Item 1. Financial Statements
Item 1. Financial Statements
Werewolf Therapeutics, Inc.
Condensed Consolidated Balance Sheets (unaudited)
(amounts in thousands, except par value amounts)
September 30,
2021 December 31,
2020
Assets
Current assets:
Cash and cash equivalents
$ 170,438 $ 92,570
Prepaid expenses and other current assets
3,966 344
Total current assets
174,404 92,914
Property and equipment, net
789 651
Restricted cash
1,208 207
Operating lease right of use asset
1,963 2,471
Deferred financing costs
11 155
Total assets
$ 178,375 $ 96,398
Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Equity (Deficit):
Current liabilities:
Accounts payable
$ 1,457 $ 1,021
Accrued expenses and other current liabilities
5,574 3,586
Operating lease liability, current
744 677
Total current liabilities
7,775 5,284
Operating lease liability, net of current portion
1,297 1,864
Other liabilities
— 31
Total liabilities
9,072 7,179
Commitments and contingencies
Redeemable convertible preferred stock:
Series A redeemable convertible preferred stock, par value $ 0.0001 per share, no shares and 80,247 shares authorized, issued and outstanding at September 30, 2021 and December 31, 2020, respectively; liquidation preference of $ 69,012 at December 31, 2020
— 69,012
Series B redeemable convertible preferred stock, par value $ 0.0001 per share, no shares and 78,222 shares authorized, issued and outstanding at September 30, 2021 and December 31, 2020, respectively; liquidation preference of $ 72,070 at December 31, 2020
— 72,070
Stockholders’ equity (deficit):
Preferred stock, $ 0.0001 par value, 5,000 shares and no shares authorized at September 30, 2021 and December 31, 2020, respectively; no shares issued or outstanding as of September 30, 2021 or December 31, 2020
— —
Common stock, $ 0.0001 par value, 200,000 shares and 193,500 shares authorized as of September 30, 2021 and December 31, 2020, respectively; 27,575 and 1,746 shares issued as of September 30, 2021 and December 31, 2020, respectively; 27,219 and 1,184 shares outstanding as of September 30, 2021 and December 31, 2020, respectively
2 2
Additional paid-in capital
404,327 —
Accumulated deficit
( 235,026 ) ( 51,865 )
Total stockholders’ equity (deficit)
169,303 ( 51,863 )
Total liabilities, redeemable convertible preferred stock, and stockholders’ equity (deficit)
$ 178,375 $ 96,398
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
Table of Contents
1z
Werewolf Therapeutics, Inc.
Condensed Consolidated Statements of Operations (unaudited)
(amounts in thousands, except per share amounts)
Three Months Ended
September 30, Nine Months Ended
September 30,
2021 2020 2021 2020
Operating expenses:
Research and development
$ 9,787 $ 4,812 $ 21,869 $ 11,355
General and administrative
4,008 1,241 10,334 3,657
Total operating expenses
13,795 6,053 32,203 15,012
Operating loss
( 13,795 ) ( 6,053 ) ( 32,203 ) ( 15,012 )
Other income (expense):
Change in fair value of preferred stock tranche liability
— — — 7,301
Interest income (expense), net
37 ( 15 ) 89 73
Total other income (expense)
37 ( 15 ) 89 7,374
Net loss
( 13,758 ) ( 6,068 ) ( 32,114 ) ( 7,638 )
Accretion of redeemable convertible preferred stock to redemption value
— — ( 151,942 ) ( 31 )
Net loss attributable to common stockholders
$ ( 13,758 ) $ ( 6,068 ) $ ( 184,056 ) $ ( 7,669 )
Net loss per share attributable to common stockholders, basic and diluted
$ ( 0.51 ) $ ( 6.61 ) $ ( 11.89 ) $ ( 8.03 )
Weighted-average common shares outstanding, basic and diluted
27,188 918 15,485 955
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
Table of Contents
Werewolf Therapeutics, Inc.
