|
Delaware
(State or jurisdiction of incorporation or organization) |
| |
2834
(Primary Standard Industrial Classification Code Number) |
| |
47-1178401
(IRS Employer Identification No.) |
|
|
Barry I. Grossman, Esq.
Benjamin S. Reichel, Esq. Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, New York 10105 Phone: (212) 370-1300 Fax: (212) 370-7889 |
| |
Michael D. Maline, Esq.
Seo Salimi, Esq. Goodwin Procter LLP 620 Eighth Avenue New York, New York 10018 Phone: (212) 813-8800 Fax: (212) 656-1546 |
|
|
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☐
(Do not check if a smaller reporting company) |
| |
Smaller reporting company ☒
Emerging growth company ☒ |
|
Title of Each Class of Securities to Be Registered
|
| |
Proposed Maximum
Aggregate Offering Price(1) |
| |
Amount of
Registration Fee |
| ||||||
Common Stock, par value $0.0001 per share
|
| | | $ | | | | | | $ | | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | | $ | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | | $ | | | |
| Ladenburg Thalmann | | |
Roth Capital Partners
|
|
| | |
Page
|
||
| | | | 1 | |
| | | | 10 | |
| | | | 43 | |
| | | | 45 | |
| | | | 46 | |
| | | | 47 | |
| | | | 48 | |
| | | | 50 | |
| | | | 53 | |
| | | | 59 | |
| | | | 89 | |
| | | | 95 | |
| | | | 98 | |
| | | | 100 | |
| | | | 103 | |
| | | | 107 | |
| | | | 113 | |
| | | | 116 | |
| | | | 116 | |
| | | | 116 | |
| | | | F-1 |
|
Product Candidate
|
| |
Indication
|
| |
Next Expected Milestones
|
|
|
MicroProst
|
| |
Chronic Angle Closure Glaucoma
|
| |
Phase III IND H2 2018
|
|
|
MicroStat
|
| |
Mydriasis (Pupil Dilation)
|
| |
Phase III IND H2 2018
|
|
|
MicroTears
|
| |
Dry Eye
|
| |
OTC Registration H1 2019
|
|
|
MicroPine
|
| |
Myopia (Near Sightedness)
|
| |
Phase III IND H1 2019
|
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended,
December 31, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,125,993 | | | | | $ | 1,985,536 | | | | | $ | 2,966,165 | | | | | $ | 2,783,200 | | |
General and administrative
|
| | | | 842,959 | | | | | | 391,945 | | | | | | 568,775 | | | | | | 1,486,401 | | |
Total Operating Expenses
|
| | | | 2,968,952 | | | | | | 2,377,481 | | | | | | 3,534,940 | | | | | | 4,269,601 | | |
Loss from Operations
|
| | | | (2,968,952) | | | | | | (2,377,481) | | | | | | (3,534,940) | | | | | | (4,269,601) | | |
Other Income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 1,396 | | | | | | 921 | | | | | | 1,497 | | | | | | 2,412 | | |
Total Other Income
|
| | | | 1,396 | | | | | | 921 | | | | | | 1,497 | | | | | | 2,412 | | |
Net Loss
|
| | | $ | (2,967,556) | | | | | $ | (2,376,560) | | | | | $ | (3,533,443) | | | | | $ | (4,267,189) | | |
Net Loss Per Share–Basic and Diluted
|
| | | $ | (0.35) | | | | | $ | (0.28) | | | | | $ | (0.42) | | | | | $ | (0.50) | | |
Weighted Average Number of Common Shares
Outstanding–Basic and Diluted |
| | | | | ||||||||||||||||||||
Diluted
|
| | | | 8,514,906 | | | | | | 8,500,000 | | | | | | 8,500,000 | | | | | | 8,500,000 | | |
|
| | |
As of
September 30, 2017 |
| |
As of
December 31, |
| ||||||||||||
|
2016
|
| |
2015
|
| ||||||||||||||
| | |
(unaudited)
|
| | | |||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,406,034 | | | | | $ | 3,387,288 | | | | | $ | 2,492,611 | | |
Working capital
|
| | | $ | 6,946,806 | | | | | $ | 2,965,889 | | | | | $ | 2,385,621 | | |
Total assets
|
| | | $ | 7,689,230 | | | | | $ | 3,432,815 | | | | | $ | 2,818,319 | | |
Total liabilities
|
| | | $ | 7,003,720 | | | | | $ | 423,734 | | | | | $ | 419,823 | | |
Total stockholders' equity
|
| | | $ | 685,510 | | | | | $ | 3,009,081 | | | | | $ | 2,398,496 | | |
| | |
As of September 30, 2017
|
| |||||||||||||||
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Non-Current Liabilities
|
| | | $ | 6,409,651 | | | | | $ | | | | | | $ | | | |
Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value, 30,000,000 shares authorized;
|
| | | | | | | | | | | | | | | | | | |
Series A Convertible Preferred Stock, 20,000,000 shares designated, 10,996,614 shares issued and outstanding at September 30, 2017, no shares issued and outstanding pro forma or pro forma as adjusted (unaudited)
|
| | | | 1,100 | | | | | ||||||||||
Series A-2 Convertible Preferred Stock, 5,714,286 shares designated, 2,958,100 shares issued and outstanding at September 30, 2017, no shares issued and outstanding pro forma or pro forma as adjusted (unaudited)
|
| | | | 296 | | | | | ||||||||||
Series B Convertible Preferred Stock, 10,000,000 shares designated, 0 shares issued and outstanding at September 30, 2017, no shares issued and outstanding pro forma or pro forma as adjusted (unaudited)
|
| | | | 0 | | | | | ||||||||||
Common stock; $0.0001 par value; 60,000,000 shares
September, 9,624,488 shares issued and outstanding at September 30, 2017, and shares issued and outstanding pro forma, and shares issued and outstanding pro forma as adjusted (unaudited) |
| | | | 962 | | | | | ||||||||||
Additional paid-in capital
|
| | | | 17,781,907 | | | | | ||||||||||
Accumulated deficit
|
| | | | (17,098,755) | | | | | | | | | | |||||
Total Stockholders’ Equity
|
| | | | 685,510 | | | | | | | | | | |||||
Total Capitalization
|
| | | $ | 685,510 | | | | | $ | | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| | | $ | | | |
|
Historical net tangible book value per share as of September 30, 2017
|
| | |||||
|
Pro forma decrease per share attributable to the pro forma transactions and other adjustments described above
|
| | |||||
|
