| | |
Per
Share |
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 5.00 | | | | | $ | 12,500,000 | | |
Underwriting discount(1)(2)
|
| | | $ | 0.27 | | | | | $ | 675,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 4.73 | | | | | $ | 11,825,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 43 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 50 | | | |
| | | | 64 | | | |
| | | | 87 | | | |
| | | | 93 | | | |
| | | | 100 | | | |
| | | | 103 | | | |
| | | | 106 | | | |
| | | | 110 | | | |
| | | | 112 | | | |
| | | | 120 | | | |
| | | | 120 | | | |
| | | | 120 | | | |
| | | | F-1 | | |
| | |
Year Ended April 30,
|
| |
Nine Months Ended
January 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 3,700,083 | | | | | $ | 1,069,418 | | | | | $ | 826,642 | | | | | $ | 1,018,021 | | |
General and administrative
|
| | | | 1,308,800 | | | | | | 3,354,743 | | | | | | 2,338,240 | | | | | | 2,713,891 | | |
Total operating expenses
|
| | | | 5,008,883 | | | | | | 4,424,161 | | | | | | 3,164,882 | | | | | | 3,731,912 | | |
Loss from operations
|
| | | | (5,008,883) | | | | | | (4,424,161) | | | | | | (3,164,882) | | | | | | (3,731,912) | | |
Total other income (expense), net
|
| | | | 146,387 | | | | | | 13,925 | | | | | | 11,436 | | | | | | (57,822) | | |
Net loss
|
| | | $ | (4,862,496) | | | | | $ | (4,410,236) | | | | | $ | (3,153,446) | | | | | $ | (3,789,734) | | |
Basic and diluted net loss per common share
|
| | | $ | (0.08) | | | | | $ | (0.06) | | | | | $ | (0.04) | | | | | $ | (0.05) | | |
Basic and diluted weighted average common shares
outstanding |
| | | | 58,843,040 | | | | | | 71,253,580 | | | | | | 71,036,787 | | | | | | 72,262,858 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1)
|
| | | | | | | | | $ | (0.05) | | | | | | | | | | | $ | (0.04) | | |
Weighted-average shares outstanding used in computing pro forma net loss per share attributable to common stockholders, basic and diluted (unaudited)(1)
|
| | | | | | | | | | 88,753,580 | | | | | | | | | | | | 89,762,858 | | |
| | |
As of January 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma,
As Adjusted(2) |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 40,737 | | | | | $ | 40,737 | | | | | $ | 11,350,737 | | |
Working capital(3)
|
| | | | (1,295,947) | | | | | | (1,295,947) | | | | | | 10,014,053 | | |
Total assets
|
| | | | 802,007 | | | | | | 802,007 | | | | | | 12,112,007 | | |
Total liabilities
|
| | | | 2,097,954 | | | | | | 2,097,954 | | | | | | 2,097,954 | | |
Convertible preferred stock
|
| | | | 75 | | | | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | 15,575,603 | | | | | | 15,575,603 | | | | | | 15,575,603 | | |
Total stockholders’ (deficit) equity
|
| | | | (1,295,947) | | | | | | (1,295,947) | | | | | | 10,014,053 | | |
|
Payment
|
| |
Due Date
|
| |
Event
|
|
|
$ 50,000
|
| | November 1, 2019 | | | Pre-IND meeting | |
|
$ 65,000
|
| | December 31, 2021 | | | IND application filing | |
|
$ 190,000
|
| | 12 months from IND filing date | | |
Upon first dosing of patient in a clinical trial
|
|
|
$ 500,000
|
| | 12 months from first patient dosing | | | Upon completion of first clinical trial | |
|
$ 1,250,000
|
| | 24 months from completion of the first clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
|
$10,000,000
|
| | 8 years from the effective date of the | | | Upon FDA approval | |
|
Payment
|
| |
Due Date
|
| |
Event
|
|
| | | | agreement | | | | |
|
Payment
|
| |
Due Date
|
| |
Event
|
|
|
$ 50,000
|
| | January 1, 2022 | | | IND application filing | |
|
$ 50,000
|
| |
12 months from IND application filing date
|
| | Upon first dosing of patient in first Phase I clinical trial | |
|
$ 175,000
|
| | 12 months from first patient dosed in Phase I | | | Upon completion of first Phase I clinical trial | |
|
$ 500,000
|
| | 24 months from completion of first Phase I Trial | | | Upon completion of first Phase II clinical trial | |
|
$ 1,000,000
|
| | 12 months from completion of the first Phase II clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
|
$10,000,000
|
| | 7 years from the effective date of the agreement | | | Upon receipt of FDA BLA approval | |
|
Payment
|
| |
Due Date
|
| |
Event
|
|
|
$ 30,000
|
| | Completed September 2019 | | | Pre-IND meeting | |
|
Payment
|
| |
Due Date
|
| |
Event
|
|
|
$ 50,000
|
| | December 31, 2022 | | | IND application filing | |
|
$ 150,000
|
| | 12 months from IND filing date | | |
Upon first dosing of patient in a clinical trial
|
|
|
$ 400,000
|
| | 12 months from first patient dosing | | | Upon completion of first clinical trial | |
|
$1,000,000
|
| | 36 months from completion of the first Phase II clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
|
$8,000,000
|
| | August 1, 2029 | | | First commercial sale | |
| | |
As of January 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash
|
| | | $ | 40,737 | | | | | $ | 40,737 | | | | | $ | 11,350,737 | | |
Preferred stock, $0.0001 par value; 10,000,000 shares authorized;
|
| | | | | | | | | | | | | | | | | | |
Series A Convertible Preferred Stock, $0.0001 stated value per share, 1,360,000 shares designated; 750,000 shares issued and outstanding as of January 31, 2021 and April 30, 2020, respectively
|
| | | | 75 | | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 300,000,000 shares
authorized; 64,762,858 shares issued and outstanding as of January 31, 2021 |
| | | | 6,476 | | | | | | 7,976 | | | | | | 8,226 | | |
Additional paid-in capital
|
| | | | 29,156,400 | | | | | | 29,154,975 | | | | | | 40,464,725 | | |
Note receivable for common stock – related party
|
| | | | (14,883,295) | | | | | | (14,883,295) | | | | | | (14,883,295) | | |
Accumulated deficit
|
| | | | (15,575,603) | | | | | | (15,575,603) | | | | | | (15,575,603) | | |
Total stockholders’ equity (deficit)
|
| | | | (1,295,947) | | | | | | (1,295,947) | | | | | | 10,014,053 | | |
Total capitalization
|