Condensed Consolidated Statements of Redeemable Convertible Preferred Stock and Stockholders’ (Deficit) Equity (unaudited)
(amounts in thousands)
Series A Redeemable Convertible Preferred Stock
Series B Redeemable Convertible Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Total Stockholders’ Deficit
Shares
Amount
Shares
Amount
Shares
Amount
Balance at December 31, 2019 48,675 $ 34,073 — $ — 1,737 $ 2 $ 102 $ ( 24,408 ) $ ( 24,304 )
Stock-based compensation expense — — — — — — 57 — 57
Net loss
— — — — — — — ( 3,827 ) ( 3,827 )
Balance at March 31, 2020 48,675 34,073 — — 1,737 2 159 ( 28,235 ) ( 28,074 )
Stock-based compensation expense — — — — — — 221 — 221
Accretion of redeemable convertible preferred stock to redemption value — 31 — — — — ( 31 ) — ( 31 )
Issuance of Series A Preferred Stock, net of issuance costs of $ 31
31,571 22,069 — — — — — — —
Net income
— — — — — — — 2,257 2,257
Balance at June 30, 2020 80,246 56,173 — — 1,737 2 349 ( 25,978 ) ( 25,627 )
Stock-based compensation expense — — — — — — 133 — 133
Stock option exercises — — — — 3 — 4 — 4
Net loss
— — — — — — — ( 6,068 ) ( 6,068 )
Balance at September 30, 2020 80,246 $ 56,173 — $ — 1,740 $ 2 $ 486 $ ( 32,046 ) $ ( 31,558 )
Series A Redeemable Convertible Preferred Stock
Series B Redeemable Convertible Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Total Stockholders’ (Deficit) Equity
Shares
Amount
Shares
Amount
Shares
Amount
Balance at December 31, 2020 80,247 $ 69,012 78,222 $ 72,070 1,746 $ 2 $ — $ ( 51,865 ) $ ( 51,863 )
Stock-based compensation expense — — — — — — 539 — 539
Exercise of common stock options — — — — 14 — 21 — 21
Accretion of redeemable convertible preferred stock to redemption value — 49,753 — 45,263 — — ( 560 ) ( 94,456 ) ( 95,016 )
Net loss
— — — — — — — ( 7,435 ) ( 7,435 )
Balance at March 31, 2021 80,247 118,765 78,222 117,333 1,760 2 — ( 153,756 ) ( 153,754 )
Stock-based compensation expense — — — — — — 781 — 781
Exercise of common stock options — — — — 28 — 131 — 131
Accretion of redeemable convertible preferred stock to redemption value — 29,619 — 27,307 — — ( 335 ) ( 56,591 ) ( 56,926 )
Issuance of common stock from initial public offering, net of issuance costs of $ 2,379
— — — — 7,500 — 109,221 — 109,221
Conversion of redeemable convertible preferred stock to common stock upon closing of initial public offering ( 80,247 ) ( 148,384 ) ( 78,222 ) ( 144,640 ) 18,280 — 293,024 — 293,024
Net loss
— — — — — — — ( 10,921 ) ( 10,921 )
Balance at June 30, 2021 — — — — 27,568 2 402,822 ( 221,268 ) 181,556
Stock-based compensation expense — — — — — — 1,479 — 1,479
Stock option exercises — — — — 7 — 26 — 26
Net loss
— — — — — — — ( 13,758 ) ( 13,758 )
Balance at September 30, 2021 — $ — — $ — 27,575 $ 2 $ 404,327 $ ( 235,026 ) $ 169,303
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
Table of Contents
Werewolf Therapeutics, Inc.
Condensed Consolidated Statements of Cash Flows (unaudited)
(amounts in thousands)
Nine Months Ended
September 30,
2021 2020
Operating activities:
Net loss
$ ( 32,114 ) $ ( 7,638 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation expense
2,799 411
Depreciation expense
168 106
Non-cash lease expense
508 308
Change in fair value of preferred stock tranche liability
— ( 7,301 )
Changes in operating assets and liabilities:
Prepaid expenses and other assets
( 3,531 ) 15
Accounts payable
356 928
Accrued expenses and other current liabilities
2,142 793
Right of use assets and operating lease liability
( 500 ) ( 214 )
Other liabilities
( 31 ) ( 23 )
Net cash used in operating activities
( 30,203 ) ( 12,615 )
Investing activities:
Purchases of property and equipment
( 226 ) ( 551 )
Net cash used in investing activities
( 226 ) ( 551 )
Financing activities:
Proceeds from issuance of Series A redeemable convertible preferred stock — 22,100
Proceeds from initial public offering of common stock 111,600 —
Payment of equity issuance costs ( 2,390 ) ( 128 )
Proceeds from stock option exercises
179 5
Net cash provided by financing activities
109,389 21,977
Net increase in cash and cash equivalents
78,960 8,811
Cash, cash equivalents and restricted cash—beginning of period
92,777 18,104
Cash, cash equivalents and restricted cash—end of period
$ 171,737 $ 26,915
Non-cash investing and financing activities:
Non-cash accretion of Series A and Series B redeemable convertible preferred stock
$ 151,942 $ 31
Issuance costs in accounts payable and accrued expenses
$ — $ —
Purchases of property and equipment in accounts payable and accrued expenses $ 80 $ —
The accompanying notes are an integral part of these condensed consolidated financial statements.