Pro forma net tangible book value per share as of September 30, 2017
|
| | |||||
|
Increase in pro forma net tangible book value per share attributable to new investors in this offering
|
| | |||||
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | |||||
|
Dilution in pro forma net tangible book value per share to new investors in this
offering |
| | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Existing stockholders
|
| | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | |
New public investors
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Total
|
| | | | | | | 100% | | | | | $ | | | | | | | 100% | | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended,
December 31, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | |
(unaudited)
|
| | | |||||||||||||||||||
Statement of Operations Data: | | | | | | ||||||||||||||||||||
Operating Expenses: | | | | | | ||||||||||||||||||||
Research and development
|
| | | $ | 2,125,993 | | | | | $ | 1,985,536 | | | | | $ | 2,966,165 | | | | | $ | 2,783,200 | | |
General and administrative
|
| | | | 842,959 | | | | | | 391,945 | | | | | | 568,775 | | | | | | 1,486,401 | | |
Total Operating Expenses
|
| | | | 2,968,952 | | | | | | 2,377,481 | | | | | | 3,534,940 | | | | | | 4,269,601 | | |
Loss from Operations
|
| | | | (2,968,952) | | | | | | (2,377,481) | | | | | | (3,534,940) | | | | | | (4,269,601) | | |
Other Income: | | | | | | ||||||||||||||||||||
Interest income
|
| | | | 1,396 | | | | | | 921 | | | | | | 1,497 | | | | | | 2,412 | | |
Total Other Income
|
| | | | 1,396 | | | | | | 921 | | | | | | 1,497 | | | | | | 2,412 | | |
Net Loss
|
| | | $ | (2,967,556) | | | | | $ | (2,376,560) | | | | | $ | (3,533,443) | | | | | $ | (4,267,189) | | |
Net Loss Per Share–Basic and Diluted
|
| | | $ | (0.35) | | | | | $ | (0.28) | | | | | $ | (0.42) | | | | | $ | (0.50) | | |
Weighted Average Number of Common Shares
Outstanding–Basic and Diluted |
| | | | | ||||||||||||||||||||
Diluted
|
| | | | 8,514,906 | | | | | | 8,500,000 | | | | | | 8,500,000 | | | | | | 8,500,000 | | |
| | |
As of
September 30, 2017 |
| |
As of
December 31, |
| ||||||||||||
| | |
2016
|
| |
2015
|
| ||||||||||||
| | |
(unaudited)
|
| | | |||||||||||||
Balance Sheet Data: | | | | | |||||||||||||||
Cash
|
| | | $ | 7,406,034 | | | | | $ | 3,387,288 | | | | | $ | 2,492,611 | | |
Working capital
|
| | | $ | 6,946,806 | | | | | $ | 2,965,889 | | | | | $ | 2,385,621 | | |
Total assets
|
| | | $ | 7,689,230 | | | | | $ | 3,432,815 | | | | | $ | 2,818,319 | | |
Total liabilities
|
| | | $ | 7,003,720 | | | | | $ | 423,734 | | | | | $ | 419,823 | | |
Total stockholders' equity
|
| | | $ | 685,510 | | | | | $ | 3,009,081 | | | | | $ | 2,398,496 | | |
|
Product Candidate
|
| |
Indication
|
| |
Next Expected Milestones
|
|
|
MicroProst
|
| |
Chronic Angle Closure Glaucoma
|
| |
Phase III IND H2 2018
|
|
|
MicroStat
|
| |
Mydriasis (Pupil Dilation)
|
| |
Phase III IND H2 2018
|
|
|
MicroTears
|
| |
Dry Eye
|
| |
OTC Registration H1 2019
|
|
|
MicroPine
|
| |
Myopia (Near Sightedness)
|
| |
Phase III IND H1 2019
|
|
Frequencies of Adverse Events (Safety Population)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Latanoprost (n = 136)
|
| |
Bimatoprost (n = 137)
|
| |
Travoprost (n = 138)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
n
|
| |
%
|
| |
No. of
Events |
| |
n
|
| |
%
|
| |
No. of
Events |
| |
n
|
| |
%
|
| |
No. of
Events |
| |
P
Value |
| ||||||||||||||||||||||||||||||
Patients with at least one adverse event
|
| | | | 87 | | | | | | 64.0 | | | | | | 137 | | | | | | 104 | | | | | | 75.9 | | | | | | 200 | | | | | | 95 | | | | | | 68.8 | | | | | | 159 | | | | | | .098 | | |
Patients with ocular adverse events
|
| | | | 73 | | | | | | 53.7 | | | | | | 110 | | | | | | 101 | | | | | | 73.7 | | | | | | 162 | | | | | | 89 | | | | | | 64.5 | | | | | | 129 | | | | | | .003 | | |
Patients with systemic adverse events
|
| | | | 23 | | | | | | 16.9 | | | | | | 27 | | | | | | 25 | | | | | | 18.2 | | | | | | 38 | | | | | | 23 | | | | | | 16.7 | | | | | | 30 | | | | | | .933 | | |
Patients with adverse events related to study medications
|
| | | | 70 | | | | | | 51.5 | | | | | | 90 | | | | | | 94 | | | | | | 68.6 | | | | | | 140 | | | | | | 81 | | | | | | 58.7 | | | | | | 108 | | | | | | .015 | | |
|
CONVENTIONAL EYE DROPPER USING CENTURY-OLD PIPETTE DELIVERY
×
Overdoses the eye by more than 400%
×
Causes overdose-related ocular toxicity (drug / preservative / excipient exposure)
•
Hyperemia / red eye
•
Discomfort / stinging
•
Itching
×
50–80% of eye drop applications miss the eye
|
| | |
| |
EYENOVIA’S HIGH-PRECISION PIEZO-PRINT MICRODOSING
✓
Medication delivered directly to the cornea (primary site of ocular drug absorption)
✓
Gentle ocular surface microdroplet coating
✓
Less toxicity and drug/preservative exposure
✓
Fewer ocular side effects (redness, stinging)
✓
Lower systemic exposure
|
|
OCULAR ADVERSE EVENTS BY TREATMENT
|
| ||||||||||||
Adverse Event Description
|
| |
Eye Drop 10%
|
| |
EYE102 (Micro-dose 10%)
|
| ||||||
Ocular blurriness
|
| | | | 1 | | | | | | 0 | | |
Ocular burning/stinging/irritation
|
| | | | 4 | | | | | | 1 | | |
Ocular dryness
|
| | | | 2 | | | | | | 0 | | |
Subtotal by Treatment Group
|
| | | | 7 | | | | | | 1 | | |
|
Estimated population with CACG (thousands) by region (95% CI)
|
| |||||||||||||||||||||||||||
| | |
Number of CACG cases (thousands) 40 years old +
|
| |
% Increase in CACG cases relative to 2010
|
| |||||||||||||||||||||
| | |
UK
|
| |
Europe
|
| |
U.S.
