1,892
$
1,839
$
1,695
Remaining lease term
0.1 years
1.1 years
2.1 years
Discount rate
8.0 %
8.0 %
8.0 %
As of December 31, 2023, minimum rental commitments under the Burlingame Lease were as follows (in thousands):
Year Ended December 31 (in thousands)
2024
$
1,434
Total lease payments
1,434
Less: imputed interest
( 60 )
Total
$
1,374
South San Francisco Lease
On October 22, 2024, the Company entered into a sub-sublease agreement (the “South San Francisco Lease”), pursuant to which the Company sub-leased approximately 20,916 square feet of office and lab space. The sub-sublease has a term of three years commencing on February 21, 2025 with an option to extend at fair market value for an
108
Table of Contents
additional 27 months .
The Company’s obligation for the payment of base rent for the Premises begins on the commencement date and will initially be $ 33,833 per month, up to monthly base rent of $ 47,200 during the third year of the sub-sublease. In addition to base rent, the Company is obligated to pay its proportionate share of taxes, insurance and operating expenses. In November 2024, the Company paid the Sublandlord $ 231,235 in prepaid rent, which shall be applied to the monthly base rent and the Company’s proportionate share of additional expenses for the first three months of the term of the sub-sublease.
Although the non-cancellable lease term commences on February 1, 2025, for purposes of determining the right-of-use asset balance, in accordance with ASC Topic 842, the Company used November 25, 2024 as the commencement date, the date on which the sublandlord granted the Company access to the premises. The sub-sublease is a net lease, as the non-lease components (i.e. common area maintenance) are paid separately from rent based on actual costs incurred. Therefore, the non-lease components were not included in the right-of-use asset and liability and are reflected as an expense in the period incurred.
As of December 31, 2024, the right-of-use asset under South San Francisco Lease was $ 1.1 million. The elements of lease expense under the South San Francisco Lease were as follows (in thousands):
Year Ended
Statements of operations and
December 31,
comprehensive loss location
2024
Costs of operating lease
Operating lease costs
Research and development,
General and administrative
$
46
Costs of non-lease components (previously common area maintenance)
Research and development,
General and administrative
—
Total operating lease cost
$
46
Other Information
Operating cash flows used for operating lease
$
153
Remaining lease term
3 years
Discount rate
11.7 %
As of December 31, 2024, minimum rental commitments under the South San Francisco Lease were as follows (in thousands):
Year Ended December 31 (in thousands)
2025
$
305
2026
486
2027
$
566
Total lease payments
1,357
Less: imputed interest
( 235 )
Total
$
1,122
15. Commitments and Contingencies
In August 2015, the Company entered into an agreement for a line of credit of $ 0.1 million for the purpose of issuing its landlord a letter of credit of $ 0.1 million as a security deposit under the Burlingame Lease. The Company pledged money market funds and marketable securities as collateral for the line of credit. For further discussion of the Company’s facility lease agreement, see Note 14.
Pursuant to the Company’s license agreements with each of Vernalis, Scripps and Monash, it has obligations to make future milestone and royalty payments to these parties, respectively. However, because these amounts are
109
Table of Contents
contingent, they have not been included on the Company’s balance sheet until probable. For further discussion of the Vernalis, Scripps and Monash licensing agreements, see Note 7.
Indemnifications
In the ordinary course of business, the Company enters into agreements that may include indemnification provisions. Pursuant to such agreements, the Company may indemnify, hold harmless and defend an indemnified party for losses suffered or incurred by the indemnified party. Some of the provisions will limit losses to those arising from third-party actions. In some cases, the indemnification will continue after the termination of the agreement. The maximum potential amount of future payments the Company could be required to make under these provisions is not determinable. The Company has never incurred material costs to defend lawsuits or settle claims related to these indemnification provisions. The Company has also entered into indemnification agreements with its directors and officers that may require the Company to indemnify its directors and officers against liabilities that may arise by reason of their status or service as directors or officers to the fullest extent permitted by Delaware law. There have been no claims to date and the Company has a directors and officers insurance policy that may enable it to recover a portion of any amounts paid for future claims.
Legal Proceedings
The Company is not a party to any material legal proceedings.