7
Table of Contents
Werewolf Therapeutics, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
1. Description of Business, Organization, and Liquidity
Werewolf Therapeutics, Inc. (“Werewolf” or the “Company”) was incorporated in the state of Delaware in October 2017. The Company is an innovative biopharmaceutical company pioneering the development of therapeutics engineered to stimulate the body’s immune system for the treatment of cancer. The Company’s headquarters are located in Cambridge, Massachusetts.
Since inception, the Company has devoted substantially all of its time and efforts to performing research and development activities, raising capital and recruiting management and technical staff to support these operations. The Company is subject to risks and uncertainties common to early-stage companies in the biotechnology industry including, but not limited to, technical risks associated with the successful research, development and manufacturing of product candidates, development by competitors of new technological innovations, dependence on key personnel, protection of proprietary technology, compliance with government regulations and the ability to secure additional capital to fund operations. Current and future programs will require significant research and development efforts, including extensive preclinical and clinical testing and regulatory approval prior to commercialization. These efforts require significant amounts of additional capital, adequate personnel and infrastructure. Even if the Company’s product development efforts are successful, it is uncertain when, if ever, the Company will realize significant revenue from product sales.
On May 4, 2021, the Company closed its initial public offering (“IPO”) of 7,500,000 shares of the Company’s common stock at a public offering price of $ 16.00 per share. The gross proceeds from the IPO were $ 120.0 million and the net proceeds were approximately $ 109.2 million, after deducting underwriting discounts and commissions and other offering expenses payable by the Company. Upon completion of the Company’s IPO, all of the Company’s then outstanding preferred stock was automatically converted into an aggregate of 18,279,712 shares of common stock.
The Company had cash and cash equivalents of $ 170.4 million at September 30, 2021. The Company expects that its cash and cash equivalents will enable it to fund its operating expenses and capital expenditure requirements for at least twelve months from the filing date of this Quarterly Report on Form 10-Q. However, additional funding will be necessary beyond this point to fund future preclinical and clinical activities. The Company expects to finance its future cash needs through a combination of equity or debt financings, collaboration agreements, strategic alliances and licensing arrangements.
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying condensed consolidated financial statements as of September 30, 2021, and for the three and nine months ended September 30, 2021 and 2020, have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”) and generally accepted accounting principles in the United States of America (“GAAP”) as found in the Accounting Standards Codification (“ASC”) and Accounting Standards Updates (“ASU”) of the Financial Accounting Standards Board (“FASB”) for condensed consolidated financial information. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, these condensed consolidated financial statements reflect all normal recurring adjustments which are necessary for a fair presentation of the Company’s financial position and results of its operations, as of and for the periods presented. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company’s final prospectus for its IPO dated April 29, 2021 and filed with the SEC pursuant to Rule 424(b)(4) under the Securities Act of 1933, as amended (the “Prospectus”).
The information presented in the condensed consolidated financial statements and related notes as of September 30, 2021, and for the three and nine months ended September 30, 2021 and 2020, is unaudited. The December 31, 2020 condensed consolidated balance sheet included herein was derived from the audited financial statements as of that date, but does not include all disclosures, including notes, required by GAAP for complete financial statements.
Interim results for the three and nine months ended September 30, 2021 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2021, or any future period.
The accompanying condensed consolidated financial statements include the accounts of Werewolf Therapeutics, Inc. and its wholly-owned subsidiary, Werewolf Therapeutics Mass Securities, Inc. All intercompany transactions and balances have been eliminated in consolidation.