|
| |
UK
|
| |
Europe
|
| |
U.S.
|
| |||||||||
2010 | | |
130 (71−211)
|
| |
1600 (873−2604)
|
| |
581 (309−958)
|
| | | | 1. | | | | | | • | | | | | | 2. | | |
2015 | | |
141 (77−229)
|
| |
1663 (902−2713)
|
| |
637 (338−1047)
|
| | | | 8.6 | | | | | | 3.9 | | | | | | 9.5 | | |
2020 | | |
154 (85−248)
|
| |
1743 (953−2837)
|
| |
687 (372−1124)
|
| | | | 19.0 | | | | | | 8.9 | | | | | | 18.2 | | |
2025 | | |
160 (89−258)
|
| |
1831 (1012−2967)
|
| |
743 (410−1206)
|
| | | | 23.6 | | | | | | 14.5 | | | | | | 27.8 | | |
2030 | | |
165 (93−265)
|
| |
1934 (1082−3115)
|
| |
812 (457−1304)
|
| | | | 27.5 | | | | | | 20.9 | | | | | | 39.6 | | |
2040 | | |
188 (108−302)
|
| |
2102 (1198−3344)
|
| |
930 (532−1478)
|
| | | | 44.9 | | | | | | 31.4 | | | | | | 59.9 | | |
2050 | | |
195 (112−309)
|
| |
2080 (1208−3285)
|
| |
973 (556−1550)
|
| | | | 50.7 | | | | | | 30.0 | | | | | | 67.4 | | |
| | | | | |
Latanoprost
|
| |
Timolol Maleate
|
| | |||||||||||||||||||||||
| | | | | | | | |
Decrease in IOP
|
| | | | |
Decrease in IOP
|
| | |||||||||||||||||
Time of IOP Recording
|
| |
Mean ± SD
Baseline IOP, mm Hg |
| |
Mean ± SD
IOP, mm Hg |
| |
Mean ± SD,
mm Hg |
| |
%
|
| |
Mean ± SD
IOP, mm Hg |
| |
Mean ± SD,
mm Hg |
| |
%
|
| |
P
Value |
| |||||||||
7 AM | | |
23.5 ± 3.1
|
| |
14.0 ± 2.2
|
| |
9.5 ± 3.3
|
| | | | 40.4 | | | |
18.3 ± 3.2
|
| |
5.2 ± 3.6
|
| | | | 22.1 | | | | | | <.01 | | |
10 AM | | |
24.6 ± 3.9
|
| |
14.6 ± 2.8
|
| |
10.0 ± 4.3
|
| | | | 40.6 | | | |
17.9 ± 3.6
|
| |
6.7 ± 3.5
|
| | | | 27.2 | | | | | | <.01 | | |
1 PM | | |
23.6 ± 2.7
|
| |
16.2 ± 2.7
|
| |
7.4 ± 3.4
|
| | | | 31.4 | | | |
17.1 ± 3.2
|
| |
6.5 ± 3.8
|
| | | | 27.5 | | | | | | .04 | | |
4 PM | | |
23.2 ± 2.7
|
| |
15.7 ± 3.4
|
| |
7.5 ± 3.3
|
| | | | 32.3 | | | |
17.7 ± 3.9
|
| |
5.6 ± 3.7
|
| | | | 24.1 | | | | | | <.01 | | |
7 PM | | |
22.4 ± 3.1
|
| |
15.6 ± 3.1
|
| |
6.8 ± 3.4
|
| | | | 30.4 | | | |
16.9 ± 3.8
|
| |
5.6 ± 3.9
|
| | | | 25.0 | | | | | | .01 | | |
10 PM | | |
23.3 ± 2.9
|
| |
15.6 ± 3.0
|
| |
7.6 ± 3.9
|
| | | | 32.6 | | | |
16.3 ± 3.4
|
| |
6.9 ± 3.6
|
| | | | 29.6 | | | | | | .25 | | |
Mean | | |
23.4 ± 2.1
|
| |
15.3 ± 1.8
|
| |
8.2 ± 2.0
|
| | | | 34.9 | | | |
17.4 ± 1.7
|
| |
6.1 ± 1.7
|
| | | | 26.0 | | | | | | <.01 | | |
Name
|
| |
Age
|
| |
Position
|
|
Tsontcho Ianchulev, M.D., M.P.H.
