| | | |
每個美國存托股份
|
| |
合計
|
| ||||||
|
首次公開募股價格
|
| | | $ | 15.00 | | | | | $ | 161,100,000 | | |
|
承保折扣和佣金(1)
|
| | | $ | 1.05 | | | | | $ | 11,277,000 | | |
|
扣除費用前收益用於Structure Treateutics Inc.
|
| | | $ | 13.95 | | | | | $ | 149,823,000 | | |
| 傑弗瑞 | | |
SVB證券
|
| |
古根海姆證券
|
| |
蒙特利爾銀行資本市場
|
|
| | | | | | 頁 | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
風險因素
|
| | | | 16 | | |
|
關於前瞻性陳述的特別説明
|
| | | | 91 | | |
|
市場和行業數據
|
| | | | 93 | | |
|
使用收益
|
| | | | 94 | | |
|
股利政策
|
| | | | 95 | | |
|
大寫
|
| | | | 96 | | |
|
稀釋
|
| | | | 98 | | |
|
民事責任的執行
|
| | | | 100 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 102 | | |
|
業務
|
| | | | 118 | | |
|
管理
|
| | | | 175 | | |
|
高管和董事薪酬
|
| | | | 182 | | |
|
某些關係和關聯方交易
|
| | | | 197 | | |
|
主要股東
|
| | | | 202 | | |
|
股本説明
|
| | | | 205 | | |
|
美國存托股份説明
|
| | | | 214 | | |
|
未來有資格出售的普通股和美國存托股份
|
| | | | 229 | | |
|
徵税
|
| | | | 231 | | |
|
承銷
|
| | | | 238 | | |
|
法律事務
|
| | | | 247 | | |
|
專家
|
| | | | 247 | | |
|
您可以在哪裏找到更多信息
|
| | | | 247 | | |
|
財務報表索引
|
| | | | F-1 | | |
| | |
年終了
12月31日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | |
(in千元,每股金額除外)
|
| |||||||||||||||||||||
營業報表和全面虧損數據:
|
| | | | | | | | | | | | | | | ||||||||||
運營費用: | | | | | | | | | | | | | | | | ||||||||||
研發
|
| | | $ | 12,364 | | | | | $ | 29,111 | | | | | $ | 19,204 | | | | | $ | 27,833 | | |
一般和行政
|
| | | | 3,542 | | | | | | 8,585 | | | | | | 5,218 | | | | | | 11,772 | | |
總運營費用
|
| | | | 15,906 | | | | | | 37,696 | | | | | | 24,422 | | | | | | 39,605 | | |
運營虧損
|
| | | | (15,906) | | | | | | (37,696) | | | | | | (24,422) | | | | | | (39,605) | | |
利息和其他收入(支出)淨額
|
| | | | 168 | | | | | | (122) | | | | | | (121) | | | | | | 356 | | |
所得税費用前虧損
|
| | | | (15,738) | | | | | | (37,818) | | | | | | (24,543) | | | | | | (39,249) | | |
所得税撥備
|
| | | | 138 | | | | | | 231 | | | | | | 150 | | | | | | 197 | | |
淨虧損
|
| | | $ | (15,876) | | | | | $ | (38,049) | | | | | $ | (24,693) | | | | | $ | (39,446) | | |
普通股股東應佔每股基本虧損和攤薄後每股淨虧損
|
| | | $ | (2.56) | | | | | $ | (5.38) | | | | | $ | (3.56) | | | | | $ | (4.34) | | |
用於計算普通股股東應佔每股淨虧損的加權平均股份,基本虧損和攤薄虧損
|
| | | | 6,262 | | | | | | 8,141 | | | | | | 7,955 | | | | | | 9,428 | | |
普通股股東應佔每股備考虧損淨額,基本及
稀釋(1) |
| | | | | | | | | $ | (0.53) | | | | | | | | | | | $ | (0.52) | | |
預計加權平均股份-用於計算普通股股東、基本和稀釋後每股預計淨虧損的股份(1)
|
| | | | | | | | | | 75,159,304 | | | | | | | | | | | | 76,446,495 | | |
|
| | |
截至2022年9月30日
|
| |||||||||||||||
| | |
實際
|
| |
形式(1)
|
| |
形式
已調整(2) |
| |||||||||
| | |
(千)
|
| |||||||||||||||
資產負債表數據: | | | | | | | | | | | | | | | | | | | |
現金、現金等價物和短期投資
|
| | | $ | 102,751 | | | | | $ | 102,751 | | | | | $ | 249,757 | | |
營運資金(3)
|
| | | | 92,538 | | | | | | 92,538 | | | | | | 239,580 | | |
總資產
|
| | | | 108,406 | | | | | | 108,406 | | | | | | 253,143 | | |
總負債
|
| | | | 12,344 | | | | | | 12,344 | | | | | | 12,308 | | |
可贖回可轉換優先股
|
| | | | 199,975 | | | | | | — | | | | | | — | | |
累計赤字
|
| | | | (105,077) | | | | | | (105,719) | | | | | | (105,719) | | |
股東(虧損)權益總額
|
| | | | (103,913) | | | | | | 96,062 | | | | | | 240,835 | | |
| | |
截至2022年9月30日
|
| |||||||||||||||
| | |
實際
|
| |
形式
|
| |
形式
調整後的 |
| |||||||||
| | |
(千,不包括每股和每股金額)
|
| |||||||||||||||
現金、現金等價物和短期投資
|
| | | $ | 102,751 | | | | | $ | 102,751 | | | | | $ | 249,757 | | |
可贖回的非控股權益: | | | | | | | | | | | | | | | | | | | |
A系列優先股,面值0.0001美元;
授權19,200,000股,19,200,000股 已發行和已發行的、實際的和沒有股份 授權或未完成,形式和形式為 調整後 |
| | | $ | 32,001 | | | | | $ | — | | | | | $ | — | | |
A+系列優先股,面值0.0001美元;
12,799,681股授權股份,12,799,681股 已發行和已發行的、實際的和沒有股份 授權或未完成,形式和形式為 調整後 |
| | | | 26,000 | | | | | | — | | | | | | — | | |
B系列優先股,面值0.0001美元;
32,857,004股授權,32,857,004股 已發行和已發行的、實際的和沒有股份 授權或未完成,形式和形式為 調整後 |
| | | | 133,015 | | | | | | — | | | | | | — | | |
B-1系列優先股,面值0.0001美元;
2,161,402股授權股份,2,161,402股 已發行和已發行的、實際的和沒有股份 授權或未完成,形式和形式為 調整後 |
| | | | 8,959 | | | | | | — | | | | | | — | | |
股東權益(虧絀): | | | | | | | | | | | | | | | | | | | |
非指定股份,面值0.0001美元;無股份
已批准、已發出或尚未執行的、實際的; 100,000,000股授權股,未發行股份, 未繳攤款,備考和經調整的備考 |
| | | | | | | | | | — | | | | | | — | | |
| | |
截至2022年9月30日
|
| |||||||||||||||
| | |
實際
|
| |
形式
|
| |
形式
調整後 |
| |||||||||
| | |
(千,不包括每股和每股
金額) |
| |||||||||||||||
普通股,面值0.0001美元;432,981,913股
授權股份,已發行股份10,526,654股 已發行,實際;500,000,000股授權, 77,544,741股已發行及發行在外, 500,000,000股授權股, 109,764,741股已發行及發行在外, 經調整的備考費用 |
| | | | 1 | | | | | | 8 | | | | | | 11 | | |
額外實收資本
|
| | | | 1,298 | | | | | | 201,908 | | | | | | 346,678 | | |
累計其他綜合收益
|
| | | | (135) | | | | | | (135) | | | | | | (135) | | |
累計赤字
|
| | | | (105,077) | | | | | | (105,719) | | | | | | (105,719) | | |
股東虧損總額
|
| | | | (103,913) | | | | | | 96,062 | | | | | | 240,835 | | |
總市值
|
| | | $ | 96,062 | | | | | $ | 96,062 | | | | | $ | 240,835 | | |
|
|
美國存托股份的首次公開募股價格
|
| | | | | | | | | $ | 15.00 | | |
|
截至9月30日美國存托股份的歷史有形賬面淨值(赤字),
2022 |
| | | $ | (30.26) | | | | | | | | |
|
由於上文所述的預計效果,美國存托股份的預計銷售額增加
|
| | |
|
33.89
|
| | | | | | | |
|
預計截至2022年9月30日的美國存托股份有形賬面淨值
|
| | | | 3.63 | | | | | | | | |
|
由於新投資者在此次發行中購買了美國存託憑證,預計每美國存托股份有形賬面淨值增加
|
| | | | 2.95 | | | | | | | | |
|
預計是次發售後美國存托股份調整後的有形賬面淨值
|
| | | | | | | | | | 6.58 | | |
|
按美國存托股份向購買此次發行股票的新投資者攤薄
|
| | | | | | | | | $ | 8.42 | | |
|
| | |
普通股
已購買(1) |
| |
合計
考慮因素 |
| |
加權-
平均 每件價格 美國存托股份 |
| |||||||||||||||||||||
| | |
編號
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| | | | | | | ||||||||||||
本次發行前的現有股東
|
| | | | 77,544,741 | | | | | | 70.6% | | | | | $ | 198,154,601 | | | | | | 55.2% | | | | | $ | 7.67 | | |
在此次發行中購買美國存託憑證的投資者
|
| | | | 32,220,000 | | | | | | 29.4 | | | | | | 161,100,000 | | | | | | 44.8 | | | | | $ | 15.00 | | |
總計
|
| | | | 109,764,741 | | | | | | 100.0% | | | | | $ | 359,254,601 | | | | | | 100.0% | | | | | | | | |
|
| | |
截至9個月
9月30日, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
運營費用: | | | | | | | | | | | | | |
研發
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
一般和行政
|
| | | | 5,218 | | | | | | 11,772 | | |
總運營費用
|
| | | | 24,422 | | | | | | 39,605 | | |
