ALUMIS INC
For the period ended Sep 30, 2024. Filed Nov 13, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 13, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements
| 1. | Organization and Nature of the Business |
Organization and Business
Alumis Inc. (the “Company”) is a clinical stage biopharmaceutical company focused on identifying, acquiring, and accelerating the development and commercialization of transformative medicines for autoimmune disorders. The Company leverages its proprietary precision data analytics platform, biological insights, and a team of experts with deep experience in precision medicine drug discovery, development, and immunology, to create medicines that significantly improve the lives of patients by replacing broad immunosuppression with targeted therapies.
The Company was founded on January 29, 2021, as a Delaware corporation under the name FL2021-001, Inc. FL2021-001, Inc.’s name was changed to Esker Therapeutics, Inc. on March 8, 2021, and to Alumis Inc. on January 6, 2022. The Company is headquartered in South San Francisco, California.
Reverse Stock Split
On June 19, 2024, the board of directors approved, and on June 20, 2024, the Company effected, a reverse stock split of the shares of the Company’s outstanding common stock at a ratio of 1-for-4.675 (the “Reverse Stock Split”). The number of authorized shares and par value per share were not adjusted as a result of the Reverse Stock Split. All references to shares, options to purchase common stock, share amounts, per share amount, and related information contained in the unaudited condensed consolidated financial statements have been retrospectively adjusted to reflect the effect of the Reverse Stock Split for all periods presented. The shares of common stock underlying outstanding stock options and other equity instruments were proportionately reduced and the respective exercise prices, if applicable, were proportionately increased in accordance with the terms of the agreements governing such securities. In addition, the conversion ratios for each series of the Company’s redeemable convertible preferred stock, which were automatically convertible into shares of common stock upon the closing of the Company’s initial public offering (the “IPO”) of common stock, were proportionally adjusted.
Initial Public Offering and Concurrent Private Placement
On June 28, 2024, the Company’s Registration Statement on Form S-1 for its IPO was declared effective, and on July 1, 2024, the Company completed its IPO, pursuant to which it issued and sold 13,125,000 shares of its common stock at $16.00 price per share to the public. Net proceeds from the IPO were $193.3 million, after deducting underwriting discounts and commissions and other offering costs totaling $16.7 million.
In connection with the IPO, an existing investor and a holder of more than 5% of the Company’s capital stock, purchased an additional 2,500,000 shares of the Company’s common stock at the IPO price per share for total gross and net proceeds of $40.0 million in a private placement transaction (the “Concurrent Private Placement”). The closing of the Concurrent Private Placement was contingent on the closing of the IPO. The sale of such shares is not registered under the Securities Act of 1933, as amended (the “Securities Act”), and as such, the shares may not be offered or sold absent registration or an applicable exemption from registration. The shares sold in connection with the Concurrent Private Placement are subject to existing resale registration rights and are subject to a 180-day lock-up agreement with the underwriters in the IPO. The Concurrent Private Placement closed on July 17, 2024.
Immediately prior to the closing of the IPO on July 1, 2024, all of the shares of the Company’s redeemable convertible preferred stock then outstanding converted into 28,855,656 shares of Class A common stock and 7,184,908 shares of Class B common stock at a 1-for-4.675 conversion ratio (the “Preferred Stock Conversion”). All outstanding Class A common stock shares and all outstanding Class B common stock shares were redesignated immediately thereafter into the same number of shares of voting common stock and non-voting common stock, respectively (the “Common Stock Reclassification”).
In connection with the closing of the Company’s IPO, the Company increased the authorized number of shares to 500,000,000 shares of common stock and 50,000,000 shares of preferred stock. The authorized number of common stock shares includes voting common stock of 492,815,092 shares and non-voting common stock of 7,184,908 shares.
Unless the context otherwise requires a different meaning, all references to “common stock” in these notes refers to the Company’s voting common stock and non-voting common stock combined.
Liquidity
The Company has incurred negative operating cash flows and significant losses from operations since its inception. For the three and nine months ended September 30, 2024 and 2023, the Company incurred net losses of $93.1 million, $199.5 million, $43.4 million and $115.7 million, respectively. Cash used in operating activities was $180.3 million and $96.2 million for the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024, the Company had an accumulated deficit of $563.8 million.
The Company has historically financed its operations primarily through issuance of common stock and redeemable convertible preferred stock and convertible promissory notes in private placements, and most recently, through its IPO and Concurrent Private Placement. The Company expects to continue to incur substantial losses for the foreseeable future, and its ability to achieve and sustain profitability will depend on the successful development, approval, and commercialization of any product candidates it may develop, and on the achievement of sufficient revenue to support its cost structure. The Company may never achieve profitability and, unless and until it does, it will need to continue to raise additional capital. Management believes that its existing cash, cash equivalents and marketable securities of $361.9 million as of September 30, 2024, will be sufficient to meet its operating and capital requirements for at least 12 months from the date of issuance of these unaudited condensed consolidated financial statements.
The Company will need to raise significant additional capital to fund ongoing research and development activities and maintain future operations. The Company’s management plans to monitor expenses and may raise additional capital through a combination of public and private equity, debt financings, strategic alliances, and licensing arrangements. The Company’s ability to access capital when needed is not assured and, if capital is not available to the Company when, and in the amounts, needed, on the terms which are favorable, the Company could be required to delay, scale back, or abandon some or all of its planned development programs and other operations, which could materially harm the Company’s business, financial condition and results of operations.
| 2. | Summary of Significant Accounting Policies and Basis of Presentation |
The significant accounting policies and estimates used in the preparation of the accompanying unaudited condensed consolidated financial statements are described in the Company’s audited consolidated financial statements for the year ended December 31, 2023 included in the Company’s final prospectus for its IPO filed pursuant to Rule 424(b)(4) under the Securities Act with the Securities and Exchange Commission (the “SEC”), on June 28, 2024 (the “Prospectus”). There have been no material changes in the Company’s significant accounting policies during the three months ended September 30, 2024.
Basis of Presentation
The unaudited condensed consolidated financial statements and accompanying notes are unaudited and have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and applicable rules and regulations of the SEC regarding interim financial reporting and do not contain all information that is included in the annual financial statements and notes thereto of the Company.
Prior to their dissolution, the Company’s condensed consolidated financial statements included the accounts of FronThera U.S. Holdings, Inc. and FronThera U.S. Pharmaceuticals LLC, two wholly owned subsidiaries, and all intercompany
transactions were eliminated. FronThera U.S. Holdings, Inc. was dissolved on April 8, 2024 and FronThera U.S. Pharmaceuticals LLC was dissolved on March 14, 2024.
The unaudited condensed consolidated interim financial statements have been prepared on the same basis as the audited annual financial statements and, in the opinion of management, reflect all adjustments, which include only normal recurring adjustments necessary for the fair statement of the Company’s financial position as of September 30, 2024 and the results of its operations and its cash flows for the three and nine months ended September 30, 2024 and 2023. The condensed balance sheet as of December 31, 2023, included in this filing, was derived from audited annual consolidated financial statements but does not include all disclosures required by U.S. GAAP. The results of operations for the three and nine months ended September 30, 2024 are not necessarily indicative of the results of operations to be expected for the full year or for any other subsequent interim period.