|
| |
44
|
| |
Chief Executive Officer, Chief Medical Officer and Director
|
|
Jennifer “Ginger” Clasby | | |
64
|
| | Vice President, Clinical Operations | |
Luke Clauson | | |
39
|
| | Vice President, Research & Development | |
Curt LaBelle, M.D., M.B.A | | |
47
|
| | Director | |
Fred Eshelman, Pharm.D. | | |
69
|
| | Director and Chairman | |
Ernest Mario, Ph.D. | | |
79
|
| | Director | |
Shuhei Yoshida | | |
45
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
awards ($)(1) |
| |
All other
compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
Tsontcho Ianchulev
Chief Executive Officer and Chief Medical Officer |
| | | | 2016 | | | | | $ | 265,600(2) | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 265,600 | | |
| | | 2015 | | | | | $ | 144,000(2) | | | | | | — | | | | | $ | 211,700(3)(4) | | | | | | — | | | | | $ | 355,700 | | |
| | |
Option Awards
|
| ||||||||||||||||||||||||
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Equity
incentive plan awards; Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| ||||||||||||
Tsontcho Ianchulev
|
| | | | 675,000(1) | | | | | | — | | | | | | — | | | | | $ | 0.33 | | | |
03/23/2025
|
|
Name of Beneficial Owner
|
| |
Shares Beneficially Owned
Prior to this Offering |
| |
Shares Beneficially Owned
After this Offering |
| ||||||||||||
|
Number
|
| |
Percentage(1)
|
| |
Number
|
| |
Percentage(2)
|
| ||||||||
Tsontcho Ianchulev(3)
|
| | | | 5,290,581 | | | | | | 17.3% | | | | | ||||
Jennifer “Ginger” Clasby(4)
|
| | | | 50,132 | | | | | | * | | | | | ||||
Luke Clauson(5)
|
| | | | 62,665 | | | | | | * | | | | | ||||
Curt LaBelle(6)
|
| | | | 5,090,447 | | | | | | 16.8% | | | | | ||||
Fred Eshelman(7)
|
| | | | 4,928,171 | | | | | | 15.9% | | | | | ||||
Ernest Mario(8)
|
| | | | 747,761 | | | | | | 2.7% | | | | | ||||
Shuhei Yoshida(9)
|
| | | | 6,282,121 | | | | | | 18.9% | | | | | ||||
All directors and executive officers as a group (7 persons)(16)
|
| | | | 17,594,764 | | | | | | 42.2% | | | | | ||||
5% Stockholders: | | | | | | ||||||||||||||
Senju Pharmaceuticals Co., Ltd.(10)
|
| | | | 6,069,621 | | | | | | 18.3% | | | | | ||||
Private Medical Equity, Inc.(11)
|
| | | | 2,800,000 | | | | | | 10.0% | | | | | ||||
PME Investor Services Eyenovia, LLC(12)
|
| | | | 2,057,114 | | | | | | 7.1% | | | | | ||||
PointGuard Partners, LLC(13)
|
| | | | 1,750,000 | | | | | | 6.5% | | | | | ||||
John J. Mack(14)
|
| | | | 1,703,494 | | | | | | 6.1% | | | | | ||||
Barry Butler(15)
|
| | | | 4,175,000 | | | | | | 15.1% | | | | |
Underwriter
|
| |
Number of shares
|
| |||
Ladenburg Thalmann & Co. Inc.
|
| | | | | | |
Roth Capital Partners, LLC
|
| | | | | | |
Total
|
| | | | | | |
|
| | | | | | | | |
Total
|
|||||||||
| | |
Per share
|
| |
No exercise
|
| |
Full exercise
|
|||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | ||||
Underwriting discounts and commissions
|
| | | | ||||||||||||||
Proceeds, before expenses, to us
|
| | | |
| | |
Page
Number |
| |||
Years Ended December 31, 2016 and 2015 | | | |||||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Nine Months Ended September 30, 2017 and 2016 | | | |||||
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | |
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Assets | | | | ||||||||||
Current Assets: | | | | ||||||||||
Cash
|
| | | $ | 3,387,288 | | | | | $ | 2,492,611 | | |
Prepaid expenses and other current assets
|
| | | | 2,335 | | | | | | 312,833 | | |
Total Current Assets
|
| | | | 3,389,623 | | | | | | 2,805,444 | | |
Property and equipment, net
|
| | | | 43,192 | | | | | | 12,875 | | |
Total Assets
|
| | | $ | 3,432,815 | | | | | $ | 2,818,319 | | |
Liabilities and Stockholders' Equity | | | | ||||||||||
Current Liabilities: | | | | ||||||||||
Accounts payable
|
| | | $ | 302,031 | | | | | $ | 246,522 | | |
Accrued expenses and other current liabilities
|
| | | | 121,703 | | | | | | 173,301 | | |
Total Current Liabilities
|
| | | | 423,734 | | | | | | 419,823 | | |
Commitments and contingencies (Note 7)
|
| | | | — | | | | | | — | | |
Stockholders’ Equity: | | | | ||||||||||
Preferred stock, $0.0001 par value, 36,000,000 shares authorized;
|
| | | ||||||||||
Series A Convertible Preferred Stock, 20,000,000 shares designated, 12,121,102 shares issued and outstanding as of December 31, 2016 and 2015, liquidation preference of $12,121,102 as of December 31, 2016 and 2015
|
| | | | 1,212 | | | | | | 1,212 | | |
Series A-2 Convertible Preferred Stock, 5,714,286 shares designated,
2,958,100 and 0 shares issued and outstanding as of December 31, 2016 and 2015, respectively, liquidation preference of $4,141,338 and $0 as of December 31, 2016 and 2015, respectively |
| | | | 296 | | | | | | — | | |
Series B Convertible Preferred Stock, 10,000,000 shares designated, 0 shares issued and outstanding as of December 31, 2016 and 2015, liquidation preference of $0 as of December 31, 2016 and 2015
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value, 60,000,000 shares authorized; 8,500,000 shares issued and outstanding as of December 31, 2016 and 2015
|
| | | | 850 | | | | | | 850 | | |
Additional paid-in capital
|
| | | | 17,137,922 | | | | | | 12,994,190 | | |
Accumulated deficit
|
| | | | (14,131,199) | | | | | | (10,597,756) | | |
Total Stockholders’ Equity
|
