| | |
每股
|
| |
合計
|
| ||||||
首次公開募股價格
|
| | | $ | 10.00 | | | | | $ | 30,000,000 | | |
承保折扣和佣金(1)
|
| | | $ | 0.70 | | | | | $ | 2,100,000 | | |
支付給我們,未計費用
|
| | | $ | 9.30 | | | | | $ | 27,900,000 | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
產品
|
| | | | 9 | | |
|
彙總財務數據
|
| | | | 10 | | |
|
風險因素
|
| | | | 12 | | |
|
有關前瞻性陳述的特別説明
|
| | | | 50 | | |
|
行業和其他數據
|
| | | | 51 | | |
|
商標、服務標誌和商號
|
| | | | 52 | | |
|
使用收益
|
| | | | 53 | | |
|
公司轉換
|
| | | | 54 | | |
|
股利政策
|
| | | | 55 | | |
|
大寫
|
| | | | 56 | | |
|
稀釋
|
| | | | 57 | | |
|
選定的財務數據
|
| | | | 59 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 61 | | |
|
創始人的願景
|
| | | | 69 | | |
|
業務
|
| | | | 70 | | |
|
管理
|
| | | | 98 | | |
|
高管和董事薪酬
|
| | | | 105 | | |
|
某些關係和相關人員交易
|
| | | | 113 | | |
|
主要股東
|
| | | | 114 | | |
|
股本説明
|
| | | | 116 | | |
|
有資格未來出售的股票
|
| | | | 119 | | |
|
承銷
|
| | | | 121 | | |
|
法律事務
|
| | | | 130 | | |
|
專家
|
| | | | 130 | | |
|
您可以在這裏找到更多信息
|
| | | | 130 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
截至2010年12月31日的年度
|
| |
九個月
截至9月30日 |
| ||||||||||||||||||
(單位為千,每股數據除外)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未審核)
|
| |||||||||
操作報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | $ | 836 | | | | | $ | 854 | | | | | $ | 162 | | | | | $ | 541 | | |
一般和行政
|
| | | | 1,342 | | | | | | 1,107 | | | | | | 3,422 | | | | | | 1,072 | | |
總運營費用
|
| | | | 2,178 | | | | | | 1,961 | | | | | | 3,584 | | | | | | 1,613 | | |
運營損失
|
| | | | (2,178) | | | | | | (1,961) | | | | | | (3,584) | | | | | | (1,613) | | |
其他收入(費用)
|
| | | | (295) | | | | | | (152) | | | | | | (261) | | | | | | (222) | | |
淨虧損
|
| | | $ | (2,473) | | | | | $ | (2,113) | | | | | $ | (3,845) | | | | | $ | (1,835) | | |
- 基本股和攤薄後預計每股普通股淨虧損
(未經審計)(1) |
| | | $ | (0.51) | | | | | | | | | | | $ | (0.80) | | | | | | | | |
預計加權平均已發行普通股 - 基本和稀釋(未經審計)(1)
|
| | | | 4,832,494 | | | | | | | | | | | | 4,832,494 | | | | | | | | |
| | |
截至2020年9月30日
|
| |||||||||||||||
(千)
|
| |
實際
|
| |
形式(1)
|
| |
形式為
調整後(2) |
| |||||||||
| | |
(未審核)
|
| |
(未審核)
|
| |
(未審核)
|
| |||||||||
資產負債表數據: | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 499 | | | | | $ | 499 | | | | | $ | 27,132 | | |
營運資金
|
| | | | (1,224) | | | | | | (438) | | | | | | 26,674 | | |
總資產
|
| | | | 785 | | | | | | 785 | | | | | | 27,193 | | |
可轉換本票,扣除未攤銷延期
發行成本 |
| | | | 4,151 | | | | | | — | | | | | | — | | |
首選成員利益,無投票權,淨額
|
| | | | 75 | | | | | | 75 | | | | | | — | | |
股權(赤字)
|
| | | | (5,225) | | | | | | (288) | | | | | | 26,674 | | |
| | |
截至2020年9月30日
|
| |||||||||||||||
| | |
實際
|
| |
形式
|
| |
形式
調整後的 |
| |||||||||
| | |
(以千為單位,不包括共享和按
共享數據) |
| |||||||||||||||
現金
|
| | | $ | 499 | | | | | $ | 499 | | | | | $ | 27,132 | | |
可轉換本票
|
| | | $ | 4,151 | | | | | $ | — | | | | | $ | — | | |
優先會員利益,無投票權
|
| | | $ | 75 | | | | | $ | 75 | | | | | $ | — | | |