運營虧損
|
| | | | (24,422) | | | | | | (39,605) | | |
利息和其他收入(支出)淨額
|
| | | | (121) | | | | | | 356 | | |
所得税費用前虧損
|
| | | | (24,543) | | | | | | (39,249) | | |
所得税撥備
|
| | | | 150 | | | | | | 197 | | |
淨虧損
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
|
| | |
截至9個月
9月30日, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
候選產品: | | | | | | | | | | | | | |
ANPA-0073
|
| | | $ | 4,924 | | | | | $ | 3,402 | | |
GSBR-1290
|
| | | | 8,414 | | | | | | 14,278 | | |
LTSE-2578
|
| | | | 3,395 | | | | | | 3,838 | | |
其他
|
| | | | 2,471 | | | | | | 6,315 | | |
研發費用總額
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
|
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
運營費用: | | | | | | | | | | | | | |
研發
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
一般和行政
|
| | | | 3,542 | | | | | | 8,585 | | |
總運營費用
|
| | | | 15,906 | | | | | | 37,696 | | |
運營虧損
|
| | | | (15,906) | | | | | | (37,696) | | |
利息和其他收入(支出)淨額
|
| | | | 168 | | | | | | (122) | | |
所得税費用前虧損
|
| | | | (15,738) | | | | | | (37,818) | | |
所得税撥備
|
| | | | 138 | | | | | | 231 | | |
淨虧損
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
|
| | |
年終了
12月31日 |
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
候選產品: | | | | | | | | | | | | | |
ANPA-0073
|
| | | $ | 2,899 | | | | | $ | 7,251 | | |
GSBR-1290
|
| | | | 6,884 | | | | | | 11,697 | | |
LTSE-2578
|
| | | | 1,767 | | | | | | 4,585 | | |
其他
|
| | | | 814 | | | | | | 5,578 | | |
研發費用總額
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
|
| | |
年終了
12月31日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||
提供的現金淨額(用於): | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動
|
| | | $ | (14,283) | | | | | $ | (32,160) | | | | | $ | (21,401) | | | | | $ | (34,094) | | |
投資活動
|
| | | | (21,147) | | | | | | 17,859 | | | | | | 16,779 | | | | | | (72,449) | | |
融資活動
|
| | | | 25,837 | | | | | | 103,254 | | | | | | 103,369 | | | | | | 29,330 | | |
現金及現金等價物淨(減)增
|
| | | $ | (9,593) | | | | | $ | 88,953 | | | | | $ | 98,747 | | | | | $ | (77,213) | | |
|
|
挑戰
|
| |
商機
|
|
|
▪
有限的細胞和組織滲透性
|
| |
▪
可定製的藥劑屬性
|
|
|
▪
一般不能口服
|
| |
▪
口服,患者依從性更好
|
|
|
▪
穩定性有限,供應鏈要求冷淡
|
| |
▪
無冷鏈要求
|
|
|
▪
成本更高
|
| |
▪
更低的成本
|
|
| | |
偏向選擇性
|
| |||||||||
複合ID
|
| |
β-arrestin
信令/營地 |
| |
內部化/陣營
|
| ||||||
Apelin多肽
|
| | | | 1.33 | | | | | | 1.47 | | |
AMG-986
|
| | | | 0.86 | | | | | | 1.00 | | |
BMS-986224
|
| | | | 4.48 | | | | | | 1.94 | | |
ANPA-0073
|
| | | | 18.02 | | | | | | 3074 | | |
ANPA-137
|
| | | | 28.20 | | | | | | 1411 | | |
|
|
1
|
| | 肺動脈高壓 | |
|
2
|
| | 左心疾病繼發肺動脈高壓 | |
|
3
|
| | 慢性肺部疾病和/或低氧所致的肺動脈高壓 | |
|
4
|
| | 肺動脈阻塞所致的肺動脈高壓 | |
|
5
|
| | 不明原因或多因素引起的肺動脈高壓 | |
世衞組織班級
|
| |
説明
|
|
i類 | | | 有肺動脈高壓但不會導致體力活動受限的患者。普通的體力活動不會引起過度的呼吸困難或疲勞、胸痛或近乎暈厥。 | |
ii類 | | | 患者有肺動脈高壓,導致體力活動輕微受限。他們休息得很舒服。普通的體力活動會導致過度的呼吸困難或疲勞、胸痛或近乎暈厥。 | |
第III類 | | | 有肺動脈高壓但不會導致體力活動受限的患者。普通的體力活動不會引起過度的呼吸困難或疲勞、胸痛或近乎暈厥。 | |
第IV類 | | | 患有肺動脈高壓的患者在沒有症狀的情況下無法進行任何體力活動。這些患者表現出右心衰竭的跡象。休息時甚至可能出現呼吸困難和/或疲勞。任何體力活動都會增加身體不適。 | |
名稱
|
| |
年齡
|
| |
個職位
|
| |||
高管: | | | | | | | | | | |
雷蒙德·史蒂文斯博士
|
| | | | 59 | | | | 首席執行官董事 | |
尹俊軍
|
| | | | 45 | | | | 首席財務官 | |
林錫臣,博士。
|
| | | | 49 | | | | 首席科學官 | |
馬克·巴赫,醫學博士,博士
|
| | | | 66 | | | | 首席醫療官 | |
梅麗塔·孫容
|
| | | | 46 | | | | 首席商務官 | |
馬英利,博士。
|
| | | | 49 | | | | 首席技術官 | |
非僱員董事: | | | | | | | | | | |
Daniel·韋爾奇(1)(2)(3)
|
| | | | 65 | | | | 董事會主席 | |
拉米·法裏德博士(2)
|
| | | | 58 | | | | 董事 | |
莎倫·蒂特洛(1)(3)
|
| | | | 63 | | | | 董事 | |
(1)(2)
|
| | | | 54 | | | | 董事 | |
Joanne Waldstreicher,醫學博士(3)
|
| | | | 62 | | | | 董事 | |
姓名和主要職務
|
| |
財政
年 |
| |
工資
($) |
| |
獎金
($) |
| |
選項
獎項 ($)(1) |
| |
非股權
獎勵計劃 薪酬 ($)(2) |
| |
所有其他
薪酬 ($) |
| |
合計
($) |
| |||||||||||||||||||||
雷蒙德·史蒂文斯博士
|
| | | | 2022 | | | | | | 487,333 | | | | | | — | | | | | | — | | | | | | 247,500 | | | | | | — | | | | | | 734,833 | | |
首席執行官
|
| | | | 2021 | | | | | | 420,000 | | | | | | — | | | | | | 377,596 | | | | | | 283,200 | | | | | | — | | | | | | 1,080,796 | | |
馬克·巴赫,醫學博士,博士
|
| | | | 2022 | | | | | | 466,375 | | | | | | — | | | | | | — | | | | | | 149,499 | | | | | | — | | | | | | 615,874 | | |
首席醫療官
|
| | | | 2021 | | | | | | 241,288 | | | | | | 66,000 | | | | | | 704,928 | | | | | | 84,206 | | | | | | — | | | | | | 1,096,422 | | |
馬英利,博士。
|
| | | | 2022 | | | | | | 374,421(3) | | | | | | — | | | | | | 744,738 | | | | | | 120,117(4) | | | | | | 3,047(5) | | | | | | 1,242,323 | | |
首席技術官 |
| | | | | | | |
名稱
|
| |
2022基座
工資率 |
| |||
雷蒙德·史蒂文斯博士(1)
|
| | | $ | 500,000 | | |
馬克·巴赫,醫學博士(2)
|
| | | $ | 468,650 | | |
馬英利博士(3)
|
| | | $ | 376,544 | | |
| | |
選項獎(1)
|
| |
股票獎勵(1)
|
| ||||||||||||||||||||||||||||||||||||
名稱
|
| |
授予
日期 |
| |
數量:
證券 底層 未練習 選項 可鍛鍊 (#) |
| |
數量:
證券 底層 未練習 選項 不可行使 (#) |
| |
選項
練習 每件價格 共享 ($)(2) |
| |
選項
過期 日期 |
| |
數量:
個股票或 單位: 庫存 那個 沒有 已歸屬 (#) |
| |
市場
值為 個股票或 單位: 庫存 沒有 已歸屬 ($)(3) |
| |||||||||||||||||||||
雷蒙德·史蒂文斯博士
|
| | | | 4/29/2019(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,641 | | | | | | 2,454,615 | | |
| | | | | 1/22/2020(5) | | | | | | 100,000 | | | | | | — | | | | | | 0.39 | | | | | | 1/21/2030 | | | | | | — | | | | | | — | | |
| | | | | 1/22/2021(6) | | | | | | 258,159 | | | | | | 280,608 | | | | | | 0.48 | | | | | | 1/21/2031 | | | | | | — | | | | | | — | | |
馬克·巴赫,醫學博士,博士
|
| | | | 9/23/2021(7) | | | | | | 218,103 | | | | | | 363,507 | | | | | | 1.21 | | | | | | 9/22/2031 | | | | | | — | | | | | | — | | |
馬英利,博士。
|
| | | | 1/20/2022(8) | | | | | | 158,333 | | | | | | 241,667 | | | | | | 2.60 | | | | | | 1/19/2032 | | | | | | — | | | | | | — | | |
名稱
|
| |
賺取的費用或
現金支付 ($) |
| |
選項
獎項 ($)(2)(3) |
| |
合計
($) |
| |||||||||
Daniel G.韋爾奇(1)
|
| | | | 224,000 | | | | | | 2,200,215 | | | | | | 2,424,215 | | |
拉米·法裏德博士。
|
| | | | — | | | | | | — | | | | | | — | | |
傑西卡·利夫頓(4)
|
| | | | — | | | | | | — | | | | | | — | | |
(1)
|
| | | | 48,000 | | | | | | 165,841 | | | | | | 213,841 | | |
陳宇,醫學博士(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Eric Dobmeier(1)
|
| | | | 1,467 | | | | | | 217,353 | | | | | | 218,820 | | |