| | | | 3,009,081 | | | | | | 2,398,496 | | |
Total Liabilities and Stockholders' Equity
|
| | | $ | 3,432,815 | | | | | $ | 2,818,319 | | |
|
| | |
For the Years Ended,
December 31, |
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
| | | | ||||||||||
Operating Expenses: | | | | ||||||||||
Research and development
|
| | | $ | 2,966,165 | | | | | $ | 2,783,200 | | |
General and administrative
|
| | | | 568,775 | | | | | | 1,486,401 | | |
Total Operating Expenses
|
| | | | 3,534,940 | | | | | | 4,269,601 | | |
Loss From Operations
|
| | | | (3,534,940) | | | | | | (4,269,601) | | |
Other Income: | | | | ||||||||||
Interest income
|
| | | | 1,497 | | | | | | 2,412 | | |
Total Other Income
|
| | | | 1,497 | | | | | | 2,412 | | |
Net Loss
|
| | | $ | (3,533,443) | | | | | $ | (4,267,189) | | |
Net Loss Per Share–Basic and Diluted
|
| | | $ | (0.42) | | | | | $ | (0.50) | | |
Weighted Average Number of Common Shares Outstanding–Basic and Diluted
|
| | | | 8,500,000 | | | | | | 8,500,000 | | |
|
| | |
Convertible Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Series A
|
| |
Series A-2
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance–January 1, 2015
|
| | | | 7,121,102 | | | | | $ | 712 | | | | | | — | | | | | $ | — | | | | | | 8,500,000 | | | | | $ | 850 | | | | | $ | 7,120,890 | | | | | $ | (6,330,567) | | | | | $ | 791,885 | | |
Issuance of Series A convertible
preferred stock |
| | | | 5,000,000 | | | | | | 500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,999,500 | | | | | | — | | | | | | 5,000,000 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 873,800 | | | | | | — | | | | | | 873,800 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,267,189) | | | | | | (4,267,189) | | |
Balance–December 31, 2015
|
| | | | 12,121,102 | | | | | $ | 1,212 | | | | | | — | | | | | | — | | | | | | 8,500,000 | | | | | $ | 850 | | | | | $ | 12,994,190 | | | | | $ | (10,597,756) | | | | | $ | 2,398,496 | | |
Issuance of Series A-2 convertible preferred stock
|
| | | | — | | | | | | — | | | | | | 2,958,100 | | | | | | 296 | | | | | | — | | | | | | — | | | | | | 4,141,042 | | | | | | — | | | | | | 4,141,338 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,690 | | | | | | — | | | | | | 2,690 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,533,443) | | | | | | (3,533,443) | | |
Balance–December 31, 2016
|
| | | | 12,121,102 | | | | | $ | 1,212 | | | | | | 2,958,100 | | | | | $ | 296 | | | | | | 8,500,000 | | | | | $ | 850 | | | | | $ | 17,137,922 | | | | | $ | (14,131,199) | | | | | $ | 3,009,081 | | |
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Cash Flows From Operating Activities | | | | ||||||||||
Net loss
|
| | | $ | (3,533,443) | | | | | $ | (4,267,189) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | ||||||||||
Depreciation and amortization
|
| | | | 12,802 | | | | | | 9,698 | | |
Gain on sale of property and equipment
|
| | | | — | | | | | | (2,702) | | |
Stock-based compensation
|
| | | | 2,690 | | | | | | 873,800 | | |
Changes in operating assets and liabilities:
|
| | | ||||||||||
Prepaid expenses and other current assets
|
| | | | 310,498 | | | | | | (312,833) | | |
Accounts payable
|
| | | | 55,509 | | | | | | 84,135 | | |
Accrued expenses and other current liabilities
|
| | | | (51,598) | | | | | | (216,055) | | |
Net Cash Used In Operating Activities
|
| | | | (3,203,542) | | | | | | (3,831,146) | | |
Cash Flows From Investing Activities
|
| | | ||||||||||
Sale of property and equipment
|
| | | | — | | | | | | 4,790 | | |
Purchases of property and equipment
|
| | | | (43,119) | | | | | | (4,967) | | |
Net Cash Used In Investing Activities
|
| | | | (43,119) | | | | | | (177) | | |
Cash Flows From Financing Activities | | | | ||||||||||
Proceeds from sale of Series A Convertible Preferred Stock
|
| | | | — | | | | | | 5,000,000 | | |
Proceeds from sale of Series A-2 Convertible Preferred Stock
|
| | | | 4,141,338 | | | | | | — | | |
Net Cash Provided By Financing Activities
|
| | | | 4,141,338 | | | | | | 5,000,000 | | |
Net Increase in Cash
|
| | | | 894,677 | | | | | | 1,168,677 | | |
Cash–Beginning of Year
|
| | |
|
2,492,611
|
| | | |
|
1,323,934
|
| |
Cash–End of Year
|
| | |
$
|
3,387,288
|
| | | |
$
|
2,492,611
|
| |
Supplemental Disclosures of Cash Flow Information: | | | | ||||||||||
Cash Paid During the Periods For:
|
| | | ||||||||||
Interest
|
| | | $ | — | | | | | $ | — | | |
Income taxes
|
| | | $ | — | | | | | $ | — | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Options
|
| | | | 2,950,000 | | | | | | 2,850,000 | | |
Series A Convertible Preferred Stock
|
| | | | 12,121,102 | | | | | | 12,121,102 | | |
Series A-2 Convertible Preferred Stock
|
| | | | 2,958,100 | | | | | | — | | |
Total potentially dilutive shares
|
| | | | 18,029,202 | | | | | | 14,971,102 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Prepaid research and development expenses
|
| | | $ | — | | | | | $ | 310,755 | | |
Prepaid insurance expenses
|
| | | | 2,335 | | | | | | 2,078 | | |
Total prepaid expenses and other current assets
|
| | | $ | 2,335 | | | | | $ | 312,833 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Equipment
|
| | | $ | 24,745 | | | | | $ | 21,626 | | |
Leasehold improvements
|
| | | | 40,000 | | | | | | — | | |
| | | | | 64,745 | | | | | | 21,626 | | |