Summary of Significant Accounting Policies
The significant accounting policies and estimates used in the preparation of the condensed consolidated financial statements are described in the Company’s audited financial statements for the year ended December 31, 2020, and the notes thereto, which are included in the Prospectus. There have been no material changes in the Company’s significant accounting policies during the nine months ended September 30, 2021.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. On an ongoing basis, the Company’s management evaluates its estimates which include, but are not limited to, the fair values of common stock and redeemable convertible preferred stock, the fair value of the warrant liabilities, and the fair value of the preferred stock tranche rights. Actual results could differ from those estimates.
8
Table of Contents
Recent Accounting Pronouncements
In October 2020, the FASB issued ASU 2020-10, Codification Improvements , which updates various codification topics by clarifying or improving disclosure requirements to align with the SEC’s regulations. The Company adopted ASU 2020-10 as of the reporting period beginning January 1, 2021 and the adoption did not have material impact on the Company’s condensed consolidated balance sheets, condensed consolidated statements of operations or related disclosures.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments . This guidance amends the impairment model by requiring entities to use a forward-looking approach based on expected losses to estimate credit losses for most financial assets and certain other instruments that aren’t measured at fair value through net income. The Company has adopted the new guidance effective January 1, 2021 and the adoption did not have any material impact on the Company’s condensed consolidated balance sheets, condensed consolidated statements of operations or related disclosures.
Subsequent Events
The Company has evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements were issued. Other than as described in these financial statements, the Company did not identify any subsequent events that would have required adjustment to or disclosure in the financial statements .
3. Financial Instruments and Fair Value Measurements
Fair value is an exit price, representing the amount that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants. Fair value is determined based on observable and unobservable inputs. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect certain market assumptions. As a basis for considering such assumptions, GAAP establishes a three-tier value hierarchy, which prioritizes the inputs used to develop the assumptions and for measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets for identical assets; (Level 2) inputs other than the quoted prices in active markets that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which requires the Company to develop its own assumptions. This hierarchy requires the Company to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value.
The Company measures the fair value of money market funds based on quoted prices in active markets for identical securities.
The carrying amounts reflected in the condensed consolidated balance sheets for cash, prepaid expenses and other current assets, accounts payable and accrued expenses approximate their fair values, due to their short-term nature.
Assets measured at fair value on a recurring basis as of September 30, 2021 were as follows (in thousands):
Quoted Price in
Active Markets
(Level 1) Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs (Level 3)
Total
Assets:
Money market funds
$ 170,438 $ — $ — $ 170,438
Total assets
$ 170,438 $ — $ — $ 170,438
Assets measured at fair value on a recurring basis as of December 31, 2020 were as follows (in thousands):
Quoted Price in
Active Markets
(Level 1) Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs (Level 3)
Total
Assets:
Money market funds
$ 92,570 $ — $ — $ 92,570
Total assets
$ 92,570 $ — $ — $ 92,570
There were no changes in valuation techniques during the three or nine months ended September 30, 2021. There were no liabilities measured at fair value on a recurring basis as of September 30, 2021 or December 31, 2020.
Preferred Stock Tranche Liability — During 2019, the Company issued 48,675,140 shares of Series A redeemable convertible preferred stock (“Series A Preferred Stock”) which contained the preferred stock tranche liability. The fair value of the preferred stock tranche liability was $ 7.8 million upon issuance and was remeasured to $ 7.3 million as of December 31, 2019. The preferred stock tranche liability was settled in June 2020 upon the closing of the second tranche of the Series A Preferred Stock.
4. Restricted Cash
The Company maintained restricted cash of $ 1.3 million and $ 0.2 million at September 30, 2021 and December 31, 2020, respectively. At September 30, 2021, $ 0.1 million of the Company’s restricted cash balance is included within “Prepaid expenses and other current assets” in the accompanying condensed consolidated balance sheets. These amounts are comprised solely of letters of credit required pursuant to the Company’s leased office spaces.
