| | |
Per ADS
|
| |
Total
|
|
Initial public offering price
|
| | US$6.00 | | | US$36,000,000 | |
Underwriting discounts and commissions(1)
|
| | US$0.45 | | | US$ 2,700,000 | |
Proceeds, before expenses, to us
|
| | US$5.55 | | | US$33,300,000 | |
| | | | | 1 | | | |
| | | | | 17 | | | |
| | | | | 86 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 111 | | | |
| | | | | 137 | | | |
| | | | | 166 | | | |
| | | | | 175 | | | |
| | | | | 177 | | | |
| | | | | 182 | | | |
| | | | | 194 | | | |
| | | | | 204 | | | |
| | | | | 206 | | | |
| | | | | 211 | | | |
| | | | | 222 | | | |
| | | | | 223 | | | |
| | | | | 224 | | | |
| | | | | 225 | | | |
| | | | | F-1 | | |
Indication
|
| |
Clinical Trials
|
| |
Trial Participants
|
| |
Estimated Timeline
|
|
STGD1 | | | Phase 1 single and multiple ascending dose trial | | | Healthy adult subjects | | | Completed | |
| | | Phase 1b trial | | | Adolescent patients with STGD1 | | | Completed | |
| | | Phase 2 trial | | | Adolescent patients with STGD1 | | | Ongoing, with interim data read-outs expected to be captured at Months 12, 15, 18 and 21, and a final data read-out to be captured at Month 24. | |
| | | Phase 3 trial | | | Adolescent patients with STGD1 | | | Initiated | |
Dry AMD | | | Phase 1 single ascending dose trial | | | Healthy adult subjects | | | Completed | |
| | | Phase 2 or Phase 3 trial | | |
Patients with dry AMD
|
| | 2022 | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
(amounts in $ and in thousands,
except for shares and per share data) |
| |||||||||
Expenses | | | | | | | | | | | | | |
Research and development
|
| | | | 3,688 | | | | | | 7,419 | | |
General and administrative
|
| | | | 2,055 | | | | | | 2,378 | | |
Total operating expenses
|
| | | | 5,743 | | | | | | 9,797 | | |
Loss from operations
|
| | | | (5,743) | | | | | | (9,797) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 12 | | | | | | 5 | | |
Interest expense
|
| | | | (21) | | | | | | — | | |
Other income
|
| | | | — | | | | | | 126 | | |
Total other (expense) income, net
|
| | | | (9) | | | | | | 131 | | |
Loss before income tax
|
| | | | (5,752) | | | | | | (9,666) | | |
Income tax expense
|
| | | | (1) | | | | | | — | | |
Net loss
|
| | | | (5,753) | | | | | | (9,666) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil tax
|
| | | | 6 | | | | | | (152) | | |
Total comprehensive loss
|
| | | $ | (5,747) | | | | | $ | (9,818) | | |
Weighted average number of ordinary shares used in per share calculation: | | | | | | | | | | | | | |
—Basic and Diluted
|
| | | | 8,790,397 | | | | | | 9,569,932 | | |
Net loss per ordinary share | | | | | | | | | | | | | |
—Basic and Diluted
|
| | | $ | (0.65) | | | | | $ | (1.01) | | |
| | |
As of
December 31, 2020 |
| |
As of
December 31, 2021 |
| ||||||
| | |
(amounts in $ and in
thousands) |
| |||||||||
Selected Consolidated Balance Sheets Data: | | | | | | | | | | | | | |
Cash
|
| | | $ | 25,618 | | | | | $ | 17,344 | | |
Total assets
|
| | | $ | 25,741 | | | | | $ | 18,348 | | |
Total liabilities
|
| | | $ | 972 | | | | | $ | 1,635 | | |
Total convertible preferred shares
|
| | | $ | 31,806 | | | | | $ | 31,806 | | |
Total shareholders’ deficit
|
| | | $ | (7,037) | | | | | $ | (15,093) | | |
Total liabilities, convertible preferred shares and shareholders’ deficit
|
| | | $ | 25,741 | | | | | $ | 18,348 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
| | |
(amounts in US$ thousands, except
for shares and per share data) |
| |||||||||||||||
| | | | $ | | | | | $ | | | | | $ | | | |||
Convertible preferred shares: | | | | | | | | | | | | | | | | | | | |
Series A convertible preferred shares, US$0.0001 par value;
2,377,642 shares (actual) and no shares (pro forma and pro forma as adjusted) authorized; 2,377,642 shares issued and outstanding (actual); no shares issued and outstanding (pro forma and pro forma as adjusted) |
| | | $ | 8,806 | | | | | | — | | | | | | — | | |
Series B convertible preferred shares, US$0.0001 par value;
5,443,272 shares (actual) and no shares (pro forma and pro forma as adjusted) authorized; 5,443,272 shares issued and outstanding (actual); no shares issued and outstanding (pro forma and pro forma as adjusted) |
| | | $ | 23,000 | | | | | | — | | | | | | — | | |
Total convertible preferred shares
|
| | | $ | 31,806 | | | | | | — | | | | | | — | | |
Shareholders’ deficit: | | | | | | | | | | | | | | | | | | | |
Ordinary shares, par value of US$0.0001 per share; 492,179,086 shares
authorized; 10,274,403 shares issued and outstanding (actual); 18,095,317 and 24,095,317 shares issued and outstanding (pro forma and pro forma as adjusted) |
| | | | 1 | | | | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 12,325 | | | | | | 44,130 | | | | | | 75,561 | | |
Accumulated other comprehensive loss
|
| | | | (196) | | | | | | (196) | | | | | | (196) | | |
Accumulated deficit
|
| | | | (27,223) | | | | | | (27,223) | | | | | | (27,223) | | |
Total shareholders’ equity (deficit)
|
| | | | (15,093) | | | | | | 16,713 | | | | | | 48,144 | | |
