MetaVia (NASDAQ: MTVA) plans S-1 unit sale to fund DA-1726 trials
MetaVia Inc. is registering up to 919,681 Class A Units or 919,681 Class B Units, plus up to 3,678,723 shares of common stock issuable upon exercise of pre-funded and common warrants, in a primary offering expected to raise about $6.0 million at an assumed $8.155 per unit.
The clinical-stage biotech develops cardiometabolic drugs, led by Vanoglipel (DA-1241) for MASH and Type 2 diabetes and DA-1726 for obesity. Recent Phase 1 multiple-ascending-dose data for DA-1726 showed up to 9.1% weight loss and meaningful waist, glucose and liver stiffness reductions over eight weeks in a 48 mg cohort, supporting further Phase 1 parts in 2026.
On a preliminary basis, MetaVia expects about $10.3 million in cash and cash equivalents and no debt as of December 31, 2025, but has an accumulated deficit of $146.9 million and a going concern warning. The company expects the offering proceeds plus existing cash to fund operations into the third quarter of 2026, mainly to advance DA-1726 and for working capital.
Positive
- None.
Negative
- Going-concern warning: MetaVia has a net loss of $11.0 million and an accumulated deficit of $146.9 million as of September 30 2025, and both management and auditors cite substantial doubt about its ability to continue as a going concern without additional financing.
- Continued funding needs and dilution risk: The company expects existing cash plus roughly $6.0 million of offering proceeds to fund operations only into the third quarter of 2026, and notes that future capital raises may significantly dilute current stockholders or impose restrictive terms.
Insights
MetaVia seeks ~$6.0M to extend runway while advancing obesity and MASH programs amid going-concern risk.
MetaVia is a clinical-stage biotech focused on cardiometabolic disease. This S-1/A details a unit offering of up to 919,681 Class A or Class B Units plus 3,678,723 underlying shares from pre-funded and common warrants. At an assumed
The company’s lead assets are Vanoglipel (DA-1241) for MASH and Type 2 diabetes and DA-1726 for obesity. Recent Phase 1 multiple-ascending-dose Cohort 5 data for DA-1726 at 48 mg showed statistically significant weight loss of
Financially, MetaVia reports a preliminary cash balance of about
SECURITIES AND EXCHANGE COMMISSION
TO
THE SECURITIES ACT OF 1933
| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
47-2389984
(IRS Employer
Identification Number) |
|
Cambridge, Massachusetts 02138
(857) 702-9600
President, Chief Executive Officer and Director
545 Concord Avenue, Suite 210
Cambridge, Massachusetts 02138
(857) 702-9600
| |
Phillip D. Torrence, Esq.
Joshua W. Damm, Esq. Honigman LLP 650 Trade Centre Way, Suite 200 Kalamazoo, Michigan 49002 Tel: (269) 337-7700 Fax: (269) 337-7703 |
| |
Michael F. Nertney, Esq.
Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas 11th Floor New York, New York 10105 Telephone: (212) 370-1300 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☐
|
|
| | | |
Class A Unit
|
| |
Class B Unit
|
| |
Total
|
| |||||||||
|
Public offering price(1)
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions(2)
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds to us, before expenses(3)
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS
|
| | | | ii | | |
|
PROSPECTUS SUMMARY
|
| | | | 1 | | |
|
RISK FACTORS
|
| | | | 9 | | |
|
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 46 | | |
|
USE OF PROCEEDS
|
| | | | 47 | | |
|
MARKET FOR COMMON STOCK AND DIVIDEND POLICY
|
| | | | 48 | | |
|
CAPITALIZATION
|
| | | | 49 | | |
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 51 | | |
|
BUSINESS
|
| | | | 62 | | |
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|
| | | | 99 | | |
|
MANAGEMENT
|
| | | | 101 | | |
|
EXECUTIVE COMPENSATION
|
| | | | 105 | | |
|
DILUTION
|
| | | | 111 | | |
|
DESCRIPTION OF SECURITIES
|
| | | | 113 | | |
|
PRINCIPAL STOCKHOLDERS
|
| | | | 119 | | |
|
DESCRIPTION OF OUR CAPITAL STOCK
|
| | | | 121 | | |
|
UNDERWRITING
|
| | | | 127 | | |
|
MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES
|
| | | | 131 | | |
|
LEGAL MATTERS
|
| | | | 139 | | |
|
EXPERTS
|
| | | | 140 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 141 | | |
|
FINANCIAL STATEMENTS
|
| | | | F-1 | | |
Shares and Common Warrants
| | | |
As of September 30, 2025
|
| |||||||||
| | | |
Actual
|
| |
As
Adjusted |
| ||||||
| | | |
(in thousands, except
share data) |
| |||||||||
|
Cash
|
| | | $ | 14,277 | | | | | $ | 20,277 | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value per share; 10,000,000 shares authorized, no shares issued and outstanding, actual and as adjusted
|
| | | | — | | | | | | — | | |
|
Common stock, $0.001 par value, 100,000,000 shares authorized; 2,201,344 issued
and outstanding, actual; 3,121,025 issued and outstanding, as adjusted |
| | | | 2 | | | | | | 3 | | |
|
Additional paid-in capital
|
| | | | 153,229 | | | | | | 159,228 | | |
|
Accumulated deficit
|
| | | | (146,900) | | | | | | (146,900) | | |
|
Total stockholders’ equity
|
| | | | 6,331 | | | | | | 12,331 | | |
|
Total capitalization
|
| | | $ | 6,331 | | | | | $ | 12,331 | | |
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| | | |
Three Months Ended September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Operating expenses: | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 1,914 | | | | | $ | 4,517 | | |
|
General and administrative
|
| | | | 1,561 | | | | | | 1,742 | | |
|
Total operating expenses
|
| | | | 3,475 | | | | | | 6,259 | | |
|
Loss from operations
|
| | | | (3,475) | | | | | | (6,259) | | |
| Other income (expense): | | | | | | | | | | | | | |
|
(Loss) gain from change in fair value of warrant liabilities
|
| | | | (53) | | | | | | 297 | | |
|
Interest income, net
|
| | | | 151 | | | | | | 310 | | |
|
Total other income
|
| | | | 98 | | | | | | 607 | | |
|
Loss before income taxes
|
| | | | (3,377) | | | | | | (5,652) | | |
|
Provision for income taxes
|
| | | | — | | | | | | — | | |
|
Net loss
|
| | | $ | (3,377) | | | | | $ | (5,652) | | |
|
Loss per share of common stock, basic and diluted
|
| | | $ | (1.52) | | | | | $ | (6.09) | | |
|
Weighted average shares of common stock, basic and diluted
|
| | | | 2,219,625 | | | | | | 928,553 | | |
| | | |
Three Months Ended September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Direct costs: | | | | | | | | | | | | | |
|
Vanoglipel (DA-1241)
|
| | | $ | 190 | | | | | $ | 2,544 | | |
|
DA-1726
|
| | | | 1,080 | | | | | | 1,501 | | |
|
Other R&D costs (credits)
|
| | | | 52 | | | | | | (73) | | |
| Indirect costs: | | | | | | | | | | | | | |
|
Employee compensation and benefits
|
| | | | 351 | | | | | | 369 | | |
|
Consulting expenses
|
| | | | 241 | | | | | | 176 | | |
|
Total research and development
|
| | | $ | 1,914 | | | | | $ | 4,517 | | |
| | | |
Nine Months Ended September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Operating expenses: | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 6,561 | | | | | $ | 17,495 | | |
|
General and administrative
|
| | | | 5,101 | | | | | | 5,729 | | |
|
Total operating expenses
|
| | | | 11,662 | | | | | | 23,224 | | |
|
Loss from operations
|
| | | | (11,662) | | | | | | (23,224) | | |
| Other income: | | | | | | | | | | | | | |
|
Gain from change in fair value of warrant liabilities
|
| | | | 194 | | | | | | 94 | | |
|
Interest income, net
|
| | | | 425 | | | | | | 711 | | |
|
Total other income
|
| | | | 619 | | | | | | 805 | | |
|
Loss before income taxes
|
| | | | (11,043) | | | | | | (22,419) | | |
|
Provision for income taxes
|
| | | | — | | | | | | — | | |
|
Net loss
|
| | | $ | (11,043) | | | | | $ | (22,419) | | |
|
Loss per share of common stock, basic and diluted
|
| | | $ | (6.93) | | | | | $ | (35.63) | | |
|
Weighted average shares of common stock, basic and diluted
|
| | | | 1,592,483 | | | | | | 629,303 | | |
| | | |
Nine Months Ended September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Direct costs: | | | | | | | | | | | | | |
|
Vanoglipel (DA-1241)
|
| | | $ | 758 | | | | | $ | 8,402 | | |
|
DA-1726
|
| | | | 4,088 | | | | | | 7,435 | | |
|
Other R&D costs
|
| | | | 107 | | | | | | 255 | | |
| Indirect costs: | | | | | | | | | | | | | |
|
Employee compensation and benefits
|
| | | | 1,301 | | | | | | 1,161 | | |
|
Consulting expenses
|
| | | | 307 | | | | | | 242 | | |
|
Total research and development
|
| | | $ | 6,561 | | | | | $ | 17,495 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Operating expenses: | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 21,553 | | | | | $ | 9,158 | | |
|
General and administrative
|
| | | | 7,256 | | | | | | 6,728 | | |
|
Total operating expenses
|
| | | | 28,809 | | | | | | 15,886 | | |
|
Loss from operations
|
| | | | (28,809) | | | | | | (15,886) | | |
| Other income: | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | 297 | | | | | | 2,955 | | |
|
Interest income
|
| | | | 920 | | | | | | 461 | | |
|
Total other income
|
| | | | 1,217 | | | | | | 3,416 | | |
|
Loss before income taxes
|
| | | | (27,592) | | | | | | (12,470) | | |
|
Provision for income taxes
|
| | | | — | | | | | | — | | |
|
Net loss
|
| | | $ | (27,592) | | | | | $ | (12,470) | | |
|
Loss per share of common stock, basic and diluted
|
| | | $ | (39.13) | | | | | $ | (27.05) | | |
|
Weighted average shares of common stock, basic and diluted
|
| | | | 705,193 | | | | | | 461,009 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Direct costs | | | | | | | | | | | | | |
|
Vanoglipel (DA-1241)
|
| | | $ | 9,959 | | | | | $ | 6,933 | | |
|
DA-1726
|
| | | | 9,397 | | | | | | 593 | | |
|
Other R&D costs
|
| | | | 303 | | | | | | 688 | | |
| Indirect costs | | | | | | | | | | | | | |
|
Employee compensation and benefits
|
| | | | 1,606 | | | | | | 461 | | |
|
Consulting expenses
|
| | | | 288 | | | | | | 483 | | |
|
Total research and development
|
| | | $ | 21,553 | | | | | $ | 9,158 | | |
| | | |
Nine Months Ended September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net cash used in operating activities
|
| | | $ | (10,841) | | | | | $ | (19,241) | | |
|
Net cash used in investing activities
|
| | | | (2) | | | | | | (8) | | |
|
Net cash provided by financing activities
|
| | | | 9,103 | | | | | | 18,483 | | |
|
Net decrease in cash
|
| | | $ | (1,740) | | | | | $ | (766) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Net cash used in operating activities
|
| | | $ | (24,710) | | | | | $ | (10,799) | | |
|
Net cash used in investing activities
|
| | | | (8) | | | | | | (50) | | |
|
Net cash provided by (used in) financing activities
|
| | | | 18,300 | | | | | | (80) | | |
|
Net decrease in cash
|
| | | $ | (6,418) | | | | | $ | (10,929) | | |
| | | |
Placebo
(N=23) |
| |
Vanoglipel (DA-1241)
100 mg + Sitagliptin 100 mg (N=34) |
| |
P value vs.