9
Table of Contents
5. Accrued Expenses and Other Current Liabilities
Accrued expenses and other current liabilities as of September 30, 2021 and December 31, 2020 were comprised as follows (in thousands):
September 30,
2021 December 31,
2020
Manufacturing
$ 2,815 $ 1,741
Employee compensation and benefits
1,515 990
Professional fees
412 654
Contract research
802 107
Other
30 94
Total accrued expenses and other current liabilities
$ 5,574 $ 3,586
6. Term Loan
In May 2020, the Company entered into a Loan and Security Agreement (the “Loan Agreement”) with Pacific Western Bank (“PWB”). Under the terms of the Loan Agreement, PWB made available a term loan up to $ 6.0 million (“Term Loan A”). Based on the satisfaction of certain conditions defined in the Loan Agreement, PWB is also obligated to make available an additional term loan in the amount of up to $ 8.0 million until November 29, 2021 (“Term Loan B”, or collectively with Term Loan A, the “Term Loans”). The Company satisfied the conditions to draw Term Loan B in June 2020. Although Term Loan A was made available to the Company at the closing date, the Company elected to forgo making a draw, thereby incurring a delayed draw fee of $ 25,000 with PWB. As of September 30, 2021, the Company had no t drawn down any Term Loans and had no outstanding borrowings under the Loan Agreement.
The Term Loans will bear interest on the outstanding daily balance at a floating annual rate equal to greater of: (i) 1.75 % above the prime rate then in effect or (ii) 5.00 %. If the prime rate changes throughout the term, the interest rate will be adjusted effective on the date of the prime rate change. All interest chargeable under the Loan Agreement is computed on a 360-day year for the actual number of days elapsed, with interest payable monthly.
The Company is obligated to pay PWB a fee of 5.00 % of the amount drawn under the Term Loans upon the occurrence of the Company achieving certain conditions defined in the Loan Agreement (the “Success Fee”). The Success Fee will survive ten years from the date of payment of the Term Loan in full, such that, if the Loan Agreement is terminated prior to the payment of the Success Fee, the Company will remain obligated to pay the Success Fee upon the occurrence of a Success Fee Event (as described in the Loan Agreement).
The Company determined that the Success Fee constitutes a freestanding financial instrument and should be accounted for as a liability in connection with ASC 480— Distinguishing Liabilities from Equity. The Company determined that the fair value of the Success Fee was immaterial at both issuance and as of September 30, 2021.
Borrowings under the Loan Agreement are secured by the Company’s personal property (exclusive of any intellectual property) and are subject to acceleration in the event of default. In the event of a late payment or default, the Company is obligated to pay a fee equal to 5.0 % of such unpaid amounts. In connection with the Loan Agreement, the Company is required to comply with certain covenants, which among other things, restrict the Company from (i) effectuating a merger or consolidation with or into any other business organization, (ii) paying dividends or making certain other distributions and (iii) making investments in any entities or instruments other than certain investments specified in the Loan Agreement. In addition, the Loan Agreement contains standard affirmative covenants, including with respect to the issuance of audited consolidated financial statements, insurance, and maintenance of good standing and government compliance in the Company’s state of formation. The Company is also required to maintain unrestricted cash balances of at least 2.5 times its monthly cash burn, and has covenanted not to make any capital expenditures in excess of $ 0.4 million in the aggregate in any fiscal year without the prior written consent of PWB. In December 2020, the Loan Agreement was amended to allow the Company to make investments in its subsidiary, Werewolf Therapeutics Mass Securities, Inc., subject to certain conditions described in the Loan Agreement. In February 2021, the Loan Agreement was amended such that the Company may not make any capital expenditures in excess of $ 2.0 million in the aggregate in 2021 and $ 0.5 million in the aggregate in any fiscal year thereafter without the prior written consent of PWB.
PWB has the right to accelerate all obligations of the Company in the event of a material adverse effect on (i) the operations, business or financial condition of the Company, (ii) the Company’s ability to repay any portion of the Term Loans or perform any of its other obligations under the Loan Agreement and (iii) the Company’s interest in, or the value, perfection or priority of PWB’s security interest in the collateral. As of September 30, 2021, the Company had $ 14.0 million available to draw on the Term Loans and had no outstanding principal.
7. Common and Preferred Stock
Common Stock
The Company is authorized to issue 200.0 million shares of common stock. Common stockholders are entitled to dividends if and when declared by the Company’s board of directors. As of September 30, 2021, no dividends on common stock had been declared by the Company.