| | |
Per
Ordinary Share |
| |
Per
ADS |
|
Initial public offering price
|
| |
US$6.00
|
| | US$6.00 | |
Net tangible book value as of December 31, 2021
|
| |
US$1.55
|
| | US$1.55 | |
Pro forma net tangible book value after giving effect to the conversion of our preferred shares
|
| |
US$0.88
|
| | US$0.88 | |
Pro forma as adjusted net tangible book value after giving effect to the conversion of our preferred shares and this offering
|
| |
US$2.00
|
| | US$2.00 | |
Amount of dilution in net tangible book value to new investors in this offering
|
| |
US$4.00
|
| | US$4.00 | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Ordinary Share |
| |
Average
Price Per ADS |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Existing shareholders
|
| | | | 18,095,317 | | | | | | 75% | | | | US$44,132,000 | | | | | 55% | | | | US$2.44 | | | US$2.44 | |
New investors
|
| | | | 6,000,000 | | | | | | 25% | | | | US$36,000,000 | | | | | 45% | | | | US$6.00 | | | US$6.00 | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average
Price Per Ordinary Share |
| |
Average
Price Per ADS |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Total
|
| | | | 24,095,317 | | | | | | 100.0% | | | |
US$80,132,000
|
| | | | 100.0% | | | | | | | | |
|
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
(In thousand US Dollars, except
share and per share amounts) |
| |||||||||
Selected Consolidated Statements of Operations and Comprehensive Loss | | | | | | | | | | | | | |
Total operating expenses(1)
|
| | | | 5,743 | | | | | | 9,797 | | |
Total other (expense) income, net
|
| | | | (9) | | | | | | 131 | | |
Net loss
|
| | | | (5,753) | | | | | | (9,666) | | |
Total comprehensive loss
|
| | | $ | (5,747) | | | | | $ | (9,818) | | |
Weighted average number of ordinary shares used in per share calculation, basic and diluted
|
| | | | 8,790,397 | | | | | | 9,569,932 | | |
Net loss per ordinary share, basic and diluted
|
| | | | (0.65) | | | | | | (1.01) | | |
| | |
Year Ended
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2021 |
| ||||||
| | |
(amounts in $
and in thousands) |
| |||||||||
Research and development
|
| | | $ | 77 | | | | | $ | 52 | | |
General and administrative
|
| | | | 1,286 | | | | | | 1,478 | | |
Total
|
| | | $ | 1,363 | | | | | $ | 1,530 | | |
| | |
As of
December 31, 2020 |
| |
As of
December 31, 2021 |
| ||||||
| | |
(amounts in $
and in thousands) |
| |||||||||
Selected Consolidated Balance Sheets Data: | | | | | | | | | | | | | |
Cash
|
| | | $ | 25,618 | | | | | $ | 17,344 | | |
Total assets
|
| | | $ | 25,741 | | | | | $ | 18,348 | | |
Total liabilities
|
| | | $ | 972 | | | | | $ | 1,635 | | |
Total convertible preferred shares
|
| | | $ | 31,806 | | | | | $ | 31,806 | | |
Total shareholders’ deficit
|
| | | $ | (7,037) | | | | | $ | (15,093) | | |
Total liabilities, convertible preferred shares and shareholders’ deficit
|
| | | $ | 25,741 | | | | | $ | 18,348 | | |
| | |
For the Years Ended December 31,
|
| |
Change
|
| | ||||||||||||||||||||
| | |
2020
|
| |
2021
|
| | ||||||||||||||||||||
| | |
(amounts in $ and in thousands)
|
| | | | | | | |
(%)
|
| | ||||||||||||||
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development(1)
|
| | | | 3,688 | | | | | | 7,419 | | | | | | 3,731 | | | | | | 101.2 | | | | ||
General and administrative(1)
|
| | | | 2,055 | | | | | | 2,378 | | | | | | 323 | | | | | | 15.7 | | | | ||
Total operating expenses
|
| | | | 5,743 | | | | | | 9,797 | | | | | | 4,054 | | | | | | 70.6 | | | | ||
Loss from operations
|
| | | | (5,743) | | | | | | (9,797) | | | | | | (4,054) | | | | | | 70.6 | | | | ||
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 12 | | | | | | 5 | | | | | | (7) | | | | | | (58.3) | | | | ||
Interest expense
|
| | | | (21) | | | | | | — | | | | | | 21 | | | | | | 100 | | | | ||
Other income
|
| | | | — | | | | | | 126 | | | | | | 126 | | | | | | | | | | ||
Total other (expense) income, net
|
| | | | (9) | | | | | | 131 | | | | | | 140 | | | | | | 1,555.6 | | | | ||
Loss before income tax
|
| | | | (5,752) | | | | | | (9,666) | | | | | | (3,914) | | | | | | 168.0 | | | | ||
Income tax expense
|
| | | | (1) | | | | | | — | | | | | | 1 | | | | | | 100 | | | | ||
Net loss
|
| | | | (5,753) | | | | | | (9,666) | | | | | | (3,915) | | | | | | 168.0 | | | | ||
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil tax
|
| | | | 6 | | | | | | (152) | | | | | | (158) | | | | | | (2,633.3) | | | | ||
Total comprehensive loss
|
| | | $ | (5,747) | | | | | $ | (9,818) | | | | | $ | (4,071) | | | | | $ | (70.8) | | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Research and development
|
| | | $ | 77 | | | | | $ | 52 | | |
General and administrative
|
| | | | 1,286 | | | | | | 1,478 | | |
Total
|
| | | $ | 1,363 | | | | | $ | 1,530 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||
(in $ thousands, except percentages)
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||
| | |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