PBO |
| |
Vanoglipel
(DA-1241) 50 mg (N=12) |
| |
P value
vs. PBO |
| |
Vanoglipel
(DA-1241) 100 mg (N=22) |
| |
P value vs.
PBO |
|
|
Baseline Mean
|
| |
68.4
|
| |
63.2
|
| | | | |
65.8
|
| | | | |
57.2
|
| | | |
|
Week 4 LS Mean (95% CI)
|
| |
-1.51
(-8.23, 5.21) |
| |
-8.38
(-13.89, -2.87)* |
| |
0.1195
|
| |
-9.63
(-18.90, -0.35)* |
| |
0.1622
|
| |
-13.44
(-20.32, -6.57)* |
| |
0.0159†
|
|
|
Week 8 LS Mean (95% CI)
|
| |
0.13
(-7.83, 8.09) |
| |
-10.27
(-16.80, -3.73)* |
| |
0.0479†
|
| |
-11.05
(-22.04, -0.05)* |
| |
0.1050
|
| |
-12.25
(-20.40, -4.10)* |
| |
0.0342†
|
|
|
Week 16 LS Mean (95% CI)
|
| |
-4.70
(-14.05, 4.65) |
| |
-8.24
(-15.91, -0.57)* |
| |
0.5624
|
| |
-16.81
(-29.72, -3.89)* |
| |
0.1345
|
| |
-18.09
(-27.67, -8.52)* |
| |
0.0506
|
|
|
Number of Subjects, n
|
| |
Placebo
(N=23) |
| |
Vanoglipel (DA-1241) 100 mg +
Sitagliptin 100 mg (N=34) |
| |
Vanoglipel (DA-1241)
50 mg (N=12) |
| |
Vanoglipel (DA-1241)
100 mg (N=22) |
|
|
< 30, n (%)
|
| |
1 (4.3)%
|
| |
3 (8.8)%
|
| |
4 (33.3)%
|
| |
4 (18.2)%
|
|
|
Odds Ratio (p value)
|
| | | | |
2.423
(0.4576) |
| |
10.500†
(0.0487)† |
| |
5.600
(0.1402) |
|
| | | |
Placebo
(N=23) |
| |
Vanoglipel (DA-1241)
100 mg + Sitagliptin 100mg (N=34) |
| |
P value vs.
PBO |
| |
Vanoglipel
(DA-1241) 50 mg (N=12) |
| |
P value
vs. PBO |
| |
Vanoglipel
(DA-1241) 100 mg (N=22) |
| |
P value vs.
PBO |
|
|
Baseline Mean (dB/m)
|
| |
347.4
|
| |
344.1
|
| | | | |
347.3
|
| | | | |
336.0
|
| | | |
|
Week 16 LS Mean CAP Score (dB/m) (95% CI)
|
| |
-2.32
(-16.17, 11.52) |
| |
-20.62
(-31.99, -9.26)* |
| |
0.0452†
|
| |
-8.94
(-28.08, 10.20) |
| |
0.5787
|
| |
-24.32
(-38.54, -10.10)* |
| |
0.0308†
|
|
|
Baseline Mean (kPa)
|
| |
10.00
|
| |
9.89
|
| | | | |
10.71
|
| | | | |
10.32
|
| | | |
|
Week 16 LS Mean VCTE Score (kPa) (95% CI)
|
| |
0.29
(-1.31, 1.89) |
| |
-1.45
(-2.77, -0.13)* |
| |
0.0997
|
| |
-1.40
(-3.62, 0.83) |
| |
0.2257
|
| |
0.00
(-1.64, 1.64) |
| |
0.8051
|
|
|
Baseline Mean
|
| |
0.555
|
| |
0.564
|
| | | | |
0.604
|
| | | | |
0.538
|
| | | |
|
Week 16 LS Mean FAST score (95% CI)
|
| |
-0.09
(-0.17, -0.01)* |
| |
-0.19
(-0.26, -0.13)* |
| |
0.0416†
|
| |
-0.17
(-0.28, -0.06)* |
| |
0.2429
|
| |
-0.19
(-0.27, -0.11)* |
| |
0.0704
|
|
| | | |
Placebo
(N=23) |
| |
Vanoglipel (DA-1241)
100 mg + Sitagliptin 100 mg (N=34) |
| |
P value vs.
PBO |
| |
Vanoglipel
(DA-1241) 50 mg (N=12) |
| |
P value
vs. PBO |
| |
Vanoglipel
(DA-1241) 100 mg (N=22) |
| |
P value vs.
PBO |
|
|
Baseline Mean
|
| |
6.78
|
| |
6.51
|
| | | | |
6.58
|
| | | | |
7.01
|
| | | |
|
Week 16 LS Mean (95% CI)
|
| |
-0.10
(-0.23, 0.44) |
| |
-0.52
(-0.80, -0.25)* |
| |
0.0050†
|
| |
-0.24
(-0.70, 0.22) |
| |
0.2357
|
| |
-0.48
(-0.82, -0.13)* |
| |
0.0179†
|
|
|
N (%)
|
| |
Placebo
(N=32) |
| |
Vanoglipel (DA-1241) 100 mg +
Sitagliptin 100 mg (N=36) |
| |
Vanoglipel (DA-1241)
50 mg (N=14) |
| |
Vanoglipel (DA-1241)
100 mg (N=26) |
|
|
Subjects with any Treatment Related AE
|
| |
9 (28.1)%
|
| |
10 (27.8)%
|
| |
4 (28.6)%
|
| |
9 (34.6)%
|
|
|
Mild
|
| |
8 (25.0)%
|
| |
9 (25.0)%
|
| |
4 (28.6)%
|
| |
8 (30.8)%
|
|
|
Moderate
|
| |
1 (3.1)%
|
| |
1 (2.8)%
|
| |
0
|
| |
1 (3.8)%
|
|
|
Severe
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
|
|
Subjects with any Treatment related SAE
|
| |
0
|
| |
0
|
| |
0
|
| |
0
|
|
|
Subjects with any TEAE leading to study discontinuation
|
| |
0
|
| |
1 (3.1)%
|
| |
0
|
| |
0
|
|
|
Subjects with any TEAE leading to study drug discontinuation
|
| |
1 (3.1)%
|
| |
0
|
| |
0
|
| |
0
|
|
|
Name
|
| |
Position(s)
|
| |
Age
|
|
| Mark A. Glickman | | | Class III Director | | |
60
|
|
| Jason L. Groves | | | Class II Director | | |
54
|
|
| Hyung Heon Kim | | | Chief Executive Officer, President and Class II Director | | |
50
|
|
| Andrew I. Koven | | | Class II Director and Chair of the Board | | |
68
|
|
| Michael Salsbury | | | Class III Director | | |
76
|
|
| D. Gordon Strickland | | | Class I Director | | |
79
|
|
| James P. Tursi | | | Class I Director | | |
61
|
|
| Marshall H. Woodworth | | | Chief Financial Officer | | |
67
|
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards(2) ($) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
|
Hyung Heon Kim,
President and Chief Executive Officer |
| | | | 2025 | | | | | | 479,723 | | | | | | — | | | | | | — | | | | | | 36,743 | | | | | | 516,466 | | |
| | | | 2024 | | | | | | 460,125 | | | | | | 220,163 | | | | | | — | | | | | | 36,116 | | | | | | 716,404 | | | ||
|
Marshall H. Woodworth,
Chief Financial Officer |
| | | | 2025 | | | | | | 393,300 | | | | | | — | | | | | | — | | | | | | 12,365 | | | | | | 405,665 | | |
| | | | 2024 | | | | | | 316,667 | | | | | | 120,663 | | | | | | 209,015 | | | | | | 128,354 | | | | | | 774,699 | | | ||
| | | | | | |
Option Awards
|
| |
Stock Awards
|
| |||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (Exercisable) (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Share of Stock That Have Not Vested (#) |
| |
Market
Value of Share of Stock That Have Not Vested(1) ($) |
| ||||||||||||
|
Hyung Heon Kim
|
| | June 9, 2022 | | | | | 83 | | | | | | 14.18 | | | |
June 9, 2032
|
| | | | — | | | | | | — | | |
|
Marshall Woodworth
|
| |
March 1, 2024
|
| | | | — | | | | | | — | | | |
—
|
| | | | 2,132(2) | | | | | $ | 17,951 | | |
|
Name
|
| |
Fees Earned or
Paid in Cash(1) ($) |
| |
Stock
Awards(2) ($) |
| |
Total
($) |
| |||||||||
|
Mark A. Glickman
|
| | | | 55,000 | | | | | | 18,099 | | | | | | 73,099 | | |
|
Jason L. Groves
|
| | | | 45,000 | | | | | | 18,099 | | | | | | 63,099 | | |
|
Andrew I. Koven
|
| | | | 94,000 | | | | | | 18,099 | | | | | | 112,099 | | |
|
Michael Salsbury
|
| | | | 52,000 | | | | | | 18,099 | | | | | | 70,099 | | |
|
D. Gordon Strickland
|
| | | | 64,000 | | | | | | 18,099 | | | | | | 82,099 | | |
|
James P. Tursi, M.D.