會員權益(虧損): | | | | | | | | | | | | | | | | | | | |
會員權益,實際;無已發行和未償還,形式和
調整後的備考金額 |
| | | $ | 16,239 | | | | | $ | — | | | | | $ | — | | |
股東權益(虧損): | | | | | | | | | | | | | | | | | | | |
普通股,面值0.0001美元;無授權股份,無股份
已發行流通股,實際;授權43,000,000股,形式 和調整後的備考金額;4,832,494股已發行和已發行股票,預計 形式;7832,494股已發行和已發行股票,調整後的形式 |
| | | $ | — | | | | | $ | 0 | | | | | $ | 1 | | |
優先股,面值0.0001美元;實際沒有授權股份,也沒有發行和流通股;授權股份200萬股,沒有發行和流通股,形式和調整後的形式
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
新增實收資本
|
| | | $ | — | | | | | $ | 21,176 | | | | | $ | 48,137 | | |
累計虧損
|
| | | $ | (21,464) | | | | | $ | (21,464) | | | | | $ | (21,464) | | |
會員/股東權益合計(虧損)
|
| | | $ | (5,225) | | | | | $ | (288) | | | | | $ | 26,674 | | |
總市值
|
| | | $ | (999) | | | | | $ | (213) | | | | | $ | 26,674 | | |
|
每股首次公開募股價格
|
| | | | | | | | | $ | 10.00 | | |
|
截至2020年9月30日的每股有形賬面淨值歷史虧損
|
| | | $ | (1.27) | | | | | | | | |
|
可歸因於轉換未償還可轉換本票的預計每股有形賬面淨值增加
|
| | | $ | 1.18 | | | | | | | | |
|
預計截至9月30日的每股有形賬面淨值虧損
2020 |
| | | $ | (0.09) | | | | | | | | |
|
預計可歸因於此次發行的調整後每股有形賬面淨值增加
|
| | | $ | 3.50 | | | | | | | | |
|
預計本次發行後調整後的每股有形賬面淨值
|
| | | | | | | | | $ | 3.41 | | |
|
本次發行對購買普通股的新投資者每股攤薄
|
| | | | | | | | | $ | 6.59 | | |
| | |
購買的股票
|
| |
合計
考慮事項 |
| |
均價
每股 |
| |||||||||||||||||||||
| | |
號碼
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
現有股東
|
| | | | 4,832,494 | | | | | | 61.7% | | | | | $ | 17,211 | | | | | | 36.5% | | | | | $ | 3.56 | | |
新投資者
|
| | | | 3,000,000 | | | | | | 38.3% | | | | | $ | 30,000 | | | | | | 63.5% | | | | | $ | 10.00 | | |
合計
|
| | | | 7,832,494 | | | | | | 100% | | | | | $ | 47,211 | | | | | | 100% | | | | | | | | |
| | |
截至2010年12月31日的年度
|
| |
九個月
截至9月30日 |
| ||||||||||||||||||
(單位為千,每股數據除外)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未審核)
|
| |||||||||
操作報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
研發
|
| | | $ | 836 | | | | | $ | 854 | | | | | $ | 162 | | | | | $ | 541 | | |
一般和行政
|
| | | | 1,342 | | | | | | 1,107 | | | | | | 3,422 | | | | | | 1,072 | | |
總運營費用
|
| | | | 2,178 | | | | | | 1,961 | | | | | | 3,584 | | | | | | 1,613 | | |
運營損失
|
| | | | (2,178) | | | | | | (1,961) | | | | | | (3,584) | | | | | | (1,613) | | |
其他收入(費用)
|
| | | | (295) | | | | | | (152) | | | | | | (261) | | | | | | (222) | | |
淨虧損
|
| | | $ | (2,473) | | | | | $ | (2,113) | | | | | $ | (3,845) | | | | | $ | (1,835) | | |
- 基本股和攤薄後預計每股普通股淨虧損
(未經審計)(1) |
| | | $ | (0.51) | | | | | | | | | | | $ | (0.80) | | | | | | | | |
預計加權平均已發行普通股 - 基本和稀釋(未經審計)(1)
|
| | | | 4,832,494 | | | | | | | | | | | | 4,832,494 | | | | | | | | |
| | |
截至2020年9月30日
|
| |||||||||||||||
(千)
|
| |
實際
|
| |
形式(1)
|
| |
形式
調整後(2) |
| |||||||||
| | |
(未審核)
|
| |
(未審核)
|
| |
(未審核)
|
| |||||||||
資產負債表數據: | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 499 | | | | | $ | 499 | | | | | $ | 27,132 | | |
營運資金
|
| | | | (1,224) | | | | | | (438) | | | | | | 26,674 | | |