Joanne Waldstreicher,醫學博士(1)
|
| | | | 1,467 | | | | | | 217,353 | | | | | | 218,820 | | |
|
名稱
|
| |
首提有限責任公司
興趣 (#) |
| |
普通股
(#) |
| ||||||
執行幹事和董事: | | | | | | | | | | | | | |
雷蒙德·史蒂文斯博士
|
| | | | 980 | | | | | | 979,999 | | |
尹俊軍
|
| | | | 980 | | | | | | 980,000 | | |
名稱
|
| |
Annapurna Bio,Inc.
普通股 (#) |
| |
普通股
(#) |
| ||||||
執行幹事和董事: | | | | | | | | | | | | | |
雷蒙德·史蒂文斯博士。
|
| | | | 637,000 | | | | | | 1,274,000 | | |
尹俊軍
|
| | | | 637,000 | | | | | | 1,274,000 | | |
名稱
|
| |
Gasherbrum Bio,Inc.
普通股 (#) |
| |
普通股
(#) |
| ||||||
執行幹事和董事: | | | | | | | | | | | | | |
雷蒙德·史蒂文斯博士。
|
| | | | 637,000 | | | | | | 637,000 | | |
尹俊軍
|
| | | | 637,000 | | | | | | 637,000 | | |
名稱
|
| |
Basecamp個人簡介
系列種子 共享 (#) |
| |
系列B-1
可兑換的 首選 共享 (#) |
| ||||||
超過5%的股東: | | | | | | | | | | | | | |
ERVC Healthcare V,L.P.
|
| | | | 1,600,000 | | | | | | 494,035 | | |
F—Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 1,500,000 | | | | | | 463,157 | | |
SCC Seed II Holdco,Ltd.
|
| | | | 1,100,000 | | | | | | 339,649 | | |
BSCP控股有限公司
|
| | | | 1,100,000 | | | | | | 339,649 | | |
名稱
|
| |
系列A
可兑換的 首選 共享 (#) |
| |
聚合
購買 價格 ($) |
| ||||||
超過5%的股東: | | | | | | | | | | | | | |
ERVC Healthcare IV,L.P.
|
| | | | 5,400,000 | | | | | | 9,000,180 | | |
F—Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 4,800,000 | | | | | | 8,000,160 | | |
SCC Venture VII Holdco I,Ltd.
|
| | | | 4,200,000 | | | | | | 7,000,140 | | |
啟明所屬單位
|
| | | | 3,000,000 | | | | | | 5,000,100 | | |
名稱
|
| |
系列A+
可兑換的 首選 共享 (#) |
| |
聚合
購買 價格 ($) |
| ||||||
超過5%的股東: | | | | | | | | | | | | | |
ERVC Healthcare IV,L.P.
|
| | | | 676,906 | | | | | | 1,374,999 | | |
F—Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 676,906 | | | | | | 1,374,999 | | |
SCC Venture VII Holdco I,Ltd.
|
| | | | 2,461,477 | | | | | | 4,999,998 | | |
啟明所屬單位
|
| | | | 1,199,970 | | | | | | 2,437,499 | | |
XX-I SHT控股有限公司
|
| | | | 4,922,955 | | | | | | 9,999,999 | | |
名稱
|
| |
系列B
可兑換的 首選 共享 (#) |
| |
聚合
購買 價格 ($) |
| ||||||
超過5%的股東: | | | | | | | | | | | | | |
ERVC Healthcare IV,L.P.
|
| | | | 494,035 | | | | | | 2,000,002 | | |
F—Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 494,035 | | | | | | 2,000,002 | | |
SCC Venture VII Holdco I,Ltd.
|
| | | | 988,070 | | | | | | 4,000,004 | | |
與啟明有關聯的實體。
|
| | | | 494,035 | | | | | | 2,000,002 | | |
XX-I SHT控股有限公司
|
| | | | 988,070 | | | | | | 4,000,004 | | |
深道生物科技大師基金有限公司。
|
| | | | 4,940,345 | | | | | | 19,999,999 | | |
隸屬於BVF Partners L.P.的實體
|
| | | | 7,410,518 | | | | | | 30,000,000 | | |
受益人姓名
|
| |
數量:
個共享 受益 擁有 |
| |
股份百分比
實益擁有的 |
| ||||||||||||
|
之前的
提供服務 |
| |
之後的
提供服務 |
| ||||||||||||||
超過5%的股東: | | | | | | | | | | | | | | | | | | | |
附屬於ERVC Healthcare IV,L.P.的實體(1)
|
| | | | 6,473,761 | | | | | | 8.35% | | | | | | 5.90% | | |
隸屬於F-Prime資本合作伙伴生命科學基金的實體VI LP(2)
|
| | | | 5,816,554 | | | | | | 7.50% | | | | | | 5.30% | | |
啟明所屬單位(三)
|
| | | | 4,941,022 | | | | | | 6.37% | | | | | | 4.50% | | |
XX-I SHT控股有限公司附屬實體(4)
|
| | | | 6,250,674 | | | | | | 8.06% | | | | | | 5.69% | | |
生物技術價值基金附屬實體(5)
|
| | | | 7,410,518 | | | | | | 9.56% | | | | | | 6.75% | | |
紅杉資本旗下實體中國(6)
|
| | | | 7,989,196 | | | | | | 10.30% | | | | | | 7.28% | | |
深軌生物技術主基金有限公司(七)
|
| | | | 4,940,345 | | | | | | 6.37% | | | | | | 4.50% | | |
被任命的高管和董事: | | | | | | | | | | | | | | | | | | | |
Raymond Stevens博士(8)。
|
| | | | 2,998,857 | | | | | | 3.85% | | | | | | 2.72% | | |
Jun Yoon(9)
|
| | | | 2,753,666 | | | | | | 3.54% | | | | | | 2.51% | | |
馬克·巴赫醫學博士博士(10)
|
| | | | 242,337 | | | | | | * | | | | | | * | | |
Yingli Ma,博士(十一)
|
| | | | 175,000 | | | | | | * | | | | | | * | | |
Daniel G.韋爾奇(12)
|
| | | | 1,302,630 | | | | | | 1.65% | | | | | | 1.17% | | |
Sharon Tetlow(13)
|
| | | | 80,000 | | | | | | * | | | | | | * | | |
Ramy Farid博士(14)
|
| | | | 3,260,495 | | | | | | 4.20% | | | | | | 2.97% | | |
傑西卡·利夫頓(15歲)
|
| | | | — | | | | | | — | | | | | | — | | |
陳鬱,醫學博士(16歲)
|
| | | | 3,458,242 | | | | | | 4.46% | | | | | | 3.15% | | |
埃裏克·多布邁爾
|
| | | | — | | | | | | — | | | | | | — | | |
Joanne Waldstreicher,醫學博士
|
| | | | — | | | | | | — | | | | | | — | | |
所有現任行政人員和董事作為一個整體
(13人)(17人) |
| | | | 14,892,457 | | | | | | 18.53% | | | | | | 13.23% | | |
承銷商
|
| |
數量:
美國存託憑證 |
| |||
Jefferies LLC
|
| | | | 3,920,100 | | |
SVB證券有限責任公司
|
| | | | 3,383,100 | | |
古根海姆證券有限責任公司
|
| | | | 2,148,000 | | |
蒙特利爾銀行資本市場公司
|
| | | | 1,288,800 | | |
總計
|
| | | | 10,740,000 | | |
|
| | | | | | | | |
合計
|
| |||||||||
| | |
每個美國存托股份
|
| |
沒有
到 的選項 採購 其他美國存託憑證 |
| |
與
到 的選項 採購 其他美國存託憑證 |
| |||||||||
首次公開募股價格
|
| | | $ | 15.00 | | | | | $ | 161,100,000 | | | | | $ | 185,265,000 | | |
我們支付的承保折扣和佣金
|
| | | $ | 1.05 | | | | | $ | 11,277,000 | | | | | $ | 12,968,550 | | |
扣除費用前的收益給我們
|
| | | $ | 13.95 | | | | | $ | 149,823,000 | | | | | $ | 172,296,450 | | |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
合併財務報表 | | | | | | | |
合併資產負債表
|
| | | | F-3 | | |
合併經營報表和全面虧損
|
| | | | F-4 | | |
可贖回可轉換優先股、可贖回非控股權益和股東虧損合併報表
|
| | | | F-5 | | |
現金流量表合併報表
|
| | | | F-7 | | |
合併財務報表附註
|
| | | | F-8 | | |
| | |
第
頁
|
| |||
簡明合併財務報表 | | | | | | | |
簡明合併資產負債表
|
| | | | F-32 | | |
簡明合併經營報表和全面虧損
|
| | | | F-33 | | |
可贖回可轉換優先股、可贖回非控股權益和股東虧損簡明合併報表
|
| | | | F-34 | | |
現金流量表簡明合併報表
|
| | | | F-35 | | |
簡明合併財務報表附註
|
| | | | F-36 | | |
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 16,352 | | | | | $ | 105,305 | | |
短期投資
|
| | | | 21,093 | | | | | | 2,002 | | |
預付費用和其他流動資產
|
| | | | 974 | | | | | | 1,943 | | |
流動資產總額
|
| | | | 38,419 | | | | | | 109,250 | | |
財產和設備,淨額
|
| | | | 19 | | | | | | 1,185 | | |
經營性使用權資產
|
| | | | 258 | | | | | | 609 | | |
其他非流動資產
|
| | | | 8 | | | | | | 111 | | |
總資產
|
| | | $ | 38,704 | | | | | $ | 111,155 | | |
負債、可贖回可轉換優先股和股東虧損 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 1,527 | | | | | $ | 3,484 | | |
應計費用和其他流動負債
|
| | | | 1,365 | | | | | | 4,825 | | |
經營租賃負債,流動部分
|
| | | | 147 | | | | | | 349 | | |
流動負債總額
|
| | | | 3,039 | | | | | | 8,658 | | |
經營租賃負債,扣除當期部分
|
