| | | |
每个美国存托股份
|
| |
合计
|
| ||||||
|
首次公开募股价格
|
| | | $ | 15.00 | | | | | $ | 161,100,000 | | |
|
承保折扣和佣金(1)
|
| | | $ | 1.05 | | | | | $ | 11,277,000 | | |
|
扣除费用前收益用于Structure Treateutics Inc.
|
| | | $ | 13.95 | | | | | $ | 149,823,000 | | |
| 杰弗瑞 | | |
SVB证券
|
| |
古根海姆证券
|
| |
蒙特利尔银行资本市场
|
|
| | | | | | 页 | | |
|
招股说明书摘要
|
| | | | 1 | | |
|
风险因素
|
| | | | 16 | | |
|
关于前瞻性陈述的特别说明
|
| | | | 91 | | |
|
市场和行业数据
|
| | | | 93 | | |
|
使用收益
|
| | | | 94 | | |
|
股利政策
|
| | | | 95 | | |
|
大写
|
| | | | 96 | | |
|
稀释
|
| | | | 98 | | |
|
民事责任的执行
|
| | | | 100 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 102 | | |
|
业务
|
| | | | 118 | | |
|
管理
|
| | | | 175 | | |
|
高管和董事薪酬
|
| | | | 182 | | |
|
某些关系和关联方交易
|
| | | | 197 | | |
|
主要股东
|
| | | | 202 | | |
|
股本说明
|
| | | | 205 | | |
|
美国存托股份说明
|
| | | | 214 | | |
|
未来有资格出售的普通股和美国存托股份
|
| | | | 229 | | |
|
征税
|
| | | | 231 | | |
|
承销
|
| | | | 238 | | |
|
法律事务
|
| | | | 247 | | |
|
专家
|
| | | | 247 | | |
|
您可以在哪里找到更多信息
|
| | | | 247 | | |
|
财务报表索引
|
| | | | F-1 | | |
| | |
年终了
12月31日 |
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | |
(in千元,每股金额除外)
|
| |||||||||||||||||||||
营业报表和全面亏损数据:
|
| | | | | | | | | | | | | | | ||||||||||
运营费用: | | | | | | | | | | | | | | | | ||||||||||
研发
|
| | | $ | 12,364 | | | | | $ | 29,111 | | | | | $ | 19,204 | | | | | $ | 27,833 | | |
一般和行政
|
| | | | 3,542 | | | | | | 8,585 | | | | | | 5,218 | | | | | | 11,772 | | |
总运营费用
|
| | | | 15,906 | | | | | | 37,696 | | | | | | 24,422 | | | | | | 39,605 | | |
运营亏损
|
| | | | (15,906) | | | | | | (37,696) | | | | | | (24,422) | | | | | | (39,605) | | |
利息和其他收入(支出)净额
|
| | | | 168 | | | | | | (122) | | | | | | (121) | | | | | | 356 | | |
所得税费用前亏损
|
| | | | (15,738) | | | | | | (37,818) | | | | | | (24,543) | | | | | | (39,249) | | |
所得税拨备
|
| | | | 138 | | | | | | 231 | | | | | | 150 | | | | | | 197 | | |
净亏损
|
| | | $ | (15,876) | | | | | $ | (38,049) | | | | | $ | (24,693) | | | | | $ | (39,446) | | |
普通股股东应占每股基本亏损和摊薄后每股净亏损
|
| | | $ | (2.56) | | | | | $ | (5.38) | | | | | $ | (3.56) | | | | | $ | (4.34) | | |
用于计算普通股股东应占每股净亏损的加权平均股份,基本亏损和摊薄亏损
|
| | | | 6,262 | | | | | | 8,141 | | | | | | 7,955 | | | | | | 9,428 | | |
普通股股东应占每股备考亏损净额,基本及
稀释(1) |
| | | | | | | | | $ | (0.53) | | | | | | | | | | | $ | (0.52) | | |
预计加权平均股份-用于计算普通股股东、基本和稀释后每股预计净亏损的股份(1)
|
| | | | | | | | | | 75,159,304 | | | | | | | | | | | | 76,446,495 | | |
|
| | |
截至2022年9月30日
|
| |||||||||||||||