總資產
|
| | | | 785 | | | | | | 785 | | | | | | 27,193 | | |
可轉換本票,扣除未攤銷延期發行的淨額
成本 |
| | | | 4,151 | | | | | | — | | | | | | — | | |
| | |
截至2020年9月30日
|
| |||||||||||||||
(千)
|
| |
實際
|
| |
形式(1)
|
| |
形式
調整後(2) |
| |||||||||
| | |
(未審核)
|
| |
(未審核)
|
| |
(未審核)
|
| |||||||||
首選成員利益,無投票權,淨額
|
| | | | 75 | | | | | | 75 | | | | | | — | | |
股權(赤字)
|
| | | | (5,225) | | | | | | (288) | | | | | | 26,674 | | |
| | |
年終
12月31日 |
| |
九個月
截至9月30日 |
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未審核)
|
| |||||||||
研發
|
| | | $ | 836,175 | | | | | $ | 854,109 | | | | | $ | 161,944 | | | | | $ | 541,073 | | |
一般和行政
|
| | | | 1,342,324 | | | | | | 1,107,386 | | | | | | 3,421,798 | | | | | | 1,071,696 | | |
| | | | $ | 2,178,499 | | | | | $ | 1,961,495 | | | | | $ | 3,583,742 | | | | | $ | 1,612,769 | | |
| | |
年終
12月31日 |
| |
截至9個月
09月30日 |
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未審核)
|
| |||||||||
現金流量表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
提供的淨現金合計(用於): | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動
|
| | | $ | (2,092,150) | | | | | $ | (1,195,955) | | | | | $ | (1,608,834) | | | | | $ | (1,620,436) | | |
融資活動
|
| | | | 2,371,508 | | | | | | 1,150,468 | | | | | | 1,798,532 | | | | | | 1,797,078 | | |
現金增減
|
| | | $ | 279,358 | | | | | $ | (45,487) | | | | | $ | 189,698 | | | | | $ | 176,642 | | |
疼痛分析
|
| |
安慰劑LS
更改@ 端點(SE) |
| |
IMC-1 LS
更改@ 端點(SE) |
| |
對比度(SE)
|
| |
P值
|
| |||
NRS 24小時召回,MMRM LOCF/BOCF歸責@16周
|
| |
-1.1 (0.28)
|
| |
-1.9 (0.28)
|
| |
-0.8 (0.37)
|
| | | | 0.031 | | |
FIQ-R 7天召回,MMRM LOCF/BOCF歸罪@16周
|
| |
-0.92 (0.30)
|
| |
-2.2 (0.30)
|
| |
-1.25 (0.38)
|
| | | | 0.001 | | |
50%疼痛響應器分析
|
| |
測量
|
| |
安慰劑
答覆者 (%) |
| |
安慰劑
無響應者 (%) |
| |
IMC-1
答覆者 (%) |
| |
IMC-1
無響應者 |
| |
P值
|
| |||
第16周訪問,50%優惠
|
| |
NRS
|
| |
11 (15.1)
|
| |
62 (84.9)
|
| |
20 (30.3)
|
| |
46 (69.7)
|
| | | | 0.009 | | |
第16周訪問,50%優惠
|
| |
FIQ-R疼痛
|
| |
12 (16.9)
|
| |
59 (83.1)
|
| |
25 (37.9)
|
| |
41 (62.1)
|
| | | | 0.001 | | |
30%疼痛響應器分析
|
| |
測量
|
| |
安慰劑
答覆者 (%) |
| |
安慰劑
無響應者 (%) |
| |
IMC-1
答覆者 (%) |
| |
IMC-1
無響應者 |
| |
P值
|
| |||
第16周訪問,30%
減少。。。。。。。。。。。 |
| |
NRS
|
| |
23 (31.5)
|
| |
50 (68.5)
|
| |
28 (42.4)
|
| |
38 (57.6)
|
| | | | 0.052 | | |
第16周訪問,30%
減少。。。。。。。。。。。 |
| |
FIQ-R疼痛
|
| |
20 (28.2)
|
| |
51 (71.8)
|
| |
29 (43.9)
|
| |
37 (56.1)
|
| | | | 0.012 | | |
PGIC分析
|
| |
安慰劑
答覆者 (%) |
| |
安慰劑
無響應者 (%) |
| |
IMC-1
答覆者 (%) |
| |
IMC-1
無響應者 |
| |
P值
|
| |||
第6周訪問
|
| |
14 (19.2)
|
| |
59 (80.8)
|
| |
26 (37.7)
|
| |
43 (62.3)
|
| | | | 0.040 | | |
第12周參觀
|
| |
13 (17.8)
|
| |
60 (82.2)
|
| |
26 (37.7)
|
| |
43 (62.3)
|
| | | | 0.005 | | |
第16周參觀
|
| |
14 (19.2)
|
| |
59 (80.8)
|
| |
23 (33.3)
|
| |
46 (66.6)
|
| | | | 0.040 | | |
結果衡量
|
| |
方法
|
| |
安慰劑
基線 |
| |
IMC-1
基線 |
| |
安慰劑LS
更改(SE) |
| |
IMC-1 LS
更改(SE) |
| |
對比度(SE)