Any reference in these notes to applicable guidance is meant to refer to the authoritative U.S. GAAP as found in the Accounting Standards Codification (“ASC”) and Accounting Standards Updates (“ASU”) of the Financial Accounting Standards Board (“FASB”).
Use of Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Significant estimates and assumptions reflected within these condensed consolidated financial statements include, but are not limited to, the fair value of the Company’s common stock and redeemable convertible preferred stock, the fair value of the derivative liability, stock-based compensation expense, accruals for research and development expenses and the valuation of deferred tax assets. The Company bases its estimates on known trends and other market-specific or relevant factors that it believes to be reasonable under the circumstances. On an ongoing basis, management evaluates its estimates, as there are changes in circumstances, facts and experience. Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from those estimates.
Segment and Geographical Information
The Company operates and manages its business asone reportable and operating segment, which is the business of developing medicines for autoimmune disorders. The chief executive officer, who is the chief operating decision maker, reviews financial information on an aggregate basis for purposes of allocating resources and evaluating financial performance. All of the Company’s long-lived assets are located in the United States.
Concentration of Credit Risk
Financial instruments which potentially subject the Company to concentration of credit risk consist primarily of cash and cash equivalents, investments in marketable securities and restricted cash. The Company maintains bank deposits in federally insured financial institutions and these deposits exceed federally insured limits. To date, the Company has not experienced any losses on its deposits of cash and periodically evaluates the creditworthiness of financial institutions at which bank deposits are maintained.
The Company also invests in money market funds and U.S. treasuries, which are subject to certain credit risks. 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 loss of principal on its financial instruments.
Risks and Uncertainties
The Company is subject to certain risks and uncertainties, including, but not limited to, changes in any of the following areas that the Company believes could have a material adverse effect on the future financial position or results of operations: the Company’s ability to advance the development of its proprietary precision data analytics platform, timing and ability to advance its product candidates through preclinical and clinical development; costs and timelines associated with the manufacturing of clinical supplies; regulatory approval, market acceptance of, and reimbursement for, any product candidates the Company may develop; performance of third-party vendors; competition from pharmaceutical or other biotechnology companies with greater financial resources or expertise; protection of intellectual property; litigation or claims against the Company based on intellectual property or other factors; and its ability to attract and retain employees necessary to support its growth.
The Company’s business and operations may be affected by worldwide economic conditions, which may continue to be impacted by global macroeconomic challenges, such as the effects of the ongoing military conflicts in Ukraine, Israel, and the Middle East, tensions in U.S.-China relations, uncertainty in the markets, including disruptions in the banking industry, the COVID-19 pandemic and inflationary trends. Fiscal year 2023 was marked by significant market uncertainty and increasing inflationary pressures. These market dynamics continue into 2024, and these and similar adverse market conditions may negatively impact the Company’s business, financial position and results of operations.
Deferred Finance Issuance Costs
Deferred finance issuance costs, consisting of legal, accounting and other third-party fees directly relating to in-process equity financings or offerings are capitalized. The deferred finance issuance costs are offset against offering proceeds upon the completion of the financing or the offering. In the event the financing or the offering is terminated or delayed, deferred finance issuance costs are expensed immediately as a charge to general and administrative expenses in the condensed consolidated statements of operations and comprehensive loss. The Company had $4.3 million in deferred finance issuance costs capitalized and included in other long-term assets in its unaudited condensed consolidated balance sheet as of June 30, 2024, which were reclassified to equity upon the closing of the IPO in the third quarter of 2024. There wereno deferred finance issuance costs capitalized and included in other long-term assets in the condensed consolidated balance sheets as of September 30, 2024 and December 31, 2023.
Net Loss Per Share Attributable to Common Stockholders
Basic and diluted net loss per share attributable to common stockholders is presented in conformity with the two-class method required for participating securities. As such, net income is attributed to common stockholders and participating securities based on their participation rights. Prior to the IPO, under the two-class method, the net loss attributable to common stockholders was not allocated to the redeemable convertible preferred stock as the holders of the redeemable convertible preferred stock did not have a contractual obligation to share in the Company’s losses. Upon the IPO, the Company’s redeemable convertible preferred stock converted into either Class A or Class B common stock, and were immediately thereafter redesignated into voting and non-voting common stock, respectively, and therefore are included in the allocation of net loss attributable to common stockholders as they share in the Company’s losses. Voting and non-voting common stock participate in the Company’s losses equally. Basic net loss per share attributable to common stockholders is computed by dividing the net loss attributable to common stockholders by the weighted-average number of shares of common stock outstanding during the period. Diluted net loss per share is computed by dividing the net loss attributable to common stockholders by the weighted-average number of shares of common stock and potentially dilutive securities outstanding for the period. As the Company has reported losses for all periods presented, all potentially dilutive securities are antidilutive and accordingly, basic net loss per share equals diluted net loss per share.
Recent Accounting Pronouncements
From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies and adopted by the Company as of the specified effective date. The Company qualifies as an “emerging growth company” as defined in the Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), and has elected not to “opt out” of the
extended transition related to complying with new or revised accounting standards, which means that when a standard is issued or revised and it has different application dates for public and private companies, the Company will adopt the new or revised standard at the time private companies adopt the new or revised standard and will do so until such time that the Company either (i) irrevocably elects to “opt out” of such extended transition period or (ii) no longer qualifies as an emerging growth company. The Company may choose to early adopt any new or revised accounting standards whenever such early adoption is permitted for nonpublic companies.
Recently Issued and Not Yet Adopted Accounting Pronouncements
In November 2023, the FASB issued ASU 2023-07,Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). This ASU requires public entities to disclose information about their reportable segments’ significant expenses and other segment items on an interim and annual basis. Public entities with a single reportable segment are required to apply the disclosure requirements in ASU 2023-07, as well as all existing segment disclosures and reconciliation requirements in ASC 280 on an interim and annual basis. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the impact of adopting ASU 2023-07 on its consolidated financial statements.
In December 2023, the FASB issued ASU No. 2023-09,Income Taxes (Topic 740): Improvements to Income Tax Disclosures(“ASU 2023-09”), which requires the disclosure of specific categories in the rate reconciliation and greater disaggregation for income taxes paid. ASU 2023-09 is effective for annual periods beginning after December 15, 2024 for public entities and for fiscal years beginning after December 15, 2025 for all other entities, with early application permitted. ASU 2023-09 should be adopted prospectively with the option to be adopted retrospectively. The Company is currently evaluating the impact of this standard on its disclosure in its consolidated financial statements.
In March 2024, the FASB issued ASU No. 2024-02,Codification Improvements - Amendments to Remove References to the Concepts Statements(“ASU 2024-02”). ASU 2024-02 clarifies and simplifies references to certain concept statements within U.S. GAAP and applies to all reporting entities within the scope of the affected accounting guidance, but in most instances the references removed are extraneous and not required to understand or apply the guidance. ASU 2024-02 is effective for fiscal years beginning after December 15, 2024 for public entities and for fiscal years beginning after December 15, 2025 for all other entities, with early application permitted. ASU 2024-02 is not expected to have a significant impact on the Company’s consolidated financial statements.