| | | $ | (1,295,947) | | | | | $ | (1,295,947) | | | | | $ | 10,014,053 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 5.00 | | |
|
Historical net tangible book value per share as of January 31, 2021
|
| | | $ | (0.02) | | | | | | | | |
|
Pro forma increase in net tangible book value per share as of January 31, 2021
|
| | | | 0.00 | | | | | | | | |
|
Pro forma net tangible book value per share as of January 31, 2021
|
| | | | (0.02) | | | | | | | | |
|
Increase in pro forma, as adjusted net tangible book value per share attributable to new
investors purchasing shares in this offering |
| | | | 0.14 | | | | | | | | |
|
Pro forma, as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 0.12 | | |
|
Dilution per share to new investors purchasing shares in this offering
|
| | | | | | | | | $ | 4.88 | | |
| | |
Number
|
| |
Shares
Purchased Percent |
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| ||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||
Existing stockholders
|
| | | | 79,762,858 | | | | | | 97.0% | | | | | $ | 27,191,345 | | | | | | 68.5% | | | | | $ | 0.34 | | |
New public investors
|
| | | | 2,500,000 | | | | | | 3.0 | | | | | | 12,500,000 | | | | | | 31.5 | | | | | | 5.00 | | |
Total
|
| | | | 82,262,858 | | | | | | 100.0% | | | | | $ | 39,691,345 | | | | | | 100.0% | | | | | | | | |
| | |
For the Nine Months Ended
January 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
OPERATING EXPENSES | | | | ||||||||||
Research and development
|
| | | $ | 1,018,021 | | | | | $ | 826,642 | | |
General and administrative
|
| | | | 2,713,891 | | | | | | 2,338,240 | | |
Total operating expenses
|
| | | | 3,731,912 | | | | | | 3,164,882 | | |
Loss from operations
|
| | | | (3,731,912) | | | | | | (3,164,882) | | |
OTHER INCOME (EXPENSE), NET | | | | | | | | | | | | | |
Gain on extinguishment of debt
|
| | | | 62,418 | | | | | | — | | |
Interest expense
|
| | | | (108,181) | | | | | | — | | |
Interest expense – related party
|
| | | | (13,765) | | | | | | — | | |
Interest income – related party
|
| | | | 1,706 | | | | | | 11,436 | | |
Total other income (expense), net
|
| | | | (57,822) | | | | | | 11,436 | | |
NET LOSS
|
| | | $ | (3,789,734) | | | | | $ | (3,153,446) | | |
Basic and diluted net loss per common share
|
| | | $ | (0.05) | | | | | $ | (0.04) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 72,262,858 | | | | | | 71,036,787 | | |
| | |
For the Nine Months Ended
January 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Stock compensation expense
|
| | | $ | 1,670,058 | | | | | $ | 1,374,531 | | |
Professional fees
|
| | | | 546,613 | | | | | | 557,895 | | |
Salary and benefits
|
| | | | 337,690 | | | | | | 313,255 | | |
Other general and administrative expenses
|
| | | | 159,530 | | | | | | 92,559 | | |
Total general and administrative expenses
|
| | | $ | 2,713,891 | | | | | $ | 2,338,240 | | |
| | |
For the Nine Months Ended
January 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Professional fees
|
| | | $ | 902,582 | | | | | $ | 488,956 | | |
Licenses and fees
|
| | | | 50,000 | | | | | | 50,000 | | |
Stock compensation expense
|
| | | | 65,439 | | | | | | 287,686 | | |
Total research and development expenses
|
| | | $ | 1,018,021 | | | | | $ | 826,642 | | |
| | |
For the Year Ended April 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
OPERATING EXPENSES | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,069,418 | | | | | $ | 3,700,083 | | |
General and administrative
|
| | | | 3,354,743 | | | | | | 1,308,800 | | |
Total operating expenses
|
| | | | 4,424,161 | | | | | | 5,008,883 | | |
Loss from operations
|
| | | | (4,424,161) | | | | | | (5,008,883) | | |
OTHER INCOME (EXPENSE), NET | | | | | | | | | | | | | |
Interest income – related party
|
| | | | 13,925 | | | | | | 146,387 | | |
Total other income (expense), net
|
| | | | 13,925 | | | | | | 146,387 | | |
NET LOSS
|
| | | $ | (4,410,236) | | | | | $ | (4,862,496) | | |
Basic and diluted net loss per common share
|
| | | $ | (0.06) | | | | | $ | (0.08) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 71,253,580 | | | | | | 58,843,040 | | |
| | |
For the Year Ended April 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Stock compensation expense
|
| | | $ | 1,945,741 | | | | | $ | 396,170 | | |
Professional fees
|
| | | | 861,348 | | | | | | 545,771 | | |
Salary and benefits
|
| | | | 427,306 | | | | | | 96,460 | | |
Management services
|
| | | | — | | | | | | 160,000 | | |
Other general and administrative expenses
|
| | | | 120,348 | | | | | | 110,399 | | |
Total general and administrative expenses
|
| | | $ | 3,354,743 | | | | | $ | 1,308,800 | | |
| | |
2020
|
| |
2019
|
| ||||||
Licenses and fees
|
| | | $ | 50,487 | | | | | $ | 2,489,600 | | |
Professional fees
|
| | | | 709,432 | | | | | | 1,142,887 | | |
Stock compensation expense
|
| | | | 309,499 | | | | | | — | | |
Other research and development expenses
|
| | | | — | | | | | | 67,596 | | |
Total research and development expenses
|
| | | $ | 1,069,418 | | | | | $ | 3,700,083 | | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 50,000 | | | | November 1, 2019 | | | Pre-IND meeting | |
| $ | 65,000 | | | | December 31, 2021 | | | IND application filing | |
| $ | 190,000 | | | | 12 months from IND filing date | | | Upon first dosing of patient in a clinical trial | |
| $ | 500,000 | | | | 12 months from first patient dosing | | | Upon completion of first clinical trial | |
| $ | 1,250,000 | | | | 24 months from completion of the first clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 10,000,000 | | | | 8 years from the effective date of the agreement | | | Upon FDA approval | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 50,000 | | | | January 1, 2022 | | | Upon IND application filing | |
| $ | 50,000 | | | | 12 months from IND application filing date | | | Upon first dosing of patient in first Phase I clinical trial | |
| $ | 175,000 | | | | 12 months from first patient dosed in Phase I | | |