Less: accumulated depreciation and amortization
|
| | | | (21,553) | | | | | | (8,751) | | |
Property and equipment, net
|
| | | $ | 43,192 | | | | | $ | 12,875 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Accrued research and development expenses
|
| | | $ | 61,000 | | | | | $ | 131,395 | | |
Accrued legal expenses
|
| | | | 37,597 | | | | | | 26,025 | | |
Accrued rent expense
|
| | | | 18,590 | | | | | | — | | |
Other
|
| | | | 4,516 | | | | | | 15,881 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 121,703 | | | | | $ | 173,301 | | |
|
| | |
For The Years Ended
December 31, |
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Federal: | | | | ||||||||||
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | 1,287,931 | | | | | | 1,542,279 | | |
State and local: | | | | ||||||||||
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | 151,521 | | | | | | 181,444 | | |
| | | | | 1,439,452 | | | | | | 1,723,723 | | |
Change in valuation allowance
|
| | | | (1,439,452) | | | | | | (1,723,723) | | |
Income tax (provision) benefit
|
| | | $ | — | | | | | $ | — | | |
|
| | |
For The Years Ended
December 31, |
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Tax benefit at federal statutory rate
|
| | | | 34.0% | | | | | | 34.0% | | |
State income taxes, net of federal benefit
|
| | | | 4.0% | | | | | | 4.0% | | |
Incremental research and development credits
|
| | | | 2.7% | | | | | | 2.4% | | |
Change in valuation allowance
|
| | | | (40.7)% | | | | | | (40.4)% | | |
Effective income tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Deferred Tax Assets: | | | | ||||||||||
Net operating loss carryforwards
|
| | | $ | 2,742,397 | | | | | $ | 1,383,364 | | |
Stock-based compensation
|
| | | | 333,066 | | | | | | 332,044 | | |
Research & development tax credits
|
| | | | 201,840 | | | | | | 105,096 | | |
Intangible assets
|
| | | | 234,183 | | | | | | 251,530 | | |
Gross deferred tax assets
|
| | | | 3,511,486 | | | | | | 2,072,034 | | |
Valuation allowance
|
| | | | (3,511,486) | | | | | | (2,072,034) | | |
Deferred tax asset, net of valuation allowance
|
| | | $ | — | | | | | $ | — | | |
Changes in valuation allowance
|
| | | $ | (1,439,452) | | | | | $ | (1,723,723) | | |
| | | | | | | | |
For the Years Ended December 31,
|
| |
Amount
|
| |||
2017
|
| | | $ | 46,740 | | |
2018
|
| | | | 33,108 | | |
| | | | $ | 79,848 | | |
|
| | |
For the Year Ended
December 31, |
| |||
| | |
2016
|
| |
2015
|
|
Expected term (years)
|
| |
10.00
|
| |
5.00–10.00
|
|
Risk free interest rate
|
| |
1.53%–1.83%
|
| |
1.41%–1.93%
|
|
Expected volatility
|
| |
131%
|
| |
136%
|
|
Expected dividends
|
| |
0.00%
|
| |
0.00%
|
|
| | |
Number of
Options |
| |
Weighted Average
Exercise Price |
| |
Weighted
Average Remaining Life In Years |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Oustanding January 1, 2015
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Granted
|
| | | | 2,850,000 | | | | | | 0.33 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Oustanding December 31, 2015
|
| | | | 2,850,000 | | | | | | 0.33 | | | | | | | | | | | | | | |
Granted
|
| | | | 100,000 | | | | | | 1.40 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Oustanding December 31, 2016
|
| | | | 2,950,000 | | | | | $ | 0.37 | | | | | | 8.3 | | | | | $ | 389,500 | | |
Exercisable December 31, 2016
|
| | | | 2,850,000 | | | | | $ | 0.33 | | | | | | 8.2 | | | | | $ | 389,500 | | |
|
|
Options Outstanding
|
| |
Options Exercisable
|
| |||||||||||||||
|
Exercise
Price |
| |
Outstanding
Number of Options |
| |
Weighted
Average Remaining Life In Years |
| |
Exercisable
Number of Options |
| |||||||||
|
$0.33
|
| | | | 2,850,000 | | | | | | 8.2 | | | | | | 2,850,000 | | |
|
$1.40
|
| | | | 100,000 | | | | | | — | | | | | | — | | |
| | | | | | 2,950,000 | | | | | | 8.2 | | | | | | 2,850,000 | | |
|
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(unaudited)
|
| | ||||||||
Assets | | | | ||||||||||
Current Assets: | | | | ||||||||||
Cash
|
| | | $ | 7,406,034 | | | | | $ | 3,387,288 | | |
Prepaid expenses and other current assets
|
| | | | 134,841 | | | | | | 2,335 | | |
Total Current Assets
|
| | | | 7,540,875 | | | | | | 3,389,623 | | |
Property and equipment, net
|
| | | | 34,118 | | | | | | 43,192 | | |
Deferred offering costs
|
| | | | 114,237 | | | | | | — | | |
Total Assets
|
| | | $ | 7,689,230 | | | | | $ | 3,432,815 | | |
Liabilities and Stockholders’ Equity
|
| | | ||||||||||
Current Liabilities: | | | | ||||||||||
Accounts payable
|
| | | $ | 321,632 | | | | | $ | 302,031 | | |
Accrued expenses and other current liabilities
|
| | | | 272,437 | | | | | | 121,703 | | |
Total Current Liabilities
|
| | | | 594,069 | | | | | | 423,734 | | |
Advances payable
|
| | | | 6,409,651 | | | | | | — | | |
Total Liabilities
|
| | | | 7,003,720 | | | | | | 423,734 | | |
Commitments and contingencies (Note 6)
|
| | | | — | | | | | | — | | |
Stockholders’ Equity: | | | | ||||||||||
Preferred stock, $0.0001 par value, 36,000,000 shares authorized;
|
| | | ||||||||||
Series A Convertible Preferred Stock, 20,000,000 shares designated,
10,996,614 and 12,121,102 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively, liquidation preference of $10,996,614 and $12,121,102 as of September 30, 2017 and December 31, 2016, respectively |