In November 2024, the FASB issued ASU No. 2024-03,Disaggregation of Income Statement Expenses (Topic 220) (“ASU 2024-03”), requiring that public business entities disclose additional information about specific expense categories in the notes to financial statements at interim and annual reporting periods. The amendments of ASU 2024-03 are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. The requirements of ASU 2024-03 may be applied either prospectively to financial statements issued for reporting periods after the effective date or retrospectively to any or all prior periods presented in the financial statements. The Company is currently evaluating the impact of adopting ASU 2024-03 on its consolidated financial statements and disclosures.
| 3. | Fair Value Measurements |
The Company discloses and recognizes the fair value of its assets and liabilities using a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The guidance establishes three levels of the fair value hierarchy as follows:
Level 1—Quoted prices in active markets for identical assets or liabilities.
Level 2—Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Assets and liabilities measured at fair value are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires management to make judgments and consider factors specific to the asset or liability. The Company recognizes transfers into and out of levels within the fair value hierarchy in the period in which the actual event or change in circumstances that caused the transfer occurs.
The Company’s financial instruments consist of Level 1, Level 2 and Level 3 financial instruments. Changes in the ability to observe valuation inputs may result in a reclassification of levels of certain securities within the fair value hierarchy.
Level 1 financial instruments are comprised of money market funds and U.S. treasuries. Level 2 financial instruments are comprised of U.S. treasuries. Usually, short term marketable securities are considered Level 2 when their fair values are determined using inputs that are observable in the market or can be derived principally from or corroborated by observable market data such as pricing for similar securities, recently executed transactions, cash flow models with yield curves, and benchmark securities. In addition, Level 2 financial instruments are valued using comparisons to like-kind financial instruments and models that use readily observable market data as their basis. Level 3 financial instruments include derivative liabilities issued in May 2023 and settled in October 2023 in connection with the closing of the second tranche of the Series B-2 and B-2A redeemable convertible preferred stock financing, and issued in March 2024 and settled in May 2024 in connection with the closing of the second tranche of the Series C redeemable convertible preferred stock financing.
The following tables represent the Company’s fair value hierarchy for financial assets and liabilities measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023 (in thousands):
| · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| | Fair Value Measurements as of September 30, 2024 | |||||||||
| · Level 1 · Level 2 · Level 3 · Total | ||||||||||
| Assets: · · · · · · · · · · · · | ||||||||||
| Cash equivalents · · · · · · · · · · · · | ||||||||||
| Money market funds | | $198,412 | | $— | | $— | | $198,412 | ||
| U.S. treasuries | | — | | | 14,993 | | | — | | 14,993 |
| Marketable securities | | | | | | | | | | |
| U.S. treasuries | | 67,966 | | 80,487 | | — | | 148,453 | ||
| Total assets | | $266,378 | | $95,480 | | $— | | $361,858 | ||
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Fair Value Measurements as of December 31, 2023 | |||||||||||
| | Level 1 | Level 2 | Level 3 | Total | ||||||||
| Assets: | | | | | | | | | | | | |
| Cash equivalents | | | | | | | | | | | | |
| Money market funds | | $21,310 | | $— | | $— | | $21,310 | ||||
| U.S. treasuries | | | 2,000 | | | — | | | — | | | 2,000 |
| Marketable securities | | | | | | | | | | | | |
| U.S. treasuries | | 1,958 | | 998 | | — | | 2,956 | ||||
| Total assets | | $25,268 | | $998 | | $— | | $26,266 | ||||
The derivative liability issued in May 2023 in connection with the closing of the second tranche of the Series B-2 and B-2A redeemable convertible preferred stock financing was a freestanding financial instrument and represented the Company’s obligation to issue additional shares of Series B-2 and B-2A redeemable convertible preferred stock at a fixed price upon the approval by the Company’s board of directors. In connection with the Series C redeemable convertible preferred stock financing in March 2024, the Company issued to investorstwo freestanding financial instruments: the Series C second tranche option liability and the put right option liability. The Company estimated their fair value using a Black-Scholes option pricing model weighted by the probability of occurring. The Company used the intrinsic value
calculation to estimate the fair value of the Series C second tranche option liability and the put right option liability upon settlement. Significant estimates and assumptions impacting the derivative liability fair value included the probability of each option exercise, redeemable convertible preferred stock fair value, estimated stock volatility and the expected term.
The following tables provide a range of assumptions used in the valuation of the derivative liabilities for the nine months ended September 30, 2024 and 2023:
| | | | | | | |
|---|---|---|---|---|---|---|
| | Nine Months Ended September 30, | |||||
| · · 2024 · 2023 | ||||||
| Expected term (in years) | | 0.2 – 0.4 | | | 0.0 – 0.4 | |
| Volatility | 55.1% – 59.9% | | 43.2% – 83.2% | |||
| Risk-free interest rate | 5.4% – 5.5% | | 5.2% – 5.6% | |||
| Dividend yield | 0.0% | | 0.0% | |||
| Probability of option exercise | 0.0% – 100.0% | | 30.0% – 100.0% | |||
The following table provides a roll-forward of the fair value of the Company’s Level 3 financial instrument, the derivative liabilities, for the nine months ended September 30, 2024 and 2023 (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| | Nine Months Ended September 30, | |||||
| · · 2024 · 2023 | ||||||
| Fair value at beginning of period | | $— | | $— | ||
| Fair value upon issuance | | 8,913 | | | 2,112 | |
| Changes in fair value | | 5,406 | | | 119 | |
| Fair value upon settlement | | (14,319) | | | — | |
| Fair value at end of period | $— | | | 2,231 | ||
There were no transfers between Level 1, Level 2 or Level 3 categories for the three and nine months ended September 30, 2024 and 2023.
| 4. | Marketable Securities |
Marketable securities, which are classified as available-for-sale marketable securities, consisted of the following as of September 30, 2024 and December 31, 2023 (in thousands):
| · · · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · · Gross · Gross · Fair Value as of | ||||||||
| | | Amortized Cost | | Unrealized | | Unrealized | | September 30, |
| | | Basis | | Gains | | Losses | | 2024 |
| Short-term marketable securities: · · · · · · · · · · · · | ||||||||
| U.S. treasuries | | $148,315 | | $138 | | $— | | $148,453 |
| Total short-term marketable securities | | $148,315 | | $138 | | $— | | $148,453 |
| · · · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · · · Gross · Gross · Fair Value as of | |||||||
| · · Amortized Cost · · Unrealized · · Unrealized · · December 31, | |||||||
| · · Basis · · Gains · · Losses · · 2023 | |||||||
| Short-term marketable securities: · · · · · · · · · · · · | |||||||
| U.S. treasuries | | $2,954 | | $2 | | $— | $2,956 |
| Total short-term marketable securities | | $2,954 | | $2 | | $— | $2,956 |
All marketable securities held as of September 30, 2024 and December 31, 2023, had contractual maturities of less than one year.