Upon completion of first Phase I clinical trial
|
|
| $ | 500,000 | | | | 24 months from completion of first Phase I clinical trial | | |
Upon completion of first Phase II clinical trial
|
|
| $ | 1,000,000 | | | | 12 months from completion of the first Phase II clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 10,000,000 | | | | 7 years from the effective date of the agreement | | | Upon FDA BLA approval | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 30,000 | | | | Completed September 2019 | | | Pre-IND meeting | |
| $ | 50,000 | | | | December 31, 2022 | | | IND application filing | |
| $ | 150,000 | | | | 12 months from IND filing date | | | Upon first dosing of patient in a clinical trial | |
| $ | 400,000 | | | | 12 months from first patient dosing | | | Upon completion of first clinical trial | |
| $ | 1,000,000 | | | | 36 months from completion of the first Phase II clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 8,000,000 | | | | August 1, 2029 | | | First commercial sale | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 50,000 | | | | January 1, 2022 | | | IND application filing | |
| $ | 50,000 | | | | 12 months from IND application filing date | | | Upon first dosing of patient in first Phase I clinical trial | |
| $ | 175,000 | | | | 12 months from first patient dosed in Phase I | | |
Upon completion of first Phase I clinical trial
|
|
| $ | 500,000 | | | | 24 months from completion of first Phase I trial | | |
Upon completion of first Phase II clinical trial
|
|
| $ | 1,000,000 | | | | 12 months from completion of the first Phase II clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 10,000,000 | | | | 7 years from the effective date of the agreement | | | Upon receipt of FDA BLA approval | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 50,000 | | | | November 1, 2019 | | | Pre-IND meeting | |
| $ | 65,000 | | | | December 31, 2021 | | | IND application filing | |
| $ | 190,000 | | | | 12 months from IND filing date | | | Upon first dosing of patient in a clinical trial | |
| $ | 500,000 | | | | 12 months from first patient dosing | | | Upon completion of first clinical trial | |
| $ | 1,250,000 | | | | 24 months from completion of the first clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 10,000,000 | | | | 8 years from the effective date of the agreement | | | Upon FDA approval | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 30,000 | | | | Completed September 2019 | | | Pre-IND meeting | |
| $ | 50,000 | | | | December 31, 2022 | | | IND application filing | |
| $ | 150,000 | | | | 12 months from IND filing date | | | Upon first dosing of patient in a clinical trial | |
| $ | 400,000 | | | | 12 months from first patient dosing | | | Upon completion of first clinical trial | |
| $ | 1,000,000 | | | | 36 months from completion of the first Phase II clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 8,000,000 | | | | August 1, 2029 | | | First commercial sale | |
Name
|
| |
Age
|
| |
Position
|
|
Milton C. (Todd) Ault III | | | 50 | | | Founder and Executive Chairman of the Board | |
Stephan Jackman | | | 45 | | | Chief Executive Officer and Director | |
Henry C.W. Nisser | | | 52 | | |
Executive Vice President, General Counsel and Director
|
|
Kenneth S. Cragun | | | 60 | | | Senior Vice President of Finance | |
David Katzoff | | | 59 | | | Chief Operating Officer | |
Lien T. Escalona | | | 52 | | | Chief Financial Officer | |
William B. Horne | | | 52 | | | Director | |
Mark Gustafson | | | 61 | | | Director nominee | |
Lynne Fahey McGrath, M.P.H., Ph.D. | | | 66 | | | Director nominee | |
Jeffrey Oram | | | 53 | | | Director nominee | |
Andrew H. Woo, M.D., Ph.D. | | | 58 | | | Director nominee | |
Name and principal position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Stock
Awards ($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||||||||
Stephan Jackman
Chief Executive Officer |
| | | | 2020 | | | | | | 187,500(2) | | | | | | 12,500 | | | | | | — | | | | | | 1,946,130 | | | | | | — | | | | | | 2,146,130 | | |
| | | 2019 | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 3,356,289 | | | | | | — | | | | | | 3,406,289 | | | ||
Kenneth S. Cragun
Senior Vice President of Finance |
| | | | 2020 | | | | | | 86,667 | | | | | | — | | | | | | — | | | | | | 973,065 | | | | | | — | | | | | | 1,059,723 | | |
| | | 2019 | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | 1,091,700 | | | | | | — | | | | | | 1,111,700 | | | ||
Henry C.W. Nisser
Executive Vice President and General Counsel |
| | | | 2020 | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 802,366 | | | | | | — | | | | | | 852,366 | | |
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
OUTSTANDING EQUITY AWARDS AT APRIL 30, 2020
|
| | | |||||||||||||||||||||||||
| | |
Option Awards
|
| | | |||||||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Stephan Jackman
|
| | | | 0 | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | $ | 1.00 | | | | | | 11/1/2021 | | |
| | | | | 0 | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | $ | 1.00 | | | | | | 11/1/2022 | | |
| | | | | 1,062,500 | | | | | | 1,937,500 | | | | | | 0 | | | | | $ | 1.00 | | | | | | 11/16/2028 | | |
| | | | | 0 | | | | | | 2,000,000 | | | | | | 2,000,000 | | | | | $ | 1.50 | | | | | | 11/18/2029 | | |
Kenneth S. Cragun
|
| | | | 500,000 | | | | | | 1,000,000 | | | | | | 0 | | | | | $ | 1.00 | | | | | | 12/15/2028 | | |
| | | | | 0 | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | $ | 1.50 | | | | | | 11/18/2029 | | |
Henry C.W. Nisser
|
| | | | 286,462 | | | | | | 963,538 | | | | | | 0 | | | | | $ | 1.00 | | | | | | 5/1/2029 | | |
| | |
Shares Beneficially
Owned Before the Offering |
| |
Shares Beneficially
Owned After the Offering |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ault Life Sciences, Inc.(1)
|
| | | | 15,000,000 | | | | | | 18.2% | | | | | | 15,000,000 | | | | | | 17.7% | | |