|
| |
P值
|
| |||
FIQ-R
|
| |
第16周MMRM LOCF/BOCF
|
| |
56.81 (73)
|
| |
54.28 (69)
|
| |
-7.87 (2.33)
|
| |
-17.54 (2.40)
|
| |
-9.67 (3.05)
|
| | | | 0.002 | | |
促銷疲勞
|
| |
第16周MMRM LOCF/BOCF
|
| |
65.83 (73)
|
| |
65.55 (69)
|
| |
-2.68 (0.93)
|
| |
-6.65 (0.96)
|
| |
-3.96 (1.22)
|
| | | | 0.001 | | |
第16周
FIQ-R分析 LOCF/BOCF歸責)* |
| |
LS平均值(SE)較基線變化
|
| | | | | | | | | | |||
|
安慰劑
|
| |
IMC-1
|
| | | | | | | | | | ||
|
N = 71
|
| |
N = 66
|
| |
對比度(SE)
|
| |
P值**
|
| |||||
功能域
|
| |
-5.44 (2.32)
|
| |
-14.29 (2.40)
|
| |
-8.85 (3.03)
|
| | | | 0.004 | | |
總體影響範圍
|
| |
-1.89 (0.61)
|
| |
-4.29 (0.63)
|
| |
-2.40 (0.79)
|
| | | | 0.003 | | |
症狀域
|
| |
-7.90 (2.33)
|
| |
-16.77 (2.40)
|
| |
-8.88 (3.06)
|
| | | | 0.004 | | |
任一治療組都有5%的患者報告了≥不良事件
|
| ||||||
不良事件
|
| |
安慰劑
N=73 |
| |
IMC-1
N=69 |
|
任何事件
|
| |
57 (78.1%)
|
| |
50 (72.5%)
|
|
頭痛
|
| |
10 (13.7%)
|
| |
8 (11.6%)
|
|
尿路感染
|
| |
4 (5.5%)
|
| |
6 (8.7%)
|
|
血乳酸脱氫酶升高
|
| |
1 (1.4%)
|
| |
4 (5.8%)
|
|
鼻咽炎
|
| |
1 (1.4%)
|
| |
4 (5.8%)
|
|
腹瀉
|
| |
9 (12.3%)
|
| |
3 (4.3%)
|
|
噁心
|
| |
13 (17.8%)
|
| |
3 (4.3%)
|
|
纖維肌痛
|
| |
4 (5.5%)
|
| |
2 (2.9%)
|
|
嘔吐
|
| |
5 (6.8%)
|
| |
2 (2.9%)
|
|
任一治療組都有5%的患者報告了≥不良事件
|
| ||||||
不良事件
|
| |
安慰劑
N=73 |
| |
IMC-1
N=69 |
|
便祕
|
| |
6 (8.2%)
|
| |
0
|
|
胃食管反流病
|
| |
4 (5.5%)
|
| |
0
|
|
脱髮
|
| |
4 (5.5%)
|
| |
0
|
|
口咽部疼痛
|
| |
4 (5.5%)
|
| |
0
|
|
名稱
|
| |
年齡
|
| |
職位
|
|
執行主任 | | | | | | | |
格雷格·鄧肯 | | |
55
|
| | 首席執行官兼董事長 | |
Richard Burch(2) | | |
64
|
| | 總裁、主任 | |
R.Michael Gendreau,M.D.,Ph.D. | | |
65
|
| | 首席醫療官 | |
拉爾夫·格羅斯瓦爾德 | | |
52
|
| | 運營副總裁 | |
安吉拉·沃爾什 | | |
54
|
| | 財務副總裁兼財務主管 | |
導演 | | | | | | | |
羅伯特·布哈爾特(1) | | |
64
|
| | 導演 | |
Abel de La Rosa博士(3) | | |
57
|
| | 導演 | |
David Keefer | | |
67
|
| | 導演 | |
William L.Pridgen,M.D. | | |
60
|
| | 創始人兼董事 | |
小約翰·C·託馬斯(3) | | |
67
|
| | 導演 | |
理查德·J·惠特利醫學博士(3) | | |
75
|
| | 導演 | |
Robert Young(1) | | |
74
|
| | 導演 | |
姓名和主要職務
|
| |
年
|
| |
工資
($) |
| |
選項
獎項 ($) |
| |
合計
($) |
| ||||||||||||
William L.Pridgen,M.D.(1) | | | | | 2019 | | | | | | 350,000 | | | | | | — | | | | | | 350,000 | | |
首席執行官
|
| | | | | | | | | | | | | | | | | | | | | | | | |
理查德·伯奇 | | | | | 2019 | | | | | | 350,000 | | | | | | — | | | | | | 350,000 | | |
總裁
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
數量
個共享 受益 之前擁有 提供服務 |
| |
百分比
股票受益 擁有 |
| ||||||||||||
受益人姓名
|
| |
之前的
提供服務 |
| |
之後的
提供服務 |
| ||||||||||||
羅伯特·布哈爾特
|
| | | | 4,905(1) | | | | | | * | | | | | | * | | |
理查德·伯奇
|
| | | | 439,843(2) | | | | | | 8.58% | | | | | | 5.41% | | |
Abel de La Rosa
|
| | | | — | | | | | | — | | | | | | — | | |
格雷格·鄧肯
|
| | | | 410,154(3) | | | | | | 7.83% | | | | | | 4.98% | | |
David Keefer
|
| | | | 7,808(4) | | | | | | * | | | | | | * | | |
William L.Pridgen,M.D.
|
| | | | 726,493(5) | | | | | | 15.03% | | | | | | 9.27% | | |
小約翰·C·託馬斯(John C.Thomas,Jr.)
