| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
3841
(Primary Standard Industrial
Classification Code Number) |
| |
85-3009869
(I.R.S. Employer
Identification No.) |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 4 | | | |
| | | | | 7 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 89 | | | |
| | | | | 132 | | | |
| | | | | 144 | | | |
| | | | | 160 | | | |
| | | | | 169 | | | |
| | | | | 172 | | | |
| | | | | 183 | | | |
| | | | | 193 | | | |
| | | | | 199 | | | |
| | | | | 202 | | | |
| | | | | 202 | | | |
| | | | | 202 | | | |
| | | | | 203 | | | |
| | | | | 204 | | | |
| | | | | F-1 | | | |
| | | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
|
Revenue
|
| | | $ | 4,612 | | | | | $ | 2,878 | | | | | $ | 7,596 | | | | | $ | 5,248 | | |
|
Cost of goods sold
|
| | | | 772 | | | | | | 364 | | | | | | 1,434 | | | | | | 741 | | |
|
Gross profit
|
| | | | 3,840 | | | | | | 2,514 | | | | | | 6,162 | | | | | | 4,507 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 6,862 | | | | | | 5,516 | | | | | | 12,504 | | | | | | 10,283 | | |
|
Sales and marketing
|
| | | | 3,492 | | | | | | 3,146 | | | | | | 6,741 | | | | | | 5,851 | | |
|
General and administrative
|
| | | | 4,920 | | | | | | 2,517 | | | | | | 8,472 | | | | | | 4,929 | | |
|
Loss from operations
|
| | | | (11,434) | | | | | | (8,665) | | | | | | (21,555) | | | | | | (16,556) | | |
|
Interest income
|
| | | | 36 | | | | | | 25 | | | | | | 71 | | | | | | 26 | | |
|
Interest expense
|
| | | | (4) | | | | | | — | | | | | | (9) | | | | | | — | | |
|
Loss on equity issuance
|
| | | | (3,604) | | | | | | — | | | | | | (4,189) | | | | | | — | | |
|
Change in fair value of tranche and warrant liabilities
|
| | | | 1,070 | | | | | | — | | | | | | 3,491 | | | | | | — | | |
|
Other income and expense, net
|
| | | | (25) | | | | | | (36) | | | | | | (43) | | | | | | (19) | | |
|
Loss before income taxes
|
| | | | (13,961) | | | | | | (8,676) | | | | | | (22,234) | | | | | | (16,549) | | |
|
Income tax benefit (expense)
|
| | | | (13) | | | | | | (3) | | | | | | (8) | | | | | | (3) | | |
|
Net loss available to common stockholders
|
| | | $ | (13,974) | | | | | $ | (8,679) | | | | | $ | (22,242) | | | | | $ | (16,552) | | |
|
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,022) | | | | | $ | — | | | | | $ | (2,981) | | | | | $ | — | | |
|
Net loss attributable to common stockholders
|
| | | $ | (15,996) | | | | | $ | (8,679) | | | | | $ | (25,223) | | | | | $ | (16,552) | | |
| | | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
|
Revenue
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
|
Cost of goods sold
|
| | | | 16.7 | | | | | | 12.6 | | | | | | 18.9 | | | | | | 14.1 | | |
|
Gross profit
|
| | | | 83.3 | | | | | | 87.4 | | | | | | 81.1 | | | | | | 85.9 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 148.8 | | | | | | 191.7 | | | | | | 164.6 | | | | | | 195.9 | | |
|
Sales and marketing
|
| | | | 75.7 | | | | | | 109.3 | | | | | | 88.7 | | | | | | 111.5 | | |
|
General and administrative
|
| | | | 106.7 | | | | | | 87.5 | | | | | | 111.5 | | | | | | 93.9 | | |
|
Loss from operations
|
| | | | (247.9) | | | | | | (301.1) | | | | | | (283.8) | | | | | | (315.5) | | |
|
Interest income
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 0.9 | | | | | | 0.5 | | |
|
Interest expense
|
| | | | (0.1) | | | | | | — | | | | | | (0.1) | | | | | | — | | |
|
Loss on equity issuance
|
| | | | (78.1) | | | | | | — | | | | | | (55.1) | | | | | | — | | |
|
Change in fair value of tranche and warrant liabilities
|
| | | | 23.2 | | | | | | — | | | | | | 46.0 | | | | | | 0.0 | | |
|
Other income and expense, net
|
| | | | (0.5) | | | | | | (1.3) | | | | | | (0.6) | | | | | | (0.4) | | |
|
Loss before income taxes
|
| | | | (302.7) | | | | | | (301.5) | | | | | | (292.7) | | | | | | (315.3) | | |
|
Income tax benefit (expense)
|
| | | | (0.3) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | |
|
Net loss available to common stockholders
|
| | | | (303.0)% | | | | | | (301.6)% | | | | | | (292.8)% | | | | | | (315.4)% | | |
|
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | | (43.8)% | | | | | | —% | | | | | | (39.2)% | | | | | | 0.0% | | |
|
Net loss attributable to common stockholders
|
| | | | (346.8)% | | | | | | (301.6)% | | | | | | (332.1)% | | | | | | (315.4)% | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Revenue
|
| | | $ | 4,612 | | | | | $ | 2,878 | | | | | $ | 1,734 | | | | | | 60.3% | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Cost of goods sold
|
| | | $ | 772 | | | | | $ | 364 | | | | | $ | 408 | | | | | | 112.1% | | |
|
Gross profit
|
| | | $ | 3,840 | | | | | $ | 2,514 | | | | | $ | 1,326 | | | | | | 52.7% | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Research and development
|
| | | $ | 6,862 | | | | | $ | 5,516 | | | | | $ | 1,346 | | | | | | 24.4% | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Sales and marketing
|
| | | $ | 3,492 | | | | | $ | 3,146 | | | | | $ | 346 | | | | | | 11.0% | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
General and administrative
|
| | | $ | 4,920 | | | | | $ | 2,517 | | | | | $ | 2,403 | | | | | | 95.5% | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Interest income
|
| | | $ | 36 | | | | | $ | 25 | | | | | $ | 11 | | | | | | N/A | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Loss on equity issuance
|
| | | $ | (3,604) | | | | | $ | — | | | | | $ | (3,604) | | | | | | N/A | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Change in fair value of tranche and warrant liabilities
|
| | | $ | 1,070 | | | | | $ | — | | | | | $ | 1,070 | | | | | | N/A% | | |
| | | |
Three Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,022) | | | | | $ | — | | | | | $ | (2,022) | | | | | | N/A | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Revenue
|
| | | $ | 7,596 | | | | | $ | 5,248 | | | | | $ | 2,348 | | | | | | 44.7% | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Cost of goods sold
|
| | | $ | 1,434 | | | | | $ | 741 | | | | | $ | 693 | | | | | | 93.5% | | |
|
Gross profit
|
| | | $ | 6,162 | | | | | $ | 4,507 | | | | | $ | 1,655 | | | | | | 36.7% | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Research and development
|
| | | $ | 12,504 | | | | | $ | 10,283 | | | | | $ | 2,221 | | | | | | 21.6% | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Sales and marketing
|
| | | $ | 6,741 | | | | | $ | 5,851 | | | | | $ | 890 | | | | | | 15.2% | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
General and administrative expenses
|
| | | $ | 8,472 | | | | | $ | 4,929 | | | | | $ | 3,543 | | | | | | 71.9% | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Interest income
|
| | | $ | 71 | | | | | $ | 26 | | | | | $ | 45 | | | | | | (173.1)% | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Loss on equity issuance
|
| | | $ | (4,189) | | | | | $ | — | | | | | $ | (4,189) | | | | | | N/A | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Change in fair value of tranche and warrant liabilities
|
| | | $ | 3,491 | | | | | $ | — | | | | | $ | 3,491 | | | | | | N/A | | |
| | | |
Six Months Ended June 30,
|
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(dollars in thousands)
|
| | | | | | | | | | | | | |||||||||
|
Deemed dividend related to Series B-2 preferred stock
down round provision |
| | | $ | (2,981) | | | | | $ | — | | | | | $ | (2,981) | | | | | | N/A | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Net cash used in operating activities
|
| | | $ | (19,739) | | | | | $ | (18,686) | | |
|
Net cash used in investing activities
|
| | | | (104) | | | | | | (421) | | |
|
Net cash provided by financing activities
|
| | | | 14,333 | | | | | | 3,562 | | |
|
Net increase / (decrease) in cash, cash equivalents and restricted cash
|
| | | $ | (5,510) | | | | | $ | (15,545) | | |
| |
Dimensional Specifications
|
| |||
| |
Parameter
|
| |
Specification (nominal)
|
|
| |
Usable Length
|
| |
120 cm, 150 cm
|
|
| |
Outer Diameter (max)
|
| |
0.038 in (0.97 mm)
|
|
| |
Inner Diameter (Infusion Lumen)
|
| |
0.021 in (0.53 mm)
|
|
| |
Expandable Tip Outer Diameter
|
| |
3.7 mm
|
|
|
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Expected Expiration
(if granted) |
|
| Immunostimulatory Sequence Oligonucleotides and Methods of Using the Same | | |
US
|
| | 17/713,718 | | | 2023 | |
| Cancer Therapy Using Toll-Like Receptor Agonists | | |
WO
|
| | PCT/US2021/051378 | | | N/A | |
| | | |
US
|
| | 18/027,883 | | | 2041 | |
| | | |
AU
|
| | 2021347154 | | | 2041 | |
| | | |
CA
|
| | 3196273 | | | 2041 | |
| | | |
CN
|
| | 2021800749390 | | | 2041 | |
| | | |
DE
|
| | 112021004999.2 | | | 2041 | |
| | | |
EP
|
| | 21873296.4 | | | 2041 | |
| | | |
JP
|
| | 2023-518828 | | | 2041 | |
| | | |
KR
|
| | 10-2023-0121995 | | | 2041 | |
| | | |
SG
|
| | 11202302204S | | | 2041 | |
| Cancer Therapy Using Toll-Like Receptor Agonists | | |
WO
|
| | PCT/US2021/051384 | | | N/A | |
| | | |
US
|
| | 18/027,895 | | | 2041 | |
| | | |
AU
|
| | 2021347690 | | | 2041 | |
| | | |
CA
|
| | 3196274 | | | 2041 | |
| | | |
CN
|
| | 2021800730445 | | | 2041 | |
| | | |
DE
|
| | 112021004970.4 | | | 2041 | |
| | | |
EP
|
| | 21873298.0 | | | 2041 | |
| | | |
JP
|
| | 2023-518829 | | | 2041 | |
| | | |
KR
|
| | 10-2023-7013610 | | | 2041 | |
| | | |
SG
|
| | 11202302205V | | | 2041 | |
| Cancer Therapy Using Toll-Like Receptor Agonists | | |
WO
|
| | PCT/US2022/022801 | | |
2042
(if national phase application(s) are filed and granted) |
|
| | | |
US
|
| | National Phase in US | | | 2042 | |
| | | |
AU
|
| | 2022249092 | | | 2042 | |
| | | |
CA
|
| | National Phase in CA | | | 2042 | |
| | | |
CN
|
| | National Phase in CN | | | 2042 | |
| | | |
EP
|
| | 22782201.2 | | | 2042 | |
| | | |
JP
|
| | National Phase in JP | | | 2042 | |
| | | |
KR
|
| | National Phase in KR | | | 2042 | |
| | | |
SG
|
| | National Phase in SG | | | 2042 | |
| Cancer Therapy Using Toll-Like Receptor Agonists | | |
US
|
| | Unpublished U.S. Provisional Patent Application filed on 11/6/2022 | | | N/A | |
| Cancer Therapy Using Toll-Like Receptor Agonists | | |
US
|
| | Unpublished U.S. Provisional Patent Application filed on 11/20/2022 | | | N/A | |
|
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Expected Expiration
(if granted) |
|
| Cancer Therapy Using Toll-Like Receptor Agonists | | |
WO
|
| | PCT/US2023/061035 | | |
2043
(if national phase application(s) are filed and granted) |
|
| Methods of Treating Uveal Melanoma Liver Metastases with a Therapeutically Effective Combination of One or More Checkpoint Inhibitors and a Toll-Like Receptor 9 Agonist | | |
US
|
| | Unpublished U.S. Provisional Patent Application filed on 6/2/2023 | | | N/A | |
|
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Patent No.
|
| |
Expiration
|
|
| Combination of a PD-1 Antagonist and CPG-C Type Oligonucleotide for Treating Cancer | | |
US
|
| | 15/577,369 | | |
10,751,412
|
| |
11/8/2036
|
|
| | | |
US
|
| | 17/000,149 | | | | | | | |
| | | |
CN
|
| | 201680043989.1 | | |
108025018
|
| |
5/26/2036
|
|
| | | |
EP
|
| | 16804054.1 | | |
3302501
|
| |
5/26/2036
|
|
| | | | | | | Validated in: | | |
DE
|
| |
5/26/2036
|
|
| | | | | | | | | |
FR
|
| |
5/26/2036
|
|
| | | | | | | | | |
GB
|
| |
5/26/2036
|
|
| | | |
EP
|
| | 21159163.1 | | | | | | | |
| | | |
HK
|
| | 18111959.6 | | |
1252652
|
| |
5/26/2036
|
|
| | | |
HK
|
| | 42022051138.0 | | | | | | | |
| | | |
JP
|
| | 2017561621 | | |
6893608
|
| |
5/26/2036
|
|
| | | |
JP
|
| | 2021041014 | | |
7236483
|
| |
5/26/2036
|
|
| Combination Including a CPG-C Type Oligonucleotide and a PD-1 Antagonist for Treating Breast Cancer | | |
US
|
| | 17/229,856 | | | | | | | |
|
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Patent No.
(if granted) |
| |
Expiration
|
|
| Dynamic Microvalve Protection Device | | |
US
|
| | 15/804,839 | | | 10,813,739 | | | 3/26/2031 | |
| | | |
US
|
| | 17/356,270 | | | | | | | |
| Closed Tip Dynamic Microvalve Protection Device | | |
US
|
| | 14/259,293 | | | 9,770,319 | | | 10/7/2035 | |
| | | |
US
|
| | 14/330,456 | | | 9,968,740 | | | 10/7/2035 | |
| | | |
US
|
| | 15/970,797 | | | 11,135,361 | | | 2/17/2035 | |
| | | |
US
|
| | 16/874,144 | | | | | | | |
| | | |
US
|
| | 17/474,633 | | | | | | | |
| | | |
AU
|
| | 2015236464 | | | 2015236464 | | | 3/20/2035 | |
| | | |
CA
|
| | 2,941,706 | | | 2,941,706 | | | 3/20/2035 | |
| | | |
CN
|
| | 201580015967.X | | | 106456868 | | | 3/20/2035 | |
| | | |
EP
|
| | 15768764.1 | | | 3122399 | | | 3/20/2035 | |
| | | | | | | Validated in: | | | CH | | | 3/20/2035 | |
| | | | | | | | | | DE | | | 3/20/2035 | |
| | | | | | | | | | FR | | | 3/20/2035 | |
| | | | | | | | | | GB | | | 3/20/2035 | |
| | | | | | | | | | IE | | | 3/20/2035 | |
| | | |
IN
|
| | 201647035398 | | | | | | | |
| | | |
JP
|
| | 2020-082002 | | | 6982811 | | | 3/20/2035 | |
| | | |
SG
|
| | 11201607272Q | | | 11201607272Q | | | 3/20/2035 | |
| Method for Infusing an Immunotherapy Agent to a Solid Tumor for Treatment | | |
US
US |
| |
16/219,738
17/376,115 |
| | 11,090,460 | | | 7/4/2036 | |
| System and Method for Selective Pressure-Controlled Therapeutic Delivery | | |
US
|
| | 15/703,951 | | | 10,780,250 | | | 6/28/2038 | |
| | | |
US
|
| | 15/871,326 | | | 11,400,263 | | | 4/23/2038 | |
| | | |
US
|
| | 17/671,296 | | | | | | | |
| | | |
US
|
| | 17/886,350 | | | | | | | |
| Dynamic Reconfigurable | | |
US
|
| | 15/464,036 | | | 10,588,636 | | | 4/7/2038 | |
|
Title/Subject Matter
|
| |
Country
|
| |
Application No.
|
| |
Patent No.
(if granted) |
| |
Expiration
|
|
| Microvalve Protection Device | | | | | | | | | | | | | |
| | | |
US
|
| | 17/116,790 | | | | | | | |
| | | |
CA
|
| | 3056079 | | | | | | | |
| | | |
CN
|
| | 202111184263.9 | | | | | | | |
| | | |
EP
|
| | 18770345.9 | | | | | | | |
| | | |
HK
|
| | 42022053999.3 | | | | | | | |
| | | |
JP
|
| | 2019-551584 | | | 7234131 | | |
3/13/2038
|
|
| Systems And Methods for Pressure-Facilitated Therapeutic Agent Delivery | | |
US
|
| | 16/408,266 | | | | | | | |
| Atraumatic Occlusive System With Compartment for Measurement of Vascular Pressure Change | | |
US
|
| | 16/431,547 | | | | | | | |
| | | |
US
|
| | 17/236,446 | | | | | | | |
| | | |
CA
|
| | 3,139,118 | | | 3,139,118 | | |
5/27/2040
|
|
| | | |
CN
|
| | 202080041227.4 | | | | | | | |
| | | |
EP
|
| | 20819412.6 | | | | | | | |
| | | |
HK
|
| | 62022053890.9 | | | | | | | |
| | | |
JP
|
| | 2021-572025 | | | | | | | |
| Related to Pressure Directed Therapy | | |
US
|
| | Unpublished U.S. non-provisional application filed 6/14/2021 | | | | | | | |
| Related to Retrograde Venous Therapy | | |
US
|
| | Unpublished U.S. non-provisional application filed 7/14/2021 | | | | | | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers and Directors | | | | | | | |
| Mary Szela | | |
60
|
| | Chief Executive Officer, President; Director | |
| Sean Murphy | | |
71
|
| | Chief Financial Officer; Director | |
| Steven Katz | | |
48
|
| | Chief Medical Officer | |
| Bryan Cox | | |
62
|
| | Chief Scientific and Manufacturing Officer | |
| Jennifer Stevens | | |
62
|
| | Chief Regulatory Officer | |
| Richard Marshak | | |
64
|
| |
Senior Vice President, Corporate Development & Strategy
|
|
| Jodi Devlin | | |
61
|
| | President, Commercial Operations | |
| Non-Employee Directors | | | | | | | |
| Mats Wahlström | | |
68
|
| | Chairman of the Board | |
| Andrew von Eschenbach | | |
81
|
| | Director | |
| George Kelly Martin | | |
64
|
| | Director | |
| David J. Matlin | | |
62
|
| | Director | |
| Arjun Desai | | |
42
|
| | Director | |
| Kerry Hicks | | |
63
|
| | Director | |
| Anil Singhal | | |
71
|
| | Director | |
|
Name, Principal Position
|
| |
Fiscal
Year |
| |
Salary(1)
|
| |
Bonus
|
| |
Stock
Awards |
| |
Option
Awards(2) |
| |
Non-Equity
Incentive Plan Compensation(3) |
| |
All Other
Compensation(4) |
| |
Total
|
| ||||||||||||||||||||||||
|
Mary Szela
CEO and President |
| | | | 2022 | | | | | | 463,630 | | | | | | — | | | | | | — | | | | | | 52,841 | | | | | | 340,819 | | | | | | 3,612 | | | | | | 860,902 | | |
|
Jennifer Stevens
Chief Regulatory Officer |
| | | | 2022 | | | | | | 398,670 | | | | | | — | | | | | | — | | | | | | 22,032 | | | | | | 190,405 | | | | | | 40,920 | | | | | | 652,027 | | |
|
Steven Katz
Chief Medical Officer |
| | | | 2022 | | | | | | 468,197 | | | | | | — | | | | | | — | | | | | | 85,720 | | | | | | 342,461 | | | | | | 39,700 | | | | | | 936,078 | | |
| | | |
Option Awards
|
| |||||||||||||||||||||||||||
|
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Expiration Price |
| |
Option
Expiration Date |
| |||||||||||||||
|
Mary Szela
|
| | | | 01/30/18 | | | | | | 177,973 | | | | | | — | | | | | $ | 1.22 | | | | | | 01/29/28 | | |
| | | | 10/06/20 | | | | | | 17,302 | | | | | | 7,930(1) | | | | | $ | 0.41 | | | | | | 10/05/30 | | | ||
| | | | 04/21/21 | | | | | | 101,345 | | | | | | — | | | | | $ | 0.41 | | | | | | 04/20/31 | | | ||
| | | | 11/03/21 | | | | | | 58,577 | | | | | | 157,709(2) | | | | | $ | 2.43 | | | | | | 11/02/31 | | | ||
| | | | 04/20/22 | | | | | | — | | | | | | 55,616(3) | | | | | $ | 2.43 | | | | | | 04/19/32 | | | ||
|
Steven Katz
|
| | | | 07/14/14 | | | | | | 593 | | | | | | — | | | | | $ | 1.62 | | | | | | 07/13/24 | | |
| | | | 05/17/16 | | | | | | 593 | | | | | | — | | | | | $ | 3.65 | | | | | | 05/16/26 | | | ||
| | | | 01/18/17 | | | | | | 2,471 | | | | | | — | | | | | $ | 3.65 | | | | | | 01/17/27 | | | ||
| | | | 04/18/18 | | | | | | 2,471 | | | | | | — | | | | | $ | 1.22 | | | | | | 04/17/28 | | | ||
| | | | 01/22/19 | | | | | | 2,317 | | | | | | 154(4) | | | | | $ | 1.22 | | | | | | 01/21/29 | | | ||
| | | | 10/06/20 | | | | | | 65,071 | | | | | | 550,611(5) | | | | | $ | 0.41 | | | | | | 10/05/30 | | | ||
| | | | 11/03/21 | | | | | | 8,850 | | | | | | 23,827(6) | | | | | $ | 2.43 | | | | | | 11/02/31 | | | ||
| | | | 04/20/22 | | | | | | — | | | | | | 90,222(7) | | | | | $ | 2.43 | | | | | | 04/19/32 | | | ||
| | | |
Option Awards
|
| |||||||||||||||||||||||||||
|
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Expiration Price |
| |
Option
Expiration Date |
| |||||||||||||||
|
Jennifer Stevens
|
| | | | 04/21/21 | | | | | | 2,317 | | | | | | 20,856(8) | | | | | $ | 0.41 | | | | | | 04/20/31 | | |
| | | | 04/20/22 | | | | | | — | | | | | | 24,718(9) | | | | | $ | 2.43 | | | | | | 04/19/32 | | | ||
|
Name
|
| |
Cash
|
| |
Option
Awards ($)(1) |
| |
All Other
Compensation |
| |
Total ($)
|
| ||||||||||||
|
Simone Song
|
| | | $ | 40,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 50,172 | | |
|
John L. Tullis
|
| | | $ | 50,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 60,172 | | |
|
Gene McGrevin
|
| | | $ | 40,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 50,172 | | |
|
Kerry Hicks
|
| | | $ | 42,500 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 57,132 | | |
|
Diane Parks
|
| | | $ | 40,000 | | | | | $ | 8,137 | | | | | $ | — | | | | | $ | 48,137 | | |
|
Anil Singhal
|
| | | $ | 30,000 | | | | | $ | 10,172 | | | | | $ | — | | | | | $ | 40,172 | | |
|
Mats Wahlström
|
| | | $ | 150,000 | | | | | $ | 78,056 | | | | | $ | — | | | | | $ | 228,056 | | |
|
Sean Murphy
|
| | | $ | 47,500 | | | | | $ | 122,067(2) | | | | | $ | 207,462(3) | | | | | $ | 377,029(3) | | |
|
Name
|
| |
Shares Underlying
Options Outstanding (Vested) at Fiscal Year End |
| |
Shares Underlying
Options Outstanding (Unvested) at Fiscal Year End |
| ||||||
|
Simone Song
|
| | | | 6,406 | | | | | | 12,874 | | |
|
John L. Tullis
|
| | | | 6,406 | | | | | | 12,874 | | |
|
Gene McGrevin
|
| | | | 6,406 | | | | | | 12,874 | | |
|
Kerry Hicks
|
| | | | 6,148 | | | | | | 18,075 | | |
|
Diane Parks
|
| | | | 8,986 | | | | | | 8,317 | | |
|
Anil Singhal
|
| | | | 8,518 | | | | | | 10,763 | | |
|
Mats Wahlström
|
| | | | 34,801 | | | | | | 101,151 | | |
|
Sean Murphy
|
| | | | 4,274 | | | | | | 136,621(1) | | |
|
Name of Beneficial Owner(1)
|
| |
Number of Shares of
Common Stock Beneficially Owned |
| |
Percentage of
Outstanding Common Stock |
| ||||||
| Directors and Named Executive Officers | | | | | | | | | | | | | |
|
Mary Szela(2)
|
| | | | 652,639 | | | | | | 2.4% | | |
|
Sean Murphy(3)
|
| | | | 580,305 | | | | | | 2.2% | | |
|
Steven Katz, MD, FACS(4)
|
| | | | 132,386 | | | | | | * | | |
|
Jennifer Stevens(5)
|
| | | | 32,958 | | | | | | * | | |
|
Mats Wahlström(6)
|
| | | | 2,744,542 | | | | | | 10.4% | | |
|
Andrew von Eschenbach
|
| | | | — | | | | | | — | | |
|
George Kelly Martin(7)
|
| | | | 247,185 | | | | | | * | | |
|
David J. Matlin(8)
|
| | | | 2,272,421 | | | | | | 8.2% | | |
|
Arjun “JJ” Desai(9)
|
| | | | 449,794 | | | | | | 1.7% | | |
|
Anil Singhal
|
| | | | 19,278 | | | | | | * | | |
|
Kerry Hicks(10)
|
| | | | 2,310,022 | | | | | | 8.8% | | |
|
All executive officers and directors as a group (14 individuals)
|
| | | | 9,405,646 | | | | | | 35.2% | | |
| Five Percent Holders | | | | | | | | | | | | | |
|
Frankenius Equity AB(11)
|
| | | | 6,397,776 | | | | | | 24.1% | | |
|
Unique Diamond Investments Limited
|
| | | | 1,546,569 | | | | | | 5.9% | | |
|
Christopher Dewey(12)
|
| | | | 1,522,789 | | | | | | 5.6% | | |
|
Michael Stansky(13)
|
| | | | 1,449,129 | | | | | | 5.3% | | |
|
Gene R. McGrevin(14)
|
| | | | 1,403,130 | | | | | | 5.3% | | |
|
HW Investment Partners, LLC(15)
|
| | | | 1,370,028 | | | | | | 5.2% | | |
|
Lombard International(16)
|
| | | | 1,358,013 | | | | | | 5.1% | | |
| | | |
Shares of Common Stock
|
| |
Warrants to Purchase Common Stock
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Name of Selling Securityholder
|
| |
Number
Beneficially Owned Prior to Offering(1) |
| |
Number
Registered for Sale Hereby(2) |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
| PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2010 Eisenberg Legacy Trust III(3)
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
3700 Bigelow Boulevard LLC(4)
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Aegis Special Situations Fund LLC – Series Medtech XII(5)
|
| | | | 340,000 | | | | | | 2,137,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Albert Vu
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Alden Thomas Leith
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Allen Schacher Living Trust(6)
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Andres R. Lamas
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Andrew John Shoorlemmer
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Angelo Paparella
|
| | | | 30,000 | | | | | | 188,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Armando Codina
|
| | | | 190,000 | | | | | | 1,194,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Barbara R. Soldwedel
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Barry D. Chandler and Diane E. Chandler
|
| | | | 6,000 | | | | | | 37,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Barry Donner
|
| | | | 30,000 | | | | | | 188,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Benjamin Dagley
|
| | | | 7,500 | | | | | | 47,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
BG Holding Group Ltd.(7)
|
| | | | 35,000 | | | | | | 220,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Bradley Hanus
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Bradley T and Tara Johnson
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charles Du Pont
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charles Hill
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charles K. Eby Trust(8)
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Shares owned by Christopher Dewey(9)
|
| | | | 1,522,789 | | | | | | 1,879,574 | | | | | | — | | | | | | — | | | | | | 881,599 | | | | | | 881,599 | | | | | | — | | | | | | — | | |
|
Shares owned by Christina Dewey(10)
|
| | | | 32,500 | | | | | | 204,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Clayton A. Struve
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Daniel & Annette Pietro
|
| | | | 6,000 | | | | | | 37,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Daniel M. Carney Living Trust U/A
6/22/06(11) |
| | | | 17,500 | | | | | | 110,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
David E. Hall Living Trust U/A 6/18/09(12)
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
David J. Matlin(13)
|
| | | | 2,272,421 | | | | | | 2,800,992 | | | | | | — | | | | | | — | | | | | | 1,240,518 | | | | | | 1,240,518 | | | | | | — | | | | | | — | | |
|
David M. Sweeney
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Shares held by Dennis L. Ross and Ann Marie Ross(14)
|
| | | | 22,000 | | | | | | 138,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Donald W. Pearson
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Edward H. Bradbury
|
| | | | 7,000 | | | | | | 44,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Edwin John Gerik, Jr.
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Elizabeth Nicole Hanley Pickett 2002 Descendants Trust(15)
|
| | | | 25,000 | | | | | | 157,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Eric O. Tyler and Fran T. Tyler
|
| | | | 7,500 | | | | | | 47,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ernest Riling
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Erwin L. Gonzalez
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Federico A. Morano, Jr.
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Five Talents LP(16)
|
| | | | 30,000 | | | | | | 188,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Frankenius Equity AB(17)
|
| | | | 6,397,776 | | | | | | 7,613,490 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Shares held by Frederic H. Moll(18)
|
| | | | 1,111,629 | | | | | | 835,824 | | | | | | — | | | | | | — | | | | | | 540,090 | | | | | | 540,090 | | | | | | — | | | | | | — | | |
|
Gary D. Wilson
|
| | | | 4,000 | | | | | | 25,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Gerald A. Tomsic 1995 Trust(19)
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Shares held by Gerald T. Aaron and Janis L. Aaron(20)
|
| | | | 10,000 | | | | | | 62,856 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Shares of Common Stock
|
| |
Warrants to Purchase Common Stock
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Name of Selling Securityholder
|
| |
Number
Beneficially Owned Prior to Offering(1) |
| |
Number
Registered for Sale Hereby(2) |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
|
Greg R. Boxberger
|
| | | | 6,000 | | | | | | 37,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Gregory P. Hayden
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Hanta Yo LLC(21)
|
| | | | 25,000 | | | | | | 157,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Harvey Greenspan
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Herbert D. Iverson
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Huestis Revocable Living Trust(22)
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
James Edwards
|
| | | | 3,000 | | | | | | 18,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
James Field
|
| | | | 6,500 | | | | | | 40,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
James Regan
|
| | | | 6,000 | | | | | | 37,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
James Tomlin
|
| | | | 7,500 | | | | | | 47,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jason H. Gould
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jerald A. Koering Trust Dtd. 12/29/2022(23)
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jody Bardash
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Joel Pruzansky
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John A. & Wendy Cotter
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John A. Barlow
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John C. Geraci
|
| | | | 12,500 | | | | | | 78,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John Duffy
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John Foster
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John H. & Jyl E. Pomeroy
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John J. Todd
|
| | | | 30,000 | | | | | | 188,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John M. Guynn
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John Olsen
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John S. Mendicino
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
John V. & Michelle Kay Family Trust(24)
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jonathan E. Martinez
|
| | | | 7,500 | | | | | | 47,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jonathan Singer
|
| | | | 15,000 | | | | | | 94,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jose Alberto Ferre
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jose Luis Ferre
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jose Remigio Lamas Bejos Revocable Trust(25)
|
| | | | 100,002 | | | | | | 628,584 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Joseph Trobunella
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Justin Pieper
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
KC Venture Holdings LLC
|
| | | | 300,000 | | | | | | 1,885,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kenneth Ray
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kent Mitchell
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kerry W. Phelan
|
| | | | 15,000 | | | | | | 94,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kevin Kearney
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kyle Bratton
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Larry Kellner
|
| | | | 3,000 | | | | | | 18,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Lee Merrill Hanley Curtis 2002 Descendants Trust(26)
|
| | | | 25,000 | | | | | | 157,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Lee Michael Bank Revocable Trust(27)
|
| | | | 3,000 | | | | | | 18,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Lies Holdings LLC(28)
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Shares held by Lombard International Assurance
S.A.(29) |
| | | | 1,358,013 | | | | | | 3,695,998 | | | | | | 770,013 | | | | | | 2.8% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Lucina Green
|
| | | | 4,000 | | | | | | 25,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Shares held by Manuel E. Aguero(30)
|
| | | | 150,000 | | | | | | 414,285 | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | |
|
Mark Bunselmeyer
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Shares of Common Stock
|
| |
Warrants to Purchase Common Stock
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Name of Selling Securityholder
|
| |
Number
Beneficially Owned Prior to Offering(1) |
| |
Number
Registered for Sale Hereby(2) |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
|
Mark D. Kellam
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mark Sullivan
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mats L. Wahlstrom(31)
|
| | | | 2,744,542 | | | | | | 1,704,489 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael & Marilyn Bernstein
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael A. Parimucha
|
| | | | 3,000 | | | | | | 18,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael L. & Melanie B. Tyler
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael P. Driscoll
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael Stansky(32)
|
| | | | 1,449,129 | | | | | | 1,977,699 | | | | | | — | | | | | | — | | | | | | 827,590 | | | | | | 827,590 | | | | | | — | | | | | | — | | |
|
Mike J. & Evelyn Schaublin
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
MTAC Investment LLC(33)
|
| | | | 200,000 | | | | | | 1,257,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Okema Corporation
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pamela Goldman
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Paul Montaneralla
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Portofino Ventures LP(34)
|
| | | | 4,000 | | | | | | 25,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Randall B. Hall
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Richard Brafford
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Richard Bush
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Richard C. Eden
|
| | | | 20,000 | | | | | | 125,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Richard J. Hall Trust U/A 11/23/2010(35)
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Richard J. Kavanagh III Trust(36)
|
| | | | 4,000 | | | | | | 25,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Richard McLean
|
| | | | 6,000 | | | | | | 37,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert B. & Barbara U. Tomes
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert J. Bargar & Elinor Nelson
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert J. Reutter
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Kipperman
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Korn
|
| | | | 12,500 | | | | | | 78,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Perry
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ronald Dagley
|
| | | | 3,000 | | | | | | 18,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ronald E. & Debbie M. Bratton
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ronald H. White
|
| | | | 10,000 | | | | | | 62,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ronald L. Asher
|
| | | | 16,500 | | | | | | 103,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Sands Point LLC(37)
|
| | | | 500,000 | | | | | | 3,142,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Scott R. Brown
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Steven Paul & Martina Rodi
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Steven Wietsma
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Susan Ann Swanson
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Tamberlaine Harris
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
The Alice H. Hanley Revocable Trust(38)
|
| | | | 50,000 | | | | | | 314,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Thomas D. Siciliano Jr.
|
| | | | 3,000 | | | | | | 18,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Thomas Duffy
|
| | | | 4,000 | | | | | | 25,142 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Thomas J. Rutherford
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Thomas Kennedy
|
| | | | 6,000 | | | | | | 37,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
T J Brown Living Trust(39)
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Tosh D. & Ashley M. Grebenik
|
| | | | 5,000 | | | | | | 31,428 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Garner W. Mcnett
|
| | | | 6,000 | | | | | | 37,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Wilfred L. Alcorn
|
| | | | 2,500 | | | | | | 15,714 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
William C. Loveless
|
| | | | 2,000 | | | | | | 12,571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Shares of Common Stock
|
| |
Warrants to Purchase Common Stock
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Name of Selling Securityholder
|
| |
Number
Beneficially Owned Prior to Offering(1) |
| |
Number
Registered for Sale Hereby(2) |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
|
William Scott Miller(40)
|
| | | | 203,141 | | | | | | 188,571 | | | | | | 173,141 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Other Holders of Registration Rights Pursuant to the Registration Rights Agreement
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Anil Singhal(41)
|
| | | | 19,278 | | | | | | 19,278 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Antonia F. Ferre(42)
|
| | | | 26,539 | | | | | | 26,539 | | | | | | — | | | | | | — | | | | | | 13,502 | | | | | | 13,502 | | | | | | — | | | | | | — | | |
|
Arjun Desai(43)
|
| | | | 449,794 | | | | | | 449,794 | | | | | | — | | | | | | — | | | | | | 246,667 | | | | | | 246,667 | | | | | | — | | | | | | — | | |
|
Bryan Cox(44)
|
| | | | 72,384 | | | | | | 90,965 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Camila M. Ferre(45)
|
| | | | 47,772 | | | | | | 47,772 | | | | | | — | | | | | | — | | | | | | 24,304 | | | | | | 24,304 | | | | | | — | | | | | | — | | |
|
Chateau Caroline LLC(46)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | |
|
David L. Treadwell
|
| | | | 90,000 | | | | | | 90,000 | | | | | | — | | | | | | — | | | | | | 90,000 | | | | | | 90,000 | | | | | | — | | | | | | — | | |
|
Diane Parks(47)
|
| | | | 18,536 | | | | | | 18,536 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Gene R. McGrevin(48)
|
| | | | 1,403,130 | | | | | | 1,390,474 | | | | | | 12,656 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
HW Investment Partners, LLC(49)
|
| | | | 1,370,028 | | | | | | 1,370,028 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Isabella M. Ferre(50)
|
| | | | 26,539 | | | | | | 26,539 | | | | | | — | | | | | | — | | | | | | 13,502 | | | | | | 13,502 | | | | | | — | | | | | | — | | |
|
Ivan Delevic(51)
|
| | | | 362,325 | | | | | | 362,325 | | | | | | — | | | | | | — | | | | | | 258,018 | | | | | | 258,018 | | | | | | — | | | | | | — | | |
|
James Alecxih(52)
|
| | | | — | | | | | | 189,508 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jennifer Stevens(53)
|
| | | | 52,012 | | | | | | 74,313 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Karim Karti(54)
|
| | | | 318,489 | | | | | | 318,489 | | | | | | — | | | | | | — | | | | | | 162,027 | | | | | | 162,027 | | | | | | — | | | | | | — | | |
|
Lisa Matlin(55)
|
| | | | 530,814 | | | | | | 530,814 | | | | | | — | | | | | | — | | | | | | 270,045 | | | | | | 270,045 | | | | | | — | | | | | | — | | |
|
Manmeet Singh Ahluwalia
|
| | | | 75,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | 75,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | |
|
Martin W. Roche(56)
|
| | | | 309,243 | | | | | | 309,243 | | | | | | — | | | | | | — | | | | | | 231,014 | | | | | | 231,014 | | | | | | — | | | | | | — | | |
|
Mary T. Szela(57)
|
| | | | 652,639 | | | | | | 906,895 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Maurice E. Ferre(58)
|
| | | | 26,539 | | | | | | 26,539 | | | | | | — | | | | | | — | | | | | | 13,502 | | | | | | 13,502 | | | | | | — | | | | | | — | | |
|
Maurice R. Ferre(59)
|
| | | | 1,040,396 | | | | | | 1,040,396 | | | | | | — | | | | | | — | | | | | | 529,288 | | | | | | 529,288 | | | | | | — | | | | | | — | | |
|
Richard Marshak(60)
|
| | | | 44,163 | | | | | | 82,686 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert H. Weiss(61)
|
| | | | 403,915 | | | | | | 403,915 | | | | | | — | | | | | | — | | | | | | 266,667 | | | | | | 266,667 | | | | | | — | | | | | | — | | |
|
Roman Bensen
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
|
Shares owned by Kerry Hicks(62)
|
| | | | 2,310,022 | | | | | | 939,994 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Shares owned by Sean Murphy(63)
|
| | | | 580,305 | | | | | | 714,092 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Simone Song(64)
|
| | | | 20,513 | | | | | | 20,513 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Steven Katz(65)
|
| | | | 132,386 | | | | | | 312,070 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Trevor McCaw
|
| | | | 39,539 | | | | | | 39,539 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Shares held by John Tullis(66)
|
| | | | 851,295 | | | | | | 851,295 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Unique Diamond Investments Limited
|
| | | | 1,546,569 | | | | | | 1,546,569 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Yankon Lighting Inc.(67)
|
| | | | 1,180,055 | | | | | | 1,180,055 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Capitalization
|
| |
Shares
|
| |
%
|
| ||||||
|
TriSalus Stockholders
|
| | | | 21,999,886 | | | | | | 72.6 | | |
|
MTAC Public Stockholders
|
| | | | 254,295 | | | | | | 0.8 | | |
|
Preferred Stock PIPE Investors(1)
|
| | | | 4,015,002 | | | | | | 13.2 | | |
|
Holders of founder shares(2)
|
| | | | 4,062,500 | | | | | | 13.4 | | |
|
Total Shares
|
| | | | 30,331,683 | | | | | | 100.0 | | |
| | | |
TriSalus
Historical |
| |
MTAC
Historical |
| |
Subsequent
Event Adjustments |
| | | | |
Financing
Adjustments |
| | | | |
Transaction
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 3,904 | | | | | $ | 104 | | | | | | — | | | | | | | | $ | 40,150 | | | |
(B)
|
| | | $ | 2,655 | | | |
(C)
|
| | | $ | 40,128 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (685) | | | |
(E)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,000) | | | |
(F)
|
| | | | | | |
|
Accounts receivable
|
| | | | 2,094 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 2,094 | | |
|
Inventory, net
|
| | | | 1,522 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,522 | | |
|
Prepaid expenses
|
| | | | 4,859 | | | | | | 57 | | | | | | — | | | | | | | | | — | | | | | | | | | (4,233) | | | |
(E)
|
| | | | 683 | | |
|
Total current assets
|
| | |
|
12,379
|
| | | |
|
161
|
| | | | | — | | | | | | | |
|
40,150
|
| | | | | | |
|
(8,263)
|
| | | | | | |
|
44,427
|
| |
|
Property and equipment, net
|
| | | | 1,885 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,885 | | |
|
Right-of-use asset
|
| | | | 1,322 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,322 | | |
|
Intangible assets, net
|
| | | | 858 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 858 | | |
|
Other assets
|
| | | | 367 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 367 | | |
|
Investments held in Trust Account
|
| | | | — | | | | | | 12,076 | | | | | | (9,421) | | | |
(A)
|
| | | | — | | | | | | | | | (2,655) | | | |
(C)
|
| | | | — | | |
|
Total assets
|
| | | $ | 16,811 | | | | | $ | 12,237 | | | | | $ | (9,421) | | | | | | | | $ | 40,150 | | | | | | | | $ | (10,918) | | | | | | | | $ | 48,859 | | |
|
LIABILITIES, TEMPORARY EQUITY AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | $ | 4,297 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 4,297 | | |
|
Accrued expenses
|
| | | | 9,106 | | | | | | 2,670 | | | | | | — | | | | | | | | | — | | | | | | | | | (2,170) | | | |
(F)
|
| | | | 9,606 | | |
|
Series B-2 tranche liabilities
|
| | | | 959 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (959) | | | |
(G)
|
| | | | — | | |
|
Series B-3 warrant liabilities
|
| | | | 17,190 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (17,190) | | | |
(G)
|
| | | | — | | |
|
Short-term lease liabilities
|
| | | | 384 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 384 | | |
|
Convertible note
|
| | | | — | | | | | | 1,500 | | | | | | — | | | | | | | | | — | | | | | | | | | (1,500) | | | |
(K)
|
| | | | — | | |
|
Promissory note – related party
|
| | | | — | | | | | | 1,573 | | | | | | — | | | | | | | | | — | | | | | | | | | (1,573) | | | |
(F)
|
| | | | — | | |
|
Other current liabilities
|
| | | | 253 | | | | | | 288 | | | | | | — | | | | | | | | | — | | | | | | | | | (257) | | | |
(F)
|
| | | | 284 | | |
|
Total current liabilities
|
| | | | 32,189 | | | | | | 6,031 | | | | | | — | | | | | | | | | — | | | | | | | | | (23,649) | | | | | | | | | 14,571 | | |
|
Long-term lease liabilities
|
| | | | 1,410 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,410 | | |
|
Warrant liabilities
|
| | | | 262 | | | | | | 531 | | | | | | — | | | | | | | | | — | | | | | | | | | (262) | | | |
(H)
|
| | | | 573 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42 | | | |
(K)
|
| | | | | | |
|
Deferred underwriting fee payable
|
| | | | — | | | | | | 8,750 | | | | | | — | | | | | | | | | — | | | | | | | | | (8,750) | | | |
(F)
|
| | | | — | | |
|
Other long-term liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 24,499 | | | |
(I)
|
| | | | 24,499 | | |
|
Total liabilities
|
| | | | 33,861 | | | | | | 15,312 | | | | | | — | | | | | | | | | — | | | | | | | | | (8,120) | | | | | | | | | 41,053 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Class A common stock subject to possible redemption
|
| | | | — | | | | | | 12,046 | | | | | | (9,421) | | | |
(A)
|
| | | | | | | | | | | | | (2,625) | | | |
(D)
|
| | | | — | | |
|
Convertible preferred stock
|
| | | | 181,313 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 17,190 | | | |
(G)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (198,503) | | | |
(H)
|
| | | | | | |
|
Shareholders’ equity (deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Common stock
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (16) | | | |
(H)
|
| | | | 2 | | |
|
Class B Common stock, $0.0001 par value
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | — | | | | | | | | | (1) | | | |
(I)
|
| | | | — | | |
|
Additional paid-in capital
|
| | | | 13,200 | | | | | | — | | | | | | — | | | | | | | | | 40,150 | | | |
(B)
|
| | | | 2,625 | | | |
(D)
|
| | | | 221,734 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,610) | | | |
(E)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,750 | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198,781 | | | |
(H)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (24,498) | | | |
(I)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (15,122) | | | |
(J)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,458 | | | |
(K)
|
| | | | | | |
|
Accumulated deficit
|
| | | | (211,581) | | | | | | (15,122) | | | | | | — | | | | | | | | | — | | | |
(B)
|
| | | | (3,308) | | | |
(E)
|
| | | | (213,930) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 959 | | | |
(G)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,122 | | | |
(J)
|
| | | | | | |
|
Total shareholders’ equity (deficit)
|
| | | | (198,363) | | | | | | (15,121) | | | | | | — | | | | | | | | | 40,150 | | | | | | | | | 181,140 | | | | | | | | | 7,806 | | |
|
Total liabilities, temporary equity and shareholders’ equity (deficit)
|
| | | $ | 16,811 | | | | | $ | 12,237 | | | | | $ | (9,421) | | | | | | | | $ | 40,150 | | | | | | | | $ | (10,918) | | | | | | | | $ | 48,859 | | |
| | | |
TriSalus
Historical |
| |
MTAC
Historical |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
|
Revenue
|
| | | $ | 7,596 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 7,596 | | |
|
Cost of goods sold
|
| | | | 1,434 | | | | | | — | | | | | | — | | | | | | | | | 1,434 | | |
|
Gross profit
|
| | | | 6,162 | | | | | | — | | | | | | — | | | | | | | | | 6,162 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 12,504 | | | | | | — | | | | | | — | | | | | | | | | 12,504 | | |
|
Sales and marketing
|
| | | | 6,741 | | | | | | — | | | | | | — | | | | | | | | | 6,741 | | |
|
General and administrative
|
| | | | 8,472 | | | | | | 2,273 | | | | | | — | | | | | | | | | 10,745 | | |
|
Loss from operations
|
| | | | (21,555) | | | | | | (2,273) | | | | | | — | | | | | | | | | (23,828) | | |
|
Interest income
|
| | | | 71 | | | | | | 369 | | | | | | (369) | | | |
(AA)
|
| | | | 71 | | |
|
Interest expense
|
| | | | (9) | | | | | | — | | | | | | — | | | | | | | | | (9) | | |
|
Loss on equity issuance
|
| | | | (4,189) | | | | | | — | | | | | | — | | | | | | | | | (4,189) | | |
|
Change in fair value of warrant and tranche liabilities
|
| | | | 3,491 | | | | | | 531 | | | | | | (3,753) | | | |
(BB)
|
| | | | 269 | | |
|
Other income and expense, net
|
| | | | (43) | | | | | | — | | | | | | — | | | | | | | | | (43) | | |
|
(Loss) income before income taxes
|
| | | | (22,234) | | | | | | (1,373) | | | | | | (4,122) | | | | | | | | | (27,729) | | |
|
Income tax expense
|
| | | | 8 | | | | | | 70 | | | | | | — | | | | | | | | | 78 | | |
|
Net (loss) income
|
| | | $ | (22,242) | | | | | $ | (1,443) | | | | | $ | (4,122) | | | | | | | | $ | (27,807) | | |
| Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding of Class A
common stock, basic and diluted |
| | | | | | | | | | 2,024,925 | | | | | | | | | | | | | | | | | |
|
Basic and diluted net income per share, Class A
common stock |
| | | | | | | | | $ | (0.18) | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding of Class B
common stock, basic and diluted |
| | | | | | | | | | 6,111,111 | | | | | | | | | | | | | | | | | |
|
Basic and diluted net income per share, Class B common stock
|
| | | | | | | | | $ | (0.18) | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding of common stock, basic and diluted
|
| | | | 17,068,505 | | | | | | | | | | | | | | | | | | | | | 23,191,681 | | |
|
Basic and diluted net loss per share, common stock
|
| | | $ | (1.48) | | | | | | | | | | | | | | | | | | | | $ | (1.27) | | |
| | | |
TriSalus
Historical |
| |
MTAC
Historical |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
|
Revenue
|
| | | $ | 12,398 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 12,398 | | |
|
Cost of goods sold
|
| | | | 2,258 | | | | | | — | | | | | | — | | | | | | | | | 2,258 | | |
|
Gross profit
|
| | | | 10,140 | | | | | | — | | | | | | — | | | | | | | | | 10,140 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 21,358 | | | | | | — | | | | | | — | | | | | | | | | 21,358 | | |
|
Sales and marketing
|
| | | | 12,738 | | | | | | — | | | | | | — | | | | | | | | | 12,738 | | |
|
General and administrative
|
| | | | 12,483 | | | | | | 2,746 | | | | | | — | | | | | | | | | 15,229 | | |
|
Loss from operations
|
| | | | (36,439) | | | | | | (2,746) | | | | | | — | | | | | | | | | (39,185) | | |
|
Interest income
|
| | | | 180 | | | | | | 3,019 | | | | | | (3,019) | | | |
(CC)
|
| | | | 180 | | |
|
Interest expense
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | | | | (1) | | |
|
Change in fair value of warrant and tranche liabilities
|
| | | | (2,186) | | | | | | 5,837 | | | | | | 2,208 | | | |
(DD)
|
| | | | 5,859 | | |
|
Loss on equity issuance
|
| | | | (8,312) | | | | | | — | | | | | | — | | | | | | | | | (8,312) | | |
|
Other income and expense, net
|
| | | | (420) | | | | | | — | | | | | | (22) | | | |
(DD)
|
| | | | (6,291) | | |
| | | | | | | | | | | | | | | | | | (8,266) | | | |
(EE)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 1,458 | | | |
(FF)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | 959 | | | |
(GG)
|
| | | | | | |
|
(Loss) income before income taxes
|
| | | | (47,178) | | | | | | 6,110 | | | | | | (6,682) | | | | | | | | | (47,750) | | |
|
Income tax expense
|
| | | | 9 | | | | | | 571 | | | | | | — | | | | | | | | | 580 | | |
|
Net (loss) income
|
| | | $ | (47,187) | | | | | $ | 5,539 | | | | | $ | (6,682) | | | | | | | | $ | (48,330) | | |
| Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding of Class A common stock, basic and diluted
|
| | | | | | | | | | 23,358,326 | | | | | | | | | | | | | | | | | |
|
Basic and diluted net income per share, Class A common stock
|
| | | | | | | | | $ | 0.19 | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding of Class B common stock, basic and diluted
|
| | | | | | | | | | 6,250,000 | | | | | | | | | | | | | | | | | |
|
Basic and diluted net income per share, Class B
common stock |
| | | | | | | | | $ | 0.19 | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding of common stock, basic and diluted
|
| | | | 12,526,248 | | | | | | | | | | | | | | | | | | | | | 23,191,681 | | |
|
Basic and diluted net loss per share, common stock
|
| | | $ | (3.99) | | | | | | | | | | | | | | | | | | | | $ | (2.22) | | |
| | | |
Amount
|
| |||
|
Total MTAC transaction costs and promissory and extension notes settled on the Closing Date
|
| | | $ | 8,958 | | |
|
Less: Portion settled by Sponsor
|
| | | | (2,958) | | |
|
MTAC transaction costs and promissory notes paid via MTAC cash
|
| | | $ | 6,000 | | |
| | | |
Amount
|
| |||
|
Total MTAC transaction costs and promissory notes settled on the Closing Date
|
| | | $ | 8,958 | | |
|
Less: MTAC promissory notes outstanding as of 6/30/23 and settled on the Closing Date
|
| | | | (1,573) | | |
|
Less: MTAC extension note outstanding as of 6/30/23 and settled on the Closing Date
|
| | | | (257) | | |
|
Less: MTAC transaction costs related to Business Combination accrued as of 6/30/23 and paid
on the Closing Date |
| | | | (1,811) | | |
|
Less: MTAC transaction costs related to prior transaction accrued as of 6/30/23 and paid on the Closing Date
|
| | | | (359) | | |
|
MTAC transaction costs expensed on the Closing Date
|
| | | $ | 4,958 | | |
| | | |
Amount
|
| |||
|
Sponsor non-cash contribution from payment of MTAC transaction costs on behalf of MTAC
|
| | | $ | 2,958 | | |
|
Plus: Waiver of deferred underwriting fee
|
| | | | 8,750 | | |
|
Less: MTAC transaction costs expensed on the Closing Date
|
| | | | (4,958) | | |
|
MTAC transaction costs – additional paid in capital adjustment
|
| | | $ | 6,750 | | |
| | | |
Number of Shares
|
| |||
|
Sponsor Earnout Shares
|
| | | | 3,125,000 | | |
|
Stock Options (formerly TriSalus Options)
|
| | | | 1,759,366 | | |
|
Restricted Stock Units (“RSU’s”) (formerly TriSalus RSU’s)
|
| | | | 184,018 | | |
|
Public Warrants
|
| | | | 8,333,272 | | |
|
Private Placement Warrants
|
| | | | 4,933,333 | | |
|
Series A Convertible Preferred Stock
|
| | | | 4,015,002 | | |
|
Additional Public Warrants (adjustment (K))
|
| | | | 1,000,000 | | |
| | | |
For the Six Months
Ended June 30, 2023 |
| |
For the Year Ended
December 31, 2021 |
| ||||||
| | | |
Combined
Pro Forma |
| |
Combined
Pro Forma |
| ||||||
| Numerator | | | | | | | | | | | | | |
|
Pro forma net loss – basic and diluted
|
| | | $ | (27,807) | | | | | $ | (48,330) | | |
|
Less: Annual 8% cumulative dividend for Convertible Preferred Shareholders
|
| | | | (1,606) | | | | | | (3,212) | | |
|
Net loss attributable to common Stockholder
|
| | | | (29,413) | | | | | | (51,542) | | |
| Denominator | | | | | | | | | | | | | |
|
Pro forma weighted average shares of common stock outstanding – basic and diluted(1)
|
| | | | 23,191,681 | | | | | | 23,191,681 | | |
|
Pro forma basic and diluted net loss per share(1)
|
| | | $ | (1.27) | | | | | $ | (2.22) | | |
| | | |
Page
|
| |||
| UNAUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | |
Page
|
| |||
| AUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | |
Page
|
| |||
| UNAUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | F-53 | | | |
| | | | | F-54 | | | |
| | | | | F-55 | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | |
Page
|
| |||
| AUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | | |
| | | | | F-74 | | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 103,975 | | | | | $ | 153,563 | | |
|
Prepaid expenses
|
| | | | 57,479 | | | | | | 206,329 | | |
|
Total current assets
|
| | | | 161,454 | | | | | | 359,892 | | |
|
Cash and investments held in Trust Account
|
| | | | 12,076,340 | | | | | | 19,827,884 | | |
|
TOTAL ASSETS
|
| | | $ | 12,237,794 | | | | | $ | 20,187,776 | | |
|
LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE
REDEMPTION AND STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | |
| LIABILITIES | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 2,670,241 | | | | | $ | 1,442,941 | | |
|
Due to stockholders
|
| | | | — | | | | | | 48,135 | | |
|
Income taxes payable
|
| | | | 30,694 | | | | | | 27,854 | | |
|
Extension Note
|
| | | | 257,307 | | | | | | 39,068 | | |
|
Convertible Promissory Note – related party
|
| | | | 1,500,000 | | | | | | 1,341,000 | | |
|
Promissory note – related party
|
| | | | 1,573,222 | | | | | | 944,000 | | |
|
Total current liabilities
|
| | | | 6,031,464 | | | | | | 3,842,998 | | |
|
Warrant liabilities
|
| | | | 530,666 | | | | | | 1,061,334 | | |
|
Deferred underwriting fee payable
|
| | | | 8,750,000 | | | | | | 8,750,000 | | |
|
TOTAL LIABILITIES
|
| | | | 15,312,130 | | | | | | 13,654,332 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
|
Class A common stock subject to possible redemption, 1,144,794 and 1,953,422 shares at $10.52 and $10.14 per share redemption value as of June 30, 2023 and December 31, 2022, respectively
|
| | | | 12,045,646 | | | | | | 19,800,030 | | |
| STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
|
Preferred stock, par value $0.0001 per share; 1,000,000 shares authorized, none issued and outstanding as of June 30, 2023 and December 31,
2022 |
| | | | — | | | | | | — | | |
|
Class A common stock, par value $0.0001 per share; 100,000,000 shares authorized, 6,249,999 and none issued and outstanding as of June 30, 2023 and December 31, 2022, respectively
|
| | | | 625 | | | | | | — | | |
|
Class B common stock, par value $0.0001 per share; 10,000,000 shares authorized; 1 and 6,250,000 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively
|
| | | | — | | | | | | 625 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (15,120,607) | | | | | | (13,267,211) | | |
|
TOTAL STOCKHOLDERS’ DEFICIT
|
| | | | (15,119,982) | | | | | | (13,266,586) | | |
|
TOTAL LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 12,237,794 | | | | | $ | 20,187,776 | | |
| | | |
For the
Three Months Ended June 30, |
| |
For the
Six Months Ended June 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
|
General and administrative expenses
|
| | | $ | 1,429,989 | | | | | $ | 288,273 | | | | | $ | 2,273,335 | | | | | $ | 958,080 | | |
|
Loss from operations
|
| | | | (1,429,989) | | | | | | (288,273) | | | | | | (2,273,335) | | | | | | (958,080) | | |
| Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | 265,334 | | | | | | 2,388,000 | | | | | | 530,668 | | | | | | 5,837,332 | | |
|
Interest earned on marketable securities held in
Trust Account |
| | | | 212,338 | | | | | | 314,714 | | | | | | 369,371 | | | | | | 371,914 | | |
|
Total other income, net
|
| | | | 477,672 | | | | | | 2,702,714 | | | | | | 900,039 | | | | | | 6,209,246 | | |
|
(Loss) Income before provision for income
taxes |
| | | | (952,317) | | | | | | 2,414,441 | | | | | | (1,373,296) | | | | | | 5,251,166 | | |
|
Provision for income taxes
|
| | | | (42,722) | | | | | | (28,202) | | | | | | (69,840) | | | | | | (28,202) | | |
|
Net (loss) income
|
| | | $ | (995,039) | | | | | $ | 2,386,239 | | | | | $ | (1,443,136) | | | | | $ | 5,222,964 | | |
|
Weighted average shares outstanding of Class A common stock
|
| | | | 2,096,428 | | | | | | 25,000,000 | | | | | | 2,024,925 | | | | | | 25,000,000 | | |
|
Basic and diluted net (loss) income per share, Class A common stock
|
| | | $ | (0.12) | | | | | $ | 0.08 | | | | | $ | (0.18) | | | | | $ | 0.17 | | |
|
Weighted average shares outstanding of Class B common stock
|
| | | | 5,972,222 | | | | | | 6,250,000 | | | | | | 6,111,111 | | | | | | 6,250,000 | | |
|
Basic and diluted net (loss) income per share, Class B common stock
|
| | | $ | (0.12) | | | | | $ | 0.08 | | | | | $ | (0.18) | | | | | $ | 0.17 | | |
| | | |
Class B
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – January 1, 2023
|
| | | | — | | | | | $ | — | | | | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (13,267,211) | | | | | $ | (13,266,586) | | |
|
Investment pursuant to business combination agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 199,633 | | | | | | — | | | | | | 199,633 | | |
|
Capital Contribution by Sponsor
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
|
Accretion of shares of
Class A common stock to redemption amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (224,633) | | | | | | (139,693) | | | | | | (364,326) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (448,097) | | | | | | (448,097) | | |
|
Balance – March 31, 2023
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 6,250,000 | | | | | | 625 | | | | | | — | | | | | | (13,855,001) | | | | | | (13,854,376) | | |
|
Investment pursuant to business combination agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,056 | | | | | | — | | | | | | 90,056 | | |
|
Class B common stock converted into Class A common stock
|
| | | | 6,249,999 | | | | | | 625 | | | | | | (6,249,999) | | | | | | (625) | | | | | | — | | | | | | — | | | | | | — | | |
|
Accretion of shares of
Class A common stock to redemption amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (90,056) | | | | | | (270,567) | | | | | | (360,623) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (995,039) | | | | | | (995,039) | | |
|
Balance – June 30, 2023
|
| | | | 6,249,999 | | | | | $ | 625 | | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (15,120,607) | | | | | $ | (15,119,982) | | |
| | | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance – January 1, 2022
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (16,717,728) | | | | | $ | (16,717,103) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,836,725 | | | | | | 2,836,725 | | |
|
Balance – March 31, 2022
|
| | | | 6,250,000 | | | | | | 625 | | | | | | — | | | | | | (13,881,003) | | | | | | (13,880,378) | | |
|
Accretion of shares of Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | (48,138) | | | | | | (48,138) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,386,239 | | | | | | 2,386,239 | | |
|
Balance – June 30, 2022
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (11,542,902) | | | | | $ | (11,542,277) | | |
| | | |
For the Six Months Ended
June 30, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net (loss) income
|
| | | $ | (1,443,136) | | | | | $ | 5,222,964 | | |
|
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | (530,668) | | | | | | (5,837,332) | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (369,371) | | | | | | (371,914) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | 148,850 | | | | | | 127,750 | | |
|
Income taxes payable
|
| | | | 2,840 | | | | | | 28,202 | | |
|
Due to stockholders
|
| | | | (48,135) | | | | | | — | | |
|
Accounts payable and accrued expenses
|
| | | | 1,227,300 | | | | | | (292,372) | | |
|
Net cash used in operating activities
|
| | | | (1,012,320) | | | | | | (1,122,702) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Investment of cash into Trust Account
|
| | | | (425,418) | | | | | | — | | |
|
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | 67,000 | | | | | | 91,000 | | |
|
Cash withdrawn from Trust Account in connection with redemptions
|
| | | | 8,479,333 | | | | | | — | | |
|
Net cash provided by investing activities
|
| | | | 8,120,915 | | | | | | 91,000 | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from promissory note – related party
|
| | | | 629,222 | | | | | | 400,000 | | |
|
Proceeds from convertible promissory note – related party
|
| | | | 159,000 | | | | | | 500,000 | | |
|
Proceeds from extension note
|
| | | | 218,239 | | | | | | — | | |
|
Capital Contribution by Sponsor
|
| | | | 25,000 | | | | | | — | | |
|
Investment pursuant to the business combination agreement
|
| | | | 289,689 | | | | | | — | | |
|
Redemptions of common stock
|
| | | | (8,479,333) | | | | | | — | | |
|
Net cash (used in) provided by financing activities
|
| | | | (7,158,183) | | | | | | 900,000 | | |
|
Net Change in Cash
|
| | | | (49,588) | | | | | | (131,702) | | |
|
Cash – Beginning of period
|
| | | | 153,563 | | | | | | 200,884 | | |
|
Cash – End of period
|
| | | $ | 103,975 | | | | | $ | 69,182 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 67,000 | | | | | $ | — | | |
| |
Class A common stock subject to possible redemption, December 31, 2021
|
| | | $ | 250,000,000 | | |
| |
Less:
|
| | | | | | |
| |
Redemptions of Class A common stock
|
| | | | (232,371,273) | | |
| |
Plus:
|
| | | | | | |
| |
Accretion of carrying value to redemption value
|
| | | | 2,093,167 | | |
| |
Extension Deposit
|
| | | | 78,136 | | |
| |
Class A common stock subject to possible redemption, December 31, 2022
|
| | | | 19,800,030 | | |
| |
Less:
|
| | | | | | |
| |
Redemption
|
| | | | (8,479,333) | | |
| |
Plus:
|
| | | | | | |
| |
Extension deposit
|
| | | | 425,418 | | |
| |
Accretion of carrying value to redemption value
|
| | | | 299,531 | | |
| |
Class A common stock subject to possible redemption, June 30, 2023
|
| | | $ | 12,045,646 | | |
| | | |
For the Three Months Ended June 30,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
|
Basic and diluted net (loss)
income per Share of common stock |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net (loss) income
|
| | | $ | (258,535) | | | | | $ | (736,504) | | | | | $ | 1,908,991 | | | | | $ | 477,248 | | | | | $ | (359,173) | | | | | $ | (1,083,963) | | | | | $ | 4,178,371 | | | | | $ | 1,044,593 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average shares outstanding
|
| | | | 2,096,428 | | | | | | 5,972,222 | | | | | | 25,000,000 | | | | | | 6,250,000 | | | | | | 2,024,925 | | | | | | 6,111,111 | | | | | | 25,000,000 | | | | | | 6,250,000 | | |
|
Basic and diluted net (loss) income per Share of common stock
|
| | | $ | (0.12) | | | | | $ | (0.12) | | | | | $ | 0.08 | | | | | $ | 0.08 | | | | | $ | (0.18) | | | | | $ | (0.18) | | | | | $ | 0.17 | | | | | $ | 0.17 | | |
| | | |
Level
|
| |
June 30,
2023 |
| |
December 31,
2022 |
| |||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Warrant Liabilities – Public Warrants
|
| | | | 2 | | | | | $ | 333,333 | | | | | $ | 666,667 | | |
|
Warrant Liabilities – Private Placement Warrants
|
| | | | 3 | | | | | $ | 197,333 | | | | | $ | 394,667 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Stock price
|
| | | $ | 10.48 | | | | | $ | 10.03 | | |
|
Volatility
|
| | | | 4.90% | | | | | | 6.40% | | |
|
Term
|
| | | | 5.09 | | | | | | 5.25 | | |
|
Risk-free rate
|
| | | | 4.04% | | | | | | 3.91% | | |
|
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | | |
Private
Placement |
| |||
|
Fair value as of December 31, 2022
|
| | | $ | 394,667 | | |
|
Change in fair value
|
| | | | (98,667) | | |
|
Fair value as of March 31, 2023
|
| | | | 296,000 | | |
|
Change in fair value
|
| | | | (98,667) | | |
|
Fair value as of June 30, 2023
|
| | | $ | 197,333 | | |
| | | |
Private
Placement |
| |||
|
Fair value as of December 31, 2021
|
| | | $ | 2,565,333 | | |
|
Change in fair value
|
| | | | (1,282,666) | | |
|
Fair value as of March 31, 2022
|
| | | | 1,282,667 | | |
|
Change in fair value
|
| | | | (888,000) | | |
|
Fair value as of June 30, 2022
|
| | | $ | 394,667 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 153,563 | | | | | $ | 200,884 | | |
|
Prepaid expenses
|
| | | | 206,329 | | | | | | 325,000 | | |
|
Total current assets
|
| | | | 359,892 | | | | | | 525,884 | | |
|
Cash and investments held in Trust Account
|
| | | | 19,827,884 | | | | | | 250,007,295 | | |
|
TOTAL ASSETS
|
| | | $ | 20,187,776 | | | | | $ | 250,533,179 | | |
|
LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE
REDEMPTION AND STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | |
| LIABILITIES | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 1,442,941 | | | | | $ | 1,057,616 | | |
|
Due to stockholders
|
| | | | 48,135 | | | | | | — | | |
|
Income taxes payable
|
| | | | 27,854 | | | | | | — | | |
|
Extension Note
|
| | | | 39,068 | | | | | | — | | |
|
Promissory note – related party
|
| | | | 944,000 | | | | | | 544,000 | | |
|
Total current liabilities
|
| | | | 2,501,998 | | | | | | 1,601,616 | | |
|
Warrant liabilities
|
| | | | 1,061,334 | | | | | | 6,898,666 | | |
|
Convertible Promissory Note – related party
|
| | | | 1,341,000 | | | | | | — | | |
|
Deferred underwriting fee payable
|
| | | | 8,750,000 | | | | | | 8,750,000 | | |
|
TOTAL LIABILITIES
|
| | | | 13,654,332 | | | | | | 17,250,282 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
|
Class A common stock subject to possible redemption, 1,953,422 and 25,000,000 shares at $10.14 and $10.00 per share redemption value as of December 31, 2022 and 2021, respectively
|
| | | | 19,800,030 | | | | | | 250,000,000 | | |
| STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
|
Preferred stock, par value $0.0001 per share; 1,000,000 shares authorized, none issued and outstanding as of December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
|
Class A common stock, par value $0.0001 per share; 100,000,000 shares authorized, none issued and outstanding as of December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
|
Class B common stock, par value $0.0001 per share; 10,000,000 shares authorized; 6,250,000 shares issued and outstanding as of December 31, 2022 and 2021
|
| | | | 625 | | | | | | 625 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (13,267,211) | | | | | | (16,717,728) | | |
|
TOTAL STOCKHOLDERS’ DEFICIT
|
| | | | (13,266,586) | | | | | | (16,717,103) | | |
|
TOTAL LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 20,187,776 | | | | | $ | 250,533,179 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
General and administrative expenses
|
| | | $ | 2,746,125 | | | | | $ | 3,040,714 | | |
|
Loss from operations
|
| | | | (2,746,125) | | | | | | (3,040,714) | | |
| Other income: | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | 5,837,332 | | | | | | 7,744,000 | | |
|
Interest earned on cash and investments held in Trust Account
|
| | | | 3,018,726 | | | | | | 63,997 | | |
|
Total other income
|
| | | | 8,856,058 | | | | | | 7,807,997 | | |
|
Income before provision for income taxes
|
| | | | 6,109,933 | | | | | | 4,767,283 | | |
|
Provision for income taxes
|
| | | | (570,854) | | | | | | — | | |
|
Net income
|
| | | $ | 5,539,079 | | | | | $ | 4,767,283 | | |
|
Weighted average shares outstanding of Class A common stock
|
| | | | 23,358,326 | | | | | | 25,000,000 | | |
|
Basic and diluted net income per share, Class A common stock
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
|
Weighted average shares outstanding of Class B common stock
|
| | | | 6,250,000 | | | | | | 6,250,000 | | |
|
Basic and diluted net income per share, Class B common stock
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
| | | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance – January 1, 2021
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (21,485,011) | | | | | $ | (21,484,386) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,767,283 | | | | | | 4,767,283 | | |
|
Balance – December 31, 2021
|
| | | | 6,250,000 | | | | | | 625 | | | | | | — | | | | | | (16,717,728) | | | | | | (16,717,103) | | |
|
Investment pursuant to business combination agreement
|
| | | | — | | | | | | — | | | | | | 82,741 | | | | | | — | | | | | | 82,741 | | |
|
Accretion for Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | (82,741) | | | | | | (2,088,562) | | | | | | (2,171,303) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,539,079 | | | | | | 5,539,079 | | |
|
Balance – December 31, 2022
|
| | | | 6,250,000 | | | | | $ | 625 | | | | | $ | — | | | | | $ | (13,267,211) | | | | | $ | (13,266,586) | | |
| | | |
For the Year Ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 5,539,079 | | | | | $ | 4,767,283 | | |
|
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | (5,837,332) | | | | | | (7,744,000) | | |
|
Interest earned on cash and investments held in Trust Account
|
| | | | (3,018,726) | | | | | | (63,997) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | 118,671 | | | | | | 348,200 | | |
|
Accounts payable and accrued expenses
|
| | | | 385,325 | | | | | | 954,400 | | |
|
Due to stockholders
|
| | | | 48,135 | | | | | | — | | |
|
Income taxes payable
|
| | | | 27,854 | | | | | | — | | |
|
Net cash used in operating activities
|
| | | | (2,736,994) | | | | | | (1,738,114) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Investment of cash into Trust Account
|
| | | | (78,136) | | | | | | — | | |
|
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | 905,000 | | | | | | 60,000 | | |
|
Cash withdrawn from Trust Account in connection with redemptions
|
| | | | 232,371,273 | | | | | | — | | |
|
Net cash provided by investing activities
|
| | | | 233,198,137 | | | | | | 60,000 | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from promissory note
|
| | | | 39,068 | | | | | | — | | |
|
Proceeds from promissory note – related party
|
| | | | 400,000 | | | | | | 544,000 | | |
|
Proceeds from Convertible Promissory Note – related party
|
| | | | 1,341,000 | | | | | | — | | |
|
Extension capital contribution from TriSalus
|
| | | | 82,741 | | | | | | — | | |
|
Redemptions of Class A common stock
|
| | | | (232,371,273) | | | | | | — | | |
|
Net cash (used in) provided by financing activities
|
| | | | (230,508,464) | | | | | | 544,000 | | |
|
Net Change in Cash
|
| | | | (47,321) | | | | | | (1,134,114) | | |
|
Cash – Beginning of year
|
| | | | 200,884 | | | | | | 1,334,998 | | |
|
Cash – End of year
|
| | | $ | 153,563 | | | | | $ | 200,884 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 543,000 | | | | | $ | — | | |
| |
Class A common stock subject to possible redemption, January 1, 2021
|
| | | $ | 250,000,000 | | |
| | Plus: | | | | | | | |
| |
Accretion of carrying value to redemption value
|
| | | | | | |
| |
Class A common stock subject to possible redemption, December 31, 2021
|
| | | | 250,000,000 | | |
| |
Less:
|
| | | | | | |
| |
Redemptions of Class A common stock
|
| | | | (232,371,273) | | |
| |
Plus:
|
| | | | | | |
| |
Accretion of carrying value to redemption value
|
| | | | 2,093,167 | | |
| |
Extension Deposit
|
| | | | 78,136 | | |
| |
Class A common stock subject to possible redemption, December 31, 2022
|
| | | $ | 19,800,030 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
|
Basic and diluted net income per share of common stock
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net income
|
| | | $ | 4,369,839 | | | | | $ | 1,169,240 | | | | | $ | 3,813,826 | | | | | $ | 953,457 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average shares outstanding
|
| | | | 23,358,326 | | | | | | 6,250,000 | | | | | | 25,000,000 | | | | | | 6,250,000 | | |
|
Basic and diluted net income per share of
common stock |
| | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
| | | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Net operating loss carryforward
|
| | | $ | — | | | | | $ | 40,819 | | |
|
Organizational costs/start-up expenses
|
| | | | 1,160,666 | | | | | | 606,383 | | |
|
Total deferred tax assets
|
| | | | 1,160,666 | | | | | | 647,202 | | |
|
Valuation allowance
|
| | | | (1,160,666) | | | | | | (647,202) | | |
|
Deferred tax assets, net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | | |
For the Year Ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Federal | | | | | | | | | | | | | |
|
Current
|
| | | $ | 570,854 | | | | | $ | — | | |
|
Deferred
|
| | | | (513,464) | | | | | | (625,111) | | |
| State and Local | | | | | | | | | | | | | |
|
Current
|
| | | | — | | | | | | — | | |
|
Deferred
|
| | | | — | | | | | | — | | |
|
Change in valuation allowance
|
| | | | 513,464 | | | | | | 625,111 | | |
|
Income tax provision
|
| | | $ | 570,854 | | | | | $ | — | | |
| | | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
|
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
State taxes, net of federal tax benefit
|
| | | | 0.0% | | | | | | 0.0% | | |
|
Change in fair value of warrant liabilities
|
| | | | (20.1)% | | | | | | (34.1)% | | |
|
Change in valuation allowance
|
| | | | 8.4% | | | | | | 13.1% | | |
|
Income tax provision
|
| | | | 9.3% | | | | | | (0.0)% | | |
| | | |
Level
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Cash and investments held in Trust Account
|
| | | | 1 | | | | | $ | 19,827,884 | | | | | $ | 250,007,295 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Warrant Liabilities – Public Warrants
|
| | | | 1 | | | | | $ | 666,667 | | | | | $ | 4,333,333 | | |
|
Warrant Liabilities – Private Placement Warrants
|
| | | | 3 | | | | | $ | 394,667 | | | | | $ | 2,565,333 | | |
| | | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
|
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Stock price
|
| | | $ | 10.03 | | | | | $ | 9.88 | | |
|
Volatility
|
| | | | 6.40% | | | | | | 9.60% | | |
|
Term
|
| | | | 5.25 | | | | | | 5.16 | | |
|
Risk-free rate
|
| | | | 3.91% | | | | | | 1.27% | | |
|
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
| | | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
|
Fair value as of December 31, 2021
|
| | | $ | 2,565,333 | | | | | $ | — | | | | | $ | 2,565,333 | | |
|
Change in fair value
|
| | | | (2,170,666) | | | | | | — | | | | | | (2,170,666) | | |
|
Fair value as of December 31, 2022
|
| | | $ | 394,667 | | | | | $ | — | | | | | $ | 394,667 | | |
| | | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
|
Fair value as of December 31, 2020
|
| | | $ | 5,476,000 | | | | | $ | 9,166,666 | | | | | $ | 14,642,666 | | |
|
Change in fair value
|
| | | | (2,910,667) | | | | | | (4,833,333) | | | | | | (7,744,000) | | |
|
Transfer to level 1
|
| | | | — | | | | | | (4,333,333) | | | | | | (4,333,333) | | |
|
Fair value as of December 31, 2021
|
| | | $ | 2,565,333 | | | | | $ | — | | | | | $ | 2,565,333 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Assets
|
| | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 3,904 | | | | | $ | 9,414 | | |
|
Accounts receivable
|
| | | | 2,094 | | | | | | 1,557 | | |
|
Inventory, net
|
| | | | 1,522 | | | | | | 1,471 | | |
|
Prepaid expenses
|
| | | | 4,859 | | | | | | 4,772 | | |
|
Total current assets
|
| | | | 12,379 | | | | | | 17,214 | | |
|
Property and equipment, net
|
| | | | 1,885 | | | | | | 2,231 | | |
|
Right-of-use assets
|
| | | | 1,322 | | | | | | 1,381 | | |
|
Intangible assets, net
|
| | | | 858 | | | | | | 802 | | |
|
Other assets
|
| | | | 367 | | | | | | 367 | | |
|
Total assets
|
| | | $ | 16,811 | | | | | $ | 21,995 | | |
|
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Trade payables
|
| | | $ | 4,297 | | | | | $ | 4,947 | | |
|
Accrued liabilities
|
| | | | 9,106 | | | | | | 6,377 | | |
|
Series B-2 tranche liabilities
|
| | | | 959 | | | | | | 4,702 | | |
|
Series B-3 warrant liabilities
|
| | | | 17,190 | | | | | | 15,819 | | |
|
Short-term lease liabilities
|
| | | | 384 | | | | | | 370 | | |
|
Other current liabilities
|
| | | | 253 | | | | | | 141 | | |
|
Total current liabilities
|
| | | | 32,189 | | | | | | 32,356 | | |
|
Long-term lease liabilities
|
| | | | 1,410 | | | | | | 1,593 | | |
|
Warrant liabilities
|
| | | | 262 | | | | | | 369 | | |
|
Total liabilities
|
| | | | 33,861 | | | | | | 34,318 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
|
Convertible preferred stock
|
| | | | 181,313 | | | | | | 164,006 | | |
| Stockholders’ deficit: | | | | | | | | | | | | | |
|
Common stock, $0.001 par value per share. Authorized 1,250,000,000 shares at
June 30, 2023, and December 31, 2022, respectively; issued and outstanding, 18,138,685 and 14,075,524 shares at June 30, 2023, and December 31, 2022, respectively |
| | | | 18 | | | | | | 14 | | |
|
Additional paid-in capital
|
| | | | 13,200 | | | | | | 10,015 | | |
|
Accumulated deficit
|
| | | | (211,581) | | | | | | (186,358) | | |
|
Total stockholders’ deficit
|
| | | | (198,363) | | | | | | (176,329) | | |
|
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 16,811 | | | | | $ | 21,995 | | |
| | | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
|
Revenue
|
| | | $ | 4,612 | | | | | $ | 2,878 | | | | | $ | 7,596 | | | | | $ | 5,248 | | |
|
Cost of goods sold
|
| | | | 772 | | | | | | 364 | | | | | | 1,434 | | | | | | 741 | | |
|
Gross profit
|
| | | | 3,840 | | | | | | 2,514 | | | | | | 6,162 | | | | | | 4,507 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 6,862 | | | | | | 5,516 | | | | | | 12,504 | | | | | | 10,283 | | |
|
Sales and marketing
|
| | | | 3,492 | | | | | | 3,146 | | | | | | 6,741 | | | | | | 5,851 | | |
|
General and administrative
|
| | | | 4,920 | | | | | | 2,517 | | | | | | 8,472 | | | | | | 4,929 | | |
|
Loss from operations
|
| | | | (11,434) | | | | | | (8,665) | | | | | | (21,555) | | | | | | (16,556) | | |
|
Interest income
|
| | | | 36 | | | | | | 25 | | | | | | 71 | | | | | | 26 | | |
|
Interest expense
|
| | | | (4) | | | | | | — | | | | | | (9) | | | | | | — | | |
|
Loss on equity issuance
|
| | | | (3,604) | | | | | | — | | | | | | (4,189) | | | | | | — | | |
|
Change in fair value of tranche and warrant liabilities
|
| | | | 1,070 | | | | | | — | | | | | | 3,491 | | | | | | — | | |
|
Other income and expense, net
|
| | | | (25) | | | | | | (36) | | | | | | (43) | | | | | | (19) | | |
|
Loss before income taxes
|
| | | | (13,961) | | | | | | (8,676) | | | | | | (22,234) | | | | | | (16,549) | | |
|
Income tax benefit
|
| | | | (13) | | | | | | (3) | | | | | | (8) | | | | | | (3) | | |
|
Net loss available to common stockholders
|
| | | $ | (13,974) | | | | | $ | (8,679) | | | | | $ | (22,242) | | | | | $ | (16,552) | | |
|
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,022) | | | | | $ | — | | | | | $ | (2,981) | | | | | $ | — | | |
|
Net loss attributable to common
stockholders |
| | | $ | (15,996) | | | | | $ | (8,679) | | | | | $ | (25,223) | | | | | $ | (16,552) | | |
|
Net loss per share, basic and diluted
|
| | | $ | (0.89) | | | | | $ | (0.75) | | | | | $ | (1.48) | | | | | $ | (1.39) | | |
|
Weighted average common shares outstanding, basic and diluted
|
| | | | 18,056,822 | | | | | | 12,272,254 | | | | | | 17,068,505 | | | | | | 11,890,802 | | |
| | | |
Six months ended June 30, 2022
|
| |||||||||||||||||||||||||||
| | | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
At December 31, 2021
|
| | | | 10,719,806 | | | | | $ | 11 | | | | | $ | 6,727 | | | | | $ | (136,342) | | | | | $ | (129,604) | | |
|
Exercise of options
|
| | | | 1,401,250 | | | | | | 1 | | | | | | 60 | | | | | | — | | | | | | 61 | | |
|
Stock-based compensation
|
| | | | 0 | | | | | | — | | | | | | 62 | | | | | | — | | | | | | 62 | | |
|
Net loss
|
| | | | 0 | | | | | | — | | | | | | — | | | | | | (7,873) | | | | | | (7,873) | | |
|
At March 31, 2022
|
| | | | 12,121,056 | | | | | $ | 12 | | | | | $ | 6,849 | | | | | $ | (144,215) | | | | | $ | (137,354) | | |
|
Exercise of options
|
| | | | 379,989 | | | | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 70 | | | | | | — | | | | | | 70 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,679) | | | | | | (8,679) | | |
|
At June 30, 2022
|
| | | | 12,501,045 | | | | | $ | 12 | | | | | $ | 6,923 | | | | | $ | (152,894) | | | | | $ | (145,959) | | |
| | | |
Six months ended June 30, 2023
|
| |||||||||||||||||||||||||||
| | | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
At December 31, 2022
|
| | | | 14,075,524 | | | | | $ | 14 | | | | | $ | 10,015 | | | | | $ | (186,358) | | | | | $ | (176,329) | | |
|
Exercise of options
|
| | | | 3,877,352 | | | | | | 4 | | | | | | 46 | | | | | | — | | | | | | 50 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 73 | | | | | | — | | | | | | 73 | | |
|
Deemed dividend
|
| | | | — | | | | | | — | | | | | | 959 | | | | | | (959) | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,268) | | | | | | (8,268) | | |
|
At March 31, 2023
|
| | | | 17,952,876 | | | | | | 18 | | | | | | 11,093 | | | | | | (195,585) | | | | | | (184,474) | | |
|
Exercise of options
|
| | | | 185,809 | | | | | | — | | | | | | 16 | | | | | | — | | | | | | 16 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 69 | | | | | | — | | | | | | 69 | | |
|
Deemed dividend
|
| | | | — | | | | | | — | | | | | | 2,022 | | | | | | (2,022) | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13,974) | | | | | | (13,974) | | |
|
At June 30, 2023
|
| | | | 18,138,685 | | | | | $ | 18 | | | | | $ | 13,200 | | | | | $ | (211,581) | | | | | $ | (198,363) | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss available to common stockholders
|
| | | $ | (22,242) | | | | | $ | (16,552) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 334 | | | | | | 281 | | |
|
Gain on fair value adjustment of warrants
|
| | | | (3,491) | | | | | | (19) | | |
|
Non-cash interest expense
|
| | | | — | | | | | | 197 | | |
|
Loss on equity issuance
|
| | | | 4,189 | | | | | | — | | |
|
Stock-based compensation expense
|
| | | | 142 | | | | | | 132 | | |
|
Gain (loss) on disposal of fixed assets
|
| | | | 60 | | | | | | 49 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (537) | | | | | | (132) | | |
|
Inventory
|
| | | | (51) | | | | | | (55) | | |
|
Prepaid expenses
|
| | | | (266) | | | | | | (1,471) | | |
|
ROU assets
|
| | | | 59 | | | | | | — | | |
|
Trade payables, accrued expenses and other liabilities
|
| | | | 2,064 | | | | | | (1,116) | | |
|
Net cash used in operating activities
|
| | | | (19,739) | | | | | | (18,686) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (38) | | | | | | (400) | | |
|
Cash paid for intellectual property and licenses
|
| | | | (66) | | | | | | (21) | | |
|
Net cash used in investing activities
|
| | | | (104) | | | | | | (421) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from the issuance of preferred stock
|
| | | | 9,184 | | | | | | 3,499 | | |
|
Proceeds from exercise of preferred stock warrants
|
| | | | 5,126 | | | | | | — | | |
|
Payments on finance lease liabilities
|
| | | | (43) | | | | | | (3) | | |
|
Cash proceeds from the exercise of stock options and warrants for common stock
|
| | | | 66 | | | | | | 66 | | |
|
Net cash provided by financing activities
|
| | | | 14,333 | | | | | | 3,562 | | |
|
Decrease in cash, cash equivalents and restricted cash
|
| | | | (5,510) | | | | | | (15,545) | | |
|
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 9,664 | | | | | | 30,301 | | |
|
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 4,154 | | | | | $ | 14,756 | | |
|
Level 3
Liabilities |
| |
Fair Value at
December 31, 2021 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
June 30, 2022 |
| |||||||||||||||
|
Warrant liability
|
| | | $ | 391 | | | | | $ | (19) | | | | | $ | — | | | | | $ | — | | | | | $ | 372 | | |
|
Level 3
Liabilities |
| |
Fair Value at
December 31, 2022 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
June 30, 2023 |
| |||||||||||||||
|
Warrant liability
|
| | | $ | 369 | | | | | $ | (1) | | | | | $ | (106) | | | | | $ | — | | | | | $ | 262 | | |
|
Series B-2 tranche liabilities
|
| | | $ | 4,702 | | | | | $ | (2,241) | | | | | $ | (1,502)(1) | | | | | $ | — | | | | | $ | 959 | | |
|
Series B-3 warrant liabilities
|
| | | $ | 15,819 | | | | | $ | (1,248) | | | | | $ | 2,619(2) | | | | | $ | — | | | | | $ | 17,190 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 3,904 | | | | | $ | 9,414 | | |
|
Restricted cash (included in Other assets)
|
| | | | 250 | | | | | | 250 | | |
|
Total cash, cash equivalents and restricted cash shown in the Consolidated
Statements of Cash Flows |
| | | $ | 4,154 | | | | | $ | 9,664 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Raw materials
|
| | | $ | 620 | | | | | $ | 753 | | |
|
Finished goods
|
| | | | 902 | | | | | | 718 | | |
|
Inventory, net
|
| | | $ | 1,522 | | | | | $ | 1,471 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Accrued liabilities
|
| | | $ | 4,240 | | | | | $ | 2,905 | | |
|
Accrued bonus
|
| | | | 4,140 | | | | | | 2,896 | | |
|
Accrued vacation
|
| | | | 391 | | | | | | 329 | | |
|
Accrued payroll
|
| | | | 335 | | | | | | 247 | | |
| | | | | $ | 9,106 | | | | | $ | 6,377 | | |
|
Series
|
| |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Series A-1 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 5,331,943 shares at June 30, 2023, and December 31, 2022
|
| | | $ | 6,065 | | | | | $ | 6,065 | | |
|
Series A-2 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 23,307,464 shares at June 30, 2023, and December 31, 2022
|
| | | | 8,976 | | | | | | 8,976 | | |
|
Series A-3 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 24,792,020 shares at June 30, 2023, and December 31, 2022
|
| | | | 10,611 | | | | | | 10,611 | | |
|
Series A-4 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 5,169,690 shares at June 30, 2023, and December 31, 2022
|
| | | | 1,993 | | | | | | 1,993 | | |
|
Series A-5 preferred stock, $0.001 par value per share. Authorized 29,715,910 shares; issued and outstanding 29,545,455 shares at June 30, 2023, and December 31, 2022
|
| | | | 12,858 | | | | | | 12,858 | | |
|
Series A-6 preferred stock, $0.001 par value per share. Authorized 32,601,000 shares; issued and outstanding 32,391,000 shares at June 30, 2023, and December 31, 2022
|
| | | | 15,476 | | | | | | 15,476 | | |
|
Series B preferred stock, $0.001 par value per share. Authorized 284,065,377 shares; issued and outstanding 283,030,377 and 282,580,377 shares at June 30, 2023, and December 31, 2022, respectively
|
| | | | 84,637 | | | | | | 84,528 | | |
|
Series B-1 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 67,142,854 shares at June 30, 2023, and December 31, 2022
|
| | | | 23,500 | | | | | | 23,499 | | |
|
Series
|
| |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Series B-2 preferred stock, $0.001 par value per share. Authorized 71,428,570 shares; issued and outstanding 54,824,787 and 28,571,428 shares at June 30, 2023 and December 31, 2022, respectively
|
| | | | — | | | | | | — | | |
|
Series B-3 preferred stock, $0.001 par value per share. Authorized 342,857,136 shares; issued and outstanding 102,446,428 and 0 shares at June 30, 2023, and December 31, 2022, respectively
|
| | | | 17,197 | | | | | | — | | |
|
Total convertible preferred stock
|
| | | $ | 181,313 | | | | | $ | 164,006 | | |
| | |||||||||||||
|
Series
|
| |
Balance at
December 31, 2022 |
| |
Issuances
|
| |
Balance at
June 30, 2023 |
| |||||||||
|
Series A-1
|
| | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
|
Series A-2
|
| | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
|
Series A-3
|
| | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
|
Series A-4
|
| | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
|
Series A-5
|
| | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
|
Series A-6
|
| | | | 15,476 | | | | | | — | | | | | | 15,476 | | |
|
Series B
|
| | | | 84,528 | | | | | | 109 | | | | | | 84,637 | | |
|
Series B-1
|
| | | | 23,499 | | | | | | 1 | | | | | | 23,500 | | |
|
Series B-2
|
| | | | — | | | | | | — | | | | | | — | | |
|
Series B-3
|
| | | | — | | | | | | 17,197 | | | | | | 17,197 | | |
|
Total convertible preferred stock
|
| | | $ | 164,006 | | | | | $ | 17,307 | | | | | $ | 181,313 | | |
|
Series
|
| |
Balance at
December 31, 2021 |
| |
Issuances
|
| |
Balance at
June 30, 2022 |
| |||||||||
|
Series A-1
|
| | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
|
Series A-2
|
| | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
|
Series A-3
|
| | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
|
Series A-4
|
| | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
|
Series A-5
|
| | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
|
Series A-6
|
| | | | 15,476 | | | | | | — | | | | | | 15,476 | | |
|
Series B
|
| | | | 84,528 | | | | | | — | | | | | | 84,528 | | |
|
Series B-1
|
| | | | 20,000 | | | | | | 3,499 | | | | | | 23,499 | | |
|
Total convertible preferred stock
|
| | | $ | 160,507 | | | | | $ | 3,499 | | | | | $ | 164,006 | | |
|
Series
|
| |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
|
Series A-5 preferred stock, $0.44 exercise price
|
| | | | 170,455 | | | | | | 170,455 | | |
|
Series A-6 preferred stock, $0.50 exercise price
|
| | | | 210,000 | | | | | | 210,000 | | |
|
Series B preferred stock, $0.01 exercise price
|
| | | | 1,035,000 | | | | | | 1,485,000 | | |
|
Series B-3 preferred stock, $0.05 exercise price
|
| | | | 116,852,720 | | | | | | 114,285,712 | | |
|
Total warrants
|
| | | | 118,268,175 | | | | | | 116,151,167 | | |
|
Series
|
| |
Balance at
December 31, 2022 |
| |
Exercises
|
| |
Issuances
|
| |
Balance at
June 30, 2023 |
| ||||||||||||
|
Series A-5
|
| | | | 170,455 | | | | | | — | | | | | | — | | | | | | 170,455 | | |
|
Series A-6
|
| | | | 210,000 | | | | | | — | | | | | | — | | | | | | 210,000 | | |
|
Series B
|
| | | | 1,485,000 | | | | | | (450,000) | | | | | | — | | | | | | 1,035,000 | | |
|
Series B-3
|
| | | | 114,285,712 | | | | | | (102,446,428) | | | | | | 105,013,436 | | | | | | 116,852,720 | | |
|
Liquidation Preference
|
| |
Series
|
| |
Shares
|
| |
Price
|
| |
Aggregate
Liquidation Preference |
| |||||||||
|
1
|
| | Series B-3 preferred stock | | | | | 102,446,428 | | | | | $ | 0.050 | | | | | $ | 5,122 | | |
|
1
|
| | Series B-2 preferred stock | | | | | 54,824,787 | | | | | | 0.350 | | | | | | 19,189 | | |
|
2
|
| | Series B-1 preferred stock | | | | | 67,142,854 | | | | | | 0.350 | | | | | | 23,500 | | |
|
2
|
| | Series B preferred stock | | | | | 283,030,377 | | | | | | 0.300 | | | | | | 84,909 | | |
|
3
|
| | Series A-6 preferred stock | | | | | 32,391,000 | | | | | | 0.500 | | | | | | 16,196 | | |
|
4
|
| | Series A-5 preferred stock | | | | | 29,545,455 | | | | | | 0.440 | | | | | | 13,000 | | |
|
4
|
| | Series A-4 preferred stock | | | | | 5,169,690 | | | | | | 0.396 | | | | | | 2,047 | | |
|
5
|
| | Series A-3 preferred stock | | | | | 24,792,020 | | | | | | 0.430 | | | | | | 10,661 | | |
|
6
|
| | Series A-2 preferred stock | | | | | 23,307,464 | | | | | | 0.387 | | | | | | 9,020 | | |
|
7
|
| | Series A-1 preferred stock | | | | | 5,331,943 | | | | | | 1.224 | | | | | | 6,526 | | |
| | | |
Total liquidation preference
|
| | | | | | | | | | | | | | | $ | 190,170 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
|
|
Series B-2 preferred stock fair value per share
|
| |
$0.36
|
| |
$0.37
|
|
|
Series B-2 preferred stock exercise price per share
|
| |
$0.35
|
| |
$0.35
|
|
|
Series B-3 preferred stock fair value per share
|
| |
$0.06
|
| |
$0.08
|
|
|
Series B-3 Warrants exercise price per share
|
| |
$0.05
|
| |
$0.05
|
|
|
Volatility
|
| |
35.0% – 55.0%
|
| |
50.0% – 65.0%
|
|
|
Risk free rate
|
| |
5.2% – 5.5%
|
| |
4.0% – 4.7%
|
|
|
Series B-2 Tranche Liability expected term
|
| |
0.1 – 0.5
|
| |
0.2 – 0.4 years
|
|
|
Series B-3 Warrants expected term
|
| |
5.3 – 6.0 years
|
| |
5.8 – 6.0 years
|
|
|
Expected dividends
|
| |
—
|
| |
—
|
|
| | | |
June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Preferred stock
|
| | | | 627,982,018 | | | | | | 470,260,803 | | |
|
Preferred stock warrants
|
| | | | 118,268,175 | | | | | | 1,865,455 | | |
|
Common stock warrants
|
| | | | — | | | | | | — | | |
|
Options to purchase common stock
|
| | | | 69,389,688 | | | | | | 60,859,556 | | |
| | | | | | 815,639,881 | | | | | | 532,985,814 | | |
| | | |
2022
|
| |
2021
|
| ||||||
|
Assets
|
| | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,414 | | | | | $ | 30,301 | | |
|
Accounts receivable
|
| | | | 1,557 | | | | | | 1,357 | | |
|
Inventory, net
|
| | | | 1,471 | | | | | | 1,292 | | |
|
Prepaid expenses
|
| | | | 4,772 | | | | | | 2,181 | | |
|
Total current assets
|
| | | | 17,214 | | | | | | 35,131 | | |
|
Property and equipment, net
|
| | | | 2,231 | | | | | | 1,797 | | |
|
Right-of-use assets
|
| | | | 1,381 | | | | | | — | | |
|
Intangible assets, net
|
| | | | 802 | | | | | | 794 | | |
|
Other assets
|
| | | | 367 | | | | | | 115 | | |
|
Total assets
|
| | | $ | 21,995 | | | | | $ | 37,837 | | |
|
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Trade payables
|
| | | $ | 4,947 | | | | | $ | 1,300 | | |
|
Accrued liabilities
|
| | | | 6,377 | | | | | | 4,969 | | |
|
Series B-2 tranche liabilities
|
| | | | 4,702 | | | | | | — | | |
|
Series B-3 warrant liabilities
|
| | | | 15,819 | | | | | | — | | |
|
Short-term lease liabilities
|
| | | | 370 | | | | | | — | | |
|
Other current liabilities
|
| | | | 141 | | | | | | 104 | | |
|
Total current liabilities
|
| | | | 32,356 | | | | | | 6,373 | | |
|
Long-term lease liabilities
|
| | | | 1,593 | | | | | | — | | |
|
Warrant liabilities and other long-term liabilities
|
| | | | 369 | | | | | | 561 | | |
|
Total liabilities
|
| | | | 34,318 | | | | | | 6,934 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
|
Convertible preferred stock
|
| | | | 164,006 | | | | | | 160,507 | | |
| Stockholders’ deficit: | | | | | | | | | | | | | |
|
Common stock, $0.001 par value per share. Authorized 1,250,000,000 and 635,000,000 shares at December 31, 2022 and 2021, respectively; issued and outstanding 14,075,524 shares and 10,719,806 shares at December 31, 2022 and 2021, respectively
|
| | | | 14 | | | | | | 11 | | |
|
Additional paid-in capital
|
| | | | 10,015 | | | | | | 6,727 | | |
|
Accumulated deficit
|
| | | | (186,358) | | | | | | (136,342) | | |
|
Total stockholders’ deficit
|
| | | | (176,329) | | | | | | (129,604) | | |
|
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 21,995 | | | | | $ | 37,837 | | |
| | | |
2022
|
| |
2021
|
| ||||||
|
Revenue
|
| | | $ | 12,398 | | | | | $ | 8,401 | | |
|
Cost of goods sold
|
| | | | 2,258 | | | | | | 1,193 | | |
|
Gross profit
|
| | | | 10,140 | | | | | | 7,208 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Research and development
|
| | | | 21,358 | | | | | | 14,224 | | |
|
Sales and marketing
|
| | | | 12,738 | | | | | | 8,263 | | |
|
General and administrative
|
| | | | 12,483 | | | | | | 8,753 | | |
|
Loss from operations
|
| | | | (36,439) | | | | | | (24,032) | | |
|
Interest income
|
| | | | 180 | | | | | | — | | |
|
Interest expense
|
| | | | (1) | | | | | | (1,761) | | |
|
Loss on conversion of convertible notes
|
| | | | — | | | | | | (3,416) | | |
|
Loss on equity issuance
|
| | | | (8,312) | | | | | | — | | |
|
Change in fair value of tranche and warrant liabilities
|
| | | | (2,186) | | | | | | (379) | | |
|
Other income and expense, net
|
| | | | (420) | | | | | | 746 | | |
|
Loss before income taxes
|
| | | | (47,178) | | | | | | (28,842) | | |
|
Income tax expense
|
| | | | (9) | | | | | | (3) | | |
|
Net loss available to common stockholders
|
| | | $ | (47,187) | | | | | $ | (28,845) | | |
|
Deemed dividend related to Series B-2 preferred stock down round provision
|
| | | $ | (2,829) | | | | | $ | — | | |
|
Net loss attributable to common stockholders
|
| | | $ | (50,016) | | | | | $ | (28,845) | | |
|
Net loss per share, basic and diluted
|
| | | $ | (3.99) | | | | | $ | (3.25) | | |
|
Weighted average common shares outstanding, basic and diluted
|
| | | | 12,526,248 | | | | | | 8,864,082 | | |
| | | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
At December 31, 2020
|
| | | | 7,820,080 | | | | | $ | 8 | | | | | $ | 1,357 | | | | | $ | (107,497) | | | | | $ | (106,132) | | |
|
Exercise of options
|
| | | | 2,898,553 | | | | | | 3 | | | | | | 51 | | | | | | — | | | | | | 54 | | |
|
Modification of convertible debt to remove conversion discount
|
| | | | — | | | | | | — | | | | | | 5,210 | | | | | | — | | | | | | 5,210 | | |
|
Exercise of common stock warrants
|
| | | | 1,173 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 109 | | | | | | — | | | | | | 109 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (28,845) | | | | | | (28,845) | | |
|
At December 31, 2021
|
| | | | 10,719,806 | | | | | $ | 11 | | | | | $ | 6,727 | | | | | $ | (136,342) | | | | | $ | (129,604) | | |
|
Exercise of options
|
| | | | 3,352,916 | | | | | | 3 | | | | | | 91 | | | | | | — | | | | | | 94 | | |
|
Exercise of common stock warrants
|
| | | | 2,802 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 368 | | | | | | — | | | | | | 368 | | |
|
Deemed dividend
|
| | | | — | | | | | | — | | | | | | 2,829 | | | | | | (2,829) | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (47,187) | | | | | | (47,187) | | |
|
At December 31, 2022
|
| | | | 14,075,524 | | | | | $ | 14 | | | | | $ | 10,015 | | | | | $ | (186,358) | | | | | $ | (176,329) | | |
| | | |
2022
|
| |
2021
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (47,187) | | | | | $ | (28,845) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 398 | | | | | | 464 | | |
|
Gain on PPP loan forgiveness
|
| | | | — | | | | | | (828) | | |
|
Loss on conversion of convertible notes
|
| | | | — | | | | | | 3,416 | | |
|
Loss on equity issuance
|
| | | | 8,312 | | | | | | — | | |
|
Change in fair value of tranche and warrant liabilities
|
| | | | 2,186 | | | | | | 379 | | |
|
Discount amortization and amortization of deferred financing costs
|
| | | | — | | | | | | 1,743 | | |
|
Share-based compensation expense
|
| | | | 368 | | | | | | 109 | | |
|
Gain (loss) on disposal of fixed assets
|
| | | | 310 | | | | | | (4) | | |
|
Milestone payment to Dynavax
|
| | | | 1,000 | | | | | | 1,000 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (200) | | | | | | (741) | | |
|
Inventory
|
| | | | (179) | | | | | | (725) | | |
|
Prepaid expenses
|
| | | | (2,592) | | | | | | (1,840) | | |
|
Operating lease right-of-use assets
|
| | | | 112 | | | | | | — | | |
|
Operating lease liabilities
|
| | | | (87) | | | | | | — | | |
|
Trade payables, accrued expenses and other liabilities
|
| | | | 5,246 | | | | | | 3,175 | | |
|
Net cash used in operating activities
|
| | | | (32,313) | | | | | | (22,697) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (655) | | | | | | (1,097) | | |
|
Milestone payment to Dynavax
|
| | | | (1,000) | | | | | | (1,000) | | |
|
Cash paid for intellectual property and licenses
|
| | | | (131) | | | | | | (161) | | |
|
Net cash used in investing activities
|
| | | | (1,786) | | | | | | (2,258) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from the issuance of preferred stock, net of costs of $0 and $242, in the years ended December 31, 2022 and 2021, respectively
|
| | | | 13,499 | | | | | | 51,900 | | |
|
Proceeds from exercise of Series B preferred stock warrants
|
| | | | — | | | | | | 117 | | |
|
Payments on finance lease liabilities
|
| | | | (131) | | | | | | — | | |
|
Repayments on term loan (including $254 balloon payment)
|
| | | | — | | | | | | (1,348) | | |
|
Net proceeds from issuance of convertible notes
|
| | | | — | | | | | | 45 | | |
|
Cash proceeds from the exercise of stock options and warrants for common stock
|
| | | | 94 | | | | | | 54 | | |
|
Net cash provided by financing activities
|
| | | | 13,462 | | | | | | 50,768 | | |
|
Increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | (20,637) | | | | | | 25,813 | | |
|
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 30,301 | | | | | | 4,488 | | |
|
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 9,664 | | | | | $ | 30,301 | | |
| Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
|
Cash paid during the year for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | — | | | | | $ | 18 | | |
|
Income taxes
|
| | | | 9 | | | | | | 3 | | |
| Supplemental disclosure of noncash items: | | | | | | | | | | | | | |
|
Value of warrants issued with convertible notes
|
| | | $ | — | | | | | $ | 10 | | |
|
Transfer of warrant liability to preferred stock upon exercise of warrants
|
| | | | — | | | | | | 3,397 | | |
|
Fixed asset purchases included in trade payables and accrued expenses
|
| | | | 12 | | | | | | — | | |
|
Put option liability transferred to Additional paid-In capital
|
| | | | — | | | | | | 5,210 | | |
|
Carrying value of convertible notes and accumulated interest transferred to preferred stock
|
| | | | — | | | | | | 49,118 | | |
|
Level 3
Liabilities |
| |
Fair Value at
December 31, 2020 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
December 31, 2021 |
| |||||||||||||||
|
Warrant liability
|
| | | $ | 3,399 | | | | | $ | 379 | | | | | $ | (3,387)(1) | | | | | $ | — | | | | | $ | 391 | | |
|
Put option liability
|
| | | $ | 5,140 | | | | | $ | 70 | | | | | $ | (5,210) | | | | | $ | — | | | | | $ | — | | |
|
Level 3
Liabilities |
| |
Fair Value at
December 31, 2021 |
| |
Change in
Unrealized (Gains) Losses |
| |
Issuances
(Settlements) |
| |
Net Transfer
In (Out) of Level 3 |
| |
Fair Value at
December 31, 2022 |
| |||||||||||||||
|
Warrant liability
|
| | | $ | 391 | | | | | $ | (22) | | | | | $ | — | | | | | $ | — | | | | | $ | 369 | | |
|
Series B-2 tranche liabilities
|
| | | $ | — | | | | | $ | (1,645) | | | | | $ | 6,347 | | | | | $ | — | | | | | $ | 4,702 | | |
|
Series B-3 warrant liabilities
|
| | | $ | — | | | | | $ | 3,853 | | | | | $ | 11,966 | | | | | $ | — | | | | | $ | 15,819 | | |
| | | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 9,414 | | | | | $ | 30,301 | | |
|
Restricted cash (included in Other assets)
|
| | | | 250 | | | | | | — | | |
|
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows
|
| | | $ | 9,664 | | | | | $ | 30,301 | | |
| | | |
2022
|
| |
2021
|
| ||||||
|
Raw materials
|
| | | $ | 753 | | | | | $ | 646 | | |
|
Finished goods
|
| | | | 718 | | | | | | 646 | | |
|
Inventory, net
|
| | | $ | 1,471 | | | | | $ | 1,292 | | |
| | | |
Useful Life
(Years) |
| |
2022
|
| |
2021
|
| ||||||
|
Machinery and equipment
|
| |
5 – 7
|
| | | $ | 2,795 | | | | | $ | 2,031 | | |
|
Computers and software
|
| |
2
|
| | | | 602 | | | | | | 672 | | |
|
Furniture
|
| |
5
|
| | | | 475 | | | | | | 448 | | |
|
Leasehold improvements
|
| |
5
|
| | | | 772 | | | | | | 783 | | |
|
Other property
|
| |
7
|
| | | | 12 | | | | | | 12 | | |
| | | | | | | | | 4,656 | | | | | | 3,946 | | |
|
Less accumulated depreciation
|
| | | | | | | (2,425) | | | | | | (2,149) | | |
| | | | | | | | $ | 2,231 | | | | | $ | 1,797 | | |
| |
2023
|
| | | | 65 | | |
| |
2024
|
| | | | 65 | | |
| |
2025
|
| | | | 65 | | |
| |
2026
|
| | | | 65 | | |
| |
2027
|
| | | | 65 | | |
| |
Thereafter
|
| | | | 477 | | |
| | | | | | $ | 802 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Accrued liabilities
|
| | | $ | 2,905 | | | | | $ | 2,910 | | |
|
Accrued incentives
|
| | | | 2,896 | | | | | | 1,562 | | |
|
Accrued vacation
|
| | | | 329 | | | | | | 271 | | |
|
Accrued payroll
|
| | | | 247 | | | | | | 226 | | |
| | | | | $ | 6,377 | | | | | $ | 4,969 | | |
| | | |
2022
|
| |
2021
|
| ||||||
| Federal: | | | | | | | | | | | | | |
|
Current
|
| | | $ | — | | | | | $ | — | | |
|
Deferred
|
| | | | — | | | | | | — | | |
| | | | | | — | | | | | | — | | |
| State: | | | | | | | | | | | | | |
|
Current
|
| | | | 9 | | | | | | 3 | | |
|
Deferred
|
| | | | — | | | | | | — | | |
| | | | | | 9 | | | | | | 3 | | |
|
Total
|
| | | $ | 9 | | | | | $ | 3 | | |
| | | |
2022
|
| |
2021
|
| ||||||
|
Statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
State and local taxes
|
| | | | 2.0 | | | | | | 2.5 | | |
|
Change in valuation allowance
|
| | | | (19.0) | | | | | | (20.0) | | |
|
Other
|
| | | | 1.0 | | | | | | (0.1) | | |
|
Permanent differences
|
| | | | (5.0) | | | | | | (3.4) | | |
| | | | | | —% | | | | | | —% | | |
| | | |
2022
|
| |
2021
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
NOL carryforwards
|
| | | $ | 30,421 | | | | | $ | 27,002 | | |
|
Fixed assets and intangibles
|
| | | | 2,371 | | | | | | 2,306 | | |
|
Accruals
|
| | | | 815 | | | | | | 108 | | |
|
Inventory
|
| | | | 76 | | | | | | 229 | | |
|
Other
|
| | | | 87 | | | | | | — | | |
|
Capitalized R&D expenses
|
| | | | 4,613 | | | | | | — | | |
|
Stock-based compensation expense
|
| | | | 76 | | | | | | 63 | | |
|
Total deferred income tax assets
|
| | | | 38,459 | | | | | | 29,708 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | (101) | | | | | | (78) | | |
|
Total deferred income tax assets and liabilities
|
| | | | 38,358 | | | | | | 29,630 | | |
|
Less: valuation allowance
|
| | | | (38,358) | | | | | | (29,630) | | |
|
Net deferred income tax assets and liabilities
|
| | | $ | — | | | | | $ | — | | |
| | | |
December 31, 2022
|
| |||||||||
| | | |
Federal
|
| |
State
|
| ||||||
|
NOLs expiring between 2029 and 2037
|
| | | $ | 43,912 | | | | | $ | 67,380 | | |
|
NOLs which do not expire
|
| | | | 82,009 | | | | | | 18,398 | | |
|
Total NOLs
|
| | | $ | 125,921 | | | | | $ | 85,778 | | |
|
Issue Date
|
| |
Equity Class
|
| |
Quantity
|
| |
Exercise Price
|
| |
Initial Fair Value
|
| |||||||||
|
08-26-2015
|
| |
Series A-5 Preferred Stock
|
| | | | 136,364 | | | | | $ | 0.44 | | | | | $ | 54 | | |
|
10-27-2016
|
| |
Series A-5 Preferred Stock
|
| | | | 34,091 | | | | | $ | 0.44 | | | | | $ | 10 | | |
|
06-30-2017
|
| |
Series A-6 Preferred Stock
|
| | | | 180,000 | | | | | $ | 0.50 | | | | | $ | 102 | | |
|
11-20-2018
|
| |
Series A-6 Preferred Stock
|
| | | | 30,000 | | | | | $ | 0.50 | | | | | $ | 12 | | |
| | | |
December 31,
|
| |||||||||
|
Series
|
| |
2022
|
| |
2021
|
| ||||||
|
Series A-1 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 5,331,943 shares at December 31, 2022 and 2021
|
| | | $ | 6,065 | | | | | $ | 6,065 | | |
|
Series A-2 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 23,307,464 shares at December 31, 2022 and 2021
|
| | | | 8,976 | | | | | | 8,976 | | |
|
Series A-3 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 24,792,020 shares at December 31, 2022 and 2021
|
| | | | 10,611 | | | | | | 10,611 | | |
|
Series A-4 preferred stock, $0.001 par value per share. Authorized, issued, and outstanding 5,169,690 shares at December 31, 2022 and 2021
|
| | | | 1,993 | | | | | | 1,993 | | |
|
Series A-5 preferred stock, $0.001 par value per share. Authorized 29,715,910 shares;
issued and outstanding 29,545,455 shares at December 31, 2022 and 2021 |
| | | | 12,858 | | | | | | 12,858 | | |
|
Series A-6 preferred stock, $0.001 par value per share. Authorized 32,601,000 shares;
issued and outstanding 32,391,000 shares at December 31, 2022 and 2021 |
| | | | 15,476 | | | | | | 15,476 | | |
|
Series B preferred stock, $0.001 par value per share. Authorized 284,065,377 shares;
issued and outstanding 282,580,377 and 282,580,377 shares at December 31, 2022 and 2021, respectively |
| | | | 84,528 | | | | | | 84,528 | | |
|
Series B-1 preferred stock, $0.001 par value per share. Authorized 67,142,854 shares;
issued and outstanding 67,142,854 and 57,142,856 shares at December 31, 2022 and 2021, respectively |
| | | | 23,499 | | | | | | 20,000 | | |
|
Series B-2 preferred stock, $0.001 par value per share. Authorized 71,428,570 shares;
issued and outstanding 28,571,428 and 0 shares at December 31, 2022 and 2021, respectively |
| | | | — | | | | | | — | | |
|
Series B-3 preferred stock, $0.001 par value per share. Authorized 342,857,136 shares; issued and outstanding 0 at shares at December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
|
Total convertible preferred stock
|
| | | $ | 164,006 | | | | | $ | 160,507 | | |
|
Series
|
| |
Balance at
January 1, 2021 |
| |
Issuances
|
| |
Balance at
December 31, 2021 |
| |||||||||
|
Series A-1
|
| | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
|
Series A-2
|
| | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
|
Series A-3
|
| | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
|
Series A-4
|
| | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
|
Series A-5
|
| | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
|
Series A-6
|
| | | | 15,472 | | | | | | 4 | | | | | | 15,476 | | |
|
Series B
|
| | | | — | | | | | | 84,528 | | | | | | 84,528 | | |
|
Series B-1
|
| | | | — | | | | | | 20,000 | | | | | | 20,000 | | |
|
Total convertible preferred stock
|
| | | $ | 55,975 | | | | | $ | 104,532 | | | | | $ | 160,507 | | |
|
Series
|
| |
Balance at
December 31, 2021 |
| |
Issuances
|
| |
Balance at
December 31, 2022 |
| |||||||||
|
Series A-1
|
| | | $ | 6,065 | | | | | $ | — | | | | | $ | 6,065 | | |
|
Series A-2
|
| | | | 8,976 | | | | | | — | | | | | | 8,976 | | |
|
Series A-3
|
| | | | 10,611 | | | | | | — | | | | | | 10,611 | | |
|
Series A-4
|
| | | | 1,993 | | | | | | — | | | | | | 1,993 | | |
|
Series A-5
|
| | | | 12,858 | | | | | | — | | | | | | 12,858 | | |
|
Series A-6
|
| | | | 15,476 | | | | | | — | | | | | | 15,476 | | |
|
Series B
|
| | | | 84,528 | | | | | | — | | | | | | 84,528 | | |
|
Series B-1
|
| | | | 20,000 | | | | | | 3,499 | | | | | | 23,499 | | |
|
Series B-2
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total convertible preferred stock
|
| | | $ | 160,507 | | | | | $ | 3,499 | | | | | $ | 164,006 | | |
|
Liquidation
Preference |
| |
Series
|
| |
Shares
|
| |
Price
|
| |
Aggregate
Liquidation Preference |
| |||||||||
|
1
|
| | Series B-3 preferred stock | | | | | — | | | | | $ | 0.050 | | | | | $ | — | | |
|
1
|
| | Series B-2 preferred stock | | | | | 28,571,428 | | | | | | 0.350 | | | | | | 10,000 | | |
|
2
|
| | Series B-1 preferred stock | | | | | 67,142,854 | | | | | | 0.350 | | | | | | 23,500 | | |
|
2
|
| | Series B preferred stock | | | | | 282,580,377 | | | | | | 0.300 | | | | | | 84,774 | | |
|
3
|
| | Series A-6 preferred stock | | | | | 32,391,000 | | | | | | 0.500 | | | | | | 16,196 | | |
|
4
|
| | Series A-5 preferred stock | | | | | 29,545,455 | | | | | | 0.440 | | | | | | 13,000 | | |
|
4
|
| | Series A-4 preferred stock | | | | | 5,169,690 | | | | | | 0.396 | | | | | | 2,047 | | |
|
5
|
| | Series A-3 preferred stock | | | | | 24,792,020 | | | | | | 0.430 | | | | | | 10,661 | | |
|
6
|
| | Series A-2 preferred stock | | | | | 23,307,464 | | | | | | 0.387 | | | | | | 9,020 | | |
|
7
|
| | Series A-1 preferred stock | | | | | 5,331,943 | | | | | | 1.224 | | | | | | 6,526 | | |
| | | |
Total liquidation preference
|
| | | | | | | | | | | | | | | $ | 175,724 | | |
| | Preferred stock: | | | | | | | |
| |
Series A-1
|
| | | | 6,156,860 | | |
| |
Series A-2
|
| | | | 27,333,280 | | |
| |
Series A-3
|
| | | | 28,812,316 | | |
| |
Series A-4
|
| | | | 6,021,159 | | |
| |
Series A-5
|
| | | | 35,135,097 | | |
| |
Series A-6
|
| | | | 38,560,680 | | |
| |
Series B
|
| | | | 326,054,236 | | |
| |
Series B-1
|
| | | | 78,333,328 | | |
| |
Series B-2
|
| | | | 28,571,428 | | |
| | | | | | | 574,978,384 | | |
| | Warrants: | | | | | | | |
| |
Warrants to purchase Series A-5 preferred stock
|
| | | | 202,702 | | |
| |
Warrants to purchase Series A-6 preferred stock
|
| | | | 249,999 | | |
| |
Warrants to purchase Series B preferred stock
|
| | | | 1,713,459 | | |
| |
Warrants to purchase Series B-3 preferred stock
|
| | | | 114,285,712 | | |
| | | | | | | 116,451,872 | | |
| | Stock options: | | | | | | | |
| |
Stock options outstanding
|
| | | | 67,604,157 | | |
| |
Stock options available for future grant
|
| | | | 17,493,484 | | |
| | | | | | | 85,097,641 | | |
| | | | | | | 776,527,897 | | |
| | ||||||||
| | | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual life |
| |||||||||
|
Options outstanding at January 1, 2021
|
| | | | 29,767,283 | | | | | $ | 0.03 | | | | | | 8.2 | | |
|
Granted
|
| | | | 28,325,726 | | | | | | 0.04 | | | | | | — | | |
|
Exercised
|
| | | | (2,898,553) | | | | | | 0.02 | | | | | | — | | |
|
Forfeiture
|
| | | | (2,315,917) | | | | | | 0.06 | | | | | | — | | |
|
Options outstanding at December 31, 2021
|
| | | | 52,878,539 | | | | | | 0.03 | | | | | | 8.4 | | |
|
Granted
|
| | | | 22,252,500 | | | | | | 0.06 | | | | | | — | | |
|
Exercised
|
| | | | (3,352,916) | | | | | | 0.02 | | | | | | — | | |
|
Forfeiture
|
| | | | (4,173,966) | | | | | | 0.03 | | | | | | — | | |
|
Options outstanding at December 31, 2022
|
| | | | 67,604,157 | | | | | | 0.04 | | | | | | 8.2 | | |
| | | |
Options outstanding
|
| |
Options Exercisable
|
| ||||||||||||
|
Exercise Price
|
| |
Number
outstanding at December 31, 2022 |
| |
Weighted
average remaining contractual life |
| |
Number
exercisable at December 31, 2022 |
| |||||||||
|
$0.01
|
| | | | 21,880,874 | | | | | | 8.00 | | | | | | 15,399,054 | | |
|
$0.03
|
| | | | 8,552,500 | | | | | | 5.20 | | | | | | 8,541,562 | | |
|
$0.04
|
| | | | 165,875 | | | | | | 1.10 | | | | | | 165,875 | | |
|
$0.05
|
| | | | 300,000 | | | | | | 4.60 | | | | | | 300,000 | | |
|
$0.06
|
| | | | 36,421,707 | | | | | | 9.20 | | | | | | 8,238,837 | | |
|
$0.07
|
| | | | 57,201 | | | | | | 2.80 | | | | | | 57,201 | | |
|
$0.09 – $0.46
|
| | | | 226,000 | | | | | | 3.32 | | | | | | 226,000 | | |
| | | | | | 67,604,157 | | | | | | | | | | | | 32,928,529 | | |
| | | |
2022
|
| |
2021
|
| ||||||
| Valuation assumptions: | | | | | | | | | | | | | |
|
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
|
Expected volatility
|
| | | | 32% | | | | | | 32% | | |
|
Expected term (years)(1)
|
| | | | 5.6 – 6.2 | | | | | | 5.0 – 6.1 | | |
|
Risk-free interest rate
|
| | | | 2.76% | | | | | | 1.14% | | |
| | | |
December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Preferred stock
|
| | | | 498,832,231 | | | | | | 460,260,805 | | |
|
Preferred stock warrants
|
| | | | 116,451,872 | | | | | | 1,865,455 | | |
|
Common stock warrants
|
| | | | — | | | | | | 58,501 | | |
|
Options to purchase common stock
|
| | | | 67,604,157 | | | | | | 52,878,539 | | |
| | | | | | 682,888,260 | | | | | | 515,063,300 | | |
| | | |
Operating
Leases |
| |
Finance
Leases |
| ||||||
|
Right-of-use assets
|
| | | $ | 1,381 | | | | | $ | 349(1) | | |
|
Short-term lease liabilities
|
| | | $ | 300 | | | | | $ | 70 | | |
|
Long-term lease liabilities
|
| | | $ | 1,429 | | | | | $ | 164 | | |
| |
Operating lease expense
|
| | | $ | 443 | | |
| | Finance lease expense: | | | | | | | |
| |
Amortization of ROU assets
|
| | | | 16 | | |
| |
Interest on lease liabilities
|
| | | | 4 | | |
| |
Total finance lease expense
|
| | | | 20 | | |
| |
Total lease expense
|
| | | $ | 463 | | |
| | | |
Operating
Leases |
| |
Finance
Leases |
| ||||||
|
2023
|
| | | $ | 429 | | | | | $ | 87 | | |
|
2024
|
| | | | 378 | | | | | | 87 | | |
|
2025
|
| | | | 205 | | | | | | 77 | | |
|
2026
|
| | | | 213 | | | | | | 9 | | |
|
2027
|
| | | | 219 | | | | | | 7 | | |
|
Thereafter
|
| | | | 884 | | | | | | — | | |
|
Total undiscounted lease payments
|
| | | | 2,328 | | | | | | 267 | | |
|
Less imputed interest
|
| | | | (600) | | | | | | (33) | | |
|
Total lease liabilities
|
| | | $ | 1,728 | | | | | $ | 234 | | |
| |
2022
|
| | | $ | 188 | | |
| |
2023
|
| | | | 194 | | |
| |
2024
|
| | | | 199 | | |
| |
2025
|
| | | | 205 | | |
| |
2026
|
| | | | 213 | | |
| |
Thereafter
|
| | | | 1,102 | | |
| | | | | | $ | 2,101 | | |
| | | |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 56,986 | | |
|
Accountants’ fees and expenses
|
| | | $ | 51,500 | | |
|
Legal fees and expenses
|
| | | $ | 250,000 | | |
|
Miscellaneous fees and expenses
|
| | | $ | 80,000 | | |
|
Total expenses
|
| | | $ | 438,486 | | |
| | | | | | | |
Incorporated by Reference
|
| |||||||||
| |
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File
Number |
| |
Exhibits
|
| |
Filing Date
|
|
| | 2.1†** | | | | |
Form 8-K
|
| |
001-39813
|
| |
2.1
|
| |
November 14, 2022
|
| |
| | 2.2** | | | First Amendment to Agreement and Plan of Merger, dated as of April 4, 2023, by and among MedTech Acquisition Corporation, MTAC Merger Sub, Inc., and TriSalus Life Sciences, Inc. | | |
Form 8-K
|
| |
001-39813
|
| |
10.1
|
| |
April 5, 2023
|
|
| | 2.3** | | | Second Amendment to Agreement and Plan of Merger, dated as of May 13, 2023, by and among MedTech Acquisition Corporation, MTAC Merger Sub, Inc., and TriSalus Life Sciences, Inc. | | |
Form 8-K
|
| |
001-39813
|
| |
10.1
|
| |
May 13, 2023
|
|
| | 2.4** | | | Third Amendment to Agreement and Plan of Merger, dated as of July 5, 2023, by and among MedTech Acquisition Corporation, MTAC Merger Sub, Inc., and TriSalus Life Sciences, Inc. | | |
Form 8-K
|
| |
001-39813
|
| |
10.1
|
| |
July 6, 2023
|
|
| | 3.1** | | | | |
Form 8-K
|
| |
001-39813
|
| |
3.1
|
| |
August 16, 2023
|
| |
| | 3.2** | | | | |
Form 8-K
|
| |
001-39813
|
| |
3.2
|
| |
August 16, 2023
|
| |
| | 3.3** | | | | |
Form 8-K
|
| |
001-39813
|
| |
3.3
|
| |
August 16, 2023
|
| |
| | 4.1** | | | | |
Form 8-K
|
| |
001-39813
|
| |
4.1
|
| |
August 16, 2023
|
| |
| | 4.2** | | | | |
Form 8-K
|
| |
001-39813
|
| |
4.2
|
| |
August 16, 2023
|
| |
| | 4.3** | | | | |
Form 8-K
|
| |
001-39813
|
| |
4.1
|
| |
December 23, 2020
|
| |
| | 5.1** | | | | |
Form S-1
|
| |
333-274292
|
| |
5.1
|
| |
August 31, 2023
|
| |
| | | | | | | |
Incorporated by Reference
|
| |||||||||
| |
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File
Number |
| |
Exhibits
|
| |
Filing Date
|
|
| | 10.1** | | | Amended and Restated Registration Rights Agreement, dated August 9, 2023, by and among TriSalus Life Sciences, Inc., members of MedTech Acquisition Sponsor LLC, and certain former stockholders of TriSalus Life Sciences, Inc. | | |
Form 8-K
|
| |
001-39813
|
| |
10.1
|
| |
August 16, 2023
|
|
| | 10.2** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.1
|
| |
June 8, 2023
|
| |
| | 10.3** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.2
|
| |
July 6, 2023
|
| |
| | 10.4** | | | Sponsor Support Agreement, dated as of November 11, 2022, by and among MedTech Acquisition Corporation, TriSalus Life Sciences, Inc., and MedTech Acquisition Sponsor LLC. | | |
Form 8-K
|
| |
001-39813
|
| |
10.3
|
| |
November 14, 2022
|
|
| | 10.5** | | | Form of Stockholder Support Agreement, by and among MedTech Acquisition Corporation, TriSalus Life Sciences, Inc. and certain stockholders of TriSalus Life Sciences, Inc. | | |
Form 8-K
|
| |
001-39813
|
| |
10.4
|
| |
November 14, 2022
|
|
| | 10.6** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.1
|
| |
December 23, 2020
|
| |
| | 10.7** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.2
|
| |
November 14, 2022
|
| |
| | 10.8+†** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.14
|
| |
April 21, 2023
|
| |
| | 10.9+†** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.15
|
| |
April 21, 2023
|
| |
| | 10.10+†** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.16
|
| |
April 21, 2023
|
| |
| | | | | | | |
Incorporated by Reference
|
| |||||||||
| |
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File
Number |
| |
Exhibits
|
| |
Filing Date
|
|
| | 10.11+†** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.17
|
| |
April 21, 2023
|
| |
| | 10.12+†** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.18
|
| |
April 21, 2023
|
| |
| | 10.13+†** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.19
|
| |
April 21, 2023
|
| |
| | 10.14+†* | | | | | | | | | | | | | | | | |
| | 10.15+** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.15
|
| |
August 16, 2023
|
| |
| | 10.16+** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.16
|
| |
August 16, 2023
|
| |
| | 10.17+** | | | Form of Early Exercise Stock Option Grant Notice and Form of Stock Option Agreement under Surefire Medical, Inc. 2009 Amended and Restated Equity Incentive Plan (for grants prior to 2020). | | |
Form 8-K
|
| |
001-39813
|
| |
10.17
|
| |
August 16, 2023
|
|
| | 10.18+** | | | Form of Stock Option Grant Notice and Form of Stock Option Agreement under Surefire Medical, Inc. 2009 Amended and Restated Equity Incentive Plan (for grants after 2020). | | |
Form 8-K
|
| |
001-39813
|
| |
10.18
|
| |
August 16, 2023
|
|
| | 10.19+** | | | Form of Early Exercise Stock Option Grant Notice and Form of Stock Option Agreement under Surefire Medical, Inc. 2009 Amended and Restated Equity Incentive Plan (for grants after 2020). | | |
Form 8-K
|
| |
001-39813
|
| |
10.19
|
| |
August 16, 2023
|
|
| | | | | | | |
Incorporated by Reference
|
| |||||||||
| |
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File
Number |
| |
Exhibits
|
| |
Filing Date
|
|
| | 10.20+** | | | Form of Restricted Stock Unit Grant Notice and Form of Restricted Stock Unit Agreement under Surefire Medical, Inc. 2009 Amended and Restated Equity Incentive Plan. | | |
Form 8-K
|
| |
001-39813
|
| |
10.20
|
| |
August 16, 2023
|
|
| | 10.21+** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.21
|
| |
August 16, 2023
|
| |
| | 10.22+** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.22
|
| |
August 16, 2023
|
| |
| | 10.23+** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.23
|
| |
August 16, 2023
|
| |
| | 10.24+** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.24
|
| |
August 16, 2023
|
| |
| | 10.25+** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.25
|
| |
August 16, 2023
|
| |
| | 10.26+** | | | | |
Form 8-K
|
| |
001-39813
|
| |
10.26
|
| |
August 16, 2023
|
| |
| | 10.27†** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.25
|
| |
July 6, 2023
|
| |
| | 10.28††** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.13
|
| |
April 21, 2023
|
| |
| | 10.29††** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.20
|
| |
April 21, 2023
|
| |
| | 10.30††** | | | | |
Form S-4/A
|
| |
333-269138
|
| |
10.24
|
| |
June 8, 2023
|
| |
| | 10.31** | | | | |
Form 8-K
|
| |
001-39813
|
| |
99.1
|
| |
October 2, 2023
|
| |
| | | | | | | |
Incorporated by Reference
|
| |||||||||
| |
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File
Number |
| |
Exhibits
|
| |
Filing Date
|
|
| | 16.1** | | | | |
Form 8-K
|
| |
001-39813
|
| |
16.1
|
| |
August 16, 2023
|
| |
| | 21.1** | | | | |
Form 8-K
|
| |
001-39813
|
| |
21.1
|
| |
August 16, 2023
|
| |
| | 23.1* | | | | | | | | | | | | | | | | |
| | 23.2* | | | | | | | | | | | | | | | | |
| | 23.3** | | | | |
Form S-1
|
| |
333-274292
|
| |
23.3
|
| |
August 31, 2023
|
| |
| | 24.1** | | | | |
Form S-1
|
| |
333-274292
|
| |
24.1
|
| |
August 31, 2023
|
| |
| | 101.INS | | | XBRL Instance Document. | | |
Form S-1/A
|
| |
333-274292
|
| |
101.INS
|
| |
September 1, 2023
|
|
| | 101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document. | | |
Form S-1/A
|
| |
333-274292
|
| |
101.CAL
|
| |
September 1, 2023
|
|
| | 101.SCH | | | XBRL Taxonomy Extension Schema Document. | | |
Form S-1/A
|
| |
333-274292
|
| |
101.SCH
|
| |
September 1, 2023
|
|
| | 101.DEF | | | XBRL Taxonomy Extension Definition Linkbase Document. | | |
Form S-1/A
|
| |
333-274292
|
| |
101.DEF
|
| |
September 1, 2023
|
|
| | 101.LAB | | | XBRL Taxonomy Extension Labels Linkbase Document. | | |
Form S-1/A
|
| |
333-274292
|
| |
101.LAB
|
| |
September 1, 2023
|
|
| | 101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document. | | |
Form S-1/A
|
| |
333-274292
|
| |
101.PRE
|
| |
September 1, 2023
|
|
| | 107** | | | | |
Form S-1
|
| |
333-274292
|
| |
107
|
| |
August 31, 2023
|
| |
| | | | | TRISALUS LIFE SCIENCES, INC. | |
| | | | |
By:
/s/ Mary Szela
Mary Szela
Chief Executive Officer |
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Mary Szela
Mary Szela
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
October 18, 2023
|
|
| |
/s/ Sean Murphy
Sean Murphy
|
| |
Chief Financial Officer and Director
(Principal Financial and Accounting Officer) |
| |
October 18, 2023
|
|
| |
*
Mats Wahlström
|
| | Chairman of the Board of Directors | | |
October 18, 2023
|
|
| |
*
Arjun Desai
|
| | Director | | |
October 18, 2023
|
|
| |
*
Andrew von Eschenbach
|
| | Director | | |
October 18, 2023
|
|
| |
*
Kerry Hicks
|
| | Director | | |
October 18, 2023
|
|
| |
*
George Kelly Martin
|
| | Director | | |
October 18, 2023
|
|
| |
*
David J. Matlin
|
| | Director | | |
October 18, 2023
|
|
| |
*
Anil Singhal
|
| | Director | | |
October 18, 2023
|
|
| |
*By:
/s/ Mary Szela
Mary Szela
Attorney-in-Fact |
| | | ||||
Exhibit 10.14
CERTAIN INFORMATION CONTAINED IN THIS EXHIBIT, MARKED BY [**], HAS BEEN EXCLUDED FROM THIS EXHIBIT BECAUSE THE REGISTRANT HAS DETERMINED THAT IT IS BOTH NOT MATERIAL AND IS THE TYPE THAT THE REGISTRANT TREATS AS PRIVATE OR CONFIDENTIAL.
EXECUTIVE EMPLOYMENT AGREEMENT
THIS EMPLOYMENT AGREEMENT (this “Agreement”) is made and entered into as of August 28, 2023 (the “Effective Date”), between TriSalus Life Sciences, Inc., a Delaware corporation (the “Company”), and Jodi Devlin (“Executive”).
RECITALS
Executive and the Company are entering into this Agreement setting forth the terms and conditions of Executive’s employment with the Company. The Company hereby employs Executive, and Executive hereby accepts employment with the Company, upon the terms and conditions contained in this Agreement.
As an executive employee of the Company, Executive will have access to and Executive will become familiar with, acquire knowledge of and develop or maintain the Confidential Information (as defined below), whether currently existing or to be developed in the future, which Executive recognizes permits the Company to enjoy a competitive advantage, and the disclosure to and/or use of such Confidential Information by competitors, potential competitors and/or any third-party would cause irreparable harm to the Company. Executive and the Company desire to enter into this Agreement in order to, among other things, protect the Confidential Information and the Company’s business relationships.
AGREEMENT
NOW, THEREFORE, IN CONSIDERATION of the foregoing facts, the mutual covenants and agreements contained herein and other good and valuable consideration, the Company and Executive agree as follows:
1. Definitions. As used herein, the following terms shall have the meanings ascribed to them in this Section 1:
(a) “Affiliate” means with respect to any party, any corporation, limited liability company, partnership, joint venture, firm and/or other entity which directly or indirectly Controls, is Controlled by or is under common Control with such party.
(b) “Board of Directors” means the board of directors of the Company.
(c) “Change in Control” shall mean the occurrence of any of the following events:
i. Change in Ownership of the Company. A change in the ownership of the Company which occurs on the date that any one person, or more than one person acting as a group (“Person”), acquires ownership of the stock of the Company that, together with the stock held by such Person, constitutes more than 50% of the total voting power of the stock of the Company, except that any change in the ownership of the stock of the Company as a result of a private financing of the Company that is approved by the Board of Directors will not be considered a Change in Control; or
ii. Change in Effective Control of the Company. If the Company has a class of securities registered pursuant to Section 12 of the Securities Exchange Act of 1934, as amended a change in the effective control of the Company which occurs on the date that a majority of members of the Board of Directors is replaced during any twelve (12) month period by directors whose appointment or election is not endorsed by a majority of the members of the Board of Directors prior to the date of the appointment or election. For purposes of this clause (ii), if any Person is considered to be in effective control of the Company, the acquisition of additional control of the Company by the same Person will not be considered a Change in Control; or
iii. Change in Ownership of a Substantial Portion of the Company’s Assets. A change in the ownership of a substantial portion of the Company’s assets which occurs on the date that any Person acquires (or has acquired during the twelve (12) month period ending on the date of the most recent acquisition by such person or persons) assets from the Company that have a total gross fair market value equal to or more than 50% of the total gross fair market value of all of the assets of the Company immediately prior to such acquisition or acquisitions. For purposes of this subsection (iii), gross fair market value means the value of the assets of the Company, or the value of the assets being disposed of, determined without regard to any liabilities associated with such assets.
(d) “Compensation Committee” means a committee of the Board of Directors which has been delegated responsibility for employee compensation matters or, in the absence thereof, the entire Board of Directors.
(e) “Confidential Information” means confidential or proprietary information and/or techniques of the Company or any of its Subsidiaries or Affiliates entrusted to, developed by, or made available to Executive, whether in writing, in computer form, reduced to a tangible form in any medium, or conveyed orally, that is not generally known by others in the form in which it is or was used by the Company or any of its Subsidiaries or Affiliates. Examples of Confidential Information include, without limitation: (i) sales, sales volume, sales methods, sales proposals, business plans or statements of work; (ii) Customers, Prospective Customers, and Customer records, including contact, preference and other Customer information; (iii) costs and general price lists and prices charged to specific Customers; (iv) the names, addresses, contact information and other information concerning any and all brokers, vendors and suppliers and prospective brokers, vendors and suppliers; (v) terms of contracts; (vi) non-public information and materials describing or relating to the business or financial affairs of the Company or any of its Subsidiaries or Affiliates, including but not limited to, financial statements, budgets, projections financial and/or investment performance information, research reports, personnel matters, products, services, operating procedures, organizational responsibilities and marketing matters, policies or procedures; (vii) information and materials describing existing or new processes, products and services of the Company or any of its Subsidiaries or Affiliates, including marketing materials, analytical data and techniques, and product, service or marketing concepts under development by or for the Company or any of its Subsidiaries or Affiliates, and the status of such development; (viii) the business or strategic plans of the Company or any of its Subsidiaries or Affiliates; (ix) the information technology systems, network designs, computer program code, and application practices of the Company or any of its Subsidiaries or Affiliates; (x) acquisition candidates of the Company or any of its Subsidiaries or Affiliates or any business plans, studies or assessments relating thereto; (xi) information relating to Executive Developments; and (xii) trademarks, service marks, trade secrets, trade names and logos. The terms of this Agreement shall be deemed to be Confidential Information. Confidential Information does not include information that becomes generally known to and available for use by the public other than as a result of Executive’s acts or omissions to act, including any breach of this Agreement.
2
“Control” (including the terms “Controlling,” “Controlled by” and “under common Control with”) means the power to direct the management and policies of another person, directly or indirectly, whether through the ownership of voting securities, by contract or otherwise.
(f) “Covered Entity” means every Affiliate of Executive, and every business, association, trust, corporation, partnership, limited liability company, proprietorship or other entity in or to which Executive has an investment (whether through debt or equity securities), maintains any capital contribution or has made any advances, or in which any Affiliate of Executive has an ownership interest or profit sharing percentage. The agreements of Executive contained herein specifically apply to each entity which is presently a Covered Entity, or which becomes a Covered Entity subsequent to the date of this Agreement. Notwithstanding the foregoing, nothing contained in this Agreement prohibits Executive from owning less than 3% of any class of voting securities, publicly held and quoted on a recognized securities exchange or inter-dealer quotation system, of any issuer, and no such issuer shall be considered a Covered Entity solely by virtue of such ownership or the incidents thereof.
(g) “Customer” means any person or entity for whom the Company or any of its Subsidiaries or Affiliates (i) provides (or contracted to provide) goods or services as of the date hereof or at any time during the Term or (ii) has provided goods or services at any time during the one-year period prior to the date hereof.
(h) “Discharge for Cause” means termination of Executive’s employment by the Company for any one or more of the following:
i. Executive's failure to perform Executive's duties consistent with Executive’s position under this Agreement (other than any such failure resulting from incapacity due to physical or mental illness);
ii. the Company’s reasonable determination that Executive failed to comply with any valid and legal directive from the Chief Executive Officer or the Board consistent with Executive’s position and duties under this Agreement;
iii. Executive's commission of an act constituting dishonesty, embezzlement, misappropriation, or fraud in the course of Executive’s performance of duties and responsibilities under the Agreement;
3
iv. Executive's commission, indictment, plea of no contest, plea of nolo contendere, or imposition of an un-adjudicated probation for any felony or crime involving moral turpitude;
v. Executive's breach of a material provision of this Agreement, receiving notice from the Company specifically identifying Employee’s violation, and if curable in the reasonable discretion of the Company, the Executive being given ten (10) days’ notice to cure such breach, and Executive has failed to remedy such breach within the ten (10) day period;
vi. Executive’s violation of any Company policies that are written or otherwise communicated to the Executive, receiving notice from the Company specifically identifying Executive’s breach, and if curable in the reasonable discretion of the Company, the Executive being given ten (10) days’ notice to cure such violation, and Executive has failed to remedy such violation within the ten (10) day period;
vii. Executive's engagement in conduct that brings or is reasonably likely to bring the Company negative publicity or into public disgrace, embarrassment, or disrepute;
viii. Executive’s unlawful use (including being under the influence) or possession of illegal drugs on the Company’s (or any of its Affiliate’s) premises or while performing Employee’s duties and responsibilities under this Agreement; or
ix. Executive’s commencement of employment or engagement with another company or enterprise while Executive is an employee of the Company without the prior consent of the Board of Directors.
Unless specifically required, notice is not required for Discharge for Cause prior to termination by the Company.
(i) “Discharge Without Cause” means the Company’s termination of Executive’s employment hereunder during the Term for any reason other than a Discharge For Cause or due to Executive’s death or permanent disability.
(j) “Executive Developments” means any invention, discovery, design, idea, copyrightable work, trademark or service mark, patent, information, material or other development which is or was conceived, discovered, created, reduced to practice or otherwise developed by Executive, either solely or with others: (i) within the scope of Executive’s employment with the Company, (ii) with the use of materials, technology, information, facilities, equipment or other resources of the Company or any of its Subsidiaries or Affiliates, or (iii) relating to any past, present or contemplated publication, product or activity of the Company or any of its Subsidiaries or Affiliates of which Executive has knowledge while employed by the Company. Examples of Executive Developments include, without limitation, (A) Customer proposals and statements of work, (B) contact, preference and other information relating to Customers and Prospective Customers, (C) research reports and other research results for the Company’s or any of its Subsidiaries’ or Affiliates’ publications, consulting activities or client projects, (D) business and marketing plans and research results, (E) cost and pricing information, (F) financial statements, records and information, (G) computer program code, architectures, specifications and documentation, (H) system and network designs and configurations, (I) technical memoranda, specifications, designs, manuals and research results, (J) concepts, processes, machines, technologies, algorithms, ideas and concepts, (K) writings, drawings, graphic works and audiovisual works, (L) trademarks, service marks, trade names and logos and (M) any portions, combinations, modifications and derivatives of the foregoing.
4
(k) “Prospective Customer” means any person or entity with whom the Company or any of its Subsidiaries or Affiliates has communicated or whom the Company or any of its Subsidiaries or Affiliates has solicited for the purposes of obtaining such person or entity as a Customer and/or whom the Company or any of its Subsidiaries or Affiliates has analyzed concerning the potential of such person or entity to become a Customer, at any time during the one-year period prior to the date hereof or at any time during the Term.
(l) “Subsidiary” means any corporation, trust, general or limited partnership, limited liability company, limited liability partnership, firm, company or other business enterprise in which the Company owns, directly or indirectly, 50% or more of the voting stock or any other class of securities having the power to elect directors or managers, as applicable.
(m) “Resignation For Good Reason” means voluntary resignation by Executive of her employment with the Company within thirty (30) days after: (i) there is a material reduction by the Company in Executive’s base salary then in effect; (ii) the Company acts in any way that would materially adversely affect Executive’s participation in or materially reduce Executive’s benefits under any benefit plan of the Company in which Executive is participating, other than any change generally affecting similarly situated employees of the Company other than any action not taken in bad faith and which is remedied by the Company promptly upon receipt of notice thereof given by Executive; (iii) the Company materially breaches the terms of this Agreement; (iv) a material permanent reduction in Executive’s authority, duties or, responsibilities that was not caused by performance, from that consistent with the title and position set forth in Section 2(a) (other than in connection with a corporate transaction where Executive’s authority, duties, or responsibilities exist prior to consummation of the transaction but after such transaction, Executive does not hold such authority, duties, or responsibilities with respect to the successor entity of the transaction); or (v) Executive is required to relocate her principal place of employment to a location more than fifty (50) miles from the location of such Executive’s principal place of employment as of the Effective Date; provided however, that, in each case, the event or change is without the Executive’s consent and the Company shall have been provided detailed written notice of the change or event constituting “Good Reason” within thirty (30) days’ of such change or event and the Company has failed to remedy such event or breach within the 30-day period after receiving such notice.
2. Capacities and Duties.
(a) Title. Executive is hereby employed in the capacity of President of Therapeutics. Executive shall report directly to the Chief Executive Officer (“CEO”). Executive will at all times abide by the Company’s written personnel policies applicable to similarly situated employees of the Company as in effect from time to time and provided to Executive, and will faithfully, industriously and to the best of Executive’s ability, experience and talents perform all of the duties that are reasonably requested by the CEO and Board of Directors consistent with Executive’s position and title and that may be required of and from Executive pursuant to the terms hereof.
5
(b) Exclusive Services. During the Term, Executive agrees to devote Executive’s best efforts and full business time to rendering services to the Company. Executive is specifically restricted from being employed by any other company, other than a Subsidiary or an Affiliate of the Company, while under the Company’s employ pursuant to this Agreement. During the Term, the Executive shall not engage in any other business activity that would interfere with her responsibilities or the performance of her duties under this Agreement. Notwithstanding the foregoing, Executive may continue to serve as a member of the board of directors of those entities for which Executive serves as of the Effective Date and continue existing consulting relationships with entities for whom Executive currently provides consulting services, in each case as set forth on Exhibit A (“Existing Board Positions”). In the event that, during her employment by the Company, Executive desires to serve as a member of the board of directors of entities currently not identified on Exhibit A or provide consulting services to entities not identified on Exhibit A, Executive will, prior to engaging in such activity, first seek written approval from the CEO and Chairman of the Board of Directors. Service shall not exceed two (2) boards and/or consulting relationships at any given time.
(c) Principal Place of Employment. Executive’s acknowledges that Executive’s principal place of employment is Westminster, Colorado, corporate headquarters to the Company. Further, Executive acknowledges and agrees that substantial travel will be required in connection with the performance of Executive’s duties as President of Therapeutics, such travel to include frequent and/or extended travel to the Company’s principal offices in Colorado and elsewhere as the business requires. The Company shall bear the cost of such travel and shall reimburse all reasonable travel and accommodation expenses of Executive’s business travel, including to the Company’s principal offices. Executive may reside outside of the state of Colorado, but Executive acknowledges that this does not change Executives agreement to Colorado being the choice of law or the location of any potential arbitrations as specified in Section 14.
3. Compensation and Benefits. In consideration for Executive’s services, the Company agrees to pay Executive compensation as follows:
(a) Salary. Executive’s annual base salary will be $450,000 to be paid according to the Company’s payroll practices applicable to similarly situated employees. Executive’s base compensation will be subject to annual review by the Board of Directors and the Compensation Committee who shall review and may increase Executive’s base compensation for the following year in the sole discretion of the Company.
(b) Annual Bonus. Executive shall be entitled to participate in an annual bonus plan each calendar year. The award of this annual bonus (the “Annual Bonus”) requires realization of certain profitability or other financial objectives by the Company, business initiatives and other criteria to be determined by the Board of Directors or its designee and the Executive’s manager. The Annual Bonus, if any, will be up to 50% of Executive’s current annual base salary in effect from time to time, and it will be earned and paid in accordance with the Company’s policies applicable to similarly situated employees. However, subject to the terms of Section 4, Executive need not be employed by the Company at the time of any such Annual Bonus payment in order to be eligible for any such payment. Notwithstanding the foregoing, Executive and the Company agree that the payable amount of an Annual Bonus, if any, in any year, may be greater than or less than an amount referenced in this Section in the event that actual performance either exceeds or does not meet the Annual Bonus objectives, as the case may be, as determined by the Company.
6
(c) Reimbursement of Expenses. The Company shall reimburse Executive for any reasonable business expenses incurred by Executive in the ordinary course of the Company’s business in accordance with the Company’s reimbursement policies then in effect. These expenses shall be substantiated by invoices and receipts, to be submitted by Executive within 30 days after incurrence.
(d) Benefits. During the Term, Executive shall be entitled to participate in all benefits of employment generally available to the Company’s other similarly situated employees when and as such benefits, if any, become available and Executive becomes eligible for them, including any vacation, sick leave, medical, dental, life and disability insurance benefits, long term incentive plan and/or profit-sharing plan. Following the commencement of Executive’s employment with the Company, the Company will recommend to its Board of Directors (or a duly authorized committee thereof) that it grant Executive an option (the “Stock Option”) to purchase 195,000 shares of the Company’s common stock (the “Common Stock”) under the Company’s 2023 equity incentive plan, as amended (the “2023 Plan”), at a per-share exercise price equal to the fair market value of a share of the Common Stock on the date of grant (as determined by the Company’s Board of Directors (or a duly authorized committee thereof) in its sole discretion), provided that Executive is employed by the Company or an Affiliate on the date of grant. The Stock Option will vest as follows: (i) 25% of the shares subject to the Stock Option shall become vested on the first anniversary of commencement of Executive’s employment with the Company, and (ii) 1/48th of the shares subject to the Stock Option will vest each month thereafter for 36 consecutive months. Notwithstanding the foregoing, the continued vesting of the Stock Option is subject to Executive’s continued service to the Company or an Affiliate through each applicable vesting date; in the event Executive’s continued service to the Company or an Affiliate is terminated for any reason, all further vesting of the Stock Option will cease as of the date of such termination. The Stock Option will be subject to the terms and conditions of the 2023 Plan, and a stock option agreement to be entered into between Executive and the Company. This Stock Option will be made pursuant to a grant agreement made in accordance with the 2023 Plan and shall include such purchase, forfeiture and other customary provisions as may be required under such equity incentive plan or otherwise approved by the Board of Directors.
(e) Vacation. During the Term, Executive shall be entitled to the reasonable use of unlimited vacation per the Company’s Unlimited Vacation Policy. Such vacation time will be taken in accordance with the Company's vacation policies. Executive will use her reasonable efforts to schedule vacation periods to minimize disruption of the Company’s business. Vacation time will not be accrued.
(f) Withholding. Executive authorizes the Company to make any and all applicable withholdings of federal and state taxes and other items the Company may be required to deduct, as such items may exist under this Agreement or otherwise from time to time.
7
(g) Freedom to Contract. The Executive represents and warrants that Executive has the right to enter into this Agreement, that Executive is eligible for employment by the Company and that no other written or verbal agreements exist that would be in conflict with or prevent performance of any portion of this Agreement. The Executive further agrees to hold the Company harmless from any and all liability arising out of any contractual obligations entered into by the Executive that would prevent Executive from performing the services Executive is required to perform under this Agreement.
(h) Code Section 409A. The Parties intend that the benefits provided in this Agreement qualify for the exceptions from coverage under Section 409A of the Internal Revenue Code of 1986, as amended (the “Code”) (and the regulations or other applicable guidance issued pursuant to the Code), such as the exception for “short-term deferrals” under Treas. Reg. Section 1.409A-1(b)(4) and the exception for “involuntary” separation pay plans under Treas. Reg. Section 1.409A-1(b)(9)(iii). To the extent Code Section 409A is applicable to this Agreement and the benefits provided hereunder, the Company intends that this Agreement comply with the deferral, payout and other limitations and restrictions imposed under Code Section 409A. Without limiting the generality of the foregoing and notwithstanding any other provision of this Agreement to the contrary, (i) with respect to any payments and benefits under this Agreement to which Code Section 409A applies, all references in this Agreement to the termination date or other termination of Executive’s employment are intended to mean Executive’s “separation from service” within the meaning of Code Section 409A(a)(2)(A)(i), and (ii) each payment made under this Agreement shall be treated as a separate payment and the right to a series of installment payments under this Agreement, including, without limitation, under Sections 4(c) and (d), shall be treated as a right to a series of separate payments. In addition, if Executive is a “specified employee” within the meaning of Code Section 409A at the time of Executive’s separation from service, then to the extent necessary to avoid subjecting Executive to the imposition of any additional tax under Code Section 409A, amounts that would otherwise be payable under this Agreement during the six-month period immediately following Executive’s “separation from service” shall not be paid to Executive during such period, but shall instead be accumulated and paid to Executive in a lump sum on the first business day after the earlier of the date that is six months following Executive’s separation from service. Notwithstanding the foregoing, no provision of this Agreement shall be interpreted or construed to transfer any liability for failure to comply with Section 409A from Executive or any other individual to the Company or any of its Affiliates.
4. Term.
(a) Term. The term of this Agreement shall be two (2) years commencing on the Effective Date, unless terminated earlier pursuant to the terms herein (the “Initial Term”). Unless earlier terminated pursuant to the terms hereof, the Initial Term shall be automatically extended for additional one-year terms (each, a “Renewal Term”) upon the expiration of the Initial Term or any Renewal Term, unless the Company or Executive delivers to the other at least thirty (30) days prior to the expiration of the Initial Term or the then-current Renewal Term, as the case may be, a written notice specifying that the term of Executive’s employment will not be renewed at the end of the Initial Term or the then-current Renewal Term, as the case may be. The Initial Term or, in the event that Executive’s employment hereunder is terminated earlier pursuant to the terms hereof or renewed pursuant to this Section 4(a), such shorter or longer period, as the case may be, is referred to herein as the “Term.”
8
(b) Discharge For Cause. If Executive’s employment is terminated by the Company as a Discharge for Cause, the Company has no further obligation of compensation to the Executive hereunder, except for payment of any base salary compensation, any accrued or vested benefits, and out of pocket expense reimbursement earned (pursuant to Sections 3(a), (b), (c) and (d) respectively) and unpaid through the effective date of termination, which, except as otherwise required by law, shall be a date selected at the discretion of the Company. Executive will no longer be eligible for bonus for period prior to termination.
(c) Discharge Without Cause. If Executive’s employment is terminated by the Company as a Discharge Without Cause, the Company shall continue, subject to Executive’s compliance with the obligations set forth in Sections 4(h) and (i), to pay to Executive an amount equal to Executive’s base salary, as provided in Section 3(a), at the annual rate in effect at the time of termination, for a period equal to six (6) months from the date of such termination (“Without Cause Severance Pay”). Without Cause Severance Pay shall also include, in addition to the foregoing, all amounts of base salary compensation, any accrued or vested benefits, and expense reimbursement earned to the effective date of termination but not yet paid by the Company. In addition, if the Executive is terminated in a Discharge Without Cause in the fourth calendar quarter of a year and the Executive and Company achieves the financial objectives on which Executive’s Annual Bonus for such year is based, then Executive shall be eligible to receive a pro-rata share of the Annual Bonus for such (pro-rata based on number of days Executive is employed by the Company in the year of her termination). Other than the foregoing, Executive shall not be entitled to any compensation hereunder for subsequent periods upon Executive’s termination of employment upon a Discharge Without Cause. Without Cause Severance Pay shall be payable to Executive in accordance with the Company’s general payroll practices as the same may exist from time to time. Without Cause Severance Pay will be paid to Executive in equal installments in accordance with the Company’s regular payroll schedule, commencing on the first normal payroll date of the Company following the Release Effective Date (as defined below) and continuing for the applicable period thereafter, with any amounts that otherwise would have been payable prior to the Release Effective Date being added to the initial installment. Other than Executive’s claims for earned amounts required to be paid, as a condition to receiving Without Cause Severance Pay, Executive shall execute a release of claims in the form attached hereto as Exhibit B (a “Release”, and the effective date of such release shall be referred to herein as the “Release Effective Date”) within 30 days following the date of Executive’s Discharge Without Cause.
(d) Resignation For Good Reason. Executive’s employment may be immediately terminated by Executive, subject to the notice and time limitations set forth in Section 1(m), upon written notice to the Company of a Resignation For Good Reason. Upon termination pursuant to this Section 4(d), the Company shall continue to pay Executive an amount equal to Executive’s base salary, as provided in Section 3(a), at the annual rate in effect at the time of termination, for a period equal to six (6) months from the date of such termination (“Good Reason Severance Pay”). Good Reason Severance Pay shall also include, in addition to the foregoing, all amounts of base salary compensation, any accrued or vested benefits, and expense reimbursement earned to the effective date of termination but not yet paid by the Company. In addition, if the Executive resigns for Good Reason in the fourth calendar quarter of a year and the Company achieves the financial objectives on which Executive’s Annual Bonus for such year is based, then Executive shall be eligible to receive a pro-rata share of the Annual Bonus for such (pro-rata based on number of days Executive is employed by the Company in the year of her termination). Such eligibility is not available if the Resignation for Good Reason is in lieu of a Termination for Cause as determined by the Board of Directors. Other than the foregoing, Executive shall not be entitled to any payment upon Executive’s termination of employment upon a Resignation For Good Reason. Good Reason Severance Pay shall be payable in accordance with the Company’s general payroll practices as the same may exist from time to time. Good Reason Severance Pay will be paid to Executive in equal installments in accordance with the Company’s regular payroll schedule, commencing on the first normal payroll date of the Company following the Release Effective Date and continuing for the applicable period thereafter, with any amounts that otherwise would have been payable prior to such effective date being added to the initial installment. Other than Executive’s claims for earned amounts required to be paid, as a condition to receiving Good Reason Severance Pay, Executive shall execute a Release within 30 days following the date of Executive’s Resignation For Good Reason.
9
(e) Termination Upon Death. This Agreement shall be immediately terminated without action or notice by either party upon the death of Executive and without further obligation by the Company, except for payment of all amounts of base salary compensation and expense reimbursement accrued to the effective date of termination, and except as otherwise required by law.
(f) Termination Upon Permanent Disability. Executive’s employment under this Agreement may be immediately terminated by the Company upon written notice of a termination for the permanent disability of Executive. Upon termination pursuant to this Section 3(f), the Company shall have no further obligation to Executive, except payment of all amounts of base salary compensation and expense reimbursement accrued to the effective date of termination, except as otherwise required by law.
(g) Termination by Executive other than a Resignation for Good Reason. Executive shall have the right to terminate her employment with the Company for any reason or for no reason; provided, that if such termination does not constitute a Resignation for Good Reason, Executive shall provide thirty (30) days’ prior written notice to the Company of such termination. Upon termination pursuant to this Section 3(g), the Company shall have no further obligation to Executive, except payment of all amounts of base salary compensation and expense reimbursement accrued to the effective date of termination, except as otherwise required by law.
(h) Non-Disclosure and Non-Use of Confidential Information. At all times both during employment of Executive with the Company, and after Executive’s employment relationship with the Company has ended for any reason, Executive agrees that Executive will not, either directly or indirectly, nor will Executive permit any Covered Entity which is Controlled by Executive to, either directly or indirectly, (i) divulge, use, disclose (in any way or in any manner, including by posting on the Internet), reproduce, distribute, or reverse engineer or otherwise provide Confidential Information to any person, firm, corporation, reporter, author, producer or similar person or entity; (ii) take any action that would make available Confidential Information to the general public in any form; (iii) take any action that uses Confidential Information to solicit any Customer or Prospective Customer; or (iv) take any action that uses Confidential Information for solicitation or marketing for any service or product or on Executive’s behalf or on behalf of any entity other than the Company or any of its Subsidiaries or Affiliates with which Executive may become associated, except (A) as required in connection with the performance of such Executive’s duties to the Company, (B) as required to be included in any report, statement or testimony requested by any municipal, state or national regulatory body having jurisdiction over Executive or any Covered Entity which is Controlled by Executive, (C) as required in response to any summons or subpoena or in connection with any litigation, (D) to the extent necessary in order to comply with any law, order, regulation, ruling or governmental request applicable to Executive or any Covered Entity which is Controlled by Executive, (E) as required in connection with an audit by any taxing authority, or (F) as permitted by the express written consent of the Board of Directors. In the event that Executive or any such Covered Entity that is Controlled by Executive is required to disclose Confidential Information pursuant to the foregoing exceptions, Executive shall promptly notify the Company of such pending disclosure and assist the Company (at the Company’s expense) in seeking a protective order or in objecting to such request, summons or subpoena with regard to the Confidential Information. If the Company does not obtain such relief prior to the time that Executive (or such Covered Entity) is legally compelled to disclose such Confidential Information, Executive (or such Covered Entity) may disclose that portion of the Confidential Information that counsel to Executive advises Executive Executive is legally compelled to disclose or else stand liable for contempt or suffer censure or penalty. In such cases, Executive shall promptly provide the Company with a copy of the Confidential Information so disclosed. This provision applies without limitation to unauthorized use of Confidential Information in any medium, including film, videotape, audiotape and writings of any kind (including books, articles, e-mails, texts, blogs and websites).
10
(i) Other Agreements. In addition to this Agreement, upon commencement of employment with the Company, Executive agrees to enter into and abide by the Company’s other standard agreements and Company policies that all employees are required to enter into and follow upon commencement of employment, including the Company’s standard form of “At Will Employment, Confidential Information, Invention Assignment and Arbitration Agreement” (the “At Will Employment Agreement”), which includes among other provisions, a covenant not to compete with the Company (at Section 8A thereof) and to not solicit its Customers, Prospective Customers and employees (at Section 8(B) thereof) for a period of time following the termination of Executive’s employment with the Company. This Agreement and the At Will Employment Agreement are intended to be read together, as far as practicable, as one agreement; however, in the event of a conflict between this Agreement and the At Will Employment Agreement, the terms of this Agreement shall control and will be deemed to supersede the associated conflicting term in the At Will Employment Agreement. Any termination of this Agreement shall not, in itself, terminate the At Will Employment Agreement. Executive agrees that the payment of any severance, including Without Cause Severance Pay or Good Reason Severance Pay, is conditioned on Executive’s compliance with the At-Will Employment Agreement and that, if Executive breaches any of the provisions therein, Executive (A) forfeits her rights to receive any Without Cause Severance Pay or Good Reason Severance Pay and (B) will repay, or cause to be repaid, to the Company the full amount of any severance, including Without Cause Severance Pay or Good Reason Severance Pay paid by the Company to her prior to the date of such breach.
(j) Non-Disparagement. The Executive agrees that, during the Term and thereafter, the Executive will make no disparaging or detrimental comments about the Company or its Affiliates or any of their respective officers, directors, managers, employees or agents, nor will the Executive authorize, encourage or participate with anyone on the Executive’s behalf to make such statements.
11
(k) Change in Control Severance. If a Change in Control shall occur and within one (1) year after the date of the occurrence of such Change in Control Executive’s employment is terminated by the Company as a Discharge Without Cause or Executive shall terminate Executive’s employment pursuant to a Resignation for Good Reason (in either case, a “Change in Control Severance”), then subject to Executive’s execution of the Release and in lieu of the benefits otherwise set forth in this Section 4: (i) The Company shall pay Executive within thirty (30) days of the Date of Termination (but not earlier than the date on which the Release becomes irrevocable) a lump sum payment equal to (A) one year of Executive’s annual Base Salary; (B) the Annual Bonus Executive would receive for the year of termination assuming target individual and Company performance; and (C) the one year cost of continued medical, dental and vision benefits (but no other benefits) at the same level as if Executive remained actively employed during the Change in Control severance period, and (ii) all outstanding stock options and other equity incentives issued by the Company to Executive which are subject to vesting over time based on length of service with the Company shall automatically become fully vested when the Release is effective and becomes irrevocable.
(l) Enforcement; Survival. Executive acknowledges that no specification in this Agreement of a specific legal or equitable remedy may be construed as a waiver of or prohibition against pursuing other legal or equitable remedies in the event of a breach of this Agreement by Executive. Executive’s sole and exclusive remedy in the event of a breach of this Agreement by the Company shall be, as applicable, payment of Without Cause Severance Pay or Good Reason Severance Pay or the compensation and benefits provided in the event of a termination following a Change in Control. The provisions of Sections 4(h) through 4(j) of this Agreement, and any other provisions which, by their nature, ought to survive, shall survive any termination of this Agreement.
5. Successors and Assigns. The terms and provisions set forth in this Agreement inure to the benefit of and are enforceable by the Company and its successors, assigns and successors-in-interest, including without limitation, any corporation or other entity with which the Company may be merged or by which it may be acquired, or which may be the acquiring entity in a sale of substantially all of its assets or similar form of reorganization. This Agreement may not be assigned by Executive, and any such assignment shall be null and void.
6. Entire Agreement. This Agreement (including agreements referenced in this Agreement, such as the At Will Employment Agreement, and any attachments and exhibits hereto) contains the Parties’ sole and entire agreement regarding the employment of Executive by the Company and supersedes all prior understandings and agreements, whether written or oral, including, but not limited to, any offer letters or other agreements regarding Executive’s compensation or terms of employment entered into prior to the Effective Date. The parties acknowledge and agree that no party hereto has made any representations (a) concerning the subject matter hereof or (b) inducing the other party to execute and deliver this Agreement, except those representations specifically referenced herein. The parties have relied on their own judgment in entering into this Agreement.
7. Amendment; Waiver. No modification or amendment of or supplement to this Agreement shall be binding unless executed in writing by the Company and Executive. Any term or provision of this Agreement may be waived in writing at any time by the party entitled to the benefits thereof. No failure to exercise and no delay in exercising any right, power or privilege shall operate as a waiver thereof, nor shall any single or partial exercise of any right, power or privilege preclude the exercise of any other right, power or privilege. No waiver of any breach of any covenant or agreement hereunder shall be deemed a waiver of any preceding or subsequent breach of the same or any other covenant or agreement.
12
8. Governing Law. This Agreement shall be governed, construed, interpreted and enforced in accordance with its express terms, and otherwise in accordance with the substantive laws of the State of Colorado without reference to the principles of conflicts of law of the State of Colorado or any other jurisdiction, and where applicable, the laws of the United States.
9. Severability. If any provision or term of this Agreement is held to be unenforceable or invalid for any reason, such provision or portion thereof will be modified or deleted in such a manner as to be effective for the maximum period of time for which it/they may be enforceable and over the maximum geographical area as to which it/they may be enforceable and to the maximum extent in all other respects as to which it/they may be enforceable. Such modified restriction(s) shall be enforced by the court or adjudicator. In the event that modification is not possible, because each of Executive’s obligations in each section of this Agreement are separate and independent covenants, any unenforceable obligation shall be severed, and all remaining obligations shall be enforced. If any term or provision of this Agreement or the application thereof to any circumstance shall, in any jurisdiction and to any extent, be invalid or unenforceable, such term or provision shall be ineffective as to such jurisdiction to the extent of such invalidity or unenforceability without invalidating or rendering unenforceable such term or provision in any other jurisdiction, the remaining terms and provisions of this Agreement or the application of such terms and provisions to circumstances other than those as to which it is held invalid or enforceable.
10. Construction.
(a) Section Headings. The section and subsection headings of this Agreement are included for purposes of convenience only, and shall not affect the construction or interpretation of any of its provisions.
(b) Gender and Number. Whenever required by the context, the singular shall include the plural, the plural shall include the singular, and the masculine gender shall include the neuter and feminine genders and vice versa.
(c) Joint Preparation. The Parties to this Agreement have negotiated it at length, and have had the opportunity to consult with and be represented by their own competent counsel. This Agreement is therefore deemed to have been jointly prepared by the parties, and any uncertainty or ambiguity existing in it shall not be interpreted against any party, but rather shall be interpreted according to the rules generally governing the interpretation of contracts.
13
11. Notices. All notices and other communications under or in connection with this Agreement shall be in writing and shall be deemed given (a) if delivered personally, upon delivery, (b) if delivered by recognized overnight courier or registered or certified mail (return receipt requested), upon the earlier of actual delivery or refusal of delivery by the addressee or her, her agent or representative, or (c) if given by facsimile or email, upon non-automated confirmation of transmission. In each case to the Parties at the following addresses:
| (a) | To the Company: | Human Resources and General Counsel 6272 W. 91st Avenue Westminster, CO 80031 info@trisaluslifesci.com |
| (b) | To Executive: | To the address listed on the signature page hereto. |
| (c) | or at any other address as any Party shall have specified by notice in writing to the other Party. |
12. Third-Party Rights. Except to the extent specifically contemplated by this Agreement, this Agreement shall not create benefits on behalf of any other person or entity not a party to this Agreement, and this Agreement shall be effective only as between the Parties hereto, their successors and permitted assigns.
13. Arbitration. Any controversy, claim or dispute involving the Parties hereto (or their Affiliates) arising out of or relating to this Agreement, or the subject matter thereof, shall be solely and exclusively settled by a binding arbitration held in Denver, Colorado to be administered by the American Arbitration Association (“AAA”). Such arbitration shall be conducted in accordance with the then-existing Employment Arbitration Rules of the AAA, with the following exceptions if in conflict: (a) the arbitrator shall be selected by the mutual agreement of the Parties; if the Parties cannot agree on an arbitrator, the Parties shall alternately strike names from a list provided by the AAA until only one name remains; (b) the Company shall pay fees and administrative costs charged by the arbitrator and American Arbitration Association; and (c) arbitration may proceed in the absence of any Party if written notice (pursuant to AAA rules and regulations) of the proceedings has been given to such Party. Each Party shall bear its own attorney fees and expenses. The arbitrator shall have the power to award any remedies available under applicable law. In addition, the arbitrator shall award attorneys’ fees and costs to the prevailing party, in an amount no greater than allowable by law. The Parties hereto agree that the arbitrator will allow only such discovery as is required by law. The Parties agree to abide by all decisions and awards rendered in such arbitration proceedings. Such decisions and awards rendered by the arbitrator shall be final and conclusive. This dispute resolution process and any arbitration hereunder shall be confidential and neither any Party nor the neutral arbitrator shall disclose the existence, contents or results of such process without the prior written consent of all Parties. Notwithstanding the foregoing, claims of worker’s compensation and unemployment compensation benefits shall not be subject to arbitration under this Agreement.
14. Consent to Jurisdiction and Venue. An action or proceeding by either of the Parties to compel arbitration under this Agreement may be brought in the United States District Court for the District of Colorado or, if such court does not have jurisdiction over such matter, the appropriate Colorado State or County court that has jurisdiction. Application may also be made to such court for confirmation of any decision or award of the arbitrator, for an order of enforcement and for any other remedies which may be necessary to effectuate such decision or award. The Parties hereto hereby consent to the jurisdiction of the arbitrator and of such court and waive any objection to the jurisdiction of such arbitrator and court. The Parties hereby irrevocably submit to the exclusive jurisdiction of these courts and waive the defense of inconvenient forum to the maintenance of any action or proceeding in such venue. The Parties irrevocably agree that that all actions or proceedings arising out of or relating to this Agreement which are not subject to arbitration as set forth in this Section shall be litigated in such court and consent to personal jurisdiction within and venue of such court. Executive consents not to initiate or pursue any action related to her employment or this Agreement in any jurisdiction or venue other than as set forth in this Agreement.
14
15. Injunctive Relief. Executive understands and acknowledges that the covenants set forth in Sections 4(h) through 4(j) impose a reasonable restraint on Executive in light of the business and activities of the Company and its Subsidiaries and Affiliates. Executive acknowledges that Executive’s expertise is of a special and unique character which gives this expertise a particular value, and that a breach of Sections 4(h) through 4(j) by Executive will cause serious and potentially irreparable harm to the Company and its Subsidiaries and Affiliates. Executive therefore acknowledges that a breach of Sections 4(h) through (j) by Executive cannot be adequately compensated in an action for damages at law, and equitable relief would be necessary to protect the Company and its Subsidiaries and Affiliates from a violation of this Agreement and from the harm which this Agreement is intended to prevent. By reason thereof, Executive acknowledges that notwithstanding Section 14 of hereof, the Company is entitled to seek injunctive relief in court for any violation of Sections 4(h) through (j) and the Company and its Subsidiaries and Affiliates are entitled, in addition to any other remedies they may have under this Agreement or otherwise, to preliminary and permanent injunctive and other equitable relief to prevent or curtail any breach of this Agreement.
16. Cooperation and Further Actions. The Parties agree to perform any and all acts and to execute and deliver any and all documents necessary or convenient to carry out the terms of this Agreement.
17. Counterparts. This Agreement may be executed in one or more counterparts, including electronically transmitted counterparts, each of which shall be deemed an original, and all such counterparts together shall be considered one and the same instrument.
18. Executive Acknowledgment. Executive acknowledges that Executive has read and understands this Agreement, is fully aware of its legal effect, has not acted in reliance upon any representations or promises made by the Company other than those contained in this Agreement. The Parties have entered into this Agreement based on their own judgment after being advised to, and having the opportunity to, consult with legal counsel.
[SIGNATURE PAGE FOLLOWS]
15
IN WITNESS WHEREOF, the parties hereto have executed, or caused their duly authorized representatives to execute, this Executive Employment Agreement as of the Effective Date.
| TriSalus Life Sciences, Inc. | ||
| By: | /s/ Mary T. Szela | |
| Name: | Mary Szela | |
| Title: | President & CEO | |
| Date: | August 29, 2023 | |
|
|
EXECUTIVE
/s/ Jodi Devlin |
Address: Date: Email: |
[**] August 28, 2023 [**] |
16
EXHIBIT A
EXISTING BOARD POSITIONS
[**]
EXHIBIT B
AGREEMENT AND RELEASE
[**]
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement on Amendment No. 2 to Form S-1 of our report dated March 22, 2023, (which includes an explanatory paragraph relating to MedTech Acquisition Corporation’s ability to continue as a going concern), relating to the financial statements of MedTech Acquisition Corporation, which is contained in that Prospectus. We also consent to the reference to our Firm under the caption “Experts” in the Prospectus.
/s/ WithumSmith+Brown, PC
New York, New York
October 18, 2023
Exhibit 23.2
![]() |
|
| KPMG LLP Suite 800 1225 17th Street Denver, CO 80202-5598 |
Consent of Independent Registered Public Accounting Firm
We consent to the use of our report dated April 21, 2023, with respect to the consolidated financial statements of TriSalus Life Sciences, Inc, included herein, and to the reference to our firm under the heading "Experts" in the prospectus.
|
|
Denver, Colorado
October 18, 2023
KPMG
LLP, a Delaware limited liability partnership and a member firm of
the KPMG global organization of independent member firms affiliated with
KPMG International Limited, a private English company limited by guarantee.