Ault Life Sciences Fund, LLC(2)
|
| | | | 15,000,000 | | | | | | 17.2% | | | | | | 15,000,000 | | | | | | 16.7% | | |
Congregation Chazon Avrohom(3)
|
| | | | 5,902,735 | | | | | | 7.2% | | | | | | 5,902,735 | | | | | | 7.0% | | |
Spartan Capital Securities, LLC(4)
|
| | | | 5,338,272 | | | | | | 6.5% | | | | | | 5,373,272 | | | | | | 6.3% | | |
Digital Power Lending, LLC(5)
|
| | | | 4,444,555 | | | | | | 5.3% | | | | | | 6,444,555 | | | | | | 7.5% | | |
University of South Florida Research Foundation(6)
|
| | | | 4,208,920 | | | | | | 5.1% | | | | | | 4,208,920 | | | | | | 5.0% | | |
Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | |
Milton C. (Todd) Ault III(1) (2) (5) (7)
|
| | | | 36,944,555 | | | | | | 40.5% | | | | | | 38,944,555 | | | | | | 41.5% | | |
Stephan Jackman(8)
|
| | | | 2,000,000 | | | | | | 2.4% | | | | | | 2,000,000 | | | | | | 2.3% | | |
Henry C.W. Nisser(8)
|
| | | | 677,083 | | | | | | * | | | | | | 677,083 | | | | | | * | | |
Kenneth S. Cragun(8)
|
| | | | 968,750 | | | | | | 1.2% | | | | | | 968,750 | | | | | | 1.1% | | |
David Katzoff(9)
|
| | | | 730,125 | | | | | | * | | | | | | 730,125 | | | | | | * | | |
Lien T. Escalona
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William B. Horne(8)
|
| | | | 2,631,944 | | | | | | 3.1% | | | | | | 2,631,944 | | | | | | 3.0% | | |
Mark Gustafson
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lynne Fahey McGrath, M.P.H., Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeffrey Oram
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew H. Woo, M.D., Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All directors, director nominees and executive officers as a group (11 persons)
|
| | | | 43,952,457 | | | | | | 44.7% | | | | | | 45,952,457 | | | | | | 45.6% | | |
Underwriter
|
| |
Number
of Shares |
| |||
Spartan Capital Securities, LLC
|
| | | | 2,500,000 | | |
Total
|
| | | | 2,500,000 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | 5.00 | | | | | $ | 12,500,000 | | | | | $ | 14,375,000 | | |
Underwriting discount to be paid by us(1)
|
| | | $ | 0.27 | | | | | $ | 675,000 | | | | | $ | 806,250 | | |
Proceeds, before expenses, to us
|
| | | $ | 4.73 | | | | | $ | 11,825,000 | | | | | $ | 13,568,750 | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | |
| | |
January 31,
2021 |
| |
April 30,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 40,737 | | | | | $ | 90,285 | | |
Note receivable, related party, net
|
| | | | — | | | | | | 100,915 | | |
Prepaid expenses and other current assets
|
| | | | 761,270 | | | | | | 1,622,815 | | |
TOTAL CURRENT ASSETS
|
| | | | 802,007 | | | | | | 1,814,015 | | |
TOTAL ASSETS
|
| | | $ | 802,007 | | | | | $ | 1,814,015 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 877,019 | | | | | $ | 929,639 | | |
Related party payable
|
| | | | 64,343 | | | | | | 62,667 | | |
Short-term advances, related party
|
| | | | 800,000 | | | | | | — | | |
Convertible notes, net
|
| | | | 308,804 | | | | | | — | | |
Convertible notes, related party, net
|
| | | | 47,788 | | | | | | — | | |
TOTAL CURRENT LIABILITIES
|
| | | | 2,097,954 | | | | | | 992,306 | | |
TOTAL LIABILITIES
|
| | | $ | 2,097,954 | | | | | $ | 992,306 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Convertible Preferred stock, $0.0001 par value: 10,000,000 shares
authorized; Series A Convertible Preferred Stock, $0.0001 stated value per share, 1,360,000 shares designated; 750,000 shares issued and outstanding as of January 31, 2021 and April 30, 2020, respectively |
| | | | 75 | | | | | | 75 | | |
Common stock, $0.0001 par value: 300,000,000 shares authorized; 64,762,858 shares issued and outstanding as of January 31, 2021 and April 30, 2020
|
| | | | 6,476 | | | | | | 6,476 | | |
Additional paid-in capital
|
| | | | 29,156,400 | | | | | | 27,584,227 | | |
Note receivable for common stock – related party
|
| | | | (14,883,295) | | | | | | (14,983,200) | | |
Accumulated deficit
|
| | | | (15,575,603) | | | | | | (11,785,869) | | |
TOTAL STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | (1,295,947) | | | | | | 821,709 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | $ | 802,007 | | | | | $ | 1,814,015 | | |
| | |
For the Nine Months Ended January 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
OPERATING EXPENSES | | | | | | | | | | | | | |
Research and development
|
| | | $ | 1,018,021 | | | | | $ | 826,642 | | |
General and administrative
|
| | | | 2,713,891 | | | | | | 2,338,240 | | |
Total operating expenses
|
| | | | 3,731,912 | | | | | | 3,164,882 | | |
Loss from operations
|
| | | | (3,731,912) | | | | | | (3,164,882) | | |
OTHER INCOME (EXPENSE), NET | | | | | | | | | | | | | |
Gain on extinguishment of debt
|
| | | | 62,418 | | | | | | — | | |
Interest expense
|
| | | | (108,181) | | | | | | — | | |
Interest expense – related party
|
| | | | (13,765) | | | | | | — | | |
Interest income – related party
|
| | | | 1,706 | | | | | | 11,436 | | |
Total other income (expense), net
|
| | | | (57,822) | | | | | | 11,436 | | |
NET LOSS
|
| | | $ | (3,789,734) | | | | | $ | (3,153,446) | | |
Basic and diluted net loss per common share
|
| | | $ | (0.05) | | | | | $ | (0.04) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 72,262,858 | | | | | | 71,036,787 | | |
| | |
For the Nine Months
Ended January 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,789,734) | | | | | $ | (3,153,446) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest expense – debt discount
|
| | | | 97,446 | | | | | | — | | |
Interest expense – debt discount, related party
|
| | | | 12,088 | | | | | | — | | |
Gain on extinguishment of debt
|
| | | | (62,418) | | | | | | — | | |
Stock-based compensation to employees and consultants
|
| | | | 1,735,497 | | | | | | 1,662,217 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 605,279 | | | | | | (142,651) | | |
Accounts payable and accrued expenses
|
| | | | (52,312) | | | | | | (497,831) | | |