| | | | 133 | | | | | | 272 | | |
總負債
|
| | | | 3,172 | | | | | | 8,930 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
A系列可贖回可轉換優先股 - 面值0.0001美元,截至2020年和2021年12月31日授權、發行和發行的股票19,200股(截至2020年和2021年12月31日的清算優先股 為32,001美元)
|
| | | | 32,001 | | | | | | 32,001 | | |
A+系列可贖回可轉換優先股 - 面值0.0001美元,截至2020年和2021年12月31日授權、發行和發行的股票12,800股(截至2020年和2021年12月31日的清算優先股 為26,000美元)
|
| | | | 26,000 | | | | | | 26,000 | | |
B系列可贖回可轉換優先股 - 面值0.0001美元,截至2020年和2021年12月31日授權、發行和發行的股票分別為0和24,702股(截至2020年和2021年12月31日清算優先股 分別為0和100,000美元)
|
| | | | — | | | | | | 100,000 | | |
B-1系列可贖回可轉換優先股 - $0.0001面值,0和
截至2020年12月31日的2,161股授權、發行和發行股票以及 2021年(截至12月31日,清算優先權分別為0和7,000美元 , 分別為2020年和2021年) |
| | | | — | | | | | | 8,959 | | |
股東虧絀: | | | | | | | | | | | | | |
普通股 - 面值0.0001美元;468,000股和441,137股授權
截至2020年和2021年12月31日;分別為10,865股和10,894股 分別於2020年12月31日和2021年12月31日發行和未償還 |
| | | | 1 | | | | | | 1 | | |
額外實收資本
|
| | | | 477 | | | | | | — | | |
累計其他綜合損失
|
| | | | (1) | | | | | | — | | |
累計赤字
|
| | | | (22,946) | | | | | | (64,736) | | |
股東虧損總額
|
| | | | (22,469) | | | | | | (64,735) | | |
總負債、可贖回可轉換優先股和股東虧損
|
| | | $ | 38,704 | | | | | $ | 111,155 | | |
|
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
運營費用: | | | | | | | | | | | | | |
研發
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
一般和行政
|
| | | | 3,542 | | | | | | 8,585 | | |
總運營費用
|
| | | | 15,906 | | | | | | 37,696 | | |
運營虧損
|
| | | | (15,906) | | | | | | (37,696) | | |
利息和其他收入(支出)淨額
|
| | | | 168 | | | | | | (122) | | |
所得税費用前虧損
|
| | | | (15,738) | | | | | | (37,818) | | |
所得税撥備
|
| | | | 138 | | | | | | 231 | | |
淨虧損
|
| | | | (15,876) | | | | | | (38,049) | | |
減去:將可贖回可轉換優先股增加到其贖回價值
|
| | | | (163) | | | | | | (3,757) | | |
減去:支付對價的公允價值超過可贖回非控制權益的賬面價值
|
| | | | — | | | | | | (1,959) | | |
普通股股東應佔淨虧損
|
| | | $ | (16,039) | | | | | $ | (43,765) | | |
普通股股東應佔每股基本虧損和攤薄後每股淨虧損
|
| | | $ | (2.56) | | | | | $ | (5.38) | | |
用於計算每股應佔淨虧損的加權平均普通股
給普通股股東,基本的和稀釋的 |
| | | | 6,262 | | | | | | 8,141 | | |
其他全面虧損: | | | | | | | | | | | | | |
投資未實現(虧損)收益,淨額
|
| | | | (1) | | | | | | 1 | | |
其他綜合(虧損)收益合計
|
| | | | (1) | | | | | | 1 | | |
綜合損失
|
| | | $ | (15,877) | | | | | $ | (38,048) | | |
|
| | |
可贖回可轉換優先股
|
| |
可贖回的
非控制性 利息 |
| | |
普通
個共享 |
| |
額外的
實收 大寫 |
| |
累計
其他 綜合 虧損 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
|
| |
系列A+
|
| |
系列B
|
| |
系列B-1
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019年12月31日餘額
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (7,070) | | | | | $ | (7,069) | | |
發行A+系列債券,可贖回
可兑換優先 股票,扣除發行成本 163美元 |
| | | | — | | | | | | — | | | | | | 12,800 | | | | | | 25,837 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
將可贖回可轉換優先股增值至其贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 163 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (163) | | | | | | — | | | | | | — | | | | | | (163) | | |
發行普通權證
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 70 | | | | | | — | | | | | | — | | | | | | 70 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 570 | | | | | | — | | | | | | — | | | | | | 570 | | |
投資未實現虧損,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,876) | | | | | | (15,876) | | |
2020年12月31日餘額
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | 477 | | | | | $ | (1) | | | | | $ | (22,946) | | | | | $ | (22,469) | | |
發行可贖回的B系列債券
可轉換優先股, 扣除發行成本的淨額 的3,551美元 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,702 | | | | | | 96,449 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可贖回的B系列增值
可轉換優先股為 它們的贖回價值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,551 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,038) | | | | | | — | | | | | | (2,513) | | | | | | (3,551) | | |
向非控股利益持有人發行Basecamp的種子可贖回可轉換優先股,淨額
的發行成本為91美元 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,909 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
可贖回可轉換優先股
|
| |
可贖回的
非控制性 利息 |
| | |
普通
個共享 |
| |
額外的
實收 大寫 |
| |
累計
其他 綜合 虧損 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
|
| |
系列A+
|
| |
系列B
|
| |
系列B-1
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
種子系列可贖回可兑換優先股的增值
股票的贖回價值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (91) | | | | | | (91) | | |
發行B-1系列郵票
可贖回的敞篷車 以優先股換取 可贖回的非控制性 扣除發行成本後的利息 $115(包括$1,959 表示超出了 B-1系列的公允價值 可贖回的敞篷車 優先股勝過 可贖回賬面金額 非控股權益) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,161 | | | | | | 8,844 | | | | | | (7,000) | | | | | | | — | | | | | | — | | | | | | (937) | | | | | | — | | | | | | (1,022) | | | | | | (1,959) | | |
增發B-1系列可贖回可轉換優先股
他們的贖回價值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 115 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (115) | | | | | | (115) | | |
行使既有股份時發行普通股
選項 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 29 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,487 | | | | | | — | | | | | | — | | | | | | 1,487 | | |
投資未實現收益,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,049) | | | | | | (38,049) | | |
2021年12月31日的餘額
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (64,736) | | | | | $ | (64,735) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
對淨虧損與經營活動中使用的現金淨額進行的調整: | | | | | | | | | | | | | |
基於股份的薪酬費用
|
| | | | 570 | | | | | | 1,487 | | |
折舊
|
| | | | — | | | | | | 72 | | |
非現金租賃費用
|
| | | | 20 | | | | | | 194 | | |
淨投資溢價攤銷
|
| | | | 34 | | | | | | 27 | | |
攤銷債務貼現和發行成本
|
| | | | 23 | | | | | | 47 | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | |
預付費用和其他流動資產
|
| | | | (919) | | | | | | (1,008) | | |
其他非流動資產
|
| | | | 39 | | | | | | (36) | | |
應付帳款
|
| | | | 1,020 | | | | | | 1,897 | | |
應計費用和其他流動負債
|
| | | | 804 | | | | | | 3,413 | | |
經營租賃負債
|
| | | | 2 | | | | | | (204) | | |
用於經營活動的現金淨額
|
| | | | (14,283) | | | | | | (32,160) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購買短期投資
|
| | | | (21,128) | | | | | | (4,212) | | |
短期投資到期日
|
| | | | — | | | | | | 23,277 | | |
購置財產和設備
|
| | | | (19) | | | | | | (1,206) | | |
投資活動提供的現金淨額(用於)
|
| | | | (21,147) | | | | | | 17,859 | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
發行A+系列可贖回可轉換優先股所得款項,扣除發行成本