| | |
实际
|
| |
形式(1)
|
| |
形式
已调整(2) |
| |||||||||
| | |
(千)
|
| |||||||||||||||
资产负债表数据: | | | | | | | | | | | | | | | | | | | |
现金、现金等价物和短期投资
|
| | | $ | 102,751 | | | | | $ | 102,751 | | | | | $ | 249,757 | | |
营运资金(3)
|
| | | | 92,538 | | | | | | 92,538 | | | | | | 239,580 | | |
总资产
|
| | | | 108,406 | | | | | | 108,406 | | | | | | 253,143 | | |
总负债
|
| | | | 12,344 | | | | | | 12,344 | | | | | | 12,308 | | |
可赎回可转换优先股
|
| | | | 199,975 | | | | | | — | | | | | | — | | |
累计赤字
|
| | | | (105,077) | | | | | | (105,719) | | | | | | (105,719) | | |
股东(亏损)权益总额
|
| | | | (103,913) | | | | | | 96,062 | | | | | | 240,835 | | |
| | |
截至2022年9月30日
|
| |||||||||||||||
| | |
实际
|
| |
形式
|
| |
形式
调整后的 |
| |||||||||
| | |
(千,不包括每股和每股金额)
|
| |||||||||||||||
现金、现金等价物和短期投资
|
| | | $ | 102,751 | | | | | $ | 102,751 | | | | | $ | 249,757 | | |
可赎回的非控股权益: | | | | | | | | | | | | | | | | | | | |
A系列优先股,面值0.0001美元;
授权19,200,000股,19,200,000股 已发行和已发行的、实际的和没有股份 授权或未完成,形式和形式为 调整后 |
| | | $ | 32,001 | | | | | $ | — | | | | | $ | — | | |
A+系列优先股,面值0.0001美元;
12,799,681股授权股份,12,799,681股 已发行和已发行的、实际的和没有股份 授权或未完成,形式和形式为 调整后 |
| | | | 26,000 | | | | | | — | | | | | | — | | |
B系列优先股,面值0.0001美元;
32,857,004股授权,32,857,004股 已发行和已发行的、实际的和没有股份 授权或未完成,形式和形式为 调整后 |
| | | | 133,015 | | | | | | — | | | | | | — | | |
B-1系列优先股,面值0.0001美元;
2,161,402股授权股份,2,161,402股 已发行和已发行的、实际的和没有股份 授权或未完成,形式和形式为 调整后 |
| | | | 8,959 | | | | | | — | | | | | | — | | |
股东权益(亏绌): | | | | | | | | | | | | | | | | | | | |
非指定股份,面值0.0001美元;无股份
已批准、已发出或尚未执行的、实际的; 100,000,000股授权股,未发行股份, 未缴摊款,备考和经调整的备考 |
| | | | | | | | | | — | | | | | | — | | |
| | |
截至2022年9月30日
|
| |||||||||||||||
| | |
实际
|
| |
形式
|
| |
形式
调整后 |
| |||||||||
| | |
(千,不包括每股和每股
金额) |
| |||||||||||||||
普通股,面值0.0001美元;432,981,913股
授权股份,已发行股份10,526,654股 已发行,实际;500,000,000股授权, 77,544,741股已发行及发行在外, 500,000,000股授权股, 109,764,741股已发行及发行在外, 经调整的备考费用 |
| | | | 1 | | | | | | 8 | | | | | | 11 | | |
额外实收资本
|
| | | | 1,298 | | | | | | 201,908 | | | | | | 346,678 | | |
累计其他综合收益
|
| | | | (135) | | | | | | (135) | | | | | | (135) | | |
累计赤字
|
| | | | (105,077) | | | | | | (105,719) | | | | | | (105,719) | | |
股东亏损总额
|
| | | | (103,913) | | | | | | 96,062 | | | | | | 240,835 | | |
总市值
|
| | | $ | 96,062 | | | | | $ | 96,062 | | | | | $ | 240,835 | | |
|
|
美国存托股份的首次公开募股价格
|
| | | | | | | | | $ | 15.00 | | |
|
截至9月30日美国存托股份的历史有形账面净值(赤字),
2022 |
| | | $ | (30.26) | | | | | | | | |
|
由于上文所述的预计效果,美国存托股份的预计销售额增加