| | | | 1,100 | | | | | | 1,212 | | |
Series A-2 Convertible Preferred Stock, 5,714,286 shares designated, 2,958,100 shares issued and outstanding as of September 30, 2017 and December 31, 2016, liquidation preference of $4,141,338 as of September 30, 2017 and December 31, 2016
|
| | | | 296 | | | | | | 296 | | |
Series B Convertible Preferred Stock, 10,000,000 shares designated, 0
shares issued and outstanding as of September 30, 2017 and December 31, 2016, liquidation preference of $0 as of September 30, 2017 and December 31, 2016 |
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value, 60,000,000 shares authorized; 9,624,488 and 8,500,000 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively
|
| | | | 962 | | | | | | 850 | | |
Additional paid-in capital
|
| | | | 17,781,907 | | | | | | 17,137,922 | | |
Accumulated deficit
|
| | | | (17,098,755) | | | | | | (14,131,199) | | |
Total Stockholders’ Equity
|
| | | | 685,510 | | | | | | 3,009,081 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 7,689,230 | | | | | $ | 3,432,815 | | |
|
| | |
For the Nine Months Ended,
September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Operating Expenses: | | | | ||||||||||
Research and development
|
| | | $ | 2,125,993 | | | | | $ | 1,985,536 | | |
General and administrative
|
| | | | 842,959 | | | | | | 391,945 | | |
Total Operating Expenses
|
| | | | 2,968,952 | | | | | | 2,377,481 | | |
Loss From Operations
|
| | | | (2,968,952) | | | | | | (2,377,481) | | |
Other Income: | | | | ||||||||||
Interest income
|
| | | | 1,396 | | | | | | 921 | | |
Net Loss
|
| | | $ | (2,967,556) | | | | | $ | (2,376,560) | | |
Net Loss Per Share–Basic and Diluted
|
| | | $ | (0.35) | | | | | $ | (0.28) | | |
Weighted Average Number of Common Shares Outstanding–Basic and Diluted
|
| | | | 8,514,906 | | | | | | 8,500,000 | | |
|
| | |
Convertible Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Series A
|
| |
Series A-2
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance–January 1, 2017
|
| | | | 12,121,102 | | | | | $ | 1,212 | | | | | | 2,958,100 | | | | | $ | 296 | | | | | | 8,500,000 | | | | | $ | 850 | | | | | $ | 17,137,922 | | | | | $ | (14,131,199) | | | | | $ | 3,009,081 | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 431,574 | | | | | | — | | | | | | 431,574 | | |
Conversion of convertible
preferred stock into common stock |
| | | | (1,124,488) | | | | | $ | (112) | | | | | | — | | | | | | — | | | | | | 1,124,488 | | | | | | 112 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 212,411 | | | | | | — | | | | | | 212,411 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,967,556) | | | | | | (2,967,556) | | |
Balance–September 30, 2017
|
| | | | 10,996,614 | | | | | $ | 1,100 | | | | | | 2,958,100 | | | | | $ | 296 | | | | | | 9,624,488 | | | | | $ | 962 | | | | | $ | 17,781,907 | | | | | $ | (17,098,755) | | | | | $ | 685,510 | | |
|
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Cash Flows From Operating Activities | | | | ||||||||||
Net loss
|
| | | $ | (2,967,556) | | | | | $ | (2,376,560) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | ||||||||||
Depreciation and amortization
|
| | | | 12,336 | | | | | | 6,918 | | |
Stock-based compensation
|
| | | | 212,411 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | ||||||||||
Prepaid expenses and other current assets
|
| | | | (132,506) | | | | | | (59,932) | | |
Accounts payable
|
| | | | 19,601 | | | | | | 208,885 | | |
Accrued expenses and other current liabilities
|
| | | | 117,734 | | | | | | (46,810) | | |
Net Cash Used In Operating Activities
|
| | | | (2,737,980) | | | | | | (2,267,499) | | |
Cash Flows From Investing Activities | | | | ||||||||||
Purchases of property and equipment
|
| | | | (3,262) | | | | | | (3,119) | | |
Net Cash Used In Investing Activities
|
| | | | (3,262) | | | | | | (3,119) | | |
Cash Flows From Financing Activities | | | | ||||||||||
Payment of offering costs
|
| | | | (81,237) | | | | | | — | | |
Proceeds from sale of Series A-2 Convertible Preferred Stock
|
| | | | — | | | | | | 4,041,336 | | |
Proceeds from advances related to Series B Convertible Preferred Stock
|
| | | | 6,409,651 | | | | | | — | | |
Proceeds from sale of warrant
|
| | | | 431,574 | | | | | | — | | |
Net Cash Provided By Financing Activities
|
| | | | 6,759,988 | | | | | | 4,041,336 | | |
Net Increase in Cash
|
| | | | 4,018,746 | | | | | | 1,770,718 | | |
Cash–Beginning of Period
|
| | |
|
3,387,288
|
| | | |
|
2,492,611
|
| |
Cash–End of Period
|
| | |
$
|
7,406,034
|
| | | |
$
|
4,263,329
|
| |
Supplemental Disclosure of Non-Cash Financing Activities | | | | ||||||||||
Accrual of deferred offering costs
|
| | | $ | 33,000 | | | | | $ | — | | |
Conversion of convertible preferred stock into common stock
|
| | | $ | 112 | | | | | $ | — | | |
|
| | |
September 30,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Options
|
| | | | 6,316,534 | | | | | | 2,950,000 | | |
Series A Convertible Preferred Stock
|
| | | | 10,996,614 | | | | | | 12,121,102 | | |
Series A-2 Convertible Preferred Stock
|
| | | | 2,958,100 | | | | | | — | | |
Series B Convertible Preferred Stock
|
| | | | 3,446,058 | | | | | | — | | |
Total potentially dilutive shares
|