|
| | | | 45,000 | | | | | | 18,099 | | | | | | 63,099 | | |
| | | |
Audit
Committee ($) |
| |
Compensation
Committee ($) |
| |
Nominating and
Corporate Governance Committee ($) |
| |||||||||
|
Committee chair
|
| | | | 18,000 | | | | | | 12,000 | | | | | | 10,000 | | |
|
Committee Member (other than the chair)
|
| | | | 9,000 | | | | | | 6,000 | | | | | | 5,000 | | |
| |
Assumed public offering price per Class A Unit
|
| | | | | | | | | $ | 8.155 | | |
| |
Net tangible book value per share as of September 30, 2025
|
| | | $ | 2.88 | | | | | | | | |
| |
Increase in net tangible book value per share attributable to new investors in this offering
|
| | | $ | 1.07 | | | | | | | | |
| |
As adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | $ | 3.95 | | |
| |
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 4.21 | | |
|
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percent
Ownership Prior to the Offering |
| |
Percent
Ownership Following the Offering |
| |||||||||
| Greater than 5% securityholders | | | | | | | | | | | | | | | | | | | |
|
Armistice Capital, LLC(1)
|
| | | | 115,534 | | | | | | 5.0% | | | | | | 3.6% | | |
|
Entities affiliated with Dong-A(2)
|
| | | | 1,766,572 | | | | | | 76.5% | | | | | | 54.7% | | |
| Executive Officers and Directors | | | | | | | | | | | | | | | | | | | |
|
Mark A. Glickman(3)
|
| | | | 885 | | | | | | * | | | | | | *% | | |
|
Jason L. Groves(4)
|
| | | | 1,623 | | | | | | * | | | | | | *% | | |
|
Andrew I. Koven(5)
|
| | | | 1,624 | | | | | | * | | | | | | *% | | |
|
Hyung Heon Kim(6)
|
| | | | 5,552 | | | | | | * | | | | | | *% | | |
|
Michael Salsbury(7)
|
| | | | 1,623 | | | | | | * | | | | | | *% | | |
|
D. Gordon Strickland(8)
|
| | | | 1,617 | | | | | | * | | | | | | *% | | |
|
James P. Tursi(9)
|
| | | | 753 | | | | | | * | | | | | | *% | | |
|
Marshall Woodworth(10)
|
| | | | 602 | | | | | | * | | | | | | *% | | |
|
All current executive officers and directors as a group (8 persons)
|
| | | | 14,279 | | | | | | * | | | | | | *% | | |
|
Underwriters
|
| |
Number
of Class A Units |
| |
Number of
Class B Units |
|
|
Ladenburg Thalmann & Co. Inc.
|
| | | | | | |
|
Totals
|
| |
|
| | | |
| | | |
Per Class A
Unit |
| |
Per
Class B Unit |
| |
Total
Without Over- Allotment |
| |
Total
With Full Over- Allotment(2) |
| ||||||||||||
|
Public offering price(1)
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Underwriting discounts and commissions(3)
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | |||
| |
Condensed Consolidated Balance Sheets as of September 30, 2025 (Unaudited) and December 31, 2024
|
| | | | F-2 | | |
| |
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2025 and 2024 (Unaudited)
|
| | | | F-3 | | |
| |
Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and Nine Months Ended September 30, 2025 and 2024 (Unaudited)
|
| | | | F-4 | | |
| |
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2025
and 2024 (Unaudited) |
| | | | F-5 | | |
| |
Notes to the Condensed Consolidated Financial Statements (Unaudited)
|
| | | | F-6 | | |
| |
Report of Independent Registered Public Accounting Firm (BDO USA, P.C. Boston Massachusetts,
PCAOB ID#243) |
| | | | F-16 | | |
| |
Consolidated Balance Sheets as of December 31, 2024 and 2023
|
| | | | F-18 | | |
| |
Consolidated Statements of Operations for the Years Ended December 31, 2024 and 2023
|
| | | | F-19 | | |
| |
Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2024 and 2023
|
| | | | F-20 | | |
| |
Consolidated Statements of Cash Flows for the Years Ended December 31, 2024 and 2023
|
| | | | F-21 | | |
| |
Notes to Consolidated Financial Statements
|
| | | | F-22 | | |
(In thousands, except per share amounts)
| | | |
As of
|
| |||||||||
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 14,277 | | | | | $ | 16,017 | | |
|
Prepaid expenses and other current assets
|
| | | | 369 | | | | | | 55 | | |
|
Total current assets
|
| | | | 14,646 | | | | | | 16,072 | | |
|
Property and equipment, net
|
| | | | 22 | | | | | | 34 | | |
|
Right-of-use asset
|
| | | | 76 | | | | | | 133 | | |
|
Other assets
|
| | | | 21 | | | | | | 21 | | |
|
Total assets
|
| | | $ | 14,765 | | | | | $ | 16,260 | | |
| Liabilities and stockholders’ equity | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 2,599 | | | | | $ | 3,879 | | |
|
Clinical trial accrued liabilities
|
| | | | 1,562 | | | | | | 1,696 | | |
|
Accrued expenses and other current liabilities
|
| | | | 711 | | | | | | 785 | | |
|
Warrant liabilities
|
| | | | 167 | | | | | | 361 | | |
|
Related party payable
|
| | | | 3,316 | | | | | | 1,472 | | |
|
Lease liability, short-term
|
| | | | 79 | | | | | | 78 | | |
|
Total current liabilities
|
| | | | 8,434 | | | | | | 8,271 | | |
|
Lease liability, long-term
|
| | | | — | | | | | | 58 | | |
|
Total liabilities
|
| | | | 8,434 | | | | | | 8,329 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value per share; 10,000 shares authorized and no shares issued or outstanding as of September 30, 2025 and December 31, 2024
|
| | | | — | | | | | | — | | |
|
Common stock, $0.001 par value per share, 100,000 shares authorized as of September 30, 2025 and December 31, 2024; 2,201 and 785 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively
|
| | | | 2 | | | | | | 1 | | |
|
Additional paid – in capital
|
| | | | 153,229 | | | | | | 143,787 | | |
|
Accumulated deficit
|
| | | | (146,900) | | | | | | (135,857) | | |
|
Total stockholders’ equity
|
| | | | 6,331 | | | | | | 7,931 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 14,765 | | | | | $ | 16,260 | | |
(Unaudited — In thousands, except share and per share amounts)
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 1,914 | | | | | $ | 4,517 | | | | | $ | 6,561 | | | | | $ | 17,495 | | |
|
General and administrative
|
| | | | 1,561 | | | | | | 1,742 | | | | | | 5,101 | | | | | | 5,729 | | |
|
Total operating expenses
|
| | | | 3,475 | | | | | | 6,259 | | | | | | 11,662 | | | | | | 23,224 | | |
|
Loss from operations
|
| | | | (3,475) | | | | | | (6,259) | | | | | | (11,662) | | | | | | (23,224) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(Loss) gain from change in fair value of warrant liabilities
|
| | | | (53) | | | | | | 297 | | | | | | 194 | | | | | | 94 | | |
|
Interest income, net
|
| | | | 151 | | | | | | 310 | | | | | | 425 | | | | | | 711 | | |
|
Total other income
|
| | | | 98 | | | | | | 607 | | | | | | 619 | | | | | | 805 | | |
|
Loss before income taxes
|
| | | | (3,377) | | | | | | (5,652) | | | | | | (11,043) | | | | | | (22,419) | | |
|
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss and comprehensive net loss
|
| | | $ | (3,377) | | | | | $ | (5,652) | | | | | $ | (11,043) | | | | | $ | (22,419) | | |
|
Loss per share of common stock, basic and diluted
|
| | | $ | (1.52) | | | | | $ | (6.09) | | | | | $ | (6.93) | | | | | $ | (35.63) | | |
|
Weighted average shares of common stock, basic and diluted
|
| | | | 2,219,625 | | | | | | 928,553 | | | | | | 1,592,483 | | | | | | 629,303 | | |
(Unaudited — In thousands)
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Equity |
| | | ||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | | ||||||||||||||||||||||||||||
|
As of January 1, 2024
|
| | | | 446 | | | | | $ | 1 | | | | | $ | 124,949 | | | | | $ | (108,265) | | | | | $ | 16,685 | | | | | ||||
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 105 | | | | | | — | | | | | | 105 | | | | | ||||
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,714) | | | | | | (6,714) | | | | | ||||
|
As of March 31, 2024
|
| | | | 446 | | | | | $ | 1 | | | | | $ | 125,054 | | | | | $ | (114,979) | | | | | $ | 10,076 | | | | | ||||
|
Issuance of common stock and warrants (Pre-funded, Series A and Series B), net of issuance costs of $1,522
|
| | | | 300 | | | | | | — | | | | | | 18,476 | | | | | | — | | | | | | 18,476 | | | | | ||||
|
Issuance of Placement Agent warrants
|
| | | | — | | | | | | — | | | | | | 309 | | | | | | — | | | | | | 309 | | | | | ||||
|