|
| | | | — | | | | | | — | | | | | | — | | |
安吉拉·沃爾什
|
| | | | 40,625(6) | | | | | | * | | | | | | * | | |
理查德·J·惠特利醫學博士
|
| | | | — | | | | | | — | | | | | | — | | |
羅伯特·楊
|
| | | | 46,968 | | | | | | * | | | | | | * | | |
董事和高級職員作為一個羣體(發售前8人,發售後9人)
|
| | | | 1,717,421 | | | | | | 30.58% | | | | | | 19.93% | | |
持有我們5%以上普通股的實益所有者: | | | | | | | | | | | | | | | | | | | |
阿拉巴馬大學(7)
|
| | | | 323,347 | | | | | | 6.69% | | | | | | 4.13% | | |
承銷商
|
| |
數量
個共享 |
| |||
福特漢姆金融管理公司(Fordham Financial Management,Inc.)旗下的ThinkEquity。
|
| | | | 3,000,000 | | |
| | | | | | | |
合計
|
| | | | 3,000,000 | | |
| | | | | | | | |
合計
|
| |||||||||
| | |
每股
|
| |
沒有
選項 |
| |
與
選項 |
| |||||||||
公開發行價
|
| | | $ | 10.00 | | | | | $ | 30,000,000 | | | | | $ | 34,500,000 | | |
承保折扣和佣金(7%)
|
| | | $ | 0.70 | | | | | $ | 2,100,000 | | | | | $ | 2,415,000 | | |
非實報實銷費用津貼(1%)
|
| | | $ | 0.10 | | | | | $ | 300,000 | | | | | $ | 345,000 | | |
未扣除費用的收益給我們
|
| | | $ | 9.20 | | | | | $ | 27,600,000 | | | | | $ | 31,740,000 | | |
| | |
頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2019年12月31日和2018年12月31日的資產負債表
|
| | | | F-3 | | |
截至2019年12月31日和2018年12月31日的年度營業報表
|
| | | | F-4 | | |
截至2019年12月31日和2018年12月31日的年度會員利益/會員赤字報表
|
| | | | F-5 | | |
截至2019年12月31日和2018年12月31日的年度現金流量表
|
| | | | F-6 | | |
財務報表附註
|
| | | | F-7 | | |
截至2020年9月30日(未經審計)和2019年12月31日的資產負債表
|
| | | | F-17 | | |
截至2020年9月30日的(未經審計)三個月和九個月的營業報表
和2019年 |
| | | | F-18 | | |
截至2020年9月30日和2019年9月30日的三個月和九個月(未經審計)的會員利益/會員赤字報表
|
| | | | F-19 | | |
截至2020年9月30日和2019年9月30日的(未經審計)9個月現金流量表
|
| | | | F-20 | | |
中期財務報表(未經審計)附註
|
| | | | F-21 | | |
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | |
$
|
309,384
|
| | | | $ | 30,026 | | |
預付費用和其他流動資產
|
| | |
|
6,516
|
| | | | | 12,372 | | |
流動資產總額
|
| | |
|
315,900
|
| | | | | 42,398 | | |
延期發行成本
|
| | |
|
—
|
| | | | | 23,537 | | |
總資產
|
| | |
$
|
315,900
|
| | | | $ | 65,935 | | |
負債和會員赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | |
$
|
35,421
|
| | | | $ | 145,656 | | |
應計費用
|
| | |
|
525,445
|
| | | | | 174,427 | | |
應計工資
|
| | |
|
1,060,000
|
| | | | | 1,006,250 | | |
流動負債總額
|
| | |
|
1,620,866
|
| | | | | 1,326,333 | | |
可轉換本票,淨額
|
| | |
|
3,637,543
|
| | | | | — | | |
總負債
|
| | |
|
5,258,409
|
| | | | | 1,326,333 | | |
承付款和或有事項(注9) | | | | | | | | | | | | | |
首選成員利益,無投票權,淨額
|
| | |
|
75,000
|
| | | | | 1,283,484 | | |
會員赤字: | | | | | | | | | | | | | |
會員利益,投票
|
| | |
|
—
|
| | | | | — | | |
會員利益,無投票權
|
| | |
|
12,601,201
|
| | | | | 12,601,201 | | |
累計虧損
|
| | |
|
(17,618,710)
|
| | | | | (15,145,083) | | |
會員赤字總額
|
| | |
|
(5,017,509)
|
| | | | | (2,543,882) | | |
總負債和會員赤字
|
| | |
$
|
315,900
|
| | | | $ | 65,935 | | |
截至2013年12月31日的年度
|
| |
2019
|
| |
2018
|
| ||||||
收入
|
| | |
$
|
—
|
| | | | $ | — | | |
研發費用
|
| | |
|
836,175
|
| | | | | 854,109 | | |
一般和行政費用
|
| | |
|
1,342,324
|
| | | | | 1,107,386 | | |
營業虧損
|
| | |
|
(2,178,499)
|
| | | | | (1,961,495) | | |
利息費用淨額
|
| | |
|
(295,128)
|
| | | | | (152,103) | | |
其他收入
|
| | |
|
—
|
| | | | | 6 | | |
所得税撥備前虧損
|
| | |
|
(2,473,627)
|
| | | | | (2,113,592) | | |
所得税撥備
|
| | |
|
—
|
| | | | | — | | |
淨虧損
|
| | |
$
|
(2,473,627)
|
| | | | $ | (2,113,592) | | |
形式信息(未審核): | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (2,473,627) | | | | | | | | |
形式所得税(費用)福利
|
| | | | — | | | | | | | | |
預計淨虧損
|