Related party payable
|
| | | | — | | | | | | (16,666) | | |
Net cash used in operating activities
|
| | | | (1,454,154) | | | | | | (2,148,437) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Proceeds from repayments of notes receivable – related party
|
| | | | 100,915 | | | | | | 105,000 | | |
Net cash provided by investing activities
|
| | | | 100,915 | | | | | | 105,000 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from the issuance of common stock and warrants, net
|
| | | | — | | | | | | 2,288,395 | | |
Advances from related party payable
|
| | | | 1,676 | | | | | | — | | |
Proceeds from short-term advances, related party
|
| | | | 800,000 | | | | | | — | | |
Proceeds from note payable
|
| | | | 62,110 | | | | | | — | | |
Proceeds from note receivable for common stock – related party
|
| | | | 99,905 | | | | | | 6,000 | | |
Proceeds from convertible note payable
|
| | | | 290,000 | | | | | | — | | |
Proceeds from convertible note payable, related party
|
| | | | 50,000 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 1,303,691 | | | | | | 2,294,395 | | |
Net (decrease) increase in cash
|
| | | | (49,548) | | | | | | 250,958 | | |
Cash at beginning of period
|
| | | | 90,285 | | | | | | 42,606 | | |
Cash at end of period
|
| | | $ | 40,737 | | | | | $ | 293,564 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Non-cash financing activities: | | | | | | | | | | | | | |
Issuance of common stock for prepaid consulting services
|
| | | $ | — | | | | | $ | 683,379 | | |
Fair value of warrants issued in connection with convertible notes payable
|
| | | $ | 78,642 | | | | | $ | — | | |
Fair value of warrants issued in connection with convertible notes payable, related party
|
| | | $ | 14,300 | | | | | $ | — | | |
| | |
Series A Convertible
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Note
Receivable for Common Stock – Related Party |
| |
Accumulated
Deficit |
| |
Total
|
| | | | ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | ||||||||||||||||||||||||||||||||||||||
BALANCES, April 30, 2020
|
| | | | 750,000 | | | | | $ | 75 | | | | | | 64,762,858 | | | | | $ | 6,476 | | | | | $ | 27,584,227 | | | | | $ | (14,983,200) | | | | | $ | (11,785,869) | | | | | $ | 821,709 | | | | ||
Stock-based compensation to employees and consultants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,479,231 | | | | | | — | | | | | | — | | | | | | 1,479,231 | | | | ||
Proceeds from note receivable – related party for common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,905 | | | | | | — | | | | | | 99,905 | | | | ||
Fair value of warrants issued in connection with convertible notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,642 | | | | | | — | | | | | | — | | | | | | 78,642 | | | | ||
Fair value of warrants issued in connection with convertible notes – related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,300 | | | | | | — | | | | | | — | | | | | | 14,300 | | | | ||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,789,734) | | | | | | (3,789,734) | | | | ||
BALANCES, January 31, 2021
|
| | | | 750,000 | | | | | $ | 75 | | | | | | 64,762,858 | | | | | $ | 6,476 | | | | | $ | 29,156,400 | | | | | $ | (14,883,295) | | | | | $ | (15,575,603) | | | | | $ | (1,295,947) | | | |
| | |
Series A Convertible
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Note
Receivable for Common Stock – Related Party |
| |
Accumulated
Deficit |
| |
Total
|
| | | | ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | ||||||||||||||||||||||||||||||||||||||
BALANCES, April 30, 2019
|
| | | | 750,000 | | | | | $ | 75 | | | | | | 61,878,465 | | | | | $ | 6,188 | | | | | $ | 22,686,285 | | | | | $ | (15,000,000) | | | | | $ | (7,375,633) | | | | | $ | 316,915 | | | | ||
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | 2,284,393 | | | | | | 228 | | | | | | 2,288,107 | | | | | | — | | | | | | — | | | | | | 2,288,335 | | | | ||
Stock-based compensation to employees and consultants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,293,915 | | | | | | — | | | | | | — | | | | | | 1,293,915 | | | | ||
Proceeds from note receivable – related party for common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,000 | | | | | | — | | | | | | 6,000 | | | | ||
Issuance of common stock for services
|
| | | | — | | | | | | — | | | | | | 600,000 | | | | | | 60 | | | | | | 808,319 | | | | | | — | | | | | | — | | | | | | 808,379 | | | | ||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,153,446) | | | | | | (3,153,446) | | | | ||
BALANCES, January 31, 2020
|
| | | | 750,000 | | | | | $ | 75 | | | | | | 64,762,858 | | | | | $ | 6,476 | | | | | $ | 27,076,626 | | | | | $ | (14,994,000) | | | | | $ | (10,529,079) | | | | | $ | 1,560,098 | | | |
| | |
For the Nine Months Ended January 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Series A convertible preferred stock
|
| | | | 15,000,000 | | | | | | 15,000,000 | | | | ||
Stock options(1)
|
| | | | 16,300,000 | | | | | | 16,175,000 | | | | ||
Warrants
|
| | | | 6,769,635 | | | | | | 6,652,035 | | | | ||
Convertible notes
|
| | | | 245,999 | | | | | | — | | | | ||
| | | | | 38,315,634 | | | | | | 37,827,035 | | | |
| | |
January 31,
2021 |
| |
April 30,
2020 |
| ||||||
Prepaid consulting fees
|
| | | $ | 744,210 | | | | | $ | 1,513,602 | | |
Interest receivable
|
| | | | — | | | | | | 77,153 | | |
Other prepaid expenses
|
| | | | 850 | | | | | | 15,850 | | |
Other receivables
|
| | | | 16,210 | | | | | | 16,210 | | |
Total prepaid expenses and other current assets
|
| | | $ | 761,270 | | | | | $ | 1,622,815 | | |
| | | | | | | | |
Outstanding Options
|
| | |||||||||||||||||||||||
| | |
Shares
Available for Grant |
| |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (years) |
| |
Aggregate
Intrinsic Value |
| | |||||||||||||||||
Balance at April 30, 2020
|
| | | | 575,000 | | | | | | 19,425,000 | | | | | $ | 0.5228 | | | | | | 6.89 | | | | | $ | 15,609,500 | | | | ||