Issuance of common stock for vested restricted stock units
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
|
Stock – based compensation
|
| | | | — | | | | | | — | | | | | | 134 | | | | | | — | | | | | | 134 | | | | | ||||
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,053) | | | | | | (10,053) | | | | | ||||
|
As of June 30, 2024
|
| | | | 747 | | | | | $ | 1 | | | | | $ | 143,973 | | | | | $ | (125,032) | | | | | $ | 18,942 | | | | | ||||
|
Issuance costs in connection with the issuance of common stock and warrants (Pre-funded, Series A and Series B)
|
| | | | — | | | | | | — | | | | | | (436) | | | | | | — | | | | | | (436) | | | | | ||||
|
Issuance of common stock from exercise of warrants
|
| | | | 32 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
|
Issuance of common stock for vested restricted stock units
|
| | | | 3 | | | | | | — | | | | | | (40) | | | | | | — | | | | | | (40) | | | | | ||||
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 139 | | | | | | — | | | | | | 139 | | | | | ||||
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,652) | | | | | | (5,652) | | | | | ||||
|
As of September 30, 2024
|
| | | | 782 | | | | | $ | 1 | | | | | $ | 143,636 | | | | | $ | (130,684) | | | | | $ | 12,953 | | | | | ||||
|
As of January 1, 2025
|
| | | | 785 | | | | | $ | 1 | | | | | $ | 143,787 | | | | | $ | (135,857) | | | | | $ | 7,931 | | | | | ||||
|
Issuance of common stock for vested restricted stock units
|
| | | | 1 | | | | | | — | | | | | | (12) | | | | | | — | | | | | | (12) | | | | | | | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 132 | | | | | | — | | | | | | 132 | | | | | ||||
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,671) | | | | | | (3,671) | | | | | ||||
|
As of March 31, 2025
|
| | | | 786 | | | | | $ | 1 | | | | | $ | 143,907 | | | | | $ | (139,528) | | | | | $ | 4,380 | | | | | ||||
|
Issuance of common stock and pre-funded warrants, net of issuance costs of $874
|
| | | | 862 | | | | | | 1 | | | | | | 9,121 | | | | | | — | | | | | | 9,122 | | | | | ||||
|
Issuance of common stock for exercise of warrants
|
| | | | 549 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | | | | ||||
|
Issuance of common stock for vested restricted stock units
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 111 | | | | | | — | | | | | | 111 | | | | | ||||
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,995) | | | | | | (3,995) | | | | | ||||
|
As of June 30, 2025
|
| | | | 2,199 | | | | | $ | 2 | | | | | $ | 153,145 | | | | | $ | (143,523) | | | | | $ | 9,624 | | | | | ||||
|
Issuance costs in connection with the issuance of common stock and pre-funded warrants
|
| | | | — | | | | | | — | | | | | | (13) | | | | | | — | | | | | | (13) | | | | | | | | |
|
Issuance of common stock for vested restricted stock units
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 97 | | | | | | — | | | | | | 97 | | | | | ||||
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,377) | | | | | | (3,377) | | | | | ||||
|
As of September 30, 2025
|
| | | | 2,201 | | | | | $ | 2 | | | | | $ | 153,229 | | | | | $ | (146,900) | | | | | $ | 6,331 | | | | | ||||
(Unaudited — In thousands)
| | | |
Nine Months
Ended September 30, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (11,043) | | | | | $ | (22,419) | | |
| Adjustments to reconcile net loss to net cash used in operating activities | | | | | | | | | | | | | |
|
Stock-based compensation
|
| | | | 340 | | | | | | 378 | | |
|
Non-cash lease charge
|
| | | | — | | | | | | 4 | | |
|
Depreciation
|
| | | | 14 | | | | | | 15 | | |
|
Gain from change in fair value of warrant liabilities
|
| | | | (194) | | | | | | (94) | | |
|
Change in operating assets and liabilities
|
| | | | | | | | | | | | |
|
Prepaid expenses and other assets
|
| | | | (314) | | | | | | (191) | | |
|
Accounts payable
|
| | | | (1,280) | | | | | | 22 | | |
|
Accrued and other liabilities
|
| | | | 1,636 | | | | | | 3,044 | | |
|
Net cash used in operating activities
|
| | | | (10,841) | | | | | | (19,241) | | |
| Investing activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (2) | | | | | | (8) | | |
|
Net cash used in investing activities
|
| | | | (2) | | | | | | (8) | | |
| Financing activities | | | | | | | | | | | | | |
|
Proceeds from issuance of common stock and pre-funded warrants
|
| | | | 9,996 | | | | | | 19,998 | | |
|
Payments of issuance costs
|
| | | | (887) | | | | | | (1,474) | | |
|
Proceeds from exercise of warrants
|
| | | | 6 | | | | | | — | | |
|
Payment of employee withholding taxes related to shares withheld from issuance for
vested restricted stock units |
| | | | (12) | | | | | | (41) | | |
|
Net cash provided by financing activities
|
| | | | 9,103 | | | | | | 18,483 | | |
|
Net decrease in cash
|
| | | | (1,740) | | | | | | (766) | | |
|
Cash at beginning of period
|
| | | | 16,017 | | | | | | 22,435 | | |
|
Cash at end of period
|
| | | $ | 14,277 | | | | | $ | 21,669 | | |
| Supplemental non-cash investing and financing transactions | | | | | | | | | | | | | |
|
Unpaid issuance costs
|
| | | $ | — | | | | | $ | 176 | | |
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
| | | |
As of
|
| |||||||||
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Insurance
|
| | | $ | 132 | | | | | $ | 5 | | |
|
Deposits
|
| | | | 6 | | | | | | 16 | | |
|
Deferred expenses
|
| | | | 79 | | | | | | — | | |
|
Prepaid non-income state taxes
|
| | | | 52 | | | | | | — | | |
|
Prepaid clinical trial expenses
|
| | | | 42 | | | | | | — | | |
|
Other prepaid expenses
|
| | | | 58 | | | | | | 34 | | |
|
Total
|
| | | $ | 369 | | | | | $ | 55 | | |
| | | |
As of
|
| |||||||||
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Office equipment
|
| | | $ | 90 | | | | | $ | 88 | | |
|
Less accumulated depreciation
|
| | | | (68) | | | | | | (54) | | |
|
Property and equipment, net
|
| | | $ | 22 | | | | | $ | 34 | | |
| | | |
As of
|
| |||||||||
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Employee related costs
|
| | | $ | 656 | | | | | $ | 713 | | |
|
Professional service fees
|
| | | | 40 | | | | | | 17 | | |
|
Other
|
| | | | 15 | | | | | | 55 | | |
|
Total
|
| | | $ | 711 | | | | | $ | 785 | | |
(Unaudited)
| | | |
Total
|
| |||
|
As of January 1, 2024
|
| | | $ | 658 | | |
|
Gain from change in fair value of warrant liabilities
|
| | | | (94) | | |
|
As of September 30, 2024
|
| | | $ | 564 | | |
|
As of January 1, 2025
|
| | | $ | 361 | | |
|
Gain from change in fair value of warrant liabilities
|
| | | | (194) | | |
|
As of September 30, 2025
|
| | | $ | 167 | | |
(Unaudited)
|
Warrant Issuance
|
| |
Shares of Common Stock Issuable
for Outstanding Warrants |
| |
Exercise
Price |
| |
Expiration
Date |
| ||||||||||||
| |
As of
|
| ||||||||||||||||||||
| |
September 30,
2025 |
| |
December 31,
2024 |
| |||||||||||||||||
| July 2018(1) | | | | | — | | | | | | — | | | | | $ | 493,020.00 | | | |
July 2028
|
|
| April 2020(1) | | | | | — | | | | | | 13 | | | | | $ | 33,000.00 | | | |
April 2025
|
|
| January 2021(1) | | | | | 942 | | | | | | 942 | | | | | $ | 15,919.20 | | | |
July 2026
|
|
| October 2021(1) | | | | | — | | | | | | 1,395 | | | | | $ | 9,900.00 | | | |
April 2025
|
|
|
November 2022 Series B(2)
|
| | | | 16,176 | | | | | | 16,176 | | | | | $ | 0.00 | | | |
December 2027
|
|
|
June 2024 Placement Agent(3)
|
| | | | 11,564 | | | | | | 11,564 | | | | | $ | 54.0375 | | | |
July 2026
|
|
|
June 2024 Pre-Funded(4)
|
| | | | — | | | | | | 130,000 | | | | | $ | 0.011 | | | |
No expiration date
|
|
|
June 2024 Series A(5)
|
| | | | — | | | | | | 462,640 | | | | | $ | 43.23 | | | |
June 2025
|
|
|
June 2024 Series B(6)
|
| | | | 693,962 | | | | | | 693,962 | | | | | $ | 43.23 | | | |
September 2029 (latest date)
|
|
|
Total
|
| | | | 722,644 | | | | | | 1,316,692 | | | | | | | | | | | |
(Unaudited)
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
General and administrative
|
| | | $ | 72 | | | | | $ | 103 | | | | | $ | 247 | | | | | $ | 273 | | |
|
Research and development
|
| | | | 25 | | | | | | 36 | | | | | | 93 | | | | | | 105 | | |