As of September 30, 2024 and December 31, 2023, no significant facts or circumstances were present to indicate a deterioration in the creditworthiness of the issuers of the marketable securities, and the Company has no requirement or intention to sell these securities before maturity or recovery of their amortized cost basis. The Company considered the current and expected future economic and market conditions and determined that its marketable securities were not significantly impacted. For all marketable securities with a fair value less than its amortized cost basis, the Company determined the decline in fair value below amortized cost basis to be immaterial and non-credit related, and thereforeno allowance for expected credit losses was recorded. During the three and nine months ended September 30, 2024 and 2023, the Company didnot recognize any impairment losses on its marketable securities.
**5.**Balance Sheet Components
Other Prepaid Expenses and Current Assets
Other prepaid expenses and current assets consisted of the following as of September 30, 2024 and December 31, 2023 (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · September 30, · December 31, | ||||||
| · · 2024 · · 2023 | ||||||
| Prepaid insurance | | $952 | | $111 | ||
| Prepaid subscriptions | | | 896 | | | 703 |
| Interest receivable | | | 767 | | | 108 |
| Tax receivable | | | 364 | | | 614 |
| Other | | 257 | | 95 | ||
| Total other prepaid expenses and current assets | | $3,236 | | $1,631 | ||
Property and Equipment, net
Property and equipment, net consisted of the followingas of September 30, 2024 and December 31, 2023(in thousands):
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · Estimated Useful Life · September 30, · December 31, | ||||||||
| · · (in years) · · 2024 · · 2023 | ||||||||
| Leasehold improvements | Shorter of useful life or lease term | | $17,618 | | $17,592 | |||
| Laboratory equipment | 5 | | | 4,867 | | | 3,577 | |
| Furniture and fixtures | 5 | | 1,709 | | 1,709 | |||
| Computer equipment | 5 | | 896 | | 896 | |||
| Capitalized software | 3 | | 75 | | 75 | |||
| Total property and equipment, gross | | | | 25,165 | | 23,849 | ||
| Less: Accumulated depreciation and amortization | | | | (3,736) | | (1,408) | ||
| Total property and equipment, net | | | | $21,429 | | $22,441 | ||
Depreciation and amortization expense was $0.8 million and $0.3 million for the three months ended September 30, 2024 and 2023, respectively, and $2.3 million and $0.6 million for the nine months ended September 30, 2024 and 2023, respectively.
Other Accrued Expenses and Current Liabilities
Other accrued expenses and current liabilities consist of the following as of September 30, 2024 and December 31, 2023 (in thousands):
| · · · · · · | ||||
|---|---|---|---|---|
| · September 30, · December 31, | ||||
| | | 2024 | | 2023 |
| Accrued personnel and related expenses | | $5,396 | | $5,585 |
| Accrued professional services | | 1,991 | | 1,093 |
| Accrued other expenses | | 77 | | 409 |
| Total other accrued expenses and current liabilities | | $7,464 | | $7,087 |
| 6. | Related Party Transactions |
Foresite Labs Services Agreement
Foresite Labs, LLC (“Foresite Labs”) is an affiliate of Foresite Capital Management, a stockholder of the Company. In January 2021, the Company entered into a services agreement with Foresite Labs, which was amended and restated in August 2021 and in December 2023, and expires in December 2026, unless terminated earlier by the parties. Thereafter, on each anniversary of the effective date, the agreement will automatically renew for an additionalone-year term, unless terminated earlier by the parties. Foresite Labs provides services to assist the Company in exploring specified immunology genetic targets. For the three months ended September 30, 2024 and 2023, the Company recognized $0.2 million and $0.4 million as research and development expenses under the service agreement, respectively. For the nine months ended September 30, 2024 and 2023, the Company recognized $0.7 million and $1.1 million as research and development expenses under the service agreement, respectively. Accrued expenses under the service agreement were zero as of September 30, 2024 and were less than $0.1 million as of December 31, 2023.
**7.**Commitments and Contingent Liabilities
Operating Leases
In 2021, the Company entered into a lease agreement for 14,000 square feet of office space in South San Francisco, California, which commenced in August 2021 and had a contractual termination date of September 2024. In September 2023, the Company abandoned this right-of-use asset as it had moved to its new office space described below; the Company recognized a loss on this abandonment in the amount of $0.6 million.
In January 2022, the Company entered into a lease agreement for 12,000 square feet of office and laboratory space in South San Francisco, California, which commenced in July 2022 and had a contractual termination date of July 2029. This lease contained an early termination option, allowing the Company to terminate this lease before the expiry of the lease term. The Company concluded the lease term for accounting purposes ended in August 2023. In April 2023, this lease was modified to reduce the contractual lease term to terminate in October 2023. The accounting impact of the modification was not material.
In August 2022, the Company entered into a lease agreement for 55,000 square feet of additional office and laboratory space in South San Francisco, California, which commenced in January 2023 and has a contractual termination date in August 2033. The Company constructed leasehold improvements in the space, which were concluded to be lessee assets. The lessor provided the Company a tenant improvement allowance of $17.2 million, of which $0.5 million was received in the year ended December 31, 2022, and $16.7 million was received in the year ended December 31, 2023, and was accounted for as a reduction to lease payments. At the commencement date, future lease payments totaled $37.9 million, including $54.6 million in gross fixed payments less $16.7 million in lease incentives expected to be received during the first year of the lease. The lease liability at lease commencement was calculated to be $14.1 million, which is equal to the
present value of the future lease payments, discounted at the incremental borrowing rate of 11.4%. Following the commencement date, the Company measured its lease liability and right-of-use asset in accordance with ASC 842-20-35-3. In accordance with this guidance, future lease payments increased as the $16.7 million incentive was received and future gross fixed payments were no longer offset by these incentives. Leasehold improvements are reflected in property and equipment, net in the condensed consolidated balance sheets as of September 30, 2024 and December 31, 2023. The lease agreement also includes a renewal option allowing the Company to extend this lease for an additional three years at the prevailing rental rate, which the Company was not reasonably certain to exercise.
The Company maintains a letter of credit of $1.0 million as of September 30, 2024, on its office and laboratory lease, which is reflected on the Company’s unaudited condensed consolidated balance sheets in restricted cash, noncurrent. The Company maintainedtwo letters of credit totaling $1.1 million on its leases in effect as of December 31, 2023, which were reflected on the Company’s condensed consolidated balance sheets in restricted cash, current and restricted cash, noncurrent.