Options granted
|
| | | | (125,000) | | | | | | 125,000 | | | | | $ | 1.5000 | | | | | | | | | | | | | | | | ||
Balance at January 31, 2021
|
| | | | 450,000 | | | | | | 19,550,000 | | | | | $ | 0.7015 | | | | | | 6.16 | | | | | $ | 15,609,500 | | | | ||
Options vested and expected to vest at January 31, 2021
|
| | | | | | | | | | 17,550,000 | | | | | $ | 0.6675 | | | | | | 6.72 | | | | | $ | 14,609,500 | | | | | |
Options exercisable at January 31, 2021
|
| | | | | | | | | | 12,352,030 | | | | | $ | 0.4399 | | | | | | 6.14 | | | | | $ | 13,093,857 | | | |
| | | | | | | | |
Outstanding Options
|
| | |||||||||||||||||||||||
| | |
Shares
Available for Grant |
| |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (years) |
| |
Aggregate
Intrinsic Value |
| | |||||||||||||||||
Balance at April 30, 2019
|
| | | | 4,290,000 | | | | | | 15,710,000 | | | | | $ | 0.5228 | | | | | | 6.89 | | | | | $ | 15,352,000 | | | | ||
Options granted
|
| | | | (1,800,000) | | | | | | 1,800,000 | | | | | $ | 1.5000 | | | | | | | | | | | | | | | | ||
Options cancelled
|
| | | | 35,000 | | | | | | (35,000) | | | | | $ | 1.0000 | | | | | | | | | | | | | | | | ||
Balance at January 31, 2020
|
| | | | 2,525,000 | | | | | | 17,475,000 | | | | | $ | 0.6964 | | | | | | 6.72 | | | | | $ | 15,609,500 | | | | ||
Options vested and expected to vest at January 31, 2020
|
| | | | | | | | | | 15,475,000 | | | | | $ | 0.6616 | | | | | | 7.70 | | | | | $ | 14,609,500 | | | | | |
Options exercisable at January 31, 2020
|
| | | | | | | | | | 9,191,134 | | | | | $ | 0.2491 | | | | | | 6.72 | | | | | $ | 12,240,741 | | | |
| | |
For the Nine Months Ended January 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Expected term (in years)
|
| | | | 6.25 | | | | | | 5.21 | | | | ||
Volatility
|
| | | | 100.1% | | | | | | 71.0% | | | | ||
Risk-free interest rate
|
| | | | 0.51% | | | | | | 1.78% | | | | ||
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | | |
| | |
For the Nine Months Ended January 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Research and development
|
| | | $ | 65,439 | | | | | $ | 287,686 | | | | ||
General and administrative
|
| | | | 1,670,058 | | | | | | 1,374,531 | | | | ||
Total
|
| | | $ | 1,735,497 | | | | | $ | 1,662,217 | | | |
|
Outstanding
|
| |
Exercisable
|
| |||||||||||||||||||||||||||
|
Exercise Price
|
| |
Number
Outstanding |
| |
Weighted
Average Remaining Contractual Life (years) |
| |
Weighted
Average Exercise Price |
| |
Number
Exercisable |
| |
Weighted
Average Exercise Price |
| |||||||||||||||
|
$1.00
|
| | | | 500,000 | | | | | | 3.1 | | | | | $ | 1.00 | | | | | | 183,333 | | | | | $ | 1.00 | | |
|
$1.75
|
| | | | 175,772 | | | | | | 3.8 | | | | | $ | 1.75 | | | | | | 43,943 | | | | | $ | 1.75 | | |
|
$3.00
|
| | | | 6,093,683 | | | | | | 3.2 | | | | | $ | 3.00 | | | | | | 2,034,587 | | | | | $ | 3.00 | | |
|
$1.00 – $3.00
|
| | | | 6,769,635 | | | | | | 3.5 | | | | | $ | 2.82 | | | | | | 2,261,863 | | | | | $ | 2.81 | | |
| | |
For the Nine Months Ended January 31,
|
| | | | |||
| | |
2021
|
| |
2020
|
| | ||
Common stock price
|
| |
$1.50
|
| |
$1.00 – $1.50
|
| | ||
Expected term (in years)
|
| |
5.00
|
| |
2.50
|
| | ||
Volatility
|
| |
103.70%
|
| |
69.35%
|
| | ||
Risk-free interest rate
|
| |
0.27% – 0.28%
|
| |
2.53%
|
| | ||
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
| |
| | |
April 30,
2020 |
| |
April 30,
2019 |
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 90,285 | | | | | $ | 42,606 | | |
Note receivable, related party, net
|
| | | | 100,915 | | | | | | 205,915 | | |
Prepaid expenses and other current assets
|
| | | | 1,622,815 | | | | | | 1,252,396 | | |
TOTAL CURRENT ASSETS
|
| | | | 1,814,015 | | | | | | 1,500,917 | | |
TOTAL ASSETS
|
| | | $ | 1,814,015 | | | | | $ | 1,500,917 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 929,639 | | | | | $ | 1,104,669 | | |
Related party payable
|
| | | | 62,667 | | | | | | 79,333 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 992,306 | | | | | | 1,184,002 | | |
COMMITMENTS AND CONTINGENCIES (Note 13) | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Convertible Preferred stock, $0.0001 par value: 10,000,000 shares
authorized; Series A Convertible Preferred Stock, $0.0001 stated value per share, 1,360,000 shares |
| | | | 75 | | | | | | 75 | | |
Common stock, $0.0001 par value: 300,000,000 shares authorized; 64,762,858 and 61,878,465 shares issued and outstanding as of April 30, 2020 and 2019, respectively
|
| | | | 6,476 | | | | | | 6,188 | | |
Additional paid-in capital
|
| | | | 27,584,227 | | | | | | 22,686,285 | | |
Note receivable for common stock – related party
|
| | | | (14,983,200) | | | | | | (15,000,000) | | |
Accumulated deficit
|
| | | | (11,785,869) | | | | | | (7,375,633) | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 821,709 | | | | | | 316,915 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 1,814,015 | | | | | $ | 1,500,917 | | |
| | |
For the Year Ended April 30,
|
| | | | |||||||||
| | |
2020
|
| |
2019
|
| | ||||||||
OPERATING EXPENSES | | | | | | | | | | | | | | | ||
Research and development
|
| | | $ | 1,069,418 | | | | | $ | 3,700,083 | | | | ||
General and administrative
|
| | | | 3,354,743 | | | | | | 1,308,800 | | | | ||
Total operating expenses
|
| | | | 4,424,161 | | | | | | 5,008,883 | | | | ||
Loss from operations
|
| | | | (4,424,161) | | | | | | (5,008,883) | | | | ||
OTHER INCOME (EXPENSE), NET | | | | | | | | | | | | | | | ||
Interest income – related party
|
| | | | 13,925 | | | | | | 146,387 | | | | ||
Total other income (expense), net
|
| | | | 13,925 | | | | | | 146,387 | | | | ||
NET LOSS
|
| | | $ | (4,410,236) | | | | | $ | (4,862,496) | | | | ||
Basic and diluted net loss per common share
|
| | | $ | (0.06) | | | | | $ | (0.08) | | | | ||
Basic and diluted weighted average common shares outstanding
|
| | | | 71,253,580 | | | | | | 58,843,040 | | | |
| | |