10
Table of Contents
The Company had reserved shares of common stock for issuance as follows (in thousands):
As of September 30, As of December 31,
2021 2020
Redeemable convertible preferred stock outstanding
— 18,280
Options issued and outstanding
3,276 2,059
Warrants issued and outstanding
59 59
Total
3,335 20,398
Redeemable Convertible Preferred Stock
The Company’s Series A and Series B redeemable convertible preferred stock, together referred to as “Preferred Stock,” was classified as temporary equity on the accompanying condensed consolidated balance sheets in accordance with authoritative guidance for the classification and measurement of redeemable securities as the preferred stock was redeemable upon the occurrence of a deemed liquidation event. Upon completion of the Company’s IPO, all of the Company’s then outstanding preferred stock was automatically converted into an aggregate of 18.3 million shares of common stock.
Series A Preferred Stock
The Series A Preferred Stock shares were issued at various closing dates between 2019 and 2020 for a purchase price of $ 0.70 per share. The shares were issued in exchange for cash proceeds of $ 44.0 million, net of issuance costs of $ 0.2 million, and the exchange of approximately $ 12.0 million in outstanding convertible notes, including accrued interest.
Tranche Rights Issued with Series A Preferred Stock
Included in the terms of the Series A Preferred Stock purchase agreement (the “Series A Stock Purchase Agreement”) were certain tranche rights (the “Tranche Rights”). The Tranche Rights obligated the Series A Preferred Stock investors to purchase, and the Company to sell, an additional 31,571,425 shares of Series A Preferred Stock for a purchase price of $ 0.70 per share (the “Second Closing”) on November 1, 2020 or based on the election of each investor prior to the Second Closing. On May 12, 2020, the Series A Stock Purchase Agreement was amended such that the Second Closing would occur on June 1, 2020 or on an earlier date at the election of each investor.
The Company concluded that the Tranche Rights met the definition of a freestanding financial instrument, as the Tranche Rights were legally detachable and separately exercisable from the Series A Preferred Stock. Therefore, the Company allocated the net proceeds between the Tranche Rights and the Series A Preferred Stock. The trigger for the Second Closing was based on the passage of time or the election of the holders of Series A Preferred Stock. Based on the contractual terms, and the fact that the issuance was based on an event that was not within the control of the Company (i.e., written consent or passage of time), the Tranche Rights imposed an obligation on the Company to issue shares. Since the Series A Preferred Stock was contingently redeemable, the Tranche Rights were classified as a liability under ASC 480, Distinguishing Liabilities from Equity , and were initially recorded at fair value. The Tranche Rights were measured at fair value at each reporting period. Since the Tranche Rights were subject to fair value accounting, the Company allocated the proceeds to the Tranche Rights based on the fair value at the date of issuance with the remaining proceeds being allocated to the Series A Preferred Stock.
The estimated fair value of the Tranche Rights was determined using a probability-weighted present value model that considered the probability of closing a tranche, the estimated future value of Series A redeemable convertible preferred stock at each closing and the investment required at each closing. Future values were converted to present value using a discount rate appropriate for probability-adjusted cash flows. The Tranche Rights were initially recorded as a liability of $ 7.8 million. The Company remeasured the liability on each subsequent balance sheet date and prior to settlement and issuance of shares in connection with the Second Closing, which occurred on June 1, 2020.
Series B Preferred Stock
The Series B Preferred Stock shares were issued for a purchase price of $ 0.92 per share. The issuance resulted in cash proceeds of $ 71.8 million, net of issuance costs of $ 0.3 million.
Redemption:
Upon certain change in control events that are outside of the Company’s control, including liquidation, sale or transfer of control of the Company, the Preferred Stock was contingently redeemable. In addition, the Preferred Stock was redeemable at any time on or after the fifth anniversary of the original issue date. The Preferred Stock was redeemable at a price equal to the greater of (i) the original issue price of $ 0.70 per share for Series A Preferred stock and the original issue price of $ 0.92 per share for Series B Preferred Stock, respectively, or (ii) the fair market value of the Series A Preferred Stock and Series B Preferred Stock, as applicable, as of the redemption request date. As the Preferred Stock approached becoming redeemable due to the passage of time, the Company recorded changes in the redemption value and accreted the Preferred Stock immediately to redemption value as it occurred.
Preferred Stock
The Company is authorized to issue 5.0 million shares of undesignated preferred stock in one or more series. As of September 30, 2021, no shares of preferred stock were issued or outstanding.