The components of lease costs were as follows (in thousands):
| · · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| · Three Months Ended · Nine Months Ended · | |||||||||
| · · September 30, · · September 30, · | |||||||||
| · 2024 · 2023 · 2024 · 2023 · | |||||||||
| Operating lease costs | | $882 | | $1,279 | | $2,593 | | $3,830 | |
| Variable lease costs | | 297 | | 214 | | 953 | | 330 | |
| Total lease costs | | $1,179 | | $1,493 | | $3,546 | | $4,160 | |
Supplemental cash flow information related to the operating leases were as follows (in thousands):
| · · · · · · · | |||||
|---|---|---|---|---|---|
| · Nine Months Ended · | |||||
| · · September 30, · | |||||
| · 2024 · 2023 · | |||||
| Cash payments included in the measurement of operating lease liabilities | | $4,076 | | $1,740 | |
Weighted-average remaining lease term and incremental borrowing rate for the operating leases were as follows:
| · · · · · | ||||
|---|---|---|---|---|
| · · September 30, · · December 31, · | ||||
| · 2024 · 2023 · | ||||
| Weighted-average remaining lease term (years) | 8.9 | | 9.5 | |
| Weighted-average incremental borrowing rate | 11.4% | 11.4% | ||
Future minimum lease payments under non-cancelable leases as of September 30, 2024, were as detailed below (in thousands):
| | | | |
|---|---|---|---|
| 2024 (remainder of the year) | | $1,223 | |
| 2025 | | | 4,959 |
| 2026 | | 5,125 | |
| 2027 | | 5,296 | |
| 2028 | | 5,474 | |
| Thereafter | | 27,515 | |
| Total undiscounted lease payments | | 49,592 | |
| Less: Imputed interest | | (18,494) | |
| Total operating lease liabilities | | $31,098 |
FronThera Contingent Consideration
In March 2021, the Company entered into a stock purchase agreement to acquire FronThera U.S. Holdings, Inc. and its wholly owned subsidiary, FronThera U.S. Pharmaceuticals LLC., and the transaction was accounted for as an asset acquisition. Under the stock purchase agreement, the Company is obligated to pay contingent consideration of up to an aggregate of $120.0 million based on the achievement of specified clinical and approval milestones, of up to an aggregate of $70.0 million payable for clinical milestones, and of up to an aggregate of $50.0 million payable for approval milestones, all related to technology acquired under the agreement. The Company incurred and paid a $37.0 million milestone in 2022 for the first administration of ESK-001 to a patient enrolled in a Phase 2 clinical trial of ESK-001, which was recorded as research and development expense in the consolidated statement of operations and comprehensive loss for the year ended December 31, 2022. In July 2024, the Company met its milestone in connection with the first administration of ESK-001 to a patient enrolled in a Phase 3 clinical trial of ESK-001 and made a $23.0 million milestone payment in August 2024, which was recorded as research and development expense in the unaudited condensed consolidated statements of operations and comprehensive loss for the three and nine months ended September 30, 2024. No other milestones were achieved or probable as of September 30, 2024.
Research and Development Agreements
The Company enters into various agreements in the ordinary course of business, such as those with suppliers, clinical research organizations, contract manufacturing organizations and clinical trial sites. These agreements provide for termination at the request of either party, generally with less than one-year notice and are, therefore, cancellable contracts and, if cancelled, are not anticipated to have a material effect on the Company’s condensed consolidated financial condition, results of operations, or cash flows.
Legal Contingencies
From time to time, the Company may become involved in legal proceedings arising from the ordinary course of business. The Company records a liability for such matters when it is probable that future losses will be incurred and that such losses can be reasonably estimated. Significant judgment by the Company is required to determine both probability and the estimated amount. Management is currently not aware of any legal matters that could have a material adverse effect on the Company’s financial position, results of operations or cash flows.
Guarantees and Indemnifications
In the normal course of business, the Company enters into agreements that contain a variety of representations and provide for general indemnification. Its exposure under these agreements is unknown because it involves claims that may be made against the Company in the future. To the extent permitted under Delaware law, the Company has agreed to indemnify its directors and officers for certain events or occurrences while the director or officer is, or was serving, at a request in such capacity. To date, the Company has not paid any claims or been required to defend any action related to its indemnification obligations. As of September 30, 2024 and December 31, 2023, the Company did not have any material indemnification claims that were probable or reasonably possible and consequently has not recorded related liabilities.
| 8. | Redeemable Convertible Preferred Stock |
In May 2023, the Company issued and sold an aggregate of 10,722,340 shares of Series B-2 redeemable convertible preferred stock for gross proceeds of $53.6 million and 1,277,660 shares of Series B-2A redeemable convertible preferred stock for gross proceeds of $6.4 million and incurred $0.2 million of issuance costs. The purchase price for Series B-2 and B-2A redeemable convertible preferred stock was $5.00 per share. The Series B-2 and Series B-2A stock purchase agreement contained an obligation to issue additional shares of Series B-2 or Series B-2A redeemable convertible preferred stock in a second tranche closing by October 2023 (the “Second Tranche Series B-2 Closing”) upon the occurrence of
certain events, including the board of directors’ consent. The Company recognized this call option as a derivative liability and estimated its fair value of $2.1 million.
In July 2023, the holders of the shares of Series B-2A redeemable convertible preferred stock elected to convert their 1,277,660 shares into the same number of Series B-2 redeemable convertible preferred stock.
In October 2023, the Company closed the Second Tranche Series B-2 Closing and issued an additional 4,221,170 shares of Series B-2 redeemable convertible preferred stock and 1,778,830 shares of Series B-2A redeemable convertible preferred stock at a price of $5.00 per share and received gross proceeds of $21.1 million and $8.9 million, respectively. Accordingly, the derivative liability was settled, and the Company reclassified the derivative liability, remeasured at fair value of $2.2 million, into redeemable convertible preferred stock. The Company incurred less than $0.1 million of issuance costs in connection with the Second Tranche Series B-2 Closing.
In March 2024, the Company issued and sold an aggregate of 41,264,891 shares of Series C redeemable convertible preferred stock for gross proceeds of $129.5 million and incurred $0.4 million of issuance costs. The purchase price for Series C redeemable convertible preferred stock was $3.13826 per share. Under the Series C stock purchase agreement, any time prior to the earliest of (i) December 31, 2024, (ii) the execution of a letter of intent for the sale of the Company, or (iii) the closing date of the Company’s IPO, at the discretion of the Company’s board of directors, the Company was obligated to sell and each Series C purchaser was obligated to purchase additional shares of Series C redeemable convertible preferred stock with the amount equal to the purchaser’s aggregate purchase price in the first tranche Series C closing less any previous payments by the purchaser as part of the Put Right (as defined below) exercise. If the purchaser did not purchase its full share in the second tranche closing (the “Second Tranche Series C Closing”), all of its existing shares of Series C redeemable convertible stock and Series C-1 redeemable convertible preferred stock were convertible into voting common stock at a 10-to-1 basis. Additionally, a purchaser had a right to purchase shares of Series C-1 redeemable convertible preferred stock at a purchase price of $4.00 per share beginning from the earlier of (a) September 4, 2024 or (b) the date of a significant partnering or collaboration agreement and expiring upon the earlier of (a) December 31, 2024, (b) the public filing of a registration statement on Form S-1 for the IPO, (c) the Second Tranche Series C Closing and (d) the execution of a letter of intent for the sale of the Company (the “Put Right”). The Put Right could only be exercised once. The Company determined that the Second Tranche Series C Closing and the Put Right weretwo freestanding financial instruments and recognized the derivative liabilities at their estimated fair value of $8.9 million at the issuance date.