For the Year Ended April 30,
|
| | | | |||||||||
| | |
2020
|
| |
2019
|
| | ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | ||
Net loss
|
| | | $ | (4,410,236) | | | | | $ | (4,862,496) | | | | ||
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | ||
Accretion of original issue discount on notes receivable – related party
|
| | | | — | | | | | | (36,667) | | | | ||
Issuance of common stock for license fees
|
| | | | — | | | | | | 2,227,923 | | | | ||
Stock-based compensation to employees and consultants
|
| | | | 1,801,516 | | | | | | 396,170 | | | | ||
Non-cash consulting expense from issuance of common stock
|
| | | | 562,277 | | | | | | — | | | | ||
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | ||
Prepaid expenses and other current assets
|
| | | | (124,317) | | | | | | 215,289 | | | | ||
Accounts payable and accrued expenses
|
| | | | (175,030) | | | | | | 1,014,581 | | | | ||
Net cash used in operating activities
|
| | | | (2,345,790) | | | | | | (1,045,200) | | | | ||
Cash flows from investing activities: | | | | | | | | | | | | | | | ||
Loans to related party
|
| | | | — | | | | | | (558,000) | | | | ||
Proceeds from repayments of notes receivable – related party
|
| | | | 105,000 | | | | | | 792,085 | | | | ||
Net cash provided by investing activities
|
| | | | 105,000 | | | | | | 234,085 | | | | ||
Cash flows from financing activities: | | | | | | | | | | | | | | | ||
Proceeds for issuance of common stock and warrants, net
|
| | | | 2,288,335 | | | | | | 236,023 | | | | ||
Advances from related party payable
|
| | | | (16,666) | | | | | | 72,697 | | | | ||
Proceeds from note receivable for common stock – related party
|
| | | | 16,800 | | | | | | — | | | | ||
Net cash provided by financing activities
|
| | | | 2,288,469 | | | | | | 308,720 | | | | ||
Net increase (decrease) in cash
|
| | | | 47,679 | | | | | | (502,395) | | | | ||
Cash at beginning of period
|
| | | | 42,606 | | | | | | 545,001 | | | | ||
Cash at end of period
|
| | | $ | 90,285 | | | | | $ | 42,606 | | | | ||
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | ||
Non-cash financing activities: | | | | | | | | | | | | | | | ||
Issuance of common stock for note receivable – related party
|
| | | $ | — | | | | | $ | 15,000,000 | | | | ||
Issuance of common stock for prepaid consulting services
|
| | | $ | 683,379 | | | | | $ | — | | | |
| | |
Series A Convertible
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Note
Receivable for Common Stock-Related Party |
| |
Accumulated
Deficit |
| | ||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
BALANCES, April 30, 2018
|
| | | | 750,000 | | | | | $ | 75 | | | | | | 49,493,196 | | | | | $ | 4,949 | | | | | $ | 4,827,408 | | | | | $ | — | | | | | $ | (2,513,137) | | | | | $ | 2,319,295 | | |
Issuance of common stock and warrants
|
| | | | — | | | | | | — | | | | | | 157,346 | | | | | | 16 | | | | | | 236,007 | | | | | | — | | | | | | — | | | | | | 236,023 | | |
Issuance of common stock to related
party |
| | | | — | | | | | | — | | | | | | 10,000,000 | | | | | | 1,000 | | | | | | 14,999,000 | | | | | | (15,000,000) | | | | | | — | | | | | | — | | |
Stock-based compensation to employees and
consultants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 396,170 | | | | | | — | | | | | | — | | | | | | 396,170 | | |
Issuance of common stock for license fees
|
| | | | — | | | | | | — | | | | | | 2,227,923 | | | | | | 223 | | | | | | 2,227,700 | | | | | | — | | | | | | — | | | | | | 2,227,923 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,862,496) | | | | | | (4,862,496) | | |
BALANCES, April 30, 2019
|
| | | | 750,000 | | | | | | 75 | | | | | | 61,878,465 | | | | | | 6,188 | | | | | | 22,686,285 | | | | | | (15,000,000) | | | | | | (7,375,633) | | | | | | 316,915 | | |
Issuance of common stock and warrants,
net |
| | | | — | | | | | | — | | | | | | 2,284,393 | | | | | | 228 | | | | | | 2,288,107 | | | | | | — | | | | | | — | | | | | | 2,288,335 | | |
Stock-based compensation to employees and
consultants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,801,516 | | | | | | — | | | | | | — | | | | | | 1,801,516 | | |
Proceeds from note receivable – related party
for common stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,800 | | | | | | — | | | | | | 16,800 | | |
Issuance of common stock for services
|
| | | | — | | | | | | — | | | | | | 600,000 | | | | | | 60 | | | | | | 808,319 | | | | | | — | | | | | | — | | | | | | 808,379 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,410,236) | | | | | | (4,410,236) | | |
BALANCES, April 30, 2020
|
| | | | 750,000 | | | | | $ | 75 | | | | | | 64,762,858 | | | | | $ | 6,476 | | | | | $ | 27,584,227 | | | | | $ | (14,983,200) | | | | | $ | (11,785,869) | | | | | $ | 821,709 | | |
| | |
For the Year Ended April 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Series A convertible preferred stock
|
| | | | 15,000,000 | | | | | | 15,000,000 | | |
Stock options(1)
|
| | | | 16,175,000 | | | | | | 8,210,000 | | |
Warrants
|
| | | | 6,652,135 | | | | | | 5,584,172 | | |
| | | | | 37,827,135 | | | | | | 28,794,172 | | |
| | |
April 30, 2020
|
| |
April 30, 2019
|
| ||||||
Prepaid consulting fees
|
| | | $ | 1,513,602 | | | | | $ | 1,151,667 | | |
Interest receivable
|
| | | | 77,153 | | | | | | 63,229 | | |
Other prepaid expenses
|
| | | | 15,850 | | | | | | 21,290 | | |
Other receivables
|
| | | | 16,210 | | | | | | 16,210 | | |
Total prepaid expenses and other current assets
|
| | | $ | 1,622,815 | | | | | $ | 1,252,396 | | |
| | |
April 30, 2020
|
| |
April 30, 2019
|
| ||||||
Deferred income tax asset: | | | | | | | | | | | | | |
Net operating loss carryover
|
| | | $ | 2,333,201 | | | | | $ | 1,541,317 | | |
Other temporary differences
|
| | | | 511,093 | | | | | | 120,739 | | |
Total deferred tax asset
|
| | | | 2,844,294 | | | | | | 1,662,056 | | |
Valuation allowance
|
| | | | (2,844,294) | | | | | | (1,662,056) | | |