|
Total stock-based compensation
|
| | | $ | 97 | | | | | $ | 139 | | | | | $ | 340 | | | | | $ | 378 | | |
|
Plan Name
|
| |
Stock
Options |
| |
RSUs
|
| |
Remaining shares of
common stock available for future issuance |
| |||||||||
|
2019 Equity Incentive Plan
|
| | | | 136 | | | | | | — | | | | | | — | | |
|
2021 Inducement Plan
|
| | | | — | | | | | | — | | | | | | 378 | | |
|
2022 Plan
|
| | | | 284 | | | | | | 29,514 | | | | | | 167,471 | | |
|
Total
|
| | | | 420 | | | | | | 29,514 | | | | | | 167,849 | | |
| | | |
Outstanding
|
| |
Vested and Deferred Release
|
| ||||||||||||||||||||||||||||||
| | | |
Shares of
Common Stock Issuable for RSUs |
| |
Average
Grant Date Fair Value Price |
| |
Aggregate
Fair Value |
| |
Shares of
Common Stock Issuable for RSUs |
| |
Average
Grant Date Fair Value Price |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||||
|
As of January 1, 2025
|
| | | | 15,912 | | | | | $ | 51.46 | | | | | $ | 355 | | | | | | 1,184 | | | | | $ | 46.90 | | | | | $ | 26 | | |
|
Granted
|
| | | | 22,218 | | | | | | 7.05 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | (2,142) | | | | | | 30.04 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Vested and released
|
| | | | (6,474) | | | | | | 53.86 | | | | | | 68 | | | | | | | | | | | | | | | | | | | | |
|
As of September 30, 2025
|
| | | | 29,514 | | | | | $ | 19.06 | | | | | $ | 305 | | | | | | 3,082 | | | | | $ | 43.85 | | | | | $ | 32 | | |
(Unaudited)
| | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||||||||||||||
| | | |
Shares of
Common Stock Issuable for Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (years) |
| |
Shares of
Common Stock Issuable for Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (years) |
| ||||||||||||||||||
|
As of January 1, 2025
|
| | | | 420 | | | | | $ | 4,240.22 | | | | | | 7.5 | | | | | | 420 | | | | | $ | 4,240.22 | | | | | | 7.5 | | |
|
As of September 30, 2025
|
| | | | 420 | | | | | $ | 4,240.22 | | | | | | 6.8 | | | | | | 420 | | | | | $ | 4,240.22 | | | | | | 6.8 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Direct expenses – Vanoglipel (DA-1241)
|
| | | $ | 190 | | | | | $ | 2,544 | | | | | $ | 758 | | | | | $ | 8,402 | | |
|
Direct expenses – DA-1726
|
| | | | 1,080 | | | | | | 1,501 | | | | | | 4,088 | | | | | | 7,435 | | |
|
Direct expenses – Other R&D costs (credits)(1)
|
| | | | 52 | | | | | | (73) | | | | | | 107 | | | | | | 255 | | |
|
Indirect expenses – employee compensation and benefits
|
| | | | 351 | | | | | | 369 | | | | | | 1,301 | | | | | | 1,161 | | |
|
Indirect expenses – consulting expenses
|
| | | | 241 | | | | | | 176 | | | | | | 307 | | | | | | 242 | | |
|
Total research and development
|
| | | | 1,914 | | | | | | 4,517 | | | | | | 6,561 | | | | | | 17,495 | | |
|
General and administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Legal and professional fees
|
| | | | 690 | | | | | | 567 | | | | | | 2,597 | | | | | | 2,143 | | |
|
Consulting
|
| | | | 225 | | | | | | 346 | | | | | | 558 | | | | | | 1,391 | | |
|
Employee compensation and benefits
|
| | | | 428 | | | | | | 480 | | | | | | 1,379 | | | | | | 1,254 | | |
|
Other(2)
|
| | | | 218 | | | | | | 349 | | | | | | 567 | | | | | | 941 | | |
|
Total general and administrative
|
| | | | 1,561 | | | | | | 1,742 | | | | | | 5,101 | | | | | | 5,729 | | |
|
Total operating expenses
|
| | | | 3,475 | | | | | | 6,259 | | | | | | 11,662 | | | | | | 23,224 | | |
|
Loss from operations
|
| | | | (3,475) | | | | | | (6,259) | | | | | | (11,662) | | | | | | (23,224) | | |
|
Total other income
|
| | | | 98 | | | | | | 607 | | | | | | 619 | | | | | | 805 | | |
|
Loss before income taxes
|
| | | $ | (3,377) | | | | | $ | (5,652) | | | | | $ | (11,043) | | | | | $ | (22,419) | | |
(Unaudited)
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (3,377) | | | | | $ | (5,652) | | | | | $ | (11,043) | | | | | $ | (22,419) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares of common stock, basic
|
| | | | 2,219,625 | | | | | | 928,553 | | | | | | 1,592,483 | | | | | | 629,303 | | |
|
Effect of dilutive securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Weighted average shares of common stock, diluted
|
| | | | 2,219,625 | | | | | | 928,553 | | | | | | 1,592,483 | | | | | | 629,303 | | |
|
Loss per share of common stock, basic and diluted
|
| | | $ | (1.52) | | | | | $ | (6.09) | | | | | $ | (6.93) | | | | | $ | (35.63) | | |
| | | |
As of September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Stock options
|
| | | | 420 | | | | | | 420 | | |
|
RSUs
|
| | | | 29,514 | | | | | | 13,620 | | |
|
Warrants
|
| | | | 722,644 | | | | | | 1,170,516 | | |
(Unaudited)
| | | |
As of September 30, 2025
|
| |
As of December 31, 2024
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Description
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | 167 | | | | | $ | — | | | | | $ | 167 | | | | | $ | — | | | | | $ | 361 | | | | | $ | — | | | | | $ | 361 | | | | | $ | — | | |
|
Total
|
| | | $ | 167 | | | | | $ | — | | | | | $ | 167 | | | | | $ | — | | | | | $ | 361 | | | | | $ | — | | | | | $ | 361 | | | | | $ | — | | |
MetaVia Inc
Cambridge, Massachusetts
(In thousands, except per share amounts)
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 16,017 | | | | | $ | 22,435 | | |
|
Prepaid expenses and other current assets
|
| | | | 55 | | | | | | 77 | | |
|
Total current assets
|
| | | | 16,072 | | | | | | 22,512 | | |
|
Property and equipment, net
|
| | | | 34 | | | | | | 46 | | |
|
Right-of-use asset
|
| | | | 133 | | | | | | 202 | | |
|
Other assets
|
| | | | 21 | | | | | | 21 | | |
|
Total assets
|
| | | $ | 16,260 | | | | | $ | 22,781 | | |
| Liabilities and stockholders’ equity | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 3,879 | | | | | $ | 821 | | |
|
Clinical trial accrued liabilities
|
| | | | 1,696 | | | | | | 3,033 | | |
|
Accrued expenses and other current liabilities
|
| | | | 785 | | | | | | 592 | | |
|
Warrant liabilities
|
| | | | 361 | | | | | | 658 | | |
|
Related party payable
|
| | | | 1,472 | | | | | | 789 | | |
|
Lease liability, short-term
|
| | | | 78 | | | | | | 67 | | |
|
Total current liabilities
|
| | | | 8,271 | | | | | | 5,960 | | |
|
Lease liability, long-term
|
| | | | 58 | | | | | | 136 | | |
|
Total liabilities
|
| | | | 8,329 | | | | | | 6,096 | | |
| Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value per share; 10,000 shares authorized and no shares issued or outstanding as of December 31, 2024 and 2023
|
| | | | — | | | | | | — | | |
|
Common stock, $0.001 par value per share, 100,000 shares authorized as of December 31, 2024 and 2023; 785 and 446 shares issued and outstanding as of December 31, 2024 and 2023, respectively
|
| | | | 1 | | | | | | 1 | | |
|
Additional paid – in capital
|
| | | | 143,787 | | | | | | 124,949 | | |
|
Accumulated deficit
|
| | | | (135,857) | | | | | | (108,265) | | |
|
Total stockholders’ equity
|
| | | | 7,931 | | | | | | 16,685 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 16,260 | | | | | $ | 22,781 | | |
(In thousands, except share and per share amounts)
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Operating expenses | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 21,553 | | | | | $ | 9,158 | | |
|
General and administrative
|
| | | | 7,256 | | | | | | 6,728 | | |
|
Total operating expenses
|
| | | | 28,809 | | | | | | 15,886 | | |
|
Loss from operations
|
| | | | (28,809) | | | | | | (15,886) | | |
| Other income | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | 297 | | | | | | 2,955 | | |
|
Interest income
|
| | | | 920 | | | | | | 461 | | |
|
Total other income
|
| | | | 1,217 | | | | | | 3,416 | | |
|
Loss before income taxes
|
| | | | (27,592) | | | | | | (12,470) | | |
|
Provision for income taxes
|
| | | | — | | | | | | — | | |
|
Net loss and comprehensive net loss
|
| | | | (27,592) | | | | | | (12,470) | | |
|
Loss per share of common stock, basic and diluted
|
| | | $ | (39.13) | | | | | $ | (27.05) | | |
|