11
8. Stock-based Compensation
2017 Stock Incentive Plan
In December 2017, the Company adopted the 2017 Stock Incentive Plan (the “2017 Plan”), as amended and restated, under which it could grant incentive stock options (“ISOs”), non-qualified stock options, restricted stock awards (“RSAs”), restricted stock units (“RSUs”), stock appreciation rights and other stock-based awards to eligible employees, officers, directors and consultants. The terms of stock options and restricted stock awards, including vesting requirements, are determined by the board of directors, subject to the provisions of the Plan.
2021 Stock Incentive Plan
In April 2021, the board of directors adopted and the Company’s stockholders approved the 2021 Stock Incentive Plan (the “2021 Plan”), which became effective immediately prior to the effectiveness of the Company’s IPO. Upon the adoption of the 2021 Plan, no further awards will be made under the 2017 Plan.
The 2021 Plan provides for the grant of ISOs, non-qualified stock options, RSAs, RSUs, stock appreciation rights and other stock-based awards. The Company’s employees, officers, directors, consultants and advisors are eligible to receive awards under the 2021 Plan. The terms of awards, including vesting requirements, are determined by the board of directors, subject to the provisions of the 2021 Plan.
The Company initially registered 3,352,725 shares of common stock under the 2021 Plan, pursuant to a Registration Statement on Form S-8 filed with the SEC on April 30, 2021, which was comprised of (i) 2,843,116 shares of common stock reserved for issuance under the 2021 Plan, (ii) 31,884 shares of common stock originally reserved for issuance under the 2017 Plan that became available for issuance under the 2021 Plan upon the completion of the Company’s IPO, and (iii) 477,725 shares of unvested restricted stock subject to repurchase by us that may become issuable under the 2021 Stock Incentive Plan following such repurchase. The 2021 Plan also provides that an additional number of shares will be added annually to the shares authorized for issuance under the 2021 Plan on the first day of each fiscal year, beginning with the fiscal year ending December 31, 2022 and continuing until, and including, the fiscal year ended December 31, 2031. The number of shares added each year will be equal to the lesser of (i) 5 % of the number of outstanding common stock on such date and (ii) such amount as determined by the board of directors.
As of September 30, 2021, there were 1,961,320 shares available for future issuance under the 2021 Plan.
2021 Employee Stock Purchase Plan
In April 2021, the board of directors adopted and the Company’s stockholders approved the 2021 Employee Stock Purchase Plan (the “2021 ESPP”), which became effective immediately prior to the effectiveness of the Company’s IPO. The Company initially reserved 244,000 shares of common stock for future issuance under the 2021 ESPP. The 2021 ESPP provides that an additional number of shares will automatically be added to the shares reserved for issuance on the first day of each fiscal year, beginning with the fiscal year ending December 31, 2022 and continuing for each fiscal year until, and including, the fiscal year ending on December 31, 2032. The number of shares added each year will be equal to the lowest of (i) 488,000 shares of common stock, (ii) 1 % of the number of shares of outstanding common stock on such date, and (iii) such amount as determined by the board of directors. No offering periods under the 2021 ESPP had been initiated as of September 30, 2021.
Stock-Based Compensation Expense
Total stock-based compensation expense recognized in the condensed consolidated statements of operations for the three and nine months ended September 30, 2021 and 2020 was as follows (in thousands):
Three Months Ended
September 30, Nine Months Ended
September 30,
2021 2020 2021 2020
Research and development
$ 590 $ 46 $ 942 $ 117
General and administrative
889 87 1,857 294
Total stock-based compensation
$ 1,479 $ 133 $ 2,799 $ 411
Restricted Stock Activity
The Company may, at its discretion, repurchase unvested shares of restricted stock issued pursuant to the 2017 Plan at the initial purchase price if the employees or non-employees terminate their service relationship with the Company. The shares are recorded in stockholders’ deficit as they vest.
12
Table of Contents
The following table summarizes restricted stock award activity during the nine months ended September 30, 2021 (in thousands, except per share amounts):
Shares/Units Weighted-Average
Grant Date Fair
Value Per Share
Unvested at December 31, 2020 562 $ 1.54
Granted
— $ —
Vested
( 206 ) $ 2.03
Forfeited
— $ —
Unvested at September 30, 2021 356 $ 1.35
As of September 30, 2021, there was unrecognized stock-based compensation expense related to unvested restricted stock awards of $ 0.5 million, which the Company expects to recognize over a weighted-average period of approximately 1.5 years.
