Schedule of unaudited pro forma balance sheet that gives effect to the Financing Activities, Restricted Funds and Early Payments |
Presented below is an unaudited pro forma balance sheet that gives effect to the Fiscal 2021 Financing and the Early Payments to Xoma, as if these events had occurred on September 30, 2020 (in thousands, except per share amount):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Financing
|
|
Xoma
|
|
|
|
|
|
|
|
|
Gross
|
|
Offering
|
|
Early
|
|
|
|
|
|
Historical
|
|
Proceeds (1)
|
|
Costs (2)
|
|
Payments (3)
|
|
Pro Forma
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
6,404
|
|
$
|
41,000
|
|
$
|
(3,491)
|
|
$
|
(1,409)
|
|
$
|
42,504
|
Prepaid expenses and other
|
|
|
491
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
491
|
Total current assets
|
|
|
6,895
|
|
|
41,000
|
|
|
(3,491)
|
|
|
(1,409)
|
|
|
42,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Right-of-use assets, net
|
|
|
325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
325
|
Deferred offering costs
|
|
|
129
|
|
|
—
|
|
|
(129)
|
|
|
—
|
|
|
—
|
Other
|
|
|
61
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
Total assets
|
|
$
|
7,410
|
|
$
|
41,000
|
|
$
|
(3,620)
|
|
$
|
(1,409)
|
|
$
|
43,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
797
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
797
|
Accrued liabilities
|
|
|
473
|
|
|
—
|
|
|
(129)
|
|
|
—
|
|
|
344
|
Current portion of license fees payable to Xoma
|
|
|
1,409
|
|
|
—
|
|
|
—
|
|
|
(1,409)
|
|
|
—
|
Current portion of operating lease liabilities
|
|
|
245
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
245
|
Total current liabilities
|
|
|
2,924
|
|
|
—
|
|
|
(129)
|
|
|
(1,409)
|
|
|
1,386
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities, net of current portion
|
|
|
104
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104
|
Total liabilities
|
|
|
3,028
|
|
|
—
|
|
|
(129)
|
|
|
(1,409)
|
|
|
1,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, $0.001 par value, 500,000 shares authorized; see below for issued and outstanding
|
|
|
6
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
8
|
Additional paid-in capital
|
|
|
155,232
|
|
|
40,998
|
|
|
(3,491)
|
|
|
—
|
|
|
192,739
|
Accumulated deficit
|
|
|
(150,856)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(150,856)
|
Total stockholders' equity
|
|
|
4,382
|
|
|
41,000
|
|
|
(3,491)
|
|
|
—
|
|
|
41,891
|
Total liabilities and stockholders' equity
|
|
$
|
7,410
|
|
$
|
41,000
|
|
$
|
(3,620)
|
|
$
|
(1,409)
|
|
$
|
43,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares of Common Stock issued and outstanding
|
|
|
5,867
|
|
|
2,485
|
|
|
—
|
|
|
—
|
|
|
8,352
|
(1)Gives effect to the receipt of gross proceeds of $41.0 million on October 9, 2020, as a result of the private placement of units at an issuance price of $16.50 per unit. The units consisted of an aggregate of approximately 2.5 million shares of Common Stock and warrants for the purchase of an additional 0.8 million shares of Common Stock.
|