| | | $ | (2,473,627) | | | | | | | | |
- 基本股和攤薄後預計每股淨虧損
|
| | | $ | (0.51) | | | | | | | | |
加權平均預計流通股數量 - 基本股和稀釋股
|
| | | | 4,832,499 | | | | | | | | |
| | |
投票
會員的 興趣 |
| |
無投票權
會員 興趣 |
| |
累計
赤字 |
| |
合計
會員‘ 赤字 |
| ||||||||||||
餘額,2017年12月31日
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (13,031,491) | | | | | $ | (430,290) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | (2,113,592) | | | | | | (2,113,592) | | |
BALANCE,2018年12月31日
|
| | | | — | | | | | | 12,601,201 | | | | | | (15,145,083) | | | | | | (2,543,882) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | (2,473,627) | | | | | | (2,473,627) | | |
Balance,2019年12月31日
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (17,618,710) | | | | | $ | (5,017,509) | | |
截至2013年12月31日的年度
|
| |
2019
|
| |
2018
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | |
$
|
(2,473,627)
|
| | | | $ | (2,113,592) | | |
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
發行成本攤銷
|
| | |
|
62,841
|
| | | | | 33,016 | | |
應收賬款壞賬準備
|
| | |
|
2,160
|
| | | | | 15,489 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
(增加)減少:
|
| | | | | | | | | | | | |
預付費用和其他流動資產
|
| | |
|
3,696
|
| | | | | (23,694) | | |
增加(減少):
|
| | | | | | | | | | | | |
應付帳款
|
| | |
|
(89,824)
|
| | | | | 65,638 | | |
應計費用
|
| | |
|
348,854
|
| | | | | 156,355 | | |
應計工資
|
| | |
|
53,750
|
| | | | | 670,833 | | |
經營活動使用的淨現金
|
| | |
|
(2,092,150)
|
| | | | | (1,195,955) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
發行可轉換本票所得款項
|
| | |
|
2,430,000
|
| | | | | — | | |
發行無投票權優先會員權益的收益
|
| | |
|
—
|
| | | | | 1,220,000 | | |
延期發行成本的支付
|
| | |
|
(58,492)
|
| | | | | (69,532) | | |
融資活動提供的淨現金
|
| | |
|
2,371,508
|
| | | | | 1,150,468 | | |
現金淨增(減)
|
| | |
|
279,358
|
| | | | | (45,487) | | |
現金,期初
|
| | |
|
30,026
|
| | | | | 75,513 | | |
現金,期末
|
| | |
$
|
309,384
|
| | | | $ | 30,026 | | |
非現金融資交易補充披露: | | | | | | | | | | | | | |
應計延期發行成本
|
| | |
$
|
5,290
|
| | | | $ | 23,537 | | |
將無投票權的優先成員權益轉換為可轉換本票
|
| | |
$
|
1,245,000
|
| | | | $ | — | | |
將投資者貸款轉換為無投票權的優先會員權益
|
| | |
$
|
—
|
| | | | $ | 100,000 | | |
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
預付保險
|
| | |
$
|
—
|
| | | | $ | 7,871 | | |
預付費數據機房託管服務
|
| | |
|
5,731
|
| | | | | 4,167 | | |
其他應收賬款
|
| | |
|
785
|
| | | | | 334 | | |
預付費用和其他資產合計
|
| | |
$
|
6,516
|
| | | | $ | 12,372 | | |
12月31日
|
| |
2019
|
| |
2018
|
| ||||||
應計CRO和CMO成本
|
| | |
$
|
149,178
|
| | | | $ | 35,228 | | |
優先成員權益的應計利息
|
| | |
|
188,085
|
| | | | | 119,257 | | |
本票應計利息
|
| | |
|
163,123
|
| | | | | — | | |
其他
|
| | |
|
25,059
|
| | | | | 19,942 | | |
| | | |
$
|
525,445
|
| | | | $ | 174,427 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | |
$
|
499,082
|
| | | | $ | 309,384 | | |
預付費用和其他流動資產
|
| | |
|
61,014
|
| | | | | 6,516 | | |
流動資產總額
|
| | |
|
560,096
|
| | | | | 315,900 | | |
延期發行成本
|
| | |
|
225,278
|
| | | | | — | | |
總資產
|
| | |
$
|
785,374
|
| | | | $ | 315,900 | | |
負債和會員赤字 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | |
$
|
199,366
|
| | | | $ | 35,421 | | |
應計費用
|
| | |
|
569,395
|
| | | | | 525,445 | | |
應計工資
|
| | |
|
1,015,713
|
| | | | | 1,060,000 | | |
流動負債總額
|
| | |
|
1,784,474
|
| | | | | 1,620,866 | | |
可轉換本票,淨額
|
| | |
|
4,150,776
|
| | | | | 3,637,543 | | |
總負債
|
| | |
|
5,935,250
|
| | | | | 5,258,409 | | |
承付款和或有事項(注9) | | | | | | | | | | | | | |