Weighted average shares of common stock, basic and diluted
|
| | | | 705,193 | | | | | | 461,009 | | |
(In thousands)
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Equity |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
As of January 1, 2023
|
| | | | 289 | | | | | $ | 1 | | | | | $ | 117,544 | | | | | $ | (95,795) | | | | | $ | 21,750 | | |
|
Issuance of stock from exercise of warrants
|
| | | | 155 | | | | | | — | | | | | | 7,183 | | | | | | — | | | | | | 7,183 | | |
|
Issuance of stock for vested restricted stock units
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 222 | | | | | | — | | | | | | 222 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12,470) | | | | | | (12,470) | | |
|
As of December 31, 2023
|
| | | | 446 | | | | | | 1 | | | | | | 124,949 | | | | | | (108,265) | | | | | | 16,685 | | |
|
Issuance of common stock and warrants under the securities purchase agreements, net of issuance costs of $1,960
|
| | | | 301 | | | | | | — | | | | | | 18,038 | | | | | | — | | | | | | 18,038 | | |
|
Issuance of placement agent warrants
|
| | | | — | | | | | | — | | | | | | 309 | | | | | | — | | | | | | 309 | | |
|
Issuance of stock from exercise of warrants
|
| | | | 32 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
|
Issuance of stock for vested restricted stock units, net
of shares withheld for withholding taxes |
| | | | 6 | | | | | | — | | | | | | (48) | | | | | | — | | | | | | (48) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 538 | | | | | | — | | | | | | 538 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (27,592) | | | | | | (27,592) | | |
|
As of December 31, 2024
|
| | | | 785 | | | | | $ | 1 | | | | | $ | 143,787 | | | | | $ | (135,857) | | | | | $ | 7,931 | | |
(In thousands)
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (27,592) | | | | | $ | (12,470) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Stock-based compensation
|
| | | | 538 | | | | | | 222 | | |
|
Non-cash lease expense
|
| | | | 4 | | | | | | 1 | | |
|
Depreciation
|
| | | | 20 | | | | | | 6 | | |
|
Change in fair value of warrant liabilities
|
| | | | (297) | | | | | | (2,955) | | |
|
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses and other assets
|
| | | | 20 | | | | | | 70 | | |
|
Accounts payable
|
| | | | 3,058 | | | | | | 113 | | |
|
Accrued and other liabilities
|
| | | | (461) | | | | | | 4,214 | | |
|
Net cash used in operating activities
|
| | | | (24,710) | | | | | | (10,799) | | |
| Investing activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (8) | | | | | | (50) | | |
|
Net cash used in investing activities
|
| | | | (8) | | | | | | (50) | | |
| Financing activities | | | | | | | | | | | | | |
|
Proceeds from the issuance of common stock and warrants under the securities purchase agreements
|
| | | | 19,998 | | | | | | — | | |
|
Proceeds from exercise of warrants
|
| | | | 1 | | | | | | — | | |
|
Payments of issuance costs in connection with the securities purchase agreements
|
| | | | (1,651) | | | | | | (80) | | |
|
Payment of employee withholding taxes related to shares withheld from issuance for
vested restricted stock units |
| | | | (48) | | | | | | | | |
|
Net cash provided by (used in) financing activities
|
| | | | 18,300 | | | | | | (80) | | |
|
Net decrease in cash
|
| | | | (6,418) | | | | | | (10,929) | | |
|
Cash at beginning of period
|
| | | | 22,435 | | | | | | 33,364 | | |
|
Cash at end of period
|
| | | $ | 16,017 | | | | | $ | 22,435 | | |
| Supplemental non-cash investing and financing transactions: | | | | | | | | | | | | | |
|
Fair value of warrants issued to placement agent
|
| | | $ | 309 | | | | | $ | — | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | — | | | | | $ | 223 | | |
|
Reclassification of warrant liabilities upon exercise of warrants
|
| | | $ | — | | | | | $ | 7,183 | | |
| | | |
As of
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Insurance
|
| | | $ | 5 | | | | | $ | — | | |
|
Deposits
|
| | | | 16 | | | | | | 39 | | |
|
Other prepaid expenses
|
| | | | 34 | | | | | | 38 | | |
|
Total
|
| | | $ | 55 | | | | | $ | 77 | | |
| | | |
As of
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Office equipment
|
| | | $ | 88 | | | | | $ | 80 | | |
|
Less accumulated depreciation
|
| | | | (54) | | | | | | (34) | | |
|
Property and equipment, net
|
| | | $ | 34 | | | | | $ | 46 | | |
| | | |
As of
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Employee related costs
|
| | | $ | 713 | | | | | $ | 118 | | |
|
Professional service fees
|
| | | | 17 | | | | | | 308 | | |
|
Other
|
| | | | 55 | | | | | | 166 | | |
|
Total
|
| | | $ | 785 | | | | | $ | 592 | | |
| | | |
Total
|
| |||
|
As of January 1, 2023
|
| | | $ | 10,796 | | |
|
Reclassification of warrant liabilities upon exercise of warrants
|
| | | | (7,183) | | |
|
Change in fair value of warrant liabilities
|
| | | | (2,955) | | |
|
As of December 31, 2023
|
| | | | 658 | | |
|
Change in fair value of warrant liabilities
|
| | | | (297) | | |
|
As of December 31, 2024
|
| | | $ | 361 | | |
| | | |
Operating
Lease |
| |||
|
2025
|
| | | $ | 89 | | |
|
2026
|
| | | | 60 | | |
|
Total lease payments
|
| | | | 149 | | |
|
Less effect of discounting
|
| | | | (13) | | |
|
Total
|
| | | | 136 | | |
|
Short-term portion
|
| | | | 78 | | |
|
Long-term portion
|
| | | $ | 58 | | |
| | | |
Shares of Common Stock Issuable
for Outstanding Warrants |
| |
Exercise
Price |
| |
Expiration Date
|
| ||||||||||||
| | | |
As of December 31,
|
| ||||||||||||||||||
|
Warrant Issuance
|
| |
2024
|
| |
2023
|
| |||||||||||||||
| July 2018(1) | | | | | — | | | | | | — | | | | | $ | 493,020.00 | | | |
July 2028
|
|
| April 2020(1) | | | | | 13 | | | | | | 13 | | | | | $ | 33,000.00 | | | |
April 2025
|
|
| January 2021(1) | | | | | 942 | | | | | | 942 | | | | | $ | 15,919.20 | | | |
July 2026
|
|
| October 2021(1) | | | | | 1,395 | | | | | | 1,395 | | | | | $ | 9,900.00 | | | |
April 2025
|
|
|
November 2022 Series B(2)
|
| | | | 16,176 | | | | | | 16,176 | | | | | $ | 0.00 | | | |
December 2027
|
|
|
June 2024 Placement Agent(3)
|
| | | | 11,564 | | | | | | — | | | | | $ | 54.0375 | | | |
July 2026
|
|
|
June 2024 Pre-Funded(4)
|
| | | | 130,000 | | | | | | — | | | | | $ | 0.00 | | | |
no expiration date
|
|
|
June 2024 Series A(5)
|
| | | | 462,640 | | | | | | — | | | | | $ | 43.23 | | | |
September 2025 (latest date)
|
|
|
June 2024 Series B(6)
|
| | | | 693,962 | | | | | | — | | | | | $ | 43.23 | | | |
September 2029 (latest date)
|
|
|
Total
|
| | | | 1,316,692 | | | | | | 18,526 | | | | | | | | | | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
General and administrative
|
| | | $ | 366 | | | | | $ | 178 | | |
|
Research and development
|
| | | | 172 | | | | | | 44 | | |
|
Total stock-based compensation
|
| | | $ | 538 | | | | | $ | 222 | | |
|
Plan Name
|
| |
Stock
Options |
| |
RSUs
|
| |
Remaining shares of
common stock available for future issuance |
| |||||||||
|
2019 Plan
|
| | | | 136 | | | | | | — | | | | | | — | | |
|
2022 Plan
|
| | | | 284 | | | | | | 15,912 | | | | | | 32,464 | | |
|
2021 Inducement Plan
|
| | | | — | | | | | | — | | | | | | 378 | | |
|
Total
|
| | | | 420 | | | | | | 15,912 | | | | | | 32,842 | | |
| | | |
Outstanding
|
| |
Vested and Deferred Release
|
| ||||||||||||||||||||||||||||||
| | | |
Shares of
Common Stock Issuable for RSUs |
| |
Average
Grant Date Fair Value Price |
| |
Aggregate
Fair Value |
| |
Shares of
Common Stock Issuable for RSUs |
| |
Average
Grant Date Fair Value Price |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||||
|
As of January 1, 2023
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | |
|
Granted
|
| | | | 15,760 | | | | | | 48.95 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Forfeited/cancelled
|
| | | | (639) | | | | | | 44.44 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Vested and released
|
| | | | 2,272 | | | | | | 43.90 | | | | | | 100 | | | | | | | | | | | | | | | | | | | | |
|
Vested and deferred release
|
| | | | | | | | | | | | | | | | | | | | | | 497 | | | | | | 44.19 | | | | | | | | |