Deferred income tax asset, net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
For the Year Ended April 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Federal and State | | | | | | | | | | | | | |
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | (2,844,294) | | | | | | (1,662,056) | | |
Valuation allowance
|
| | | | 2,844,294 | | | | | | 1,662,056 | | |
Income tax provision (benefit)
|
| | | $ | — | | | | | $ | — | | |
| | |
For the Year Ended April 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Tax benefit at U.S. Federal statutory tax rate
|
| | | | -21.0% | | | | | | -21.0% | | |
Increase (decrease) in tax rate resulting from: | | | | | | | | | | | | | |
Allowance against deferred tax assets
|
| | | | 20.9% | | | | | | 20.9% | | |
Nondeductible meals & entertainment expense and other
|
| | | | 0.1% | | | | | | 0.1% | | |
Taxes in respect of prior years
|
| | | | — | | | | | | — | | |
Changes in federal tax rate
|
| | | | — | | | | | | — | | |
Effective tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Shares
Available for Grant |
| |
Outstanding Options
|
| ||||||||||||||||||||||||
|
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||||||
Balance at April 30, 2018
|
| | | | 5,000,000 | | | | | | 7,500,000 | | | | | $ | 0.0004 | | | | | | 8.00 | | | | | $ | 7,497,000 | | |
Increase to plan shares
|
| | | | 7,500,000 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options granted
|
| | | | (8,210,000) | | | | | | 8,210,000 | | | | | $ | 1.0000 | | | | | | | | | | | | | | |
Balance at April 30, 2019
|
| | | | 4,290,000 | | | | | | 15,710,000 | | | | | $ | 0.5228 | | | | | | 7.51 | | | | | $ | 15,352,000 | | |
Options cancelled/forfeited
|
| | | | 35,000 | | | | | | (35,000) | | | | | $ | 1.0000 | | | | | | | | | | | | | | |
Options granted
|
| | | | (3,750,000) | | | | | | 3,750,000 | | | | | $ | 1.4267 | | | | | | | | | | | | | | |
Balance at April 30, 2020
|
| | | | 575,000 | | | | | | 19,425,000 | | | | | $ | 0.6964 | | | | | | 6.89 | | | | | $ | 15,609,500 | | |
Options vested and expected to vest at April 30, 2019
|
| | | | | | | | | | 17,425,000 | | | | | $ | 0.6616 | | | | | | 7.45 | | | | | $ | 14,609,500 | | |
Options exercisable at April 30, 2019
|
| | | | | | | | | | 10,424,452 | | | | | $ | 0.3053 | | | | | | 6.60 | | | | | $ | 12,454,020 | | |
| | |
For the Year Ended April 30,
|
| |||
| | |
2020
|
| |
2019
|
|
Expected term (in years)
|
| |
2.50 – 6.25
|
| |
3.00 – 6.25
|
|
Volatility
|
| |
65.80% – 72.35%
|
| |
83.40%
|
|
Risk-free interest rate
|
| |
1.52% – 2.36%
|
| |
2.50% – 2.95%
|
|
Dividend yield
|
| |
—
|
| |
—
|
|
| | |
For the Year Ended April 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Research and development
|
| | | $ | 309,499 | | | | | $ | 2,227,923 | | |
General and administrative
|
| | | | 1,945,741 | | | | | | 396,170 | | |
Total
|
| | | $ | 2,255,240 | | | | | $ | 2,624,093 | | |
| | |
For the Year
Ended April 30, 2019 |
| |||
Expected term (in years)
|
| | | | 2.50 | | |
Volatility
|
| | | | 69.35% | | |
Risk-free interest rate
|
| | | | 2.53% | | |
Dividend yield
|
| | | | — | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||||||||||||||
Exercise
Price |
| |
Number
Outstanding |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Weighted
Average Exercise Price |
| |
Number
Exercisable |
| |
Weighted
Average Exercise Price |
| ||||||||||||||||||
| $ | 1.00 | | | | | | 500,000 | | | | | | 3.8 | | | | | $ | 1.00 | | | | | | 108,333 | | | | | $ | 1.00 | | |
| $ | 1.20 | | | | | | 5,500 | | | | | | 0.3 | | | | | $ | 1.20 | | | | | | 4,888 | | | | | $ | 1.20 | | |
| $ | 1.75 | | | | | | 175,772 | | | | | | 4.5 | | | | | $ | 1.75 | | | | | | 14,647 | | | | | $ | 1.75 | | |
| $ | 3.00 | | | | | | 5,970,863 | | | | | | 3.9 | | | | | $ | 3.00 | | | | | | 1,126,397 | | | | | $ | 3.00 | | |
| $ | 1.00 – $3.00 | | | | | | 6,652,135 | | | | | | 4.3 | | | | | $ | 2.82 | | | | | | 1,254,265 | | | | | $ | 2.81 | | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 50,000 | | | | January 1, 2022 | | | Upon IND application filing | |
| $ | 50,000 | | | | 12 months from IND application filing date | | | Upon first dosing of patient in first Phase I clinical trial | |
| $ | 175,000 | | | | 12 months from first patient dosed in Phase I | | |
Upon completion of first Phase I clinical trial
|
|
| $ | 500,000 | | | | 24 months from completion of first Phase I clinical trial | | |
Upon completion of first Phase II clinical trial
|
|
| $ | 1,000,000 | | | | 12 months from completion of the first Phase II clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 10,000,000 | | | | 7 years from the effective date of the agreement | | | Upon FDA BLA approval | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 50,000 | | | | November 1, 2019 | | | Pre-IND meeting | |
| $ | 65,000 | | | | December 31, 2021 | | | IND application filing | |
| $ | 190,000 | | | | 12 months from IND filing date | | | Upon first dosing of patient in a clinical trial | |
| $ | 500,000 | | | | 12 months from first patient dosing | | | Upon completion of first clinical trial | |
| $ | 1,250,000 | | | | 24 months from completion of the first clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 10,000,000 | | | | 8 years from the effective date of the agreement | | | Upon FDA approval | |
Payment
|
| |
Due Date
|
| |
Event
|
| |||
| $ | 30,000 | | | | Completed September 2019 | | | Pre-IND meeting | |
| $ | 50,000 | | | | December 31, 2022 | | | IND application filing | |
| $ | 150,000 | | | | 12 months from IND filing date | | | Upon first dosing of patient in a clinical trial | |
| $ | 400,000 | | | | 12 months from first patient dosing | | | Upon completion of first clinical trial | |
| $ | 1,000,000 | | | | 36 months from completion of the first Phase II clinical trial | | | Upon first patient treated in a Phase III clinical trial | |
| $ | 8,000,000 | | | | August 1, 2029 | | | First commercial sale | |