首選成員利益,無投票權,淨額
|
| | |
|
75,000
|
| | | | | 75,000 | | |
會員赤字: | | | | | | | | | | | | | |
會員利益,投票
|
| | |
|
16,239,001
|
| | | | | — | | |
會員利益,無投票權
|
| | |
|
—
|
| | | | | 12,601,201 | | |
累計虧損
|
| | |
|
(21,463,877)
|
| | | | | (17,618,710) | | |
會員赤字總額
|
| | |
|
(5,224,876)
|
| | | | | (5,017,509) | | |
總負債和會員赤字
|
| | |
$
|
785,374
|
| | | | $ | 315,900 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
| | |
09月30日
2020 |
| |
09月30日
2019 |
| |
09月30日
2020 |
| |
09月30日
2019 |
| ||||||||||||
收入
|
| | |
$
|
—
|
| | | | $ | — | | | | |
$
|
—
|
| | | | $ | — | | |
研發費用
|
| | |
|
108,086
|
| | | | | 392,832 | | | | |
|
161,944
|
| | | | | 541,073 | | |
一般和行政費用
|
| | |
|
2,554,724
|
| | | | | 343,496 | | | | |
|
3,421,798
|
| | | | | 1,071,696 | | |
營業虧損
|
| | |
|
(2,662,810)
|
| | | | | (736,328) | | | | |
|
(3,583,742)
|
| | | | | (1,612,769) | | |
利息費用淨額
|
| | |
|
(104,440)
|
| | | | | (75,491) | | | | |
|
(304,646)
|
| | | | | (222,269) | | |
其他收入
|
| | |
|
43,221
|
| | | | | — | | | | |
|
43,221
|
| | | | | — | | |
所得税撥備前虧損
|
| | |
|
(2,724,029)
|
| | | | | (811,819) | | | | |
|
(3,845,167)
|
| | | | | (1,835,038) | | |
所得税撥備
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | |
淨虧損
|
| | |
$
|
(2,724,029)
|
| | | | $ | (811,819) | | | | |
$
|
(3,845,167)
|
| | | | $ | (1,835,038) | | |
形式信息(未審核): | | | | | | | | | | | | | | | | | | | | | | | | | |
税前虧損
|
| | |
$
|
(2,724,029)
|
| | | | | | | | | |
$
|
(3,845,167)
|
| | | | | | | |
預計税費
|
| | |
|
—
|
| | | | | | | | | |
|
—
|
| | | | | | | |
預計淨虧損
|
| | |
$
|
(2,724,029)
|
| | | | | | | | | |
$
|
(3,845,167)
|
| | | | | | | |
預計 - 基本股和攤薄後每股淨虧損
|
| | |
$
|
(0.56)
|
| | | | | | | | | |
$
|
(0.80)
|
| | | | | | | |
加權平均預計流通股數量 - 基本股和稀釋股
|
| | |
|
4,832,494
|
| | | | | | | | | |
|
4,832,494
|
| | | | | | | |
| | |
投票
會員的 興趣 |
| |
無投票權
會員‘ 興趣 |
| |
累計
赤字 |
| |
合計
會員‘ 赤字 |
| ||||||||||||
BALANCE,2018年12月31日
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (15,145,083) | | | | | $ | (2,543,882) | | |
淨虧損
|
| | | | — | | | | |
|
—
|
| | | | | (455,363) | | | | | | (455,363) | | |
Balance,2019年3月31日
|
| | | | — | | | | | | 12,601,201 | | | | | | (15,600,446) | | | | | | (2,999,245) | | |
淨虧損
|
| | | | — | | | | |
|
—
|
| | | | | (567,856) | | | | | | (567,856) | | |
BALANCE,2019年6月30日
|
| | | | — | | | | | | 12,601,201 | | | | | | (16,168,302) | | | | | | (3,567,101) | | |
淨虧損
|
| | | | — | | | | |
|
—
|
| | | | | (811,819) | | | | | | (811,819) | | |
Balance,2019年9月30日
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (16,980,121) | | | | | $ | (4,378,920) | | |
|
| | |
投票
會員‘ 興趣 |
| |
無投票權
會員‘ 興趣 |
| |
累計
赤字 |
| |
合計
會員‘ 赤字 |
| ||||||||||||
Balance,2019年12月31日
|
| | | $ | — | | | | | $ | 12,601,201 | | | | | $ | (17,618,710) | | | | | $ | (5,017,509) | | |
淨虧損
|
| | | | — | | | | |
|
—
|
| | | | | (466,553) | | | | | | (466,553) | | |
Balance,2020年3月31日
|
| | | | — | | | | | | 12,601,201 | | | | | | (18,085,263) | | | | | | (5,484,062) | | |
會員資格轉換為有表決權的權益
|
| | | | 12,601,201 | | | | | | (12,601,201) | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | — | | | | |
|
—
|
| | | | | (654,585) | | | | | | (654,585) | | |
Balance,2020年6月30日
|
| | | $ | 12,601,201 | | | | | $ | — | | | | | $ | (18,739,848) | | | | | $ | (6,138,647) | | |
可轉換本票折算
|
| | | | 1,637,800 | | | | | | — | | | | | | — | | | | | | 1,637,800 | | |