Contracted research expenses and clinical trial expenses
|
| | | | 1,979 | | | | | | 53.7 | | | | | | 6,384 | | | | | | 86.0 | | |
Consultancy and professional service fees
|
| | | | 319 | | | | | | 8.6 | | | | | | 492 | | | | | | 6.6 | | |
Royalties
|
| | | | 1,187 | | | | | | 32.2 | | | | | | 103 | | | | | | 1.4 | | |
Other expenses
|
| | | | 203 | | | | | | 5.5 | | | | | | 440 | | | | | | 6.0 | | |
Total
|
| | | $ | 3,688 | | | | | | 100 | | | | | $ | 7,419 | | | | | | 100 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Grant Date Fair Value |
| |
Weighted
Average Remaining Term (Years) |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||
Outstanding as of January 1, 2020
|
| | | | 1,335,794 | | | | | $ | 0.1191 | | | | | $ | 2.4720 | | | | | | 9.96 | | | | | | 3,301 | | |
Granted
|
| | | | 2,807,381 | | | | | $ | 0.4386 | | | | | $ | 2.2574 | | | | | | — | | | | | | — | | |
Exercised
|
| | | | (727,676) | | | | | $ | 0.1191 | | | | | $ | 2.4720 | | | | | | — | | | | | | — | | |
Forfeited or expired
|
| | | | (19,601) | | | | | $ | 0.1191 | | | | | $ | 2.4733 | | | | | | — | | | | | | — | | |
Outstanding as of December 31, 2020
|
| | | | 3,395,898 | | | | | $ | 0.3832 | | | | | $ | 2.2946 | | | | | | 9.80 | | | | | | 7,834 | | |
Granted
|
| | | | 41,736 | | | | | $ | 4.2254 | | | | | $ | 0.4626 | | | | | | — | | | | | | — | | |
Exercised
|
| | | | (706,406) | | | | | $ | 0.3289 | | | | | $ | 2.3311 | | | | | | — | | | | | | — | | |
Forfeited or expired
|
| | | | (748,667) | | | | | $ | 0.4386 | | | | | $ | 2.2574 | | | | | | — | | | | | | — | | |
Outstanding Options, December 31, 2021
|
| | | | 1,982,561 | | | | | $ | 0.4626 | | | | | $ | 2.2571 | | | | | | 8.82 | | | | | $ | 4,480 | | |
Vested and Expected to Vest Options as of December 31 2021
|
| | | | 844,774 | | | | | $ | 0.3935 | | | | | $ | 2.3052 | | | | | | 8.58 | | | | | $ | 1,969 | | |
Exercisable Options as of December 31, 2021
|
| | | | 356,067 | | | | | $ | 0.2291 | | | | | $ | 2.4192 | | | | | | 7.99 | | | | | $ | 891 | | |
| | |
As of
December 17, 2019 |
| |
As of
December 23, 2020 |
| |
As of
March 1, 2021 |
| |||||||||
Risk-free interest rate
|
| |
1.72% – 1.74%
|
| | | | 0.51% | | | | | | 0.87% | | | |||
Expected volatility range
|
| |
35.50% – 35.72%
|
| | | | 36.59% | | | | | | 36.75% | | | |||
Exercise multiple
|
| | | | 2.8 | | | | | | 2.8 | | | | | | 2.8 | | |
Expected dividend yield
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Research and development
|
| | | $ | 77 | | | | | $ | 52 | | |
General and administrative
|
| | | | 1,286 | | | | | | 1,478 | | |
Total
|
| | | $ | 1,363 | | | | | $ | 1,530 | | |
Indication
|
| |
Clinical Trials
|
| |
Trial Participants
|
| |
Estimated Timeline
|
|
STGD1
|
| |
Phase 1 single and multiple ascending dose trial
|
| |
Healthy adult subjects
|
| |
Completed
|
|
| Phase 1b trial | | | Adolescent patients with STGD1 | | | Completed | | ||
| Phase 2 trial | | | Adolescent patients with STGD1 | | | Ongoing, with interim data read-outs expected to be captured at Months 12, 15, 18 and 21, and a final data read-out to be captured at Month 24. | | ||
| Phase 3 trial | | | Adolescent patients with STGD1 | | | Initiated | | ||
Dry AMD
|
| |
Phase 1 single ascending dose trial
|
| |
Healthy adult subjects
|
| |
Completed
|
|
| Phase 2 or Phase 3 trial | | | Patients with dry AMD | | | 2022 | |
Adverse Events
|
| |
Severity
|
| |
Relationship
to Drug |
| |
Frequency
(#Patients) |
| |
%
Recovered |
| |
% On-going
|
| |||||||||
Xanthopsia/Chromatopsia
|
| | | | Mild | | | |
Definitely Related
|
| | | | 7/11 | | | |
7/7 (100%)
|
| | | | 0/7 | | |
Delayed Dark Adaptation (DDA)
|
| | | | Mild | | | |
Definitely Related
|
| | | | 7/11 | | | |
7/7 (100%)
|
| | | | 0/7 | | |
Night Vision Impairment
|
| | | | Mild | | | |
Definitely Related
|
| | | | 1/11 | | | |
1/1 (100%)
|
| | | | 0/1 | | |
Adverse Events
|
| |
Severity
|
| |
Relationship
to Drug |
| |
Frequency
(#Patients) |
| |
%
Recovered |
| |
% On-going
|
| ||||||
Xanthopsia/Chromatopsia
|
| | | | Mild | | | |
Definitely Related
|
| | | | 6/13 | | | |
3/6 (50%)
|
| |
3/6 (50%)
|
|
Delayed Dark Adaptation (DDA)
|
| | | | Mild | | | |
Definitely Related
|
| | | | 8/13 | | | |
1/8 (12.5%)
|
| |
7/8 (87.5%)
|
|
Night Vision Impairment
|
| | | | Mild | | | |
Definitely Related
|
| | | | 1/13 | | | |
0/1
|
| |
1/1 (100%)
|
|
Increasing error score on FM100
|
| | | | Mild | | | |
Probably Related
|
| | | | 1/13 | | | |
0/1
|
| |
1/1 (100%)
|
|
Adverse Events
|
| |
Severity
|
| |
Frequency (#Subjects)
|
|
Xanthopsia – yellow being more prominent in their color vision | | |
Mild
|
| |
1/29
|
|
Adverse Events
|
| |
Severity
|
| |
Frequency (#Subjects)
|
|
Delayed Dark Adaptation (DDA) | | |
Mild
|
| |
16/24
|
|
Xanthopsia – yellow being more prominent in their colour vision | | |
Mild
|
| |
1/24
|
|
Photophobia – sensitivity to light | | |
Mild
|
| |
1/24
|
|
Ocular migraine | | |
Mild
|
| |
1/24
|
|
Intermittent dyspepsia (indigestion) | | |
Mild
|
| |
1/24
|
|
Migraine | | |
Moderate
|
| |
1/24
|