|
| | | | 25,837 | | | | | | — | | |
發行B系列可贖回可轉換優先股所得款項,淨額
發行成本 |
| | | | — | | | | | | 96,449 | | |
向非控股股東發行Basecamp種子可贖回可轉換優先股所得款項
|
| | | | — | | | | | | 6,909 | | |
行使購股權所得款項
|
| | | | — | | | | | | 11 | | |
支付B-1系列可贖回可轉換優先股發行成本
|
| | | | — | | | | | | (115) | | |
融資活動提供的現金淨額
|
| | | | 25,837 | | | | | | 103,254 | | |
現金和現金等價物淨變化
|
| | | | (9,593) | | | | | | 88,953 | | |
現金和現金等價物 | | | | | | | | | | | | | |
期初
|
| | | | 25,945 | | | | | | 16,352 | | |
期間結束
|
| | | $ | 16,352 | | | | | $ | 105,305 | | |
補充披露非現金投融資活動 | | | | | | | | | | | | | |
發行普通權證
|
| | | $ | 70 | | | | | $ | — | | |
將可贖回可轉換優先股增值至其贖回價值
|
| | | $ | 163 | | | | | $ | 3,757 | | |
向非控股股東發行B-1系列可贖回可贖回優先股,以交換Basecamp的種子可贖回可轉換優先股
|
| | | $ | — | | | | | $ | 8,959 | | |
應付賬款和應計費用及其他流動負債中的財產和設備購置
|
| | | $ | — | | | | | $ | 32 | | |
為換取新的租賃負債而獲得的經營租賃使用權資產淨額
|
| | | $ | 278 | | | | | $ | 545 | | |
應付賬款和應計費用及其他流動負債中包括的遞延發售成本
|
| | | $ | — | | | | | $ | 75 | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
實驗室設備
|
| | | $ | — | | | | | $ | 1,015 | | |
傢俱和固定裝置
|
| | | | 19 | | | | | | 90 | | |
計算機設備
|
| | | | — | | | | | | 42 | | |
租賃權改進
|
| | | | — | | | | | | 110 | | |
| | | | $ | 19 | | | | | $ | 1,257 | | |
減去:累計折舊
|
| | | | — | | | | | | (72) | | |
財產和設備,淨額
|
| | | $ | 19 | | | | | $ | 1,185 | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
應計補償
|
| | | $ | 819 | | | | | $ | 1,943 | | |
應計研究與開發費用
|
| | | | 280 | | | | | | 2,421 | | |
應付所得税
|
| | | | 138 | | | | | | 231 | | |
應計其他負債
|
| | | | 128 | | | | | | 230 | | |
應計費用和其他流動負債總額
|
| | | $ | 1,365 | | | | | $ | 4,825 | | |
|
| | |
12月31日
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||||||||||||||
貨幣市場基金
|
| | | $ | 15,213 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,213 | | | | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | |
現金等價物
|
| | | | 15,213 | | | | | | — | | | | | | — | | | | | | 15,213 | | | | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | |
公司債務證券
|
| | | | — | | | | | | 21,093 | | | | | | — | | | | | | 21,093 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | |
短期投資
|
| | | | — | | | | | | 21,093 | | | | | | — | | | | | | 21,093 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | |
金融資產公允價值總額
|
| | | $ | 15,213 | | | | | $ | 21,093 | | | | | $ | — | | | | | $ | 36,306 | | | | | $ | 89,795 | | | | | $ | 2,002 | | | | | $ | — | | | | | $ | 91,797 | | |
|
| | |
12月31日
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
攤銷
成本 |
| |
未實現
|
| |
公平
值 |
| |
攤銷
成本 |
| |
未實現
|
| |
公平
值 |
| ||||||||||||||||||||||||||||||
| | |
虧損
|
| |
收益
|
| |
虧損
|
| |
收益
|
| ||||||||||||||||||||||||||||||||||||
貨幣市場基金
|
| | | $ | 15,213 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,213 | | | | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | |
現金等價物
|
| | | | 15,213 | | | | | | — | | | | | | — | | | | | | 15,213 | | | | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | |
公司債務證券
|
| | | | 21,094 | | | | | | (1) | | | | | | — | | | | | | 21,093 | | | | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | |
短期投資
|
| | | | 21,094 | | | | | | (1) | | | | | | — | | | | | | 21,093 | | | | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | |
金融資產公允價值總額
|
| | | $ | 36,307 | | | | | $ | (1) | | | | | $ | — | | | | | $ | 36,306 | | | | | $ | 91,797 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,797 | | |
|
| | |
12月31日
2021 |
| |||
2022
|
| | | $ | 384 | | |
2023
|
| | | | 278 | | |
未貼現的租賃付款總額
|
| | | | 662 | | |
減去:推定利息
|
| | | | 41 | | |
經營租賃負債共計
|
| | | | 621 | | |
減:當前部分
|
| | | | 349 | | |
經營租賃負債,扣除當期部分
|
| | | $ | 272 | | |
|
| | |
2020年12月31日
|
| |||||||||||||||||||||||||||
系列
|
| |
個共享
授權 |
| |
原創
出庫價格 |
| |
已發行股份
和 出色的 |
| |
賬面價值
|
| |
清算
值 |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
| | | | | 31,999,681 | | | | | | | | | | | | 31,999,681 | | | | | $ | 58,001 | | | | | $ | 58,001 | | |
|
| | |
2021年12月31日
|
| |||||||||||||||||||||||||||
系列
|
| |
個共享
授權 |
| |
原創
出庫價格 |
| |
已發行股份
和 出色的 |
| |
賬面價值
|
| |
清算
值 |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 24,701,732 | | | | | | 4.0483 | | | | | | 24,701,732 | | | | | | 100,000 | | | | | | 100,000 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 58,862,815 | | | | | | | | | | | | 58,862,815 | | | | | $ | 166,960 | | | | | $ | 165,001 | | |
|
| | |
2020年8月4日
(發行日) |
| |||
股價
|
| | | $ | 0.48 | | |
預期期限(年)
|
| | | | 10.00 | | |
預期波動率
|
| | | | 83.3% | | |
無風險利率
|
| | | | 0.52% | | |
股息率
|
| | | | 0% | | |
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
可贖回可轉換優先股的轉換
|
| | | | 32,000 | | | | | | 58,863 | | |
可供未來授予的股票期權
|
| | | | 1,961 | | | | | | 4,026 | | |
已發行及已發行的未償還認股權
|
| | | | 1,524 | | | | | | 4,646 | | |
普通股認股權證
|
| | | | 179 | | | | | | 135 | | |
預留普通股總數
|
| | | | 35,664 | | | | | | 67,670 | | |
|
| | | | | | | | |
傑出獎
|
| |||||||||||||||||||||
| | |
數量:
個共享 有空 用於授予 |
| |
數量:
個共享 底層 出色的 選項 |
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 期限(以年為單位) |
| |
聚合
固有的 值 |
| |||||||||||||||
截至2019年12月31日
|
| | | | 1,134 | | | | | | 801 | | | | | $ | 0.34 | | | | | | 9.69 | | | | | $ | 40 | | |
其他授權
|
| | | | 1,550 | | | | | | — | | | | | | |||||||||||||||
授與
|
| | | | (723) | | | | | | 723 | | | | | | 0.42 | | | | | ||||||||||
截至2020年12月31日
|
| | | | 1,961 | | | | | | 1,524 | | | | | | 0.38 | | | | | | 8.93 | | | | | | 157 | | |
其他授權
|
| | | | 5,216 | | | | | | — | | | | | | |||||||||||||||
授與
|
| | | | (3,357) | | | | | | 3,357 | | | | | | 1.00 | | | | | ||||||||||
已鍛鍊
|
| | | | — | | | | | | (29) | | | | | | 0.39 | | | | | ||||||||||
被沒收
|
| | | | 206 | | | | | | (206) | | | | | | 0.38 | | | | | ||||||||||
截至2021年12月31日
|
| | | | 4,026 | | | | | | 4,646 | | | | | | 0.83 | | | | | | 8.96 | | | | | | 7,911 | | |
可於2021年12月31日行使
|
| | | | | | | | | | 1,042 | | | | | | 0.42 | | | | | | 7.74 | | | | | | 2,201 | | |
已歸屬,預計將於2021年12月31日歸屬
|
| | | | | | | | | | 4,646 | | | | | | 0.83 | | | | | | 8.96 | | | | | | 7,911 | | |
| | |
股份數量
底層 出色的 受限股份 |
| |
加權平均
贈送日期交易會 值 |
| ||||||