股權薪酬費用
|
| | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | 2,000,000 | | |
淨虧損
|
| | | | — | | | | |
|
—
|
| | | | | (2,724,029) | | | | | | (2,724,029) | | |
Balance,2020年9月30日
|
| | | $ | 16,239,001 | | | | | $ | — | | | | | $ | (21,463,877) | | | | | $ | (5,224,876) | | |
截至9月30日的9個月
|
| |
2020
|
| |
2019
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | |
$
|
(3,845,167)
|
| | | | $ | (1,835,038) | | |
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
發行成本攤銷
|
| | |
|
42,071
|
| | | | | 50,894 | | |
(收回)應收賬款撥備
|
| | |
|
(15,020)
|
| | | | | 1,967 | | |
股權薪酬
|
| | |
|
2,000,000
|
| | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
(增加)減少:
|
| | | | | | | | | | | | |
預付費用和其他流動資產
|
| | |
|
(39,478)
|
| | | | | 1,294 | | |
增加(減少):
|
| | | | | | | | | | | | |
應付帳款
|
| | |
|
156,139
|
| | | | | (74,253) | | |
應計費用
|
| | |
|
136,908
|
| | | | | 210,117 | | |
應計工資
|
| | |
|
(44,287)
|
| | | | | 24,583 | | |
經營活動使用的淨現金
|
| | |
|
(1,608,834)
|
| | | | | (1,620,436) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
發行可轉換本票所得款項
|
| | |
|
1,994,133
|
| | | | | 1,850,000 | | |
延期發行成本的支付
|
| | |
|
(57,971)
|
| | | | | (52,922) | | |
支付建議的公開發行成本
|
| | |
|
(137,630)
|
| | | | | — | | |
融資活動提供的淨現金
|
| | |
|
1,798,532
|
| | | | | 1,797,078 | | |
現金淨增長
|
| | |
|
189,698
|
| | | | | 176,642 | | |
現金,期初
|
| | |
|
309,384
|
| | | | | 30,026 | | |
現金,期末
|
| | |
$
|
499,082
|
| | | | $ | 206,668 | | |
補充現金流披露: | | | | | | | | | | | | | |
付息現金
|
| | | $ | 3,000 | | | | | $ | — | | |
非現金融資交易: | | | | | | | | | | | | | |
應付賬款中包含的遞延公開發行成本
|
| | | $ | 7,806 | | | | | $ | — | | |
應計費用中包含的遞延公開發行成本
|
| | | $ | 79,842 | | | | | $ | — | | |
應付賬款計入延期發行成本
|
| | |
$
|
—
|
| | | | $ | 6,802 | | |
將可轉換本票和應計利息轉換為會員權益
|
| | |
$
|
1,637,800
|
| | | | $ | — | | |
將無投票權的優先成員權益轉換為可轉換本票
|
| | |
$
|
—
|
| | | | $ | 540,000 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
| | |
09月30日
2020 |
| |
09月30日
2019 |
| |
09月30日
2020 |
| |
09月30日
2019 |
| ||||||||||||
可轉換本票
|
| | |
$
|
14,749
|
| | | | $ | 7,559 | | | | |
$
|
42,071
|
| | | | $ | 17,650 | | |
夾層會員的首選興趣
|
| | |
|
—
|
| | | | | 4,764 | | | | |
|
—
|
| | | | | 33,244 | | |
| | | |
$
|
14,749
|
| | | | $ | 12,323 | | | | |
$
|
42,071
|
| | | | $ | 50,894 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
預付保險
|
| | |
$
|
4,347
|
| | | | $ | — | | |
預付律師費
|
| | |
|
50,000
|
| | | | | — | | |
預付費服務
|
| | |
|
6,667
|
| | | | | 5,731 | | |
其他應收賬款
|
| | |
|
—
|
| | | | | 785 | | |
預付費用和其他資產合計
|
| | |
$
|
61,014
|
| | | | $ | 6,516 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
應計CRO和CMO成本
|
| | |
$
|
—
|
| | | | $ | 149,178 | | |
優先成員權益的應計利息
|
| | |
|
188,085
|
| | | | | 188,085 | | |
本票應計利息
|
| | |
|
249,657
|
| | | | | 163,123 | | |
應計公開發行成本
|
| | |
|
79,842
|
| | | | | | | |
累計休假
|
| | |
|
34,654
|
| | | | | — | | |
其他
|
| | |
|
17,157
|
| | | | | 25,059 | | |
| | | |
$
|
569,395
|
| | | | $ | 525,445 | | |
| | |
截止三個月
|
| |
截至6個月
|
| ||||||||||||||||||
| | |
09月30日
2020 |
| |
09月30日
2019 |
| |
09月30日
2020 |
| |
09月30日
2019 |
| ||||||||||||
第四個產品
|
| | |
$
|
50,940
|
| | | | $ | 48,061 | | | | |
$
|
197,324
|
| | | | $ | 106,322 | | |
第五個產品
|
| | |
|
38,750
|
| | | | | — | | | | |
|
65,010
|
| | | | | — | | |
| | | |
$
|
89,690
|
| | | | $ | 48,061 | | | | |
$
|
262,334
|
| | | | $ | 106,322 | | |