|
Patent
Family No. |
| |
Type of Patent
|
| |
Issued Countries/ Regions
and/or Application Type |
| |
Pending
Countries/ Regions and/or Application Type |
| |
Termination Date
(mm/dd/yyyy) |
| |
Subject to
“March-in Rights” (Yes/ No) |
|
1 | | | Utility – Methods of Use | | |
U.S
Europe Japan |
| | N.A | | | 11/22/2031 | | | Yes | |
2 | | | Utility – Methods of Use | | | U.S | | | N.A | | | 04/30/2033 | | | Yes | |
3 | | | Utility – Manufacture and Composition of Matter | | |
U.S
U.S Divisional #1 Europe Europe Divisional |
| |
U.S Divisional #2
Hong Kong |
| | 03/13/2034 | | | Yes | |
4 | | | Utility – Manufacture and Composition of Matter | | |
U.S
U.S Continuation #1 U.S Continuation #2 Europe |
| | N.A | | | 03/13/2034 | | | Yes | |
5 | | | Utility – Manufacture and Composition of Matter | | |
U.S
U.S Divisional |
| | N.A | | | 03/13/2034 | | | Yes | |
6 | | | Utility – Manufacture and Composition of Matter | | |
U.S
U.S Continuation |
| | N.A | | | 03/13/2034 | | | Yes | |
7 | | |
Utility – Manufacture
and Composition of Matter |
| |
U.S
U.S Continuation #1 U.S Continuation #2 U.S Continuation #3 U.S Continuation #4 Europe Australia India Mexico Japan Philippines China Singapore Indonesia |
| |
U.S Continuation
#5 Hong Kong South Korea Myanmar Thailand Canada China Divisional New Zealand Brazil Europe Divisional |
| | 04/29/2035 | | | Yes | |
8 | | | Utility – Methods of Use | | | N.A | | |
U.S
Europe Hong Kong China |
| | 08/01/2039 | | | Yes | |
Patent
Family No. |
| |
Type of Patent
|
| |
Issued Countries/
Regions and/or Application Type |
| |
Pending
Countries/ Regions and/or Application Type |
| |
Termination
Date (mm/dd/yyyy) |
| |
Subject to
“March-in Rights” (Yes/ No) |
|
9 | | |
Utility – Methods of
Use |
| |
U.S,
U.S Divisional #1 |
| |
U.S Divisional #2
Europe Taiwan Hong Kong |
| | 06/14/2038 | | | No | |
Patent
Family No. |
| |
Type of Patent
|
| |
Issued Countries/
Regions and/or Application Type |
| |
Pending
Countries/ Regions and/or Application Type |
| |
Expected
Termination Date (mm/dd/yyyy) |
| |
Subject to
“March-in Rights” (Yes/ No) |
|
10 | | |
Utility – Methods of
Use |
| | N.A | | |
Europe
Taiwan Hong Kong |
| | 06/14/2038 | | | No | |
11 | | | Utility – Formulations | | | N.A | | |
U.S
Europe Australia Canada China India Israel Japan South Korea Singapore Taiwan |
| | 07/06/2040 | | | No | |
12 | | | Utility – Companion Diagnostics | | | N.A | | | U.S Provisional | | | 05/21/2042 | | | No | |
13 | | | Utility – Formulation | | | N.A | | | U.S Provisional | | | 11/23/2042 | | | No | |
14 | | |
Utility – Assessing
Visual Function |
| | N.A | | | U.S Provisional | | | 04/14/2043 | | | No | |
Functions
|
| |
Number of
Employees |
| |
% of Total
|
| ||||||
Finance and Accounting
|
| | | | 5 | | | | | | 42% | | |
Research and Development
|
| | | | 7 | | | | | | 58% | | |
Total | | | | | 12 | | | | | | 100% | | |
Name
|
| |
Age
|
| |
Positions(s)
|
|
Yu-Hsin Lin | | |
44
|
| | Chief Executive Officer, Chairman of the Board of Directors* | |
Hao-Yuan Chuang | | |
38
|
| | Chief Financial Officer, Director* | |
Nathan L. Mata | | |
56
|
| | Chief Scientific Officer | |
Ching-Chen Chiu | | |
52
|
| |
Vice President of Clinical Operations
|
|
Wan-Shan Chen | | |
36
|
| | Director* | |
Hung-Wei Chen | | |
40
|
| | Director* | |
John M. Longo | | |
53
|
| | Independent Director Nominee# | |
Ita Lu | | |
45
|
| | Independent Director Nominee# | |
Gary C. Biddle | | |
70
|
| | Independent Director Nominee# | |
Name
|
| |
Ordinary
Shares Underlying Options |
| |
Exercise
Price (US$/Share) |
| |
Date of Grant
|
| |
Date of Expiration
|
| ||||||
Yu-Hsin Lin
|
| | | | 827,814 | | | | | $ | 0.4386 | | | |
December 23, 2020
|
| |
December 22, 2030
|
|
| | | | | * | | | | | $ | 6.00(1) | | | |
April 18, 2022#
|
| |
##
|
|
Hao-Yuan Chuang
|
| | | | 579,471 | | | | | $ | 0.4386 | | | |
December 23, 2020
|
| |
December 22, 2030
|
|
| | | | | * | | | | | $ | 6.00(1) | | | |
April 18, 2022#
|
| |
##
|
|
Nathan L. Mata
|
| | | | 748,667 | | | | | $ | 6.00(1) | | | |
April 18, 2022#
|
| |
##
|
|
Ching-Chen Chiu
|
| | | | 350,000 | | | | | $ | 6.00(1) | | | |
April 18, 2022#
|
| |
##
|
|
Wan-Shan Chen
|
| | | | * | | | | | $ | 0.4386 | | | |
December 23, 2020
|
| |
December 22, 2030
|
|
Hung-Wei Chen
|
| | | | * | | | | | $ | 0.4386 | | | |
December 23, 2020
|
| |
December 22, 2030
|
|
John M. Longo
|
| | | | * | | | | | $ | 6.00(1) | | | |
April 18, 2022#
|
| |
##
|
|
Gary C. Biddle
|
| | | | * | | | | | $ | 6.00(1) | | | |
April 18, 2022#
|
| |
##
|
|
All directors and executive officers as
a group |
| | |
|
2,853,442
|
| | | | | | | | | | | | | |
| | |
Ordinary Shares Beneficially
Owned Prior to This Offering |
| |
Ordinary Shares Beneficially Owned
After This Offering |
| ||||||||||||||||||||||||
| | |
Ordinary
Shares |
| |
% of
Beneficial Ownership† |
| |
Ordinary
Shares |
| |
% of
Beneficial Ownership |
| |
% of
aggregate voting power†† |
| |||||||||||||||
Directors and Executive Officers**: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Yu-Hsin Lin(1)