|
As of December 31, 2023
|
| | | | 12,849 | | | | | | 50.07 | | | | | | 523 | | | | | | 497 | | | | | | 44.19 | | | | | | 20 | | |
|
Granted
|
| | | | 10,918 | | | | | | 50.18 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Vested and released
|
| | | | (7,855) | | | | | | 47.41 | | | | | | 284 | | | | | | | | | | | | | | | | | | | | |
|
Vested and deferred release
|
| | | | | | | | | | | | | | | | | | | | | | 687 | | | | | | 48.86 | | | | | | | | |
|
As of December 31, 2024
|
| | | | 15,912 | | | | | $ | 51.46 | | | | | $ | 355 | | | | | | 1,184 | | | | | $ | 46.90 | | | | | $ | 26 | | |
| | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||||||||||||||
| | | |
Shares of
Common Stock Issuable for Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (years) |
| |
Shares of
Common Stock Issuable for Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term (years) |
| ||||||||||||||||||
|
As of January 1, 2023
|
| | | | 405 | | | | | $ | 8,700.61 | | | | | | 8.5 | | | | | | 200 | | | | | $ | 12,834.89 | | | | | | 8.1 | | |
|
Granted
|
| | | | 284 | | | | | | 58.96 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Forfeited and cancelled
|
| | | | (269) | | | | | | 6,541.26 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
As of December 31, 2023
|
| | | | 420 | | | | | | 4,240.22 | | | | | | 8.6 | | | | | | 408 | | | | | | 4,149.85 | | | | | | 8.6 | | |
|
As of December 31, 2024
|
| | | | 420 | | | | | $ | 4,240.22 | | | | | | 7.5 | | | | | | 420 | | | | | $ | 4,240.22 | | | | | | 7.5 | | |
| | | |
Placement Agent
|
| | | | | | | |||||||||
| | | |
Warrants
Granted in June 2024 |
| |
Contingent
Warrants Granted in June 2024 |
| |
Stock
Options Granted in March 2023 |
| |||||||||
|
Weighted average fair value
|
| | | $ | 30.03 | | | | | $ | 37.73 | | | | | $ | 39.93 | | |
|
Expected stock price volatility
|
| | | | 140.0% | | | | | | 127.0% | | | | | | 82.9% | | |
|
Expected term (years)
|
| | | | 2.1 | | | | | | 5.7 | | | | | | 5.0 | | |
|
Expected dividend yield
|
| | | | —% | | | | | | —% | | | | | | —% | | |
|
Risk-free interest rate
|
| | | | 4.63% | | | | | | 4.31% | | | | | | 3.54% | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Operating expenses | | | | | | | | | | | | | |
|
Research and development
|
| | | | | | | | | | | | |
|
Clinical trial
|
| | | $ | 14,441 | | | | | $ | 5,100 | | |
|
Costs under the Shared Services Agreement with Dong-A (related party)
|
| | | | 4,930 | | | | | | 2,438 | | |
|
Employee compensation and benefits
|
| | | | 1,606 | | | | | | 461 | | |
|
Consulting
|
| | | | 288 | | | | | | 483 | | |
|
Other(1)
|
| | | | 288 | | | | | | 676 | | |
|
Total research and development
|
| | | | 21,553 | | | | | | 9,158 | | |
|
General and administrative
|
| | | | | | | | | | | | |
|
Legal and professional fees
|
| | | | 2,864 | | | | | | 3,007 | | |
|
Consulting
|
| | | | 1,533 | | | | | | 1,961 | | |
|
Employee compensation and benefits
|
| | | | 1,659 | | | | | | 620 | | |
|
Other(2)
|
| | | | 1,200 | | | | | | 1,140 | | |
|
Total general and administrative
|
| | | | 7,256 | | | | | | 6,728 | | |
|
Total operating expenses
|
| | | $ | 28,809 | | | | | $ | 15,886 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
United States
|
| | | $ | (27,592) | | | | | $ | (12,468) | | |
|
Foreign
|
| | | | — | | | | | | (2) | | |
|
Loss before income taxes
|
| | | $ | (27,592) | | | | | $ | (12,470) | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Income tax (benefit) expense: | | | | | | | | | | | | | |
| Current | | | | | | | | | | | | | |
|
United States
|
| | | $ | — | | | | | $ | — | | |
|
Foreign
|
| | | | — | | | | | | — | | |
|
Total current income tax (benefit) expense
|
| | | | — | | | | | | — | | |
| Deferred | | | | | | | | | | | | | |
|
United States
|
| | | | (8,401) | | | | | | (3,424) | | |
|
Foreign
|
| | | | — | | | | | | 176 | | |
|
Total deferred income tax (benefit) expense
|
| | | | (8,401) | | | | | | (3,248) | | |
|
Change in valuation allowance – United States
|
| | | | 8,401 | | | | | | 3,424 | | |
|
Change in valuation allowance – Foreign
|
| | | | — | | | | | | (176) | | |
|
Provision for income taxes
|
| | | $ | — | | | | | $ | — | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Income taxes at federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
State income tax, net of federal benefit
|
| | | | 6.0 | | | | | | 3.0 | | |
|
Change in state tax rate
|
| | | | 2.5 | | | | | | (1.4) | | |
|
Change in fair value of warrant liabilities
|
| | | | 0.3 | | | | | | 5.7 | | |
|
Other
|
| | | | 0.6 | | | | | | (0.8) | | |
|
Valuation allowance
|
| | | | (30.4) | | | | | | (27.5) | | |
|
Effective tax rate
|
| | | | —% | | | | | | —% | | |
| | | |
As of
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Gross deferred income tax assets: | | | | | | | | | | | | | |
|
Federal and state operating loss carryforwards
|
| | | $ | 4,959 | | | | | $ | 2,107 | | |
|
Acquired intangibles
|
| | | | 3,000 | | | | | | 2,803 | | |
|
Stock-based compensation
|
| | | | 458 | | | | | | 392 | | |
|
Lease liability
|
| | | | 37 | | | | | | 49 | | |
|
Capitalized R&D expenses
|
| | | | 7,516 | | | | | | 2,315 | | |
|
Other
|
| | | | 118 | | | | | | 34 | | |
|
R&D credit carryforwards
|
| | | | 26 | | | | | | 26 | | |
|
Total gross deferred income tax assets
|
| | | | 16,114 | | | | | | 7,726 | | |
|
Valuation allowance – U.S. federal
|
| | | | (16,077) | | | | | | (7,676) | | |
|
Gross deferred tax assets, net of valuation allowance
|
| | | | 37 | | | | | | 50 | | |
| Gross deferred tax liabilities: | | | | | | | | | | | | | |
|
ROU asset
|
| | | | (36) | | | | | | (49) | | |
|
Other
|
| | | | (1) | | | | | | (1) | | |
|
Gross deferred income tax liabilities
|
| | | | (37) | | | | | | (50) | | |
|
Deferred income tax assets, net
|
| | | $ | — | | | | | $ | — | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (27,592) | | | | | $ | (12,470) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted average shares of common stock, basic
|
| | | | 705,193 | | | | | | 461,009 | | |
|
Effect of dilutive securities
|
| | | | — | | | | | | — | | |
|
Weighted average shares of common stock, diluted
|
| | | | 705,193 | | | | | | 461,009 | | |
|
Loss per share of common stock, basic and diluted
|
| | | $ | (39.13) | | | | | $ | (27.05) | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Stock options
|
| | | | 420 | | | | | | 420 | | |
|
RSUs
|
| | | | 14,728 | | | | | | 12,352 | | |
|
Warrants
|
| | | | 1,170,516 | | | | | | 2,350 | | |
| | | |
As of December 31, 2024
|
| |
As of December 31, 2023
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Description
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities
|
| | | $ | 361 | | | | | $ | — | | | | | $ | 361 | | | | | $ | — | | | | | $ | 658 | | | | | $ | — | | | | | $ | 658 | | | | | $ | — | | |
|
Total
|
| | | $ | 361 | | | | | $ | — | | | | | $ | 361 | | | | | $ | — | | | | | $ | 658 | | | | | $ | — | | | | | $ | 658 | | | | | $ | — | | |
Stock, (ii) 1.5 Series C Common Warrants to Purchase Shares of Common Stock, and
(iii) 1.5 Series D Common Warrants to Purchase Shares of Common Stock
Warrant to Purchase one Share of Common Stock, (ii) 1.5 Series C Common
Warrants to Purchase Shares of Common Stock, and (iii) 1.5 Series D Common
Warrants to Purchase Shares of Common Stock
Pre-Funded Warrants, (ii) up to 1,379,521 Series C Common Warrants, and
(iii) up to 1,379,521 Series D Common Warrants
|
Item
|
| |
Amount Paid or to
Be Paid |
| |||
|
SEC registration fee
|
| | | $ | 4,764.45 | | |
|
FINRA filing fee
|
| | | | 5,675.00 | | |
|
Printing expenses
|
| | | | 15,000.00 | | |
|
Legal fees and expenses
|
| | | | 605,000.00 | | |
|
Accounting fees and expenses
|
| | | | 125,000.00 | | |
|
Transfer agent fees and expenses
|
| | | | 25,000.00 | | |
|
Miscellaneous fees and expenses
|
| | | $ | 44,559.24 | | |
|
Total
|
| | | $ | 824,998.69 | | |
| |
Exhibit
Number |
| |
Description of Document
|
|
| | 1.1* | | |
Form of Underwriting Agreement.