In May 2024, the Company closed the Second Tranche Series C Closing and issued an additional 41,264,892 shares of Series C redeemable convertible preferred stock at a price of $3.13826 per share. The Company received gross proceeds of $129.5 million and incurred $0.2 million of issuance costs. Accordingly, the derivative liabilities were settled, and the Company reclassified the derivative liabilities, remeasured at fair value of $14.3 million, into redeemable convertible preferred stock.
Immediately prior to the closing of the Company’s IPO on July 1, 2024, all outstanding shares of the Company’s redeemable convertible preferred stock were converted and then redesignated into common stock and non-voting common stock (see Note 1) and are no longer outstanding.
The Company’s redeemable convertible preferred stock as of December 31, 2023, consisted of the following:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 | ||||||||||
| · · · · Shares Issued · · Aggregate · · · | ||||||||||
| · · Shares · · and · · Liquidation · · Net Carrying | ||||||||||
| · Authorized · Outstanding · Preference · Value | ||||||||||
| · · (in thousands, except share amounts) | ||||||||||
| Series Seed redeemable convertible preferred stock | 10,500,000 | 10,500,000 | | $10,500 | | $10,480 | ||||
| Series A redeemable convertible preferred stock | 7,500,000 | 7,500,000 | | 30,000 | | 29,972 | ||||
| Series B redeemable convertible preferred stock | 40,200,000 | 40,200,000 | | 201,000 | | 200,711 | ||||
| Series B-1 redeemable convertible preferred stock | 9,760,088 | 9,760,088 | | 39,040 | | 44,310 | ||||
| Series B-2 redeemable convertible preferred stock | | 18,000,000 | | 16,221,170 | | | 81,106 | | | 80,969 |
| Series B-2A redeemable convertible preferred stock | | 3,056,490 | | 1,778,830 | | | 8,894 | | | 8,928 |
| Total redeemable convertible preferred stock | 89,016,578 | 85,960,088 | | $370,540 | | $375,370 | ||||
| 9. | Stockholders’ Equity |
Prior to the IPO, the voting, dividend and liquidation rights of the holders of the Company’s common stock were subject to and qualified by the rights, powers and preferences of the holders of the redeemable convertible preferred stock as described in the Prospectus.
In June 2024, the Company’s board of directors approved the amended and restated certificate of incorporation, which was filed upon the closing of the IPO and which authorized the Company to issue up to 50,000,000 shares of preferred stock, with a par value of $0.0001 per share. There areno shares of preferred stock issued or outstanding as of September 30, 2024.
As of September 30, 2024, the Company was authorized to issue 492,815,092 shares of voting common stock and 7,184,908 shares of non-voting common stock, both withpar values of $0.0001 per share. As of September 30, 2024 and December 31, 2023, there were 7,184,908 andzero shares of non-voting common stock outstanding, respectively.
The holders of voting and non-voting common stock have the same rights except that non-voting common stock does not have voting rights, except as may be required by law. Each holder of non-voting common stock has a right to convert each share of non-voting common stock toone share of voting common stock subject to the following limitations. At any time following the Company’s registration of any class of equity securities under the Exchange Act, the holders of shares of non-voting common stock may not convert a number of shares of non-voting common stock into shares of voting common stock in excess of that number of shares of non-voting common stock which would cause the holder thereof to beneficially own (for purposes of Section 13(d) of the Exchange Act), in excess of 4.99% of the total number of issued and outstanding shares of voting common stock. Such maximum percentage may be increased or decreased to such other percentage as any holder of outstanding shares of non-voting common stock may designate in writing (in the case of an increase upon 61 days’ prior written notice).
Common stock reserved for issuance, on an as-converted basis, consisted of the following as of September 30, 2024 and December 31, 2023:
| | | | | |
|---|---|---|---|---|
| · September 30, · December 31, | ||||
| | | 2024 | | 2023 |
| Outstanding and issued common stock options | 8,683,467 | 5,096,086 | ||
| Shares available for grant under 2024 Equity Incentive Plan | | 7,671,516 | | — |
| Shares available for grant under 2024 Employee Stock Purchase Plan | | 650,000 | | — |
| Shares available for grant under 2024 Performance Option Plan | | 90,661 | | — |
| Shares available for grant under 2021 Stock Plan | — | 296,189 | ||
| Redeemable convertible preferred stock issued and outstanding | — | 18,387,168 | ||
| Total | 17,095,644 | 23,779,443 | ||
Common Stock Issued to Executives
In February 2021, the Company issued 100,532 shares of common stock totwo executives at a purchase price of $0.94 per share. The shares vest over afour-year period with aone-year cliff. The holders have voting and dividends rights. The Company has the right to repurchase unvested shares at the price paid by the holder in the event of termination of the holder’s continuous status as a service provider. The Company estimated the fair value of the restricted stock awards based on the fair value of common stock at the grant dates. The expense is recognized ratably over the vesting terms. The Company recognized less than $0.1 million of stock-based compensation expense for the three and nine months ended September 30, 2024 and 2023. In the three months ended September 30, 2024, a holder’s continuous service terminated and the Company repurchased the unvested shares.
The following table summarizes the activity for the Company’s restricted common stock for the nine months ended September 30, 2024:
| · · · · · | ||||
|---|---|---|---|---|
| · · Weighted- | ||||
| | | | | Average |
| | | Number of | | Grant Date |
| | | Shares | | Fair Value |
| Unvested as of December 31, 2023 | 29,322 | | $2.90 | |
| Vested | (16,445) | | $2.90 | |
| Repurchased | | (6,417) | | $2.90 |
| Unvested as of September 30, 2024 | 6,460 | | $2.90 | |
As of September 30, 2024, the remaining unamortized stock-based compensation expense of less than $0.1 million will be recognized over the remaining vesting period of 0.4 year.
| 10. | Stock Compensation |
2024 Equity Incentive Plan
On June 27, 2024, the Company’s board of directors adopted, and its stockholders approved, the 2024 Equity Incentive Plan (the “2024 EIP”), which became effective on June 28, 2024, upon execution of the underwriting agreement related to the Company’s IPO. The Company reserved 7,800,000 new shares of common stock for issuance under the 2024 EIP. In addition, up to 6,829,339 shares subject to awards under the 2021 Stock Plan (the “2021 Plan”) that terminate, expire, or lapse for any reason without the delivery of shares, or are reacquired or withheld (or not issued) to satisfy a tax withholding obligation or the purchase or exercise price, were authorized to be added to the 2024 EIP. The 2024 EIP is a successor to the 2021 Plan and no further grants will be made under the 2021 Plan. The 2024 EIP also provides that the number of shares initially reserved and available for issuance will automatically increase each January 1, beginning on January 1, 2025 through January 1, 2034, by an amount equal to 5% of the outstanding number of shares of the Company’s common
stock as of the last day of the immediately preceding fiscal year, or such lesser number of shares as determined by the board of directors prior to the applicable January 1. No more than 43,888,017 shares of common stock may be issued upon the exercise of incentive stock options under the 2024 EIP.