|
| | | | 2,463,015 | | | | | | 13.61% | | | | | | 2,773,758 | | | | | | 11.51% | | | | | | 11.51% | | |
Hao-Yuan Chuang(2)
|
| | | | 529,193 | | | | | | 2.92% | | | | | | 532,241 | | | | | | 2.21% | | | | | | 2.21% | | |
Nathan L. Mata
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ching-Chen Chiu
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Wan-Shan Chen(3)
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Hung-Wei Chen(4)
|
| | | | 193,526 | | | | | | 1.07% | | | | | | * | | | | | | * | | | | | | * | | |
John M. Longo (independent director nominee).
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ita Lu (independent director nominee)(5).
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gary C. Biddle (independent director nominee)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lin Bioscience International Ltd(6).
|
| | | | 13,928,597 | | | | | | 76.97% | | | | | | 16,428,597 | | | | | | 68.18% | | | | | | 68.18% | | |
Securities/Purchaser
|
| |
Date of Issuance
|
| |
Number of Securities
|
| |
Exercise
Price |
| |||
Options | | | | | | | | | | | | | |
Certain directors, officers and employees
|
| |
December 17, 2019
|
| |
Option to purchase up to 1,335,794 ordinary shares
|
| | | $ | 0.1191 | | |
Certain directors, officers and employees
|
| |
December 23, 2020
|
| |
Option to purchase up to 2,807,381 ordinary shares
|
| | | $ | 0.4386(1) | | |
Certain key consultants
|
| |
March 1, 2021
|
| |
Option to purchase up to 41,736 ordinary shares
|
| | | $ | 4.2254 | | |
Certain directors, officers and employees
|
| |
April 18, 2022
|
| |
Option to purchase up to 1,698,667 ordinary shares
|
| | | $ | 6.00(2) | | |
Service
|
| |
Fees
|
|
• To any person to which ADSs are issued or to any person to which a distribution is made in respect of ADS distributions pursuant to stock dividends or other free distributions of stock, bonus distributions, stock splits or other distributions (except where converted to cash) | | | Up to US$0.05 per ADS issued | |
• Cancellation of ADSs, including the case of termination of the deposit agreement | | | Up to US$0.05 per ADS cancelled | |
• Distribution of cash dividends | | | Up to US$0.05 per ADS held | |
• Distribution of cash entitlements (other than cash dividends) and/or cash proceeds from the sale of rights, securities and other entitlements | | | Up to US$0.05 per ADS held | |
• Distribution of ADSs pursuant to exercise of rights. | | | Up to US$0.05 per ADS held | |
• Distribution of securities other than ADSs or rights to purchase additional ADSs | | | Up to US$0.05 per ADS held | |
• Depositary services | | | Up to US$0.05 per ADS held on the applicable record date(s) established by the depositary bank | |
If we:
|
| |
Then:
|
|
Change the nominal or par value of our ordinary shares | | | The cash, shares or other securities received by the depositary will become deposited securities. | |
Reclassify, split up or consolidate any of the deposited securities | | | Each ADS will automatically represent its equal share of the new deposited securities. | |
Distribute securities on the ordinary shares that are not distributed to you, or
Recapitalize, reorganize, merge, liquidate, sell all or substantially all of our assets, or take any similar action |
| | The depositary may distribute some or all of the cash, shares or other securities it received. It may also deliver new ADSs or ask you to surrender your outstanding ADRs in exchange for new ADRs identifying the new deposited securities. | |
Name
|
| |
Number of ADSs
|
| |||
The Benchmark Company, LLC
|
| | | | 6,000,000 | | |
Total
|
| | | | 6,000,000 | | |
| | |
Total
|
| ||||||
| | |
Per ADS
|
| |
No Exercise
|
| |
Full exercise
|
|
Public offering price
|
| |
US$6.00
|
| |
US$36,000,000
|
| |
US$41,400,000
|
|
Underwriting discounts and commissions(1)
|
| |
US$0.45
|
| |
US$ 2,700,000
|
| |
US$ 3,105,000
|
|
Proceeds, before expenses, to us
|
| |
US$5.55
|
| |
US$33,300,000
|
| |
US$38,295,000
|
|
|
SEC Registration Fee
|
| | | US$ | 4,000 | | |
|
FINRA Filing Fee
|
| | | | 8,000 | | |
|
Stock Exchange Market Entry and Listing Fee
|
| | | | 75,000 | | |
|
Printing and Engraving Expenses
|
| | | | 126,000 | | |
|
Legal Fees and Expenses
|
| | | | 1,697,000 | | |
|
Accounting Fees and Expenses
|
| | | | 84,000 | | |
|
Miscellaneous
|
| | | | 155,000 | | |
| Total | | | | US$ | 2,149,000 | | |
| | |
PAGE(S)
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
December 31
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
ASSETS | | | | ||||||||||
Current Assets
Cash |
| | | $ | 25,618 | | | | | $ | 17,344 | | |
Prepayments and other current assets
|
| | | | 50 | | | | | | 87 | | |
Total current assets
|
| | | | 25,668 | | | | | | 17,431 | | |
Property and equipment, net
|
| | | | 46 | | | | | | 94 | | |
Prepayment for property and equipment
|
| | | | 20 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | 815 | | |
Security deposits
|
| | | | 7 | | | | | | 8 | | |
TOTAL ASSETS