16. Related Party Transactions
On May 6, 2024, the Company closed a registered direct offering which resulted in gross proceeds of approximately $ 30.6 million. The financing consisted of the sale of 13,512,699 shares of common stock and accompanying common stock warrants to purchase 13,078,509 shares of common stock (or pre-funded warrants in lieu thereof) at a combined offering price of $ 1.7312 per share, and the sale of pre-funded warrants to purchase 4,144,085 shares of common stock and accompanying common warrants to purchase 4,010,927 shares of common stock (or pre-funded warrants in lieu thereof) at a combined offering price of $ 1.7311 per share. The common warrants have an exercise price of $ 3.50 per share of common stock (or $ 3.4999 per pre-funded warrant in lieu thereof), are exercisable at any time after the date of issuance, subject to certain ownership limitations, and expire on June 30, 2025. The pre-funded warrants have an exercise price of $ 0.0001 and are exercisable any time after the date of the issuance, subject to certain ownership limitations.
As part of the registered direct offering, the following number of shares of common stock, pre-funded warrants and common warrants were sold to related parties:
Number of
Number of
Number of
Aggregate
Shares of
Pre-Funded
Common
Purchase
Common Stock
Warrants
Warrants
Price
OrbiMed Advisors LLC (1)
—
1,444,085
1,397,684
$
2,499,856
Puissance Capital Management (2)
866,451
—
838,610
1,500,000
Richard A. Miller, M.D. (3)
577,634
—
559,073
1,000,000
William B. Jones, Ph.D. (4)
20,001
—
19,358
34,624
(2) Peter Thompson, M.D., a member of our Board of Directors since November 2014, is a Member of OrbiMed Advisors, LLC.
(3) Ted Wang, Ph.D., a Co-Founder, General Manager and Director of Angel Pharmaceuticals, of which the Company holds a 49.7 % ownership interest, is the founder of Puissance Capital Management.
(4) Richard A. Miller, M.D. is the Company’s President, Chief Executive Officer and Chairman of the Board.
(5) William B. Jones, Ph.D. is the Company’s Senior Vice President, Pharmaceutical Development.
The Company holds a 49.7 % ownership in Angel and, in connection with intellectual property licensing agreements between the Company and Angel Pharmaceuticals, the Company provides operational support and clinical
110
Table of Contents
drug supplies to Angel. Third-party and internal personnel costs incurred by the Company are billed to Angel in the period incurred and recorded as an offset to expenses. During the years ended December 31, 2024 and 2023, there were no internal personnel costs billed to Angel and during the year ended December 31, 2022, the Company billed Angel for approximately $ 0.1 million in internal personnel costs. During the years ended December 31, 2024, 2023 and 2022 the Company billed Angel for approximately $ 0.0 million, $ 0.1 million and $ 1.3 million in third-party costs, respectively. Of the third-party costs billed to Angel in the year ending December 31, 2022, approximately $ 0.5 million were associated with clinical drug supply manufactured and expensed in prior years. The remaining $ 0.1 million and $ 0.8 million in third-party costs were primarily associated with clinical drug supply passthrough costs incurred during the years ended December 31, 2023 and 2022, respectively, and did not have an impact on the Company’s consolidated statements of operations.
In addition to the provision of clinical supplies to Angel, Angel may provide clinical supplies and research services to the Company on an as needed basis. These transactions are recorded as research and development expense. During the years ended December 31, 2023 and 2022, Angel billed the Company for approximately $ 0.2 million and $ 0.2 million, respectively, associated with clinical drug supply and research services provided to the Company. There were no clinical supplies or research services billed by Angel to the Company during the year ended December 31, 2024.
In August 2021, the Company entered into an agreement to sublease 7,585 square feet of its office and laboratory space in Burlingame, California to Angel. Pursuant to the sublease, rent is due monthly and is subject to scheduled annual increases and Angel is responsible for certain operating expenses and taxes throughout the life of the sublease. The sublease expired in January 2023. Sublease income is recognized on a straight-line basis as other income in our consolidated statements of operations. For the years ended December 31, 2023 and 2022, the Company recognized $ 0.1 million and $ 0.6 million of sublease income, respectively.
In July 2021, Linda S. Grais, M.D., J.D., a member of the Company’s Board of Directors, was appointed as a non-executive member of the Board of Directors of ICON plc (“ICON”), effective upon completion of ICON’s acquisition of PRA Health Sciences, Inc. ICON is a clinical research organization and provides services to support the Company’s clinical trials. During the years ended December 31, 2024, 2023 and 2022, the Company recorded approximately $ 351,000 , $ 254,000 and $ 429,000 , respectively, in clinical trial expenses under its agreements with ICON.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.