未授權,2019年12月31日
|
| | | | 5,891 | | | | | $ | 0.33 | | |
既得
|
| | | | (2,455) | | | | | | 0.33 | | |
未歸屬,2020年12月31日
|
| | | | 3,436 | | | | | | 0.33 | | |
既得
|
| | | | (1,473) | | | | | | 0.33 | | |
取消
|
| | | | (450) | | | | | | 0.33 | | |
未歸屬,2021年12月31日
|
| | | | 1,513 | | | | | | 0.33 | | |
|
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
研發
|
| | | $ | 355 | | | | | $ | 946 | | |
一般和行政
|
| | | | 215 | | | | | | 541 | | |
基於股份的總薪酬
|
| | | $ | 570 | | | | | $ | 1,487 | | |
|
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
預期期限(三年)
|
| | | | 5.9 | | | | | | 5.9 | | |
預期波動率
|
| | | | 81.1% | | | | | | 85.2% | | |
無風險利率
|
| | | | 1.2% | | | | | | 0.9% | | |
預期股息收益率
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
未計收入和費用的虧損: | | | | ||||||||||
國內虧損
|
| | | $ | (16,831) | | | | | $ | (35,051) | | |
國外收入(損失)
|
| | | | 1,093 | | | | | | (2,767) | | |
所得税費用前虧損
|
| | | $ | (15,738) | | | | | $ | (37,818) | | |
|
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
本期税項撥備(福利): | | | | | | | | | |||||
聯邦制
|
| | | $ | — | | | | | $ | — | | |
狀態
|
| | | | — | | | | | | — | | |
外國
|
| | | | 138 | | | | | | 219 | | |
| | | | | 138 | | | | | | 219 | | |
遞延税項撥備(福利): | | | | | | | | | | | | | |
聯邦制
|
| | | | — | | | | | | — | | |
狀態
|
| | | | — | | | | | | — | | |
外國
|
| | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | |
所得税撥備(福利)總額:
|
| | | $ | 138 | | | | | $ | 219 | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
預計税率為0%
|
| | | | —% | | | | | | —% | | |
州所得税,扣除聯邦税後的淨額
|
| | | | 7.4 | | | | | | 4.9 | | |
基於股份的薪酬
|
| | | | — | | | | | | (0.3) | | |
不可扣除的費用
|
| | | | (0.2) | | | | | | (0.2) | | |
美國所得税差額
|
| | | | 22.3 | | | | | | 19.5 | | |
其他外國所得税差額
|
| | | | (0.9) | | | | | | 2.2 | | |
研究學分
|
| | | | 0.2 | | | | | | 0.9 | | |
其他
|
| | | | — | | | | | | (0.2) | | |
更改估值免税額
|
| | | | (29.7) | | | | | | (27.3) | | |
實際税率
|
| | | | (0.9)% | | | | | | (0.5)% | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
淨營業虧損
|
| | | $ | 5,805 | | | | | $ | 14,501 | | |
補償
|
| | | | 239 | | | | | | 779 | | |
經營租賃負債
|
| | | | — | | | | | | 146 | | |
關聯方應計費用
|
| | | | 752 | | | | | | 1,128 | | |
其他
|
| | | | 9 | | | | | | 66 | | |
研究學分
|
| | | | 44 | | | | | | 320 | | |
遞延税項資產總額
|
| | | | 6,849 | | | | | | 16,940 | | |
估值免税額
|
| | | | (6,849) | | | | | | (16,797) | | |
遞延税項淨資產
|
| | | | — | | | | | | 143 | | |
使用權資產
|
| | | | — | | | | | | (143) | | |
遞延税項負債總額
|
| | | | — | | | | | | (143) | | |
遞延税項淨資產
|
| | | $ | — | | | | | $ | — | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
年初
|
| | | $ | — | | | | | $ | — | | |
與以下方面有關的税務職位的增加:
|
| | | ||||||||||
本年度
|
| | | | — | | | | | | 96 | | |
過往年度
|
| | | | — | | | | | | 11 | | |
年終
|
| | | $ | — | | | | | $ | 107 | | |
|
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
分子: | | | | ||||||||||
普通股股東應佔淨虧損
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
將可贖回可轉換優先股增值至其贖回價值
|
| | | | (163) | | | | | | (3,757) | | |
支付對價的公允價值超過NCI的賬面價值
|
| | | | — | | | | | | (1,959) | | |
普通股股東應佔淨虧損
|
| | | $ | (16,039) | | | | | $ | (43,765) | | |
分母: | | | | ||||||||||
加權平均已發行普通股
|
| | | | 10,865 | | | | | | 10,889 | | |
減去:加權平均未歸屬受限普通股,受
回購 |
| | | | (4,603) | | | | | | (2,748) | | |
加權平均普通股,用於計算普通股股東應佔每股淨虧損,基本虧損和攤薄虧損
|
| | | | 6,262 | | | | | | 8,141 | | |
普通股股東應佔每股基本虧損和攤薄後每股淨虧損
|
| | | $ | (2.56) | | | | | $ | (5.38) | | |
|
| | |
年終了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
可贖回可轉換優先股
|
| | | | 32,000 | | | | | | 58,863 | | |
購買普通股的選擇權
|
| | | | 1,524 | | | | | | 4,646 | | |
普通股認股權證
|
| | | | 179 | | | | | | 135 | | |
未歸屬的限制性普通股獎勵
|
| | | | 3,436 | | | | | | 1,513 | | |
總計
|
| | | | 37,139 | | | | | | 65,157 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 105,305 | | | | | $ | 28,092 | | |
短期投資
|
| | | | 2,002 | | | | | | 74,659 | | |
預付費用和其他流動資產
|
| | | | 1,943 | | | | | | 2,016 | | |
流動資產總額
|
| | | | 109,250 | | | | | | 104,767 | | |
財產和設備,淨額
|
| | | | 1,185 | | | | | | 1,032 | | |
經營性使用權資產
|
| | | | 609 | | | | | | 338 | | |
其他非流動資產
|
| | | | 111 | | | | | | 2,269 | | |
總資產
|
| | | $ | 111,155 | | | | | $ | 108,406 | | |
負債、可贖回可轉換優先股和股東虧損 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 3,484 | | | | | $ | 5,703 | | |
應計費用和其他流動負債
|
| | | | 4,825 | | | | | | 6,196 | | |
經營租賃負債,流動部分
|
| | | | 349 | | | | | | 330 | | |
流動負債總額
|
| | | | 8,658 | | | | | | 12,229 | | |
其他非流動負債
|
| | | | 272 | | | | | | 115 | | |
總負債
|
| | | | 8,930 | | | | | | 12,344 | | |
承付款和或有事項(附註6) | | | | | | | | | | | | | |
A系列可贖回可轉換優先股 - 面值0.0001美元,
截至12月31日,授權、已發行和已發行股票19,200股, 2021年和2022年9月30日(清算優先權為 $32,001,截至 2021年12月31日和2022年9月30日) |
| | | | 32,001 | | | | | | 32,001 | | |
系列A+可贖回可轉換優先股 - 面值0.0001美元,
截至12月31日,授權、發行和發行的股票為12,800股, 2021年和2022年9月30日(清算優先權為26,000美元的 2021年12月31日和2022年9月30日) |
| | | | 26,000 | | | | | | 26,000 | | |
B系列可贖回可轉換優先股 - 面值0.0001美元,截至2021年12月31日和2022年9月30日授權、發行和發行的股票分別為24,702股和32,857股(截至2021年12月31日和2022年9月30日的清算優先權分別為 100,000美元和133,015美元)
|
| | | | 100,000 | | | | | | 133,015 | | |
B-1系列可贖回可轉換優先股 - 面值0.0001美元,截至2021年12月31日和2022年9月30日授權、發行和發行的股票2,161股(截至2021年12月31日和2022年9月30日清算優先股 為7,000美元)
|
| | | | 8,959 | | | | | | 8,959 | | |
股東虧絀: | | | | | | | | | | | | | |
普通股 - 面值0.0001美元;截至2021年12月31日和2022年9月30日分別授權的441,137股和432,982股;截至2021年12月31日和2022年9月30日分別發行和發行的10,894股和10,527股
|
| | | | 1 | | | | | | 1 | | |
額外實收資本
|
| | | | — | | | | | | 1,298 | | |
累計其他綜合損失
|
| | | | — | | | | | | (135) | | |
累計赤字
|
| | | | (64,736) | | | | | | (105,077) | | |
股東虧損總額
|
| | | | (64,735) | | | | | | (103,913) | | |
總負債、可贖回可轉換優先股和股東虧損
|
| | | $ | 111,155 | | | | | $ | 108,406 | | |
|
| | |
截至9個月
9月30日, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
運營費用: | | | | | | | | | | | | | |
研發
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
一般和行政
|
| | | | 5,218 | | | | | | 11,772 | | |
總運營費用
|
| | | | 24,422 | | | | | | 39,605 | | |
運營虧損
|
| | | | (24,422) | | | | | | (39,605) | | |
利息和其他收入(支出)淨額
|
| | | | (121) | | | | | | 356 | | |
所得税前虧損
|
| | | | (24,543) | | | | | | (39,249) | | |