|
| | | $ | 25,741 | | | | | $ | 18,348 | | |
LIABILITIES, CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS’ DEFICIT
|
| | | ||||||||||
Current liabilities | | | | | | | | | | | | | |
Other payable due to related parties
|
| | | $ | 26 | | | | | $ | 71 | | |
Accrued expenses and other liabilities
|
| | | | 946 | | | | | | 1,564 | | |
Total current liabilities
|
| | | | 972 | | | | | | 1,635 | | |
TOTAL LIABILITIES
|
| | | | 972 | | | | | | 1,635 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Convertible preferred shares | | | | | | | | | | | | | |
Series A convertible preferred shares, US$0.0001 par value, 2,377,642 shares authorized, issued and outstanding as of December 31, 2020 and 2021
|
| | | | 8,806 | | | | | | 8,806 | | |
Series B convertible preferred shares, US$0.0001 par value, 5,443,272 shares authorized, issued and outstanding as of December 31, 2020 and 2021
|
| | | | 23,000 | | | | | | 23,000 | | |
Total convertible preferred shares
|
| | | | 31,806 | | | | | | 31,806 | | |
Shareholders’ deficit | | | | | | | | | | | | | |
Ordinary shares, par value of US$0.0001 per share; 492,179,086 shares authorized;
9,567,997 and 10,274,403 shares issued and outstanding as of December 31, 2020 and 2021, respectively |
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 10,563 | | | | | | 12,325 | | |
Accumulated other comprehensive loss
|
| | | | (44) | | | | | | (196) | | |
Accumulated deficit
|
| | | | (17,557) | | | | | | (27,223) | | |
Total shareholders’ deficit
|
| | | | (7,037) | | | | | | (15,093) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 25,741 | | | | | $ | 18,348 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Expenses | | | | | | | | | | | | | |
Research and development
|
| | | | 3,688 | | | | | | 7,419 | | |
General and administrative
|
| | | | 2,055 | | | | | | 2,378 | | |
Total operating expenses
|
| | | | 5,743 | | | | | | 9,797 | | |
Loss from operations
|
| | | | (5,743) | | | | | | (9,797) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 12 | | | | | | 5 | | |
Interest expense
|
| | | | (21) | | | | | | — | | |
Other income
|
| | | | — | | | | | | 126 | | |
Total other (expense) income, net
|
| | | | (9) | | | | | | 131 | | |
Loss before income tax
|
| | | | (5,752) | | | | | | (9,666) | | |
Income tax expense
|
| | | | (1) | | | | | | — | | |
Net loss
|
| | | | (5,753) | | | | | | (9,666) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil tax
|
| | | | 6 | | | | | | (152) | | |
Total comprehensive loss
|
| | | $ | (5,747) | | | | | $ | (9,818) | | |
Weighted average number of ordinary shares used in per share calculation: | | | | | | | | | | | | | |
− Basic and Diluted
|
| | | | 8,790,397 | | | | | | 9,569,932 | | |
Net loss per ordinary share
|
| | | | | | | | | | | | |
− Basic and Diluted
|
| | | $ | (0.65) | | | | | $ | (1.01) | | |
| | |
Convertible Preferred
Shares |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
other Comprehensive loss |
| |
Accumulated
deficit |
| |
Total
Shareholders’ deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2020
|
| | | | — | | | | | $ | — | | | | | | | 7,840,321 | | | | | $ | 1 | | | | | $ | 8,114 | | | | | $ | (50) | | | | | $ | (11,804) | | | | | $ | (3,739) | | |
Issuance of ordinary shares
|
| | | | — | | | | | | — | | | | | | | 500,000 | | | | | | — | | | | | | 500 | | | | | | — | | | | | | — | | | | | | 500 | | |
Issuance of ordinary shares upon conversion of other payable due to related parties
|
| | | | — | | | | | | — | | | | | | | 500,000 | | | | | | — | | | | | | 500 | | | | | | — | | | | | | — | | | | | | 500 | | |
Issuance of Series A preferred shares
|
| | | | 1,833,892 | | | | | | 6,792 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A preferred shares upon conversion of convertible promissory notes
|
| | | | 543,750 | | | | | | 2,014 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series B preferred shares
|
| | | | 5,443,272 | | | | | | 23,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of share options
|
| | | | — | | | | | | — | | | | | | | 727,676 | | | | | | — | | | | | | 86 | | | | | | — | | | | | | — | | | | | | 86 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,363 | | | | | | — | | | | | | — | | | | | | 1,363 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,753) | | | | | | (5,753) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | |
Balance as of December 31, 2020
|
| | | | 7,820,914 | | | | | $ | 31,806 | | | | | | | 9,567,997 | | | | | $ | 1 | | | | | $ | 10,563 | | | | | $ | (44) | | | | | $ | (17,557) | | | | | $ | (7,037) | | |
Exercise of share options
|
| | | | — | | | | | | — | | | | | | | 706,406 | | | | | | — | | | | | | 232 | | | | | | — | | | | | | — | | | | | | 232 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,530 | | | | | | — | | | | | | — | | | | | | 1,530 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,666) | | | | | | (9,666) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (152) | | | | | | — | | | | | | (152) | | |
Balance as of December 31, 2021