The aggregate fair value of restricted stock awards that vested during the three months ended September 30, 2021 and 2020, based upon the fair values of the stock underlying the restricted stock awards on the day of vesting, was $ 1.5 million and $ 0.1 million, respectively. The aggregate fair value of restricted stock awards that vested during the nine months ended September 30, 2021 and 2020, based upon the fair values of the stock underlying the restricted stock awards on the day of vesting, was $ 2.7 million and $ 0.5 million, respectively.
Stock Option Activity
The fair value of stock options granted during the three and nine months ended September 30, 2021 and 2020 was calculated on the date of grant using the following weighted-average assumptions:
Three Months Ended
September 30, Nine Months Ended
September 30,
2021 2020 2021 2020
Risk-free interest rate
1.0 % 0.3 % 1.0 % 0.4 %
Expected term (in years)
6.1 6.1 6.0 6.1
Dividend yield
— % — % — % — %
Expected volatility
77.7 % 95.1 % 78.8 % 91.1 %
Using the Black-Scholes option pricing model, the weighted-average grant date fair value of stock options granted during the three months ended September 30, 2021 and 2020 was $ 12.75 and $ 1.19 per share, respectively. The weighted-average grant date fair value of stock options granted during the nine months ended September 30, 2021 and 2020 was $ 9.66 and $ 1.16 per share, respectively.
The following table summarizes stock option activity during the nine months ended September 30, 2021 (in thousands, except per share amounts):
Options Outstanding
Number of Options Weighted-Average Exercise Price Weighted-Average Remaining
Contractual Life
(in years)
Outstanding at December 31, 2020 2,059 $ 3.79 9.76
Granted
1,316 $ 14.28
Exercised
( 49 ) $ 3.62
Cancelled
( 50 ) $ 3.85
Outstanding, September 30, 2021 3,276 $ 8.00 9.25
Exercisable at September 30, 2021 197 $ 4.67 8.69
The aggregate intrinsic fair value of stock options exercised during the three and nine months ended September 30, 2021 was $ 0.1 million and $ 0.4 million, respectively. The aggregate intrinsic fair value of stock options exercised during both the three and nine months ended September 30, 2020 was less than $ 0.1 million.
As of September 30, 2021, there was unrecognized stock-based compensation expense related to unvested stock options of $ 15.5 million, which the Company expects to recognize over a weighted-average period of approximately 3.1 years.
9. Related Parties
For the three and nine months ended September 30, 2020, the Company recorded $ 9,100 and $ 23,400 , respectively, of general and administrative expense in the accompanying condensed consolidated statements of operations related to the MPM Capital management services. The Company did no t incur any expense with MPM Capital for the three or nine months ended September 30, 2021.
In December 2019, the Company entered into a consulting agreement with Briggs Morrison, M.D., a member of the Company’s board of directors, for the provision of consulting, advisory and related services. Pursuant to the consulting agreement, in December 2019, the
13
Table of Contents
Company issued Dr. Morrison a stock option grant for 46,570 shares of common stock at an aggregate grant date fair value of $ 50,000 , and agreed to reimburse certain of Dr. Morrison’s expenses in connection with the performance of services under the agreement. The stock options have an exercise price of $ 1.56 per share and are scheduled to vest with respect to 2.0833 % of the shares underlying the grant in equal monthly installments over four years following November 2019, subject to continuous service. The Company recognized $ 3,100 of expense related to this award in the research and development line in the condensed consolidated statements of operations for the three months ended September 30, 2021 and 2020, and $ 9,400 of expense for the nine months ended September 30, 2021 and 2020.
10. Net Loss Attributable to Common Stockholders per Share
For purposes of the diluted net loss attributable to common stockholders per share calculation, redeemable convertible preferred stock, outstanding stock options, unvested restricted stock awards and warrants to purchase common stock are considered to be potentially dilutive securities, however the following weighted-average amounts were excluded from the calculation of diluted net loss attributable to common stockholders per share because their effect would be anti-dilutive (in thousands):
September 30,
2021 2020
Redeemable convertible preferred stock (as converted)
— 18,280
Outstanding stock options
3,276 2,059
Unvested restricted common stock 356 562
Warrants to purchase common stock
59 59
Total
3,691 20,960
14
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.