所得税撥備
|
| | | | 150 | | | | | | 197 | | |
淨虧損
|
| | | | (24,693) | | | | | | (39,446) | | |
減去:將可贖回可轉換優先股增加到其贖回價值
|
| | | | (3,642) | | | | | | (1,515) | | |
普通股股東應佔淨虧損
|
| | | $ | (28,335) | | | | | $ | (40,961) | | |
普通股股東應佔每股基本虧損和攤薄後每股淨虧損
|
| | | $ | (3.56) | | | | | $ | (4.34) | | |
用於計算每股淨虧損的加權平均普通股 | | | | | | | | | | | | | |
普通股股東應佔,基本股東和稀釋股東
|
| | | | 7,955 | | | | | | 9,428 | | |
其他全面虧損: | | | | | | | | | | | | | |
投資未實現收益(虧損)淨額
|
| | | | 1 | | | | | | (135) | | |
其他綜合(虧損)收益合計
|
| | | | 1 | | | | | | (135) | | |
綜合損失
|
| | | $ | (24,692) | | | | | $ | (39,581) | | |
|
| | |
可贖回可轉換優先股
|
| |
可贖回的
非控制性 利息 |
| | | | | | | | | | | | | | |
額外的
實收 大寫 |
| |
累計
其他 綜合 虧損 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
|
| |
系列A+
|
| |
系列B
|
| |
系列B-1
|
| |
普通
個共享 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021年12月31日的餘額
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (64,736) | | | | | $ | (64,735) | | |
發行B系列可贖回可贖回優先股,扣除發行成本 $1,515
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,155 | | | | | | 31,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
B系列可贖回可轉換優先股增加至
它們的贖回價值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (620) | | | | | | — | | | | | | (895) | | | | | | (1,515) | | |
回購未歸屬的限制性股票獎勵
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (450) | | | | | | — | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (6) | | |
行使既有股份時發行普通股
選項 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 83 | | | | | | — | | | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,891 | | | | | | — | | | | | | — | | | | | | 1,891 | | |
投資未實現虧損,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (135) | | | | | | — | | | | | | (135) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39,446) | | | | | | (39,446) | | |
2022年9月30日的餘額
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 32,857 | | | | | $ | 133,015 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,527 | | | | | $ | 1 | | | | | $ | 1,298 | | | | | $ | (135) | | | | | $ | (105,077) | | | | | $ | (103,913) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
可贖回可轉換優先股
|
| |
可贖回的
非控制性 利息 |
| | | | | | | | | | | | | | |
額外的
實收 大寫 |
| |
累計
其他 綜合 虧損 |
| |
累計
赤字 |
| |
合計
股東的 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
|
| |
系列A+
|
| |
系列B
|
| |
系列B-1
|
| |
普通
個共享 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020年12月31日餘額
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | 477 | | | | | $ | (1) | | | | | $ | (22,946) | | | | | $ | (22,469) | | |
發行種子系列可贖回可轉換優先股
向非控股股東出售Basecamp,淨額 的發行成本為91美元 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,909 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
將種子系列可贖回可轉換優先股增值至其贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (91) | | | | | | (91) | | |
發行B系列可贖回可贖回優先股,扣除發行成本 $3,551
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,702 | | | | | | 96,449 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
B系列可贖回可轉換優先股增加至
它們的贖回價值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,551 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,038) | | | | | | — | | | | | | (2,513) | | | | | | (3,551) | | |
行使既有股份時發行普通股
選項 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 29 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
基於股份的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 550 | | | | | | — | | | | | | — | | | | | | 550 | | |
投資未實現收益,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,693) | | | | | | (24,693) | | |
2021年9月30日餘額
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | — | | | | | $ | — | | | | | $ | 7,000 | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (50,243) | | | | | $ | (50,242) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至9個月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
對淨虧損與經營活動中使用的現金淨額進行的調整: | | | | | | | | | | | | | |
基於股份的薪酬費用
|
| | | | 550 | | | | | | 1,891 | | |
折舊
|
| | | | 6 | | | | | | 205 | | |
非現金租賃費用
|
| | | | 129 | | | | | | 271 | | |
淨投資溢價(折價)攤銷(遞增)
|
| | | | 23 | | | | | | (427) | | |
攤銷債務貼現和發行成本
|
| | | | 47 | | | | | | — | | |
經營性資產和負債變動情況:
|
| | | | | | | | | | | | |
預付費用和其他流動資產
|
| | | | (917) | | | | | | (73) | | |
應付帳款
|
| | | | 811 | | | | | | 2,277 | | |
應計費用和其他負債
|
| | | | 2,784 | | | | | | 1,485 | | |
經營租賃負債
|
| | | | (141) | | | | | | (277) | | |
用於經營活動的現金淨額
|
| | | | (21,401) | | | | | | (34,094) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購買短期投資
|
| | | | (4,212) | | | | | | (114,265) | | |
短期投資到期日
|
| | | | 22,077 | | | | | | 41,900 | | |
購置財產和設備
|
| | | | (1,086) | | | | | | (84) | | |
投資活動提供(用於)的現金淨額
|
| | | | 16,779 | | | | | | (72,449) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
發行B系列可贖回可轉換優先股所得款項,扣除發行成本
|
| | | | 96,449 | | | | | | 31,500 | | |
發行以下公司的種子可贖回可轉換優先股所得款項
給非控股股東的基本權利 |
| | | | 6,909 | | | | | | — | | |
遞延發行費用的支付
|
| | | | — | | | | | | (2,197) | | |
回購未歸屬的限制性股票獎勵
|
| | | | — | | | | | | (6) | | |
行使購股權所得款項
|
| | | | 11 | | | | | | 33 | | |
融資活動提供的現金淨額
|
| | | | 103,369 | | | | | | 29,330 | | |
現金和現金等價物淨變化
|
| | | | 98,747 | | | | | | (77,213) | | |
現金和現金等價物 | | | | | | | | | | | | | |
期初
|
| | | | 16,352 | | | | | | 105,305 | | |
期間結束
|
| | | $ | 115,099 | | | | | $ | 28,092 | | |
補充披露非現金投融資活動 | | | | | | | | | | | | | |
將可贖回可轉換優先股增值至其贖回價值
|
| | | $ | 3,642 | | | | | $ | 1,515 | | |
應付賬款和應計費用及其他流動負債中的財產和設備購置
|
| | | $ | 88 | | | | | $ | — | | |
以新租賃負債換取的經營性租賃使用權資產
|
| | | $ | 423 | | | | | $ | — | | |
應付賬款和應計費用及其他流動負債中包括的遞延發售成本
|
| | | $ | — | | | | | $ | 36 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||
實驗室設備
|
| | | $ | 1,015 | | | | | $ | 1,027 | | |
傢俱和固定裝置
|
| | | | 90 | | | | | | 115 | | |
計算機設備和軟件
|
| | | | 42 | | | | | | 58 | | |
租賃權改進
|
| | | | 110 | | | | | | 109 | | |
| | | | $ | 1,257 | | | | | $ | 1,309 | | |
減去:累計折舊
|
| | | | (72) | | | | | | (277) | | |
財產和設備,淨額
|
| | | $ | 1,185 | | | | | $ | 1,032 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||
應計補償
|
| | | $ | 1,943 | | | | | $ | 2,757 | | |
應計研究與開發費用
|