|
| | | | 7,820,914 | | | | | $ | 31,806 | | | | | | | 10,274,403 | | | | | $ | 1 | | | | | $ | 12,325 | | | | | $ | (196) | | | | | $ | (27,223) | | | | | $ | (15,093) | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (5,753) | | | | | $ | (9,666) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation
|
| | | | 17 | | | | | | 30 | | |
Share-based compensation expense
|
| | | | 1,363 | | | | | | 1,530 | | |
Gain on disposal of property and equipment
|
| | | | — | | | | | | (8) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Other receivables due from related parties
|
| | | | 4 | | | | | | — | | |
Prepayments
|
| | | | 192 | | | | | | (35) | | |
Other payables due to related parties
|
| | | | (19) | | | | | | 45 | | |
Accrued expenses and other liabilities
|
| | | | (254) | | | | | | 632 | | |
Security deposits
|
| | | | 8 | | | | | | (2) | | |
Net cash used in operating activities
|
| | | | (4,442) | | | | | | (7,474) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | — | | | | | | (74) | | |
Prepayments for property and equipment
|
| | | | (20) | | | | | | — | | |
Proceeds from disposal of property and equipment
|
| | | | — | | | | | | 18 | | |
Net cash used in investing activities
|
| | | | (20) | | | | | | (56) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Payments of deferred offering costs
|
| | | | — | | | | | | (815) | | |
Proceeds from related party loan
|
| | | | 131 | | | | | | — | | |
Repayment of related party loan
|
| | | | (2,450) | | | | | | — | | |
Proceeds from issuance of ordinary shares
|
| | | | 500 | | | | | | — | | |
Proceed from issuance of convertible preferred shares
|
| | | | 29,792 | | | | | | — | | |
Proceed from exercise of share options
|
| | | | 86 | | | | | | 232 | | |
Net cash used in financing activities
|
| | | | 28,059 | | | | | | (583) | | |
Effects of exchange rate on cash
|
| | | | 4 | | | | | | (161) | | |
NET (DECREASE) INCREASE IN CASH
|
| | | | 23,601 | | | | | | (8,274) | | |
CASH AT BEGINNING OF THE YEAR
|
| | | | 2,017 | | | | | | 25,618 | | |
CASH AT END OF THE PERIOD
|
| | | $ | 25,618 | | | | | $ | 17,344 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Interest paid
|
| | | | 19 | | | | | | — | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING | | | | | | | | | | | | | |
Conversion of convertible promissory notes and accrued interest into convertible preferred shares
|
| | | | 2,014 | | | | | | — | | |
Conversion of other payable due to related parties into ordinary shares
|
| | | | 500 | | | | | | — | | |
Subsidiaries
|
| |
Date of
incorporation |
| |
Place of
incorporation |
| |
Ownership
|
| |
Principal
activities |
|
Belite Bio Holdings Corp.
(“Belite Holding”) |
| | June 10, 2016 | | |
The United States of America
|
| | 100% owned by Belite | | | Investment holding | |
Belite Bio, LLC
(“Belite USA”) |
| | June 10, 2016 | | |
The United States of America
|
| |
100% owned by Belite Holding
|
| |
Research and development
|
|
RBP4 Pty Ltd
(“RBP4”) |
| | August 13, 2018 | | | Australia | | |
100% owned by Belite Holding
|
| | Clinical trial activities | |
Belite Bio (HK) Limited
(“Belite HK”) |
| | June 10, 2021 | | | Hong Kong | | | 100% owned by Belite | | | Investment holding | |
Belite Bio (Shanghai) Limited
(“Belite Shanghai”) |
| | August 12, 2021 | | | China | | | 100% owned by Belite HK | | | Clinical trial activities | |
Supplier
|
| |
2020
|
| |
2021
|
| ||||||
A | | | | $ | * | | | | | $ | 2,385 | | |
B | | | | | * | | | | | | 1,213 | | |
C | | | | | 776 | | | | | | 765 | | |
D | | | | | 1,187 | | | | | | * | | |
E | | | | | 448 | | | | | | * | | |
F | | | | | 442 | | | | | | * | | |
G | | | | | 423 | | | | | | * | | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Prepayments | | | | | | | | | | | | | | | ||
− Prepayments for other services
|
| | | $ | 10 | | | | | $ | 64 | | | | ||
Deductible value-added tax input
|
| | | | 40 | | | | | | 23 | | | | ||
| | | | $ | 50 | | | | | $ | 87 | | | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Laboratory equipment
|
| | | $ | 92 | | | | | $ | 141 | | | | ||
Less: accumulated depreciation
|
| | | | (46) | | | | | | (47) | | | | ||
Total
|
| | | $ | 46 | | | | | $ | 94 | | | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Research and development
|
| | | $ | 488 | | | | | $ | 741 | | | | ||
Legal and consulting
|
| | | | 266 | | | | | | 525 | | | | ||
License royalties
|
| | | | 187 | | | | | | 147 | | | | ||
Other
|
| | | | 5 | | | | | | 151 | | | | ||
| | | | $ | 946 | | | | | $ | 1,564 | | | |
| | |
December 31, 2020 and 2021
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
Preferred
Shares Authorized |
| |
Preferred
Shares Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Value |
| |
Common
Stock Issuable Upon Conversion |
| | | | | |||||||||||||||||||||||
Series A Preferred Shares
|
| | | | 2,377,642 | | | | | $ | 2,377,642 | | | | | $ | 8,806 | | | | | $ | 8,806 | | | | | | 2,377,642 | | | | | | | ||||||||
Series B Preferred Shares
|