| | | | 23,717,306 | | | | | | 15,071,102 | | |
|
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(unaudited)
|
| | ||||||||
Prepaid research and development expenses
|
| | | $ | 133,998 | | | | | $ | — | | |
Prepaid insurance expenses
|
| | | | 843 | | | | | | 2,335 | | |
Total prepaid expenses and other current assets
|
| | | $ | 134,841 | | | | | $ | 2,335 | | |
|
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(unaudited)
|
| | ||||||||
Accrued research and development expenses
|
| | | $ | 173,714 | | | | | $ | 61,000 | | |
Accrued legal expenses
|
| | | | 20,843 | | | | | | 37,597 | | |
Accrued rent expense
|
| | | | — | | | | | | 18,590 | | |
Accrued professional services
|
| | | | 43,169 | | | | | | — | | |
Accrued offering costs
|
| | | | 33,000 | | | | | | — | | |
Other
|
| | | | 1,711 | | | | | | 4,516 | | |
Total accrued expenses
|
| | | $ | 272,437 | | | | | $ | 121,703 | | |
|
| | |
For the Nine Months Ended
September 30, |
| |||
| | |
2017
|
| |
2016
|
|
Expected term (years)
|
| |
5.32–10.00
|
| |
10.00
|
|
Risk free interest rate
|
| |
1.89%–2.31%
|
| |
1.53%
|
|
Expected volatility
|
| |
130%
|
| |
131%
|
|
Expected dividends
|
| |
0.00%
|
| |
0.00%
|
|
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Life In Years |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding January 1, 2017
|
| | | | 2,950,000 | | | | | | 0.37 | | | | | | | | | | | | | | |
Granted
|
| | | | 3,366,534 | | | | | | 0.52 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding September 30, 2017
|
| | | | 6,136,534 | | | | | $ | 0.45 | | | | | | 8.7 | | | | | $ | 1,163,153 | | |
|
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Life In Years |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Exercisable September 30, 2017
|
| | | | 3,083,692 | | | | | $ | 0.92 | | | | | | 7.7 | | | | | $ | 849,369 | | |
|
|
Options Outstanding
|
| |
Options Exercisable
|
| |||||||||||||||
|
Exercise
Price |
| |
Outstanding
Number of Options |
| |
Weighted
Average Remaining Life In Years |
| |
Exercisable
Number of Options |
| |||||||||
|
$0.33
|
| | | | 2,850,000 | | | | | | 7.5 | | | | | | 2,850,000 | | |
|
$0.52
|
| | | | 3,366,534 | | | | | | 9.8 | | | | | | 228,692 | | |
|
$1.40
|
| | | | 100,000 | | | | | | 8.9 | | | | | | 5,000 | | |
| | | | | | 6,316,534 | | | | | | 7.7 | | | | | | 3,083,692 | | |
|
|
Ladenburg Thalmann
|
| |
Roth Capital Partners
|
|
| | | | | |
| | |
Amount
to be paid |
| |||
SEC registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | $ | * | | |
Nasdaq initial listing fee
|
| | | $ | * | | |
Transfer agent and registrar fees
|
| | | $ | * | | |
Accounting fees and expenses
|
| | | $ | * | | |
Legal fees and expenses
|
| | | $ | * | | |
Printing and engraving expenses
|
| | | $ | * | | |
Miscellaneous
|
| | | $ | * | | |
Total
|
| | | $ | * | | |
|
| EYENOVIA, INC. | | |||
| By: | | | | |
| Name: Tsontcho Ianchulev | | |||
| Title: Chief Executive Officer | |
Signature
|
| |
Title
|
| |
Date
|
|
Tsontcho Ianchulev
|
| | Chief Executive Officer (Principal Executive Officer) | | |
, 2017
|
|
_______________
|
| | ___________ (Principal Accounting and Financial Officer) | | |
, 2017
|
|
Curt LaBelle
|
| | Director | | |
, 2017
|
|
Fred Eshelman
|
| | Director | | |
, 2017
|
|
Ernest Mario
|
| | Director | | |
, 2017
|
|
Shuhei Yoshida
|
| | Director | | |
, 2017
|
|
Exhibit No.
|
| |
Description
|
|
1.1* | | | Underwriting Agreement. | |
3.1* | | | Certificate of Incorporation, as currently in effect. | |
3.2* | | | Form of Amendment to the Certificate of Incorporation. | |
3.3* | | |
By-laws.
|
|
5.1* | | | Opinion of Ellenoff Grossman & Schole LLP. | |
10.1* | | | Exclusive License Agreement, dated March 18, 2015, between Eyenovia, Inc. and Senju Pharmaceutical Co., Ltd. | |
10.2* | | | Engagement Letter and Offer of Employment, dated July 6, 2017, between Eyenovia, Inc. and Dr. Tsontcho Ianchulev. | |
10.3* | | | Engagement Letter and Offer of Employment, dated July 6, 2017, between Eyenovia, Inc. and Luke Clauson. | |
10.4* | | | Engagement Letter and Offer of Employment, dated July 6, 2017, between Eyenovia, Inc. and Jennifer G. Clasby. | |
10.5* | | | Engagement Letter for Professional Services, dated July 6, 2017, between Eyenovia, Inc. and Dr. Curt LaBelle. | |
10.6* | | | Amended and Restated Investors’ Rights Agreement, dated September 27, 2017, between Eyenovia, Inc. and investors party thereto. | |
10.7* | | | Amended and Restated Right of First Refusal and Co-Sale Agreement, dated September 27 2017, between Eyenovia, Inc. and investors party thereto. | |
10.8* | | | Amended and Restated Voting Agreement, dated September 27, 2017, between Eyenovia, Inc. and investors party thereto. | |
10.9* | | | Correction Letter, dated November 8, 2017, between Eyenovia, Inc. and Dr. Tsontcho Ianchulev. | |
10.10* | | | Master Consulting Services Agreement, dated November 4, 2014, between Eyenovia, Inc. and Private Medical Equity, Inc. | |
10.11* | | | Master Consulting Services Agreement, dated November 4, 2014, between Eyenovia, Inc. and Point Guard Partners, LLC. | |
23.1* | | | Consent of Marcum LLP. | |
23.2* | | | Consent of Ellenoff Grossman & Schole LLP (included in Exhibit 5.1). | |
24* | | | Power of Attorney (included on signature page of this Registration Statement). | |