|
|
| | 2.1+++ | | | Agreement and Plan of Merger, dated as of December 31, 2020, by and among the Registrant, Shelby Merger Sub 1, Inc., Shelby Merger Sub 2, LLC, ANA Therapeutics, Inc. and Akash Bakshi (incorporated by reference to Exhibit 2.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on January 6, 2021). | |
| | 3.1 | | | Third Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on August 10, 2016). | |
| | 3.2 | | | Certificate of Amendment (Reverse Stock Split) to the Third Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on December 31, 2019). | |
| | 3.3 | | | Certificate of Amendment (Name Change) to the Third Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on December 31, 2019). | |
| | 3.4 | | | Certificate of Amendment (Reverse Stock Split) to the Third Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on September 12, 2022). | |
| | 3.5 | | | Certificate of Amendment to the Third Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the SEC on December 19, 2023). | |
| | 3.6 | | | Certificate of Amendment (Name Change) to the Third Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on November 18, 2024). | |
| |
Exhibit
Number |
| |
Description of Document
|
|
| | 3.7 | | | Certificate of Amendment (Reverse Stock Split) to the Third Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on December 2, 2025). | |
| | 3.8 | | | Fourth Amended and Restated Bylaws of the Registrant (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on November 18, 2024). | |
| | 3.9 | | | Certificate of Designation of Preferences, Rights and Limitations, filed with the Delaware Secretary of State on November 4, 2022, with respect to the Series A Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on November 8, 2022). | |
| | 3.10 | | | Certificate of Designation of Preferences, Rights and Limitations, filed with the Delaware Secretary of State on November 4, 2022, with respect to the Series B Convertible Preferred Stock (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on November 8, 2022). | |
| | 4.1 | | | Form of Common Stock Certificate of the Registrant (incorporated by reference to Exhibit 4.1 to the Registrant’s Amendment No. 1 to Registration Statement on Form S-1, filed with the SEC on June 13, 2016). | |
| | 4.2 | | | Warrant to Purchase Stock, dated July 31, 2018, by and between the Registrant and Silicon Valley Bank (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8- K, filed with the SEC on August 6, 2018). | |
| | 4.3 | | | Form of Placement Agent’s Warrant to Purchase Common Stock (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on April 15, 2020). | |
| | 4.4 | | | Form of Warrant to Purchase Common Stock (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on January 21, 2021). | |
| | 4.5 | | | Form of Warrant to Purchase shares of Common Stock (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on October 4, 2021). | |
| | 4.6 | | | Form of Series B Warrant to purchase shares of common stock (incorporated by reference to Exhibit 4.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on November 8, 2022). | |
| | 4.7 | | | Warrant Agency Agreement, dated as of November 8, 2022, by and between the Registrant and American Stock Transfer and Trust Company LLC (incorporated by reference to Exhibit 4.3 to the Registrant’s Current Report on Form 8-K, filed with the SEC on November 8, 2022). | |
| | 4.8 | | | Form of Pre-Funded Warrant (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on June 25, 2024). | |
| | 4.9 | | | Form of Series A Warrant (incorporated by reference to Exhibit 4.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on June 25, 2024). | |
| | 4.10 | | | Form of Series B Warrant (incorporated by reference to Exhibit 4.3 to the Registrant’s Current Report on Form 8-K, filed with the SEC on June 25, 2024). | |
| | 4.11 | | | Form of Placement Agent Warrant (incorporated by reference to Exhibit 4.4 to the Registrant’s Current Report on Form 8-K, filed with the SEC on June 25, 2024). | |
| | 4.12 | | | Form of Pre-Funded Warrant (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on May 14, 2025). | |
| | 4.13* | | | Form of Warrant Agency Agreement, by and between the Registrant and Equiniti Trust Company, LLC. | |
| |
Exhibit
Number |
| |
Description of Document
|
|
| | 4.14 | | | Form of Pre-Funded Warrant (incorporated by reference to Exhibit 4.14 to the Registrant’s Registration Statement on Form S-1, filed with the SEC on January 5, 2026). | |
| | 4.15* | | | Form of Series C Common Warrant. | |
| | 4.16* | | | Form of Series D Common Warrant. | |
| | 5.1* | | | Opinion of Honigman LLP. | |
| | 10.1# | | | Form of Indemnification Agreement (incorporated by reference to Exhibit 10.1 to the Registrant’s Annual Report on Form 10-K, filed with the SEC on March 20, 2025). | |
| | 10.2 | | | Lease Agreement, dated as of August 23, 2023, by and between Alewife Properties LLC and the Registrant (incorporated by reference to Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q, filed with the SEC on November 13, 2023). | |
| | 10.3# | | | Employment Agreement entered into on August 11, 2023 by and between the Registrant and Hyung Heon Kim (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on August 14, 2023). | |
| | 10.4# | | | Employment Agreement entered into on March 1, 2024 by and between the Registrant and Marshall H. Woodworth (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on March 4, 2024). | |
| | 10.5# | | | 2019 Equity Incentive Plan and forms of award agreements (incorporated by reference to Exhibit 10.5 to the Registrant’s Annual Report on Form 10-K, filed with the SEC on March 20, 2025). | |
| | 10.6# | | | Amended and Restated 2021 Inducement Plan and form of award agreements (incorporated by reference to Exhibit 10.6 to the Registrant’s Annual Report on Form 10-K, filed with the SEC on March 20, 2025). | |
| | 10.7# | | | Amended and Restated 2022 Equity Incentive Plan and form of award agreements (incorporated by reference to Exhibit 10.7 to the Registrant’s Annual Report on Form 10-K, filed with the SEC on March 20, 2025). | |
| | 10.8# | | | Amended and Restated Non-Employee Director Compensation Policy, dated June 27, 2023 (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on June 29, 2023). | |
| | 10.9# | | | Amended and Restated Non-Employee Director Compensation Policy, dated May 7, 2024, as amended November 29, 2024 (incorporated by reference to Exhibit 10.9 to the Registrant’s Annual Report on Form 10-K, filed with the SEC on March 20, 2025). | |
| | 10.10 | | | License Agreement, dated September 14, 2022, by and between Dong-A ST Co., Ltd. and the Registrant (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on September 14, 2022). | |
| | 10.11 | | | Shared Services Agreement, dated September 14, 2022, by and between Dong-A ST Co., Ltd. and the Registrant (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K, filed with the SEC on September 14, 2022). | |
| | 10.12 | | | Registration Rights Agreement, dated September 14, 2022, by and among Dong-A ST Co., Ltd., The E&Healthcare Investment Fund II, The E&Healthcare Investment Fund No. 6, The E&Healthcare Investment Fund No. 7 and the Registrant (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K, filed with the SEC on September 14, 2022). | |
| | 10.13 | | | Investor Rights Agreement, dated September 14, 2022, by and between Dong-A ST Co., Ltd. and the Registrant (incorporated by reference to Exhibit 10.5 to the Registrant’s Current Report on Form 8-K, filed with the SEC on September 14, 2022). | |
| |
Exhibit
Number |
| |
Description of Document
|
|
| | 10.14 | | | Manufacturing and Supply Agreement (NB-02 formerly DA-9803), dated as of June 7, 2020, by and between Dong-A ST Co., Ltd. and the Registrant (incorporated by reference to Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q, filed with the SEC on August 11, 2020). | |
| | 10.15+ | | | Amended and Restated License Agreement, effective as of August 2, 2018, by and between the Registrant and Pfizer Inc. (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on August 6, 2018). | |
| |
10.16+++
|
| | License and Collaboration Agreement, dated as of July 23, 2019, by and between the Registrant and Beijing SL Pharmaceutical Co., Ltd. (incorporated by reference to Exhibit 10.6 to the Registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2019). | |
| | 10.17++ | | | Contingent Value Rights Agreement, dated as of December 30, 2019, by and among the Registrant, Grand Rapids Holders Representative, LLC, Computershare Inc. and Computershare Trust Company, N.A. (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on December 31, 2019). | |
| | 10.18 | | | First Amendment to Contingent Value Rights Agreement, dated as of December 30, 2019, by and among the Registrant, Grand Rapids Holders Representative, LLC, Computershare Inc. and Computershare Trust Company, N.A., dated as of March 23, 2021 (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the SEC on March 24, 2021). | |
| | 10.19 | | | Form of Registration Rights Agreement, dated as of June 23, 2024, by and among the Registrant and the Purchasers identified in the signature pages thereto (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K, filed with the SEC on June 25, 2024). | |
| | 10.20 | | | Registration Rights Agreement, dated as of May 8, 2025, by and among the Registrant and the Purchasers identified on the signature pages thereto (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K, filed with the SEC on May 14, 2025). | |
| | 10.21 | | | At the Market Offering Agreement, dated as of November 6, 2025, by and between the Registrant and Ladenburg Thalmann & Co. Inc. (incorporated by reference to Exhibit 1.1 to the Registrant’s Quarterly Report on Form 10-Q, filed with the SEC on November 6, 2025). | |
| | 21.1 | | | Subsidiaries of the Registrant (incorporated by reference to Exhibit 21.1 to the Registrant’s Annual Report on form 10-K, filed with the SEC on March 20, 2025). | |
| | 23.1* | | | Consent of Independent Registered Public Accounting Firm (BDO USA, P.C.). | |
| | 23.2* | | | Consent of Honigman LLP (reference is made to Exhibit 5.1). | |
| | 24.1 | | | Power of Attorney (included on signature page). | |
| | 107* | | | Filing Fee Table. | |
President, Chief Executive Officer and Director
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Hyung Heon Kim
Hyung Heon Kim
|
| |
President, Chief Executive Officer and Director (Principal Executive Officer)
|
| |
January 12, 2026
|
|
| |
/s/ Marshall H. Woodworth
Marshall H. Woodworth
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
January 12, 2026
|
|
| |
*
Andrew I. Koven
|
| |
Chairman of the Board
|
| |
January 12, 2026
|
|
| |
*
Mark A. Glickman
|
| |
Director
|
| |
January 12, 2026
|
|
| |
*
Jason L. Groves
|
| |
Director
|
| |
January 12, 2026
|
|
| |
*
Michael Salsbury
|
| |
Director
|
| |
January 12, 2026
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
*
D. Gordon Strickland
|
| |
Director
|
| |
January 12, 2026
|
|
| |
*
James P. Tursi, M.D.
|
| |
Director
|
| |
January 12, 2026
|
|
Attorney-in-Fact