| | | | 5,443,272 | | | | | | 5,443,272 | | | | | | 23,000 | | | | | | 23,000 | | | | | | 5,443,272 | | | | | | | ||||||||
Total
|
| | | | 7,820,914 | | | | | | 7,820,914 | | | | | | 31,806 | | | | | | 31,806 | | | | | | 7,820,914 | | | | | | |
| | |
As of December 17,
2019 |
| |
As of December 23,
2020 |
| |
As of March 1,
2021 |
|
Risk-free interest rate
|
| |
1.72% – 1.74%
|
| |
0.51%
|
| |
0.87%
|
|
Expected volatility range
|
| |
35.50% – 35.72%
|
| |
36.59%
|
| |
36.75%
|
|
Exercise multiple
|
| |
2.8
|
| |
2.8
|
| |
2.8
|
|
Expected dividend yield
|
| |
—
|
| |
—
|
| |
—
|
|
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Grant Date Fair Value |
| |
Weighted
Average Remaining Term (Years) |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||
Outstanding as of January 1, 2020
|
| | | | 1,335,794 | | | | | $ | 0.1191 | | | | | $ | 2.4720 | | | | | | 9.96 | | | | | | 3,301 | | |
Granted
|
| | | | 2,807,381 | | | | | $ | 0.4386 | | | | | $ | 2.2574 | | | | | | — | | | | | | — | | |
Exercised
|
| | | | (727,676) | | | | | $ | 0.1191 | | | | | $ | 2.4720 | | | | | | — | | | | | | — | | |
Forfeited or expired
|
| | | | (19,601) | | | | | $ | 0.1191 | | | | | $ | 2.4733 | | | | | | — | | | | | | — | | |
Outstanding as of December 31, 2020
|
| | | | 3,395,898 | | | | | $ | 0.3832 | | | | | $ | 2.2946 | | | | | | 9.80 | | | | | | 7,834 | | |
Granted
|
| | | | 41,736 | | | | | $ | 4.2254 | | | | | $ | 0.4626 | | | | | | — | | | | | | — | | |
Exercised
|
| | | | (706,406) | | | | | $ | 0.3289 | | | | | $ | 2.3311 | | | | | | — | | | | | | — | | |
Forfeited or expired
|
| | | | (748,667) | | | | | $ | 0.4386 | | | | | $ | 2.2574 | | | | | | — | | | | | | — | | |
Outstanding Options, December 31, 2021
|
| | | | 1,982,561 | | | | | $ | 0.4626 | | | | | $ | 2.2571 | | | | | | 8.82 | | | | | $ | 4,480 | | |
Vested and Expected to Vest Options as of December 31, 2021
|
| | | | 844,774 | | | | | $ | 0.3935 | | | | | $ | 2.3052 | | | | | | 8.58 | | | | | $ | 1,969 | | |
Exercisable Options as of December 31, 2021
|
| | | | 356,067 | | | | | $ | 0.2291 | | | | | $ | 2.4192 | | | | | | 7.99 | | | | | $ | 891 | | |
| | |
Years ended December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Research and development
|
| | | $ | 77 | | | | | $ | 52 | | | | ||
General and administrative
|
| | | | 1,286 | | | | | | 1,478 | | | | ||
Total | | | | $ | 1,363 | | | | | $ | 1,530 | | | |
| | |
(In Thousands)
Years ended December 31, |
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Federal statutory tax rate
|
| | | | 21% | | | | | | 21% | | | | ||
State taxes
|
| | | | 8.84% | | | | | | 8.84% | | | | ||
Withholding tax
|
| | | | 0.02% | | | | | | 0.00% | | | | ||
Research and development credit
|
| | | | (0.03)% | | | | | | (0.33)% | | | | ||
Non-deductible expenses
|
| | | | (0.27)% | | | | | | (0.20)% | | | | ||
Changes in valuation allowances
|
| | | | (29.54)% | | | | | | (29.31)% | | | | ||
Effective tax rate
|
| | | $ | 0.02% | | | | | $ | 0.00% | | | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Deferred income tax assets | | | | | | | | | | | | | | | ||
Research and development credits
|
| | | $ | 59 | | | | | $ | 103 | | | | ||
Net operating loss carryforwards
|
| | | | 3,687 | | | | | | 4,005 | | | | ||
| | | | | 3,746 | | | | | | 4,108 | | | | ||
Valuation allowance
|
| | | | (3,746) | | | | | | (4,108) | | | | ||
Total net deferred income tax assets
|
| | | $ | — | | | | | $ | — | | | |
| | |
Years ended December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Numerator: | | | | | | | | | | | | | | | ||
Net loss attributable to ordinary shareholders
|
| | | $ | (5,753) | | | | | $ | (9,666) | | | | ||
Denominator: | | | | | | | | | | | | | | | ||
Weighted average number of ordinary shares outstanding – basic and diluted
|
| | | | 8,790,397 | | | | | | 9,569,932 | | | | ||
Net loss per share – basic and diluted
|
| | | $ | (0.65) | | | | | $ | (1.01) | | | |
| | |
Years ended December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Convertible preferred shares
|
| | | | 7,820,914 | | | | | | 7,820,914 | | | | ||
Outstanding share options
|
| | | | 3,395,898 | | | | | | 1,982,561 | | | | ||
Total
|
| | | | 11,216,812 | | | | | | 9,803,475 | | | |
Name of related parties
|
| |
Relationship with the Company
|
|
Lin BioScience, Inc. | | | The ultimate shareholder of the Company | |
Lin Bioscience International Ltd. | | | The shareholder of the Company | |
Lin BioScience Pty Ltd | | | Controlled by the ultimate shareholder of the Company | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Due to related parties | | | | | | | | | | | | | | | ||
Lin BioScience, Inc.
|
| | | $ | 26 | | | | | $ | 71 | | | |
| | |
Years ended December 31,
|
| | | | |||||||||
| | |
2020
|
| |
2021
|
| | ||||||||
Lin BioScience, Inc.: | | | | | | | | | | | | | | | ||
Research and Development Expense
|
| | | $ | — | | | | | $ | 183 | | | | ||
Professional Service Expense
|
| | | $ | 21 | | | | | $ | — | | | | ||
Interest Expense
|
| | | $ | 17 | | | | | $ | — | | | |