The 2024 EIP allows the Company to make equity-based awards to its officers, employees, directors and consultants. The 2024 EIP provides for the grant of incentive stock options (“ISOs”), non-statutory stock options (“NSOs”), restricted stock awards, restricted stock units (“RSUs”), stock appreciation rights, performance awards and other stock-based awards. Options under the 2024 EIP may be granted for periods of up to 10 years at exercise prices no less than the fair market value of common stock on the date of grant; provided, however, that the exercise price of an incentive stock option granted to a 10% stockholder may not be less than 110% of the fair market value of the shares on the date of grant and such option may not be exercisable after the expiration offive years from the date of grant. Stock option grants under the 2024 EIP generally vest over four years. The grant date fair market value of all awards made under the 2024 EIP and all cash compensation paid by the Company to any non-employee director for services as a director in any fiscal year may not exceed $750,000, increased to $1,000,000 in the fiscal year of their initial service as a non-employee director. The terms of the 2024 EIP do not permit option holders to exercise options before their options are vested.
2024 Employee Stock Purchase Plan
In June 2024, the Company’s board of directors adopted, and its stockholders approved, the 2024 Employee Stock Purchase Plan (the “2024 ESPP”), which became effective on June 28, 2024, upon execution of the underwriting agreement related to the Company’s IPO. The Company reserved 650,000 shares of common stock for issuance under the 2024 ESPP. The number of shares of common stock reserved for issuance under the 2024 ESPP will be automatically increased each year for ten calendar years beginning on January 1, 2025 through January 1, 2034, by the lesser of (i)1% of the total number of shares of our common stock outstanding on the last day of the calendar month before the date of the automatic increase, and (ii)1,950,000 shares; provided that before the date of any such increase, the board of directors may determine that such increase will be less than the amount in (i) and (ii) above. The 2024 ESPP allows an eligible employee to purchase shares of common stock at an amount equal to 85% of the lower of the fair market value of the Company’s common stock at the beginning of the offering period or at each applicable purchase date during an offering period as established by the board of directors. As of September 30, 2024, the board of directors has not provided for the grant of purchase rights under an offering period.
2024 Performance Option Plan
In May 2024, the Company’s board of directors adopted, and its shareholders approved, the 2024 Performance Option Plan (the “2024 POP”). The Company reserved 1,880,680 shares of common stock issuable under the 2024 POP. The 2024 POP permits grants of ISOs, NSOs and restricted stock awards to the Company’s employees, directors and consultants.
In May 2024, the Company granted NSOs to employees to purchase 1,880,680 shares of common stock at an exercise price of $10.19 under the 2024 POP. Options generally vest on the date when the Company meets certain common stock public market price specified targets after the end of the lock-up period, subject to continuous service through each respective vest date. The price targets are calculated based on the volume weighted average price per share over 30 consecutive trading dates, in accordance with the grant terms. The unvested awards will expire if it is determined that the vesting conditions have not been met during the applicablesix-year performance period. The service condition includes monthly vesting over 36 months from the vesting commencement date and the employee’s continuous service with the Company through each such monthly vesting date.
2021 Stock Plan
Prior to the IPO, the Company granted stock awards under the 2021 Plan, adopted in February 2021. Subsequent to the adoption of the 2024 EIP in June 2024, no additional shares were available for issuance under the 2021 Plan and any stock
options granted under the 2021 Plan that were subsequently forfeited would be made available for issuance under the 2024 EIP.
The terms of the 2021 Plan permit option holders to exercise options before their options are vested. The shares of common stock granted upon early exercise that have not yet vested are subject to repurchase by the Company in the event of termination of the holder’s continuous status as a service provider, at the price paid by the holder.
Stock Option Repricing
In March 2024, the Company’s board of directors approved the repricing of all outstanding options as of March 29, 2024, which have an exercise price exceeding $8.84 per share. The exercise price of outstanding options with a weighted average exercise price of $10.23 for 4,603,443 common stock shares was reduced to the estimated common stock fair value of $8.84 per share at the date of the repricing. The vesting terms and expiration dates remain unchanged from the original grant dates.
The stock option repricing was treated as an option modification for accounting purposes and resulted in total incremental expense of $0.7 million, of which $0.1 million incremental expense associated with the vested options was recognized on the modification date. The remaining $0.6 million incremental expense associated with the unvested options as of the modification date is being recognized over the remainder of the original requisite service period.
Stock Option Activity
The following table summarizes the Company’s option activity under the 2021 Plan and the 2024 EIP for the nine months ended September 30, 2024. The table includes early exercised shares as part of options exercised.
| · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · · · · · · Weighted- · · · | ||||||||
| · · · · Weighted- · · Average · · · | ||||||||
| | | | | Average | | Remaining | | Aggregate |
| · · Exercise · Contractual · Intrinsic | ||||||||
| | | | | Price Per | | Term | | Value |
| | | Options | | Share | | (in years) | | (in thousands) |
| Outstanding as of December 31, 2023 | 5,096,086 | | $9.68 | 8.50 | | $15,033 | ||
| Options granted | 2,104,328 | | $12.22 | | | | | |
| Options exercised | (71,662) | | $8.26 | | | | $332 | |
| Options forfeited or expired | (235,304) | | $10.22 | | | | | |
| Outstanding and expected to vest as of September 30, 2024 | 6,893,448 | | $9.52 | | 8.30 | | $12,110 | |
| Exercisable as of September 30, 2024 | 6,585,917 | | $9.31 | | 8.23 | | $12,110 | |
The total fair value of shares vested for the nine months ended September 30, 2024 and 2023 was $5.4 million and $6.5 million, respectively. The weighted-average grant date fair value of options granted was $10.42 and $9.50 for the nine months ended September 30, 2024 and 2023, respectively. During the nine months ended September 30, 2024 and 2023,71,662 options and 25,506 options were exercised with intrinsic values of $0.3 million and $0.1 million, respectively, and the Company received $0.6 million and $0.2 million, respectively, in proceeds from issuance of common stock upon exercise of stock options.
The following table summarizes the Company’s option activity under the 2024 POP for the nine months ended September 30, 2024.
| · · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · · · Weighted- · · | ||||||||
| · · · · Weighted- · · Average · · · | ||||||||
| | | | | Average | | Remaining | | Aggregate |
| | | | | Exercise | | Contractual | | Intrinsic |
| | | | | Price Per | | Term | | Value |
| | | Options | | Share | | (in years) | | (in thousands) |
| Outstanding as of December 31, 2023 | — | | $— | | — | | $— | |
| Options granted | 1,880,680 | | $10.19 | | | | ||
| Options forfeited or expired | (90,661) | | $10.19 | | | | | |
| Outstanding and expected to vest as of September 30, 2024 | 1,790,019 | | $10.19 | | 9.60 | | $874 | |
| Exercisable as of September 30, 2024 | — | | $— | | — | | $— | |
Valuation of Stock Options Granted under the 2024 EIP and the 2021 Plan
The fair value of stock options granted under the 2024 EIP and the 2021 Plan for the nine months ended September 30, 2024 and 2023 was estimated using the Black-Scholes option pricing model with the following assumptions:
| · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, | ||||||
| · 2024 · 2023 · · 2024 · 2023 | ||||||
| Expected term (in years) | | 5.75 - 6.06 | 5.77 - 6.08 | | 5.75 – 6.08 | 5.77 – 6.63 |
| Volatility | | 108.25% - 109.54% | 98.45% - 99.44% | | 103.65% – 109.54% | 98.08% – 102.54% |
| Risk-free interest rate | | 3.47% - 3.83% | 3.95% - 4.14% | | 3.47% – 4.48% | 3.66% – 4.14% |
| Dividend yield | | 0.00% | 0.00% | | 0.00% | 0.00% |
Expected Term
The expected term represents the weighted-average period the stock options are expected to remain outstanding and is based on the options’ vesting terms and contractual terms, as the Company did not have sufficient historical information to develop reasonable expectations about future exercise patterns and post-vesting employment termination behavior.