|
| | |
|
33.89
|
| | | | | | | |
|
预计截至2022年9月30日的美国存托股份有形账面净值
|
| | | | 3.63 | | | | | | | | |
|
由于新投资者在此次发行中购买了美国存托凭证,预计每美国存托股份有形账面净值增加
|
| | | | 2.95 | | | | | | | | |
|
预计是次发售后美国存托股份调整后的有形账面净值
|
| | | | | | | | | | 6.58 | | |
|
按美国存托股份向购买此次发行股票的新投资者摊薄
|
| | | | | | | | | $ | 8.42 | | |
|
| | |
普通股
已购买(1) |
| |
合计
考虑因素 |
| |
加权-
平均 每件价格 美国存托股份 |
| |||||||||||||||||||||
| | |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| | | | | | | ||||||||||||
本次发行前的现有股东
|
| | | | 77,544,741 | | | | | | 70.6% | | | | | $ | 198,154,601 | | | | | | 55.2% | | | | | $ | 7.67 | | |
在此次发行中购买美国存托凭证的投资者
|
| | | | 32,220,000 | | | | | | 29.4 | | | | | | 161,100,000 | | | | | | 44.8 | | | | | $ | 15.00 | | |
总计
|
| | | | 109,764,741 | | | | | | 100.0% | | | | | $ | 359,254,601 | | | | | | 100.0% | | | | | | | | |
|
| | |
截至9个月
9月30日, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
运营费用: | | | | | | | | | | | | | |
研发
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
一般和行政
|
| | | | 5,218 | | | | | | 11,772 | | |
总运营费用
|
| | | | 24,422 | | | | | | 39,605 | | |
运营亏损
|
| | | | (24,422) | | | | | | (39,605) | | |
利息和其他收入(支出)净额
|
| | | | (121) | | | | | | 356 | | |
所得税费用前亏损
|
| | | | (24,543) | | | | | | (39,249) | | |
所得税拨备
|
| | | | 150 | | | | | | 197 | | |
净亏损
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
|
| | |
截至9个月
9月30日, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
候选产品: | | | | | | | | | | | | | |
ANPA-0073
|
| | | $ | 4,924 | | | | | $ | 3,402 | | |
GSBR-1290
|
| | | | 8,414 | | | | | | 14,278 | | |
LTSE-2578
|
| | | | 3,395 | | | | | | 3,838 | | |
其他
|
| | | | 2,471 | | | | | | 6,315 | | |
研发费用总额
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
|
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
运营费用: | | | | | | | | | | | | | |
研发
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
一般和行政
|
| | | | 3,542 | | | | | | 8,585 | | |
总运营费用
|
| | | | 15,906 | | | | | | 37,696 | | |
运营亏损
|
| | | | (15,906) | | | | | | (37,696) | | |
利息和其他收入(支出)净额
|
| | | | 168 | | | | | | (122) | | |
所得税费用前亏损
|
| | | | (15,738) | | | | | | (37,818) | | |
所得税拨备
|
| | | | 138 | | | | | | 231 | | |
净亏损
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
|
| | |
年终了
12月31日 |
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
候选产品: | | | | | | | | | | | | | |
ANPA-0073
|
| | | $ | 2,899 | | | | | $ | 7,251 | | |
GSBR-1290
|
| | | | 6,884 | | | | | | 11,697 | | |