| | | | 2,421 | | | | | | 2,655 | | |
應計專業服務
|
| | | | 159 | | | | | | 492 | | |
應付所得税
|
| | | | 231 | | | | | | 147 | | |
應計其他負債
|
| | | | 71 | | | | | | 145 | | |
應計費用和其他流動負債總額
|
| | | $ | 4,825 | | | | | $ | 6,196 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||||||||||||||
貨幣市場基金
|
| | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | | | | $ | 21,629 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,629 | | |
現金等價物
|
| | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | | | | | 21,629 | | | | | | — | | | | | | — | | | | | | 21,629 | | |
美國政府債券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,228 | | | | | | — | | | | | | — | | | | | | 20,228 | | |
公司債務證券
|
| | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 52,647 | | | | | | — | | | | | | 52,647 | | |
美國政府機構
債券 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,784 | | | | | | — | | | | | | 1,784 | | |
短期投資
|
| | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | | | | | 20,228 | | | | | | 54,431 | | | | | | — | | | | | | 74,659 | | |
金融資產公允價值總額
|
| | | $ | 89,795 | | | | | $ | 2,002 | | | | | $ | — | | | | | $ | 91,797 | | | | | $ | 41,857 | | | | | $ | 54,431 | | | | | $ | — | | | | | $ | 96,288 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
攤銷
成本 |
| |
未實現
|
| |
公平
值 |
| |
攤銷
成本 |
| |
未實現
|
| |
公平
值 |
| ||||||||||||||||||||||||||||||
| | |
虧損
|
| |
收益
|
| |
虧損
|
| |
收益
|
| ||||||||||||||||||||||||||||||||||||
貨幣市場基金
|
| | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | | | | $ | 21,629 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,629 | | |
現金等價物
|
| | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | | | | | 21,629 | | | | | | — | | | | | | — | | | | | | 21,629 | | |
美國政府債券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,288 | | | | | | (61) | | | | | | 1 | | | | | | 20,228 | | |
公司債務證券
|
| | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | | | | | 52,704 | | | | | | (57) | | | | | | — | | | | | | 52,647 | | |
美國政府機構債券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,802 | | | | | | (18) | | | | | | — | | | | | | 1,784 | | |
短期投資
|
| | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | | | | | 74,794 | | | | | | (136) | | | | | | 1 | | | | | | 74,659 | | |
金融資產公允價值總額
|
| | | $ | 91,797 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,797 | | | | | $ | 96,423 | | | | | $ | (136) | | | | | $ | 1 | | | | | $ | 96,288 | | |
|
| | |
9月30日
2022 |
| |||
2022年(剩餘)
|
| | | $ | 93 | | |
2023
|
| | | | 263 | | |
未貼現的租賃付款總額
|
| | | | 356 | | |
減去:推定利息
|
| | | | 12 | | |
經營租賃負債共計
|
| | | | 344 | | |
減:當前部分
|
| | | | 330 | | |
經營租賃負債,扣除當期部分
|
| | | $ | 14 | | |
|
| | |
2021年12月31日
|
| |||||||||||||||||||||||||||
系列
|
| |
個共享
授權 |
| |
原創
出庫價格 |
| |
已發行股份
和 出色的 |
| |
賬面價值
|
| |
清算
值 |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 24,701,732 | | | | | | 4.0483 | | | | | | 24,701,732 | | | | | | 100,000 | | | | | | 100,000 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 58,862,815 | | | | | | | | | | | | 58,862,815 | | | | | $ | 166,960 | | | | | $ | 165,001 | | |
|
| | |
2022年9月30日
|
| |||||||||||||||||||||||||||
系列
|
| |
個共享
授權 |
| |
原創
出庫價格 |
| |
已發行股份
和 出色的 |
| |
賬面價值
|
| |
清算
值 |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 32,857,004 | | | | | | 4.0483 | | | | | | 32,857,004 | | | | | | 133,015 | | | | | | 133,015 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 67,018,087 | | | | | | | | | | | | 67,018,087 | | | | | $ | 199,975 | | | | | $ | 198,016 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||
可贖回可轉換優先股的轉換
|
| | | | 58,863 | | | | | | 67,018 | | |
可供未來授予的股票期權
|
| | | | 4,026 | | | | | | 1,260 | | |
已發行及已發行的未償還認股權
|
| | | | 4,646 | | | | | | 7,329 | | |
普通股認股權證
|
| | | | 135 | | | | | | 112 | | |
預留普通股總數
|
| | | | 67,670 | | | | | | 75,719 | | |
|
| | | | | | | | |
傑出獎
|
| | | | | | | | | | | | | |||||||||
| | |
數量:
個共享 有空 用於授予 |
| |
數量:
個共享 底層 出色的 選項 |
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 期限(以年為單位) |
| |
聚合
固有的 值 |
| |||||||||||||||
截至2021年12月31日
|
| | | | 4,026 | | | | | | 4,646 | | | | | $ | 0.83 | | | | | | 8.96 | | | | | $ | 7,911 | | |
授與
|
| | | | (3,821) | | | | | | 3,821 | | | | | | 2.62 | | | | | | | | | | | | | | |
已鍛鍊
|
| | | | — | | | | | | (83) | | | | | | 0.40 | | | | | | | | | | | | | | |
被沒收
|
| | | | 1,055 | | | | | | (1,055) | | | | | | 2.36 | | | | | | | | | | | | | | |
截至2022年9月30日
|
| | | | 1,260 | | | | | | 7,329 | | | | | | 1.55 | | | | | | 8.76 | | | | | | 9,551 | | |
可於2022年9月30日行使
|
| | | | | | | | | | 2,328 | | | | | | 0.96 | | | | | | 8.22 | | | | | | 4,402 | | |
已歸屬,預計於2022年9月30日歸屬
|
| | | | | | | | | | 7,329 | | | | | | 1.55 | | | | | | 8.76 | | | | | | 9,551 | | |
| | |
股份數量
底層 出色的 受限股份 |
| |
加權平均
授予日期公平 值 |
| ||||||
未授權,2021年12月31日
|
| | | | 1,513 | | | | | $ | 0.33 | | |
既得
|
| | | | (940) | | | | | | 0.33 | | |
未授權,2022年9月30日
|
| | | | 573 | | | | | | 0.33 | | |
|
| | |
截至9個月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
研發
|
| | | $ | 194 | | | | | $ | 692 | | |
一般和行政
|
| | | | 356 | | | | | | 1,199 | | |
基於股份的總薪酬
|
| | | $ | 550 | | | | | $ | 1,891 | | |
|
| | |
截至9個月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
分子: | | | | | | | | | | | | | |
普通股股東應佔淨虧損
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
將可贖回可轉換優先股增值至其贖回價值
|
| | | | (3,642) | | | | | | (1,515) | | |
普通股股東應佔淨虧損
|
| | | $ | (28,335) | | | | | $ | (40,961) | | |
分母: | | | | | | | | | | | | | |
加權平均已發行普通股
|
| | | | 10,888 | | | | | | 10,918 | | |
減去:加權平均未歸屬受限普通股,可回購
|
| | | | (2,933) | | | | | | (1,490) | | |
加權平均普通股,用於計算普通股股東應佔每股淨虧損,基本虧損和攤薄虧損
|
| | | | 7,955 | | | | | | 9,428 | | |
普通股股東應佔每股基本虧損和攤薄後每股淨虧損
|
| | | $ | (3.56) | | | | | $ | (4.34) | | |
|
| | |
9月30日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
可贖回可轉換優先股
|
| | | | 56,702 | | | | | | 67,018 | | |
購買普通股的選擇權
|
| | | | 4,693 | | | | | | 7,329 | | |
普通股認股權證
|
| | | | 135 | | | | | | 112 | | |
未歸屬的限制性普通股獎勵
|
| | | | 2,332 | | | | | | 573 | | |
總計
|
| | | | 63,862 | | | | | | 75,032 | | |
|