Expected Volatility
The expected stock price volatility assumption was determined by examining the historical volatilities for industry peers, as the Company did not have sufficient trading history of its common stock. The Company will continue to use industry peers in determining historical stock price volatility until sufficient historical data of its common stock becomes available.
Risk-Free Interest Rate
The risk-free interest rate assumption is based on the U.S. Treasury instruments whose term was consistent with the expected term of the Company’s stock options.
Dividends
The Company has not paid any cash dividends on common stock since inception and does not anticipate paying any dividends in the foreseeable future. Consequently, an expected dividend yield ofzero was used.
Valuation of Stock Options Granted under the 2024 POP
Stock options granted under the 2024 POP vest based on service, market and performance conditions (the occurrence of the IPO or a change of control) and are classified as equity financial instruments. At the grant date, the fair value of stock options granted under the 2024 POP was estimated using a Monte Carlo simulation model, which uses a distribution of potential outcomes on a monthly basis over the vesting period prioritizing the most reliable information available. The assumptions utilized in the calculation are based on the achievement of certain stock price thresholds, including the Company’s expected common stock price, expected volatility, risk-free rate and expected term. The Company used the following assumptions to estimate the fair value at the grant date in May 2024: common stock fair value of $12.06, vesting term of 6.00 years, volatility of 122.00%, and risk-free rate of 4.38%. The estimates of fair value are uncertain and changes in any of the estimated inputs could have resulted in significant adjustments to the fair value.
The Company’s estimated fair value of stock options issued under the 2024 POP of $18.0 million is recognized using graded vesting from July 1, 2024, the closing of the IPO, when the performance condition was met, over the service period of 3.0 years (the longer of (i) the explicit service period of the service condition of 3.0 years or (ii) the derived service period between 1.4 years to 2.1 years). The Company recognized $3.5 million in stock-based compensation expense related to the 2024 POP for the three and nine months ended September 30, 2024.
Early Exercise of Employee Stock Options
Proceeds from the early exercise of stock options are recorded as share repurchase liability, and as shares vest are recognized to additional paid-in capital in the condensed consolidated balance sheets. As of September 30, 2024 and December 31, 2023, there was $1.0 million and $1.8 million share repurchase liability related to the unvested shares, respectively.
The following table summarizes the activity for the Company’s early exercised shares for the nine months ended September 30, 2024:
| · · · · · | |||
|---|---|---|---|
| · · · · Weighted- | |||
| · · · · Average | |||
| · · Number of · · Exercise Price | |||
| · Shares · Per Share | |||
| Unvested as of December 31, 2023 | 327,100 | | $5.33 |
| Early exercised | 25,034 | | $8.84 |
| Vested | (163,568) | | $5.79 |
| Unvested as of September 30, 2024 | 188,566 | | $5.40 |
Stock-Based Compensation Expense
The following table summarizes the stock-based compensation expense granted to employees and non-employees for the three and nine months ended September 30, 2024 and 2023 (in thousands):
| · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, · | ||||||||||||
| · 2024 · 2023 · 2024 · 2023 · | ||||||||||||
| Research and development | | $3,720 | | $1,225 | | $6,805 | | $3,292 | | |||
| General and administrative | | 3,589 | | | 1,045 | | | 6,294 | | | 2,718 | |
| Total stock-based compensation expense | | $7,309 | | $2,270 | | $13,099 | | $6,010 | | |||
The following table summarizes the stock-based compensation expense related to the following equity-based awards for the three and nine months ended September 30, 2024 and 2023 (in thousands):
| · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, · | ||||||||||||
| · 2024 · 2023 · 2024 · 2023 · | ||||||||||||
| Stock options | | $7,291 | | $2,252 | | $13,045 | | $5,956 | | |||
| Restricted stock awards | | 18 | | | 18 | | | 54 | | | 54 | |
| Total stock-based compensation expense | | $7,309 | | $2,270 | | $13,099 | | $6,010 | | |||
Stock-based compensation expense related to non-employee awards was immaterial for all periods presented.
As of September 30, 2024, there was unrecognized stock-based compensation expense of $54.2 million related to issued stock-based awards which the Company expects to recognize over a weighted-average period of 2.5 years.
| 11. | Net Loss Per Share Attributable to Common Stockholders |
The following table sets forth the computation of the basic and diluted net loss per share attributable to common stockholders for the three and nine months ended September 30, 2024 and 2023 (in thousands, except share and per share amounts):
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · Three Months Ended September 30, · · Nine Months Ended September 30, · | |||||||||||||
| · 2024 · 2023 · 2024 · 2023 · | |||||||||||||
| Numerator: | | | | | | | | | | | | | |
| Net loss | | $(93,117) | | $(43,377) | | $(199,474) | | $(115,693) | | ||||
| Denominator: | | | | | | | |||||||
| Weighted-average shares of common stock outstanding | | 53,970,560 | | 2,650,252 | | 19,908,040 | | 2,640,771 | | ||||
| Less: Weighted-average shares of common stock subject to repurchase | | (218,337) | | (455,264) | | (260,350) | | (536,489) | | ||||
| Weighted-average shares of common stock outstanding, basic and diluted | | | 53,752,223 | | | 2,194,988 | | | 19,647,690 | | | 2,104,282 | |
| Net loss per share attributable to common stockholders, basic and diluted | | $(1.73) | | $(19.76) | | $(10.15) | | $(54.98) | | ||||
The following outstanding potentially dilutive shares were excluded from the computation of diluted net loss per share attributable to common stockholders for the periods presented, because including them would have been antidilutive (on an as-converted basis):
| | | | | |
|---|---|---|---|---|
| · September 30, 2024 · September 30, 2023 | ||||
| Common stock options issued and outstanding | 8,683,467 | 4,678,158 | ||
| Unvested restricted common stock and early exercised stock options | 195,026 | 417,042 | ||
| Redeemable convertible preferred stock issued and outstanding | | — | | 17,103,749 |
| Total | 8,878,493 | 22,198,949 | ||
| 12. | Employee Benefit Plans |
The Company sponsors a qualified 401(k) defined contribution plan covering eligible employees. Participants may contribute a portion of their annual compensation limited to a maximum annual amount set by the Internal Revenue Service. There wereno employer contributions under this plan during the three and nine months ended September 30, 2024 and 2023.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.