LTSE-2578
|
| | | | 1,767 | | | | | | 4,585 | | |
其他
|
| | | | 814 | | | | | | 5,578 | | |
研发费用总额
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
|
| | |
年终了
12月31日 |
| |
截至9个月
9月30日 |
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||
提供的现金净额(用于): | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动
|
| | | $ | (14,283) | | | | | $ | (32,160) | | | | | $ | (21,401) | | | | | $ | (34,094) | | |
投资活动
|
| | | | (21,147) | | | | | | 17,859 | | | | | | 16,779 | | | | | | (72,449) | | |
融资活动
|
| | | | 25,837 | | | | | | 103,254 | | | | | | 103,369 | | | | | | 29,330 | | |
现金及现金等价物净(减)增
|
| | | $ | (9,593) | | | | | $ | 88,953 | | | | | $ | 98,747 | | | | | $ | (77,213) | | |
|
|
挑战
|
| |
商机
|
|
|
▪
有限的细胞和组织渗透性
|
| |
▪
可定制的药剂属性
|
|
|
▪
一般不能口服
|
| |
▪
口服,患者依从性更好
|
|
|
▪
稳定性有限,供应链要求冷淡
|
| |
▪
无冷链要求
|
|
|
▪
成本更高
|
| |
▪
更低的成本
|
|
| | |
偏向选择性
|
| |||||||||
复合ID
|
| |
β-arrestin
信令/营地 |
| |
内部化/阵营
|
| ||||||
Apelin多肽
|
| | | | 1.33 | | | | | | 1.47 | | |
AMG-986
|
| | | | 0.86 | | | | | | 1.00 | | |
BMS-986224
|
| | | | 4.48 | | | | | | 1.94 | | |
ANPA-0073
|
| | | | 18.02 | | | | | | 3074 | | |
ANPA-137
|
| | | | 28.20 | | | | | | 1411 | | |
|
|
1
|
| | 肺动脉高压 | |
|
2
|
| | 左心疾病继发肺动脉高压 | |
|
3
|
| | 慢性肺部疾病和/或低氧所致的肺动脉高压 | |
|
4
|
| | 肺动脉阻塞所致的肺动脉高压 | |
|
5
|
| | 不明原因或多因素引起的肺动脉高压 | |
世卫组织班级
|
| |
说明
|
|
i类 | | | 有肺动脉高压但不会导致体力活动受限的患者。普通的体力活动不会引起过度的呼吸困难或疲劳、胸痛或近乎晕厥。 | |
ii类 | | | 患者有肺动脉高压,导致体力活动轻微受限。他们休息得很舒服。普通的体力活动会导致过度的呼吸困难或疲劳、胸痛或近乎晕厥。 | |
第III类 | | | 有肺动脉高压但不会导致体力活动受限的患者。普通的体力活动不会引起过度的呼吸困难或疲劳、胸痛或近乎晕厥。 | |
第IV类 | | | 患有肺动脉高压的患者在没有症状的情况下无法进行任何体力活动。这些患者表现出右心衰竭的迹象。休息时甚至可能出现呼吸困难和/或疲劳。任何体力活动都会增加身体不适。 | |
名称
|
| |
年龄
|
| |
个职位
|
| |||
高管: | | | | | | | | | | |
雷蒙德·史蒂文斯博士
|
| | | | 59 | | | | 首席执行官董事 | |
尹俊军
|
| | | | 45 | | | | 首席财务官 | |
林锡臣,博士。
|
| | | | 49 | | | | 首席科学官 | |
马克·巴赫,医学博士,博士
|
| | | | 66 | | | | 首席医疗官 | |
梅丽塔·孙容
|
| | | | 46 | | | | 首席商务官 | |
马英利,博士。
|
| | | | 49 | | | | 首席技术官 | |
非雇员董事: | | | | | | | | | | |
Daniel·韦尔奇(1)(2)(3)
|
| | | | 65 | | | | 董事会主席 | |
拉米·法里德博士(2)
|
| | | | 58 | | | | 董事 | |
莎伦·蒂特洛(1)(3)
|
| | | | 63 | | | | 董事 | |
(1)(2)
|
| | | | 54 | | | | 董事 | |
Joanne Waldstreicher,医学博士(3)
|
| | | | 62 | | | | 董事 | |
姓名和主要职务
|
| |
财政
年 |
| |
工资
($) |
| |
奖金
($) |
| |
选项
奖项 ($)(1) |
| |
非股权
奖励计划 薪酬 ($)(2) |
| |
所有其他
薪酬 ($) |
| |
合计
($) |
| |||||||||||||||||||||
雷蒙德·史蒂文斯博士
|
| | | | 2022 | | | | | | 487,333 | | | | | | — | | | | | | — | | | | | | 247,500 | | | | | | