|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
2836
(Primary Standard Industrial Classification Code Number) |
| |
82-5462585
(I.R.S. Employer Identification Number) |
|
|
Joshua A. Kaufman
Jaime L. Chase Joshua Rottner Cooley LLP 55 Hudson Yards New York, New York 10001 (212) 479-6000 |
| |
William Ho
President and Chief Executive Officer IN8bio, Inc. 79 Madison Avenue New York, New York 10016 (646) 600-6438 |
| |
Nathan Ajiashvili
Latham & Watkins LLP 885 Third Avenue New York, New York 10022 (212) 906-2916 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☒
Emerging growth company ☒ |
|
| | ||||||||||||||||||||||||||||
Title of each Class of Securities
to be Registered |
| | |
Amount to be
Registered(1) |
| | |
Proposed Maximum
Offering Price Per Share(2) |
| | |
Proposed Maximum
Aggregate Offering Price(1) |
| | |
Amount of
Registration Fee(2)(3) |
| ||||||||||||
Common Stock, $0.0001 par value per share
|
| | | | | 5,390,625 | | | | | | $ | 17.00 | | | | | | $ | 91,640,625 | | | | | | $ | 9,998 | | |
| | |
PAGE
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 68 | | | |
| | | | 70 | | | |
| | | | 72 | | | |
| | | | 84 | | | |
| | | | 124 | | | |
| | | | 130 | | | |
| | | | 142 | | | |
| | | | 146 | | | |
| | | | 148 | | | |
| | | | 153 | | | |
| | | | 155 | | | |
| | | | 159 | | | |
| | | | 167 | | | |
| | | | 167 | | | |
| | | | 167 | | | |
| | | | F-1 | | |
| | |
Years Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 581 | | | | | $ | 2,358 | | | | | $ | 928 | | | | | $ | 2,836 | | |
General and administrative
|
| | | | 1,423 | | | | | | 2,708 | | | | | | 1,432 | | | | | | 1,729 | | |
Loss on disposal of property and equipment
|
| | | | — | | | | | | 68 | | | | | | 67 | | | | | | — | | |
Total operating expenses
|
| | | | 2,004 | | | | | | 5,134 | | | | | | 2,427 | | | | | | 4,565 | | |
Loss from operations
|
| | | | (2,004) | | | | | | (5,134) | | | | | | (2,427) | | | | | | (4,565) | | |
Other (expense) income, net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (expense) income, net
|
| | | | (63) | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | (14) | | | | | | — | | | | | | — | | | | | | — | | |
Total other (expense) income, net
|
| | | | (77) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (2,081) | | | | | $ | (5,134) | | | | | $ | (2,427) | | | | | $ | (4,565) | | |
Net loss attributable to common stockholders(1)
|
| | | $ | (2,509) | | | | | $ | (5,912) | | | | | $ | (2,813) | | | | | $ | (5,129) | | |
Net loss per share attributable to common stockholders: basic and diluted(1)
|
| | | $ | (0.80) | | | | | $ | (1.85) | | | | | $ | (0.89) | | | | | $ | (1.52) | | |
Weighted-average shares used to compute net loss per
share attributable to common stockholders: basic and diluted(1) |
| | | | 3,136,290 | | | | | | 3,188,165 | | | | | | 3,172,907 | | | | | | 3,382,531 | | |
Pro forma net loss attributable to common stockholders(1)
|
| | | | | | | | | $ | (5,134) | | | | | | | | | | | $ | (4,565) | | |
Pro forma net loss per share attributable to common
stockholders (unaudited): basic and diluted(1) |
| | | | | | | | | $ | (0.83) | | | | | | | | | | | $ | (0.57) | | |
Weighted-average shares used to compute pro forma
net loss per share attributable to common stockholders (unaudited): basic and diluted(1) |
| | | | | | | | | | 6,172,715 | | | | | | | | | | | | 8,053,959 | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro
Forma(1) |
| |
Pro Forma
As Adjusted(2)(3) |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,180 | | | | | $ | 23,280 | | | | | $ | 90,830 | | |
Working capital(4)
|
| | | | 1,458 | | | | | | 21,558 | | | | | | 89,108 | | |
Total assets
|
| | | | 3,647 | | | | | | 23,747 | | | | | | 91,297 | | |
Warrant liability
|
| | | | 829 | | | | | | — | | | | | | — | | |
Preferred stock
|
| | | | 14,357 | | | | | | — | | | | | | — | | |
Total stockholders’ (deficit) equity
|
| | | | (13,522) | | | | | | 21,764 | | | | | | 89,314 | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
(in thousands, except share and per share amounts)
|
| |
Actual
|
| |
Pro
Forma |
| |
Pro Forma
As Adjusted(1) |
| |||||||||
Cash
|
| | | $ | 3,180 | | | | | $ | 23,280 | | | | | $ | 90,830 | | |
Convertible preferred stock, Series A, par value, $0.0001 per share; 13,241,000 shares authorized, 4,242,927 shares issued and outstanding, actual; 13,241,000 shares authorized and no shares issued or outstanding, pro forma; no shares authorized, issued or outstanding, pro forma as adjusted
|
| | | | 14,357 | | | | | | — | | | | | | — | | |
Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, par value $0.0001 per share; no shares authorized,
issued and outstanding, actual and pro forma; 10,000,000 shares authorized, no shares issued or outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, par value $0.0001 per share; 27,000,000 shares authorized, 3,462,182 shares issued and outstanding, actual; 27,000,000 shares authorized and 14,743,127 shares issued and outstanding, pro forma; 490,000,000 shares authorized and 19,430,627 shares issued and outstanding, pro forma as adjusted
|
| | | | 1 | | | | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 523 | | | | | | 35,808 | | | | | | 103,358 | | |
Accumulated deficit
|
| | | | (14,046) | | | | | | (14,046) | | | | | | (14,046) | | |
Total stockholders’ (deficit) equity
|
| | | | (13,522) | | | | | | 21,764 | | | | | | 89,314 | | |
Total capitalization
|
| | | $ | 835 | | | | | $ | 21,764 | | | | | $ | 89,314 | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | 16.00 | | | |||
|
Historical net tangible book deficit per share as of June 30, 2020
|
| | | $ | (3.91) | | | | | | | | |
|
Pro forma increase in net tangible book value per share as of June 30, 2020 attributable to the pro forma transactions described above
|
| | | | 5.39 | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2020
|
| | | | 1.48 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | | 3.12 | | | |
|
| |||
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 4.60 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 11.40 | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 14,743,127 | | | | | | 75.9% | | | | | $ | 35,546,631 | | | | | | 32.2% | | | | | $ | 2.41 | | |
New investors
|
| | | | 4,687,500 | | | | | | 24.1 | | | | | | 75,000,000 | | | | | | 67.8 | | | | | $ | 16.00 | | |
Total
|
| | | | 19,430,627 | | | | | | 100% | | | | | $ | 110,546,631 | | | | | | 100% | | | | | $ | 5.69 | | |
| | |
Years Ended
December 31, |
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 581 | | | | | $ | 2,358 | | | | | $ | 928 | | | | | $ | 2,836 | | |
General and administrative
|
| | | | 1,423 | | | | | | 2,708 | | | | | | 1,432 | | | | | | 1,729 | | |
Loss on disposal of property and equipment
|
| | | | — | | | | | | 68 | | | | | | 67 | | | | | | — | | |
Total operating expenses
|
| | | | 2,004 | | | | | | 5,134 | | | | | | 2,427 | | | | | | 4,565 | | |
Loss from operations
|
| | | | (2,004) | | | | | | (5,134) | | | | | | (2,427) | | | | | | (4,565) | | |
Other (expense) income, net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (expense) income, net
|
| | | | (63) | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | (14) | | | | | | — | | | | | | — | | | | | | — | | |
Total other (expense) income, net
|
| | | | (77) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (2,081) | | | | | $ | (5,134) | | | | | $ | (2,427) | | | | | $ | (4,565) | | |
Net loss attributable to common stockholders(1)
|
| | | $ | (2,509) | | | | | $ | (5,912) | | | | | $ | (2,813) | | | | | $ | (5,129) | | |
Net loss per share attributable to common stockholders: basic and diluted(1)
|
| | | $ | (0.80) | | | | | $ | (1.85) | | | | | $ | (0.89) | | | | | $ | (1.52) | | |
Weighted-average shares used to compute net loss per
share attributable to common stockholders: basic and diluted(1) |
| | | | 3,136,290 | | | | | | 3,188,165 | | | | | | 3,172,907 | | | | | | 3,382,531 | | |
Pro forma net loss attributable to common stockholders(1)
|
| | | | | | | | | $ | (5,134) | | | | | | | | | | | $ | (4,565) | | |
Pro forma net loss per share attributable to common
stockholders (unaudited): basic and diluted(1) |
| | | | | | | | | $ | (0.83) | | | | | | | | | | | $ | (0.57) | | |
Weighted-average shares used to compute pro forma
net loss per share attributable to common stockholders (unaudited): basic and diluted(1) |
| | | | | | | | | | 6,172,715 | | | | | | | | | | | | 8,053,959 | | |
| | |
As of December 31,
|
| |
As of
June 30, 2020 |
| ||||||||||||
(in thousands)
|
| |
2018
|
| |
2019
|
| ||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,990 | | | | | $ | 610 | | | | | $ | 3,180 | | |
Working capital(1)
|
| | | | 4,653 | | | | | | 116 | | | | | | 1,458 | | |
Total assets
|
| | | | 5,895 | | | | | | 1,130 | | | | | | 3,647 | | |
Warrant liability
|
| | | | 829 | | | | | | 829 | | | | | | 829 | | |
Preferred stock
|
| | | | 8,896 | | | | | | 8,896 | | | | | | 14,357 | | |
Total stockholders’ deficit
|
| | | | (4,249) | | | | | | (9,242) | | | | | | (13,522) | | |
| | |
Six months ended June 30,
|
| | ||||||||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| | ||||||||||||||
Operating expenses: | | | | | |||||||||||||||
Research and development
|
| | | $ | 928 | | | | | $ | 2,836 | | | | | $ | 1,908 | | |
General and administrative
|
| | | | 1,432 | | | | | | 1,729 | | | | | | 297 | | |
Loss on disposal of equipment
|
| | | | 67 | | | | | | — | | | | | | (67) | | |
Total operating expenses
|
| | | | 2,427 | | | | | | 4,565 | | | | | | 2,138 | | |
Loss from operations
|
| | | | (2,427) | | | | | | (4,565) | | | | | | (2,138) | | |
Net loss
|
| | | $ | (2,427) | | | | | $ | (4,565) | | | | | $ | (2,138) | | |
|
| | |
Six months ended June 30,
|
| | ||||||||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| | ||||||||||||||
Direct research and development expenses: | | | | | |||||||||||||||
INB-100
|
| | | $ | — | | | | | $ | 497 | | | | | $ | 497 | | |
INB-200
|
| | | | — | | | | | | 371 | | | | | | 371 | | |
Unallocated expenses | | | | | |||||||||||||||
Preclinical
|
| | | | 290 | | | | | | 684 | | | | | | 394 | | |
Personnel expenses (including stock-based compensation)
|
| | | | 391 | | | | | | 883 | | | | | | 492 | | |
Facility related and other
|
| | | | 247 | | | | | | 401 | | | | | | 154 | | |
Total research and development expenses
|
| | | $ | 928 | | | | | $ | 2,836 | | | | | $ | 1,908 | | |
| | |
Year Ended December 31,
|
| | ||||||||||||||
| | |
2018
|
| |
2019
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 581 | | | | | $ | 2,358 | | | | | $ | 1,777 | | |
General and administrative
|
| | | | 1,423 | | | | | | 2,708 | | | | | | 1,285 | | |
Loss on disposal of property and equipment
|
| | | | — | | | | | | 68 | | | | | | 68 | | |
Total operating expenses
|
| | | | 2,004 | | | | | | 5,134 | | | | | | 3,130 | | |
Loss from operations
|
| | | $ | (2,004) | | | | | $ | (5,134) | | | | | $ | (3,130) | | |
|
| | |
Year Ended
December 31, |
| | ||||||||||||||
| | |
2018
|
| |
2019
|
| |
Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Other (expense) income, net | | | | | | | | | | | | | | | | | | | |
Other (expense) income, net
|
| | | | (63) | | | | | | — | | | | | | 63 | | |
Interest expense
|
| | | | (14) | | | | | | — | | | | | | 14 | | |
Total other (expense) income, net
|
| | | | (77) | | | | | | — | | | | | | 77 | | |
Net loss
|
| | | $ | (2,081) | | | | | $ | (5,134) | | | | | $ | (3,053) | | |
|
| | |
Year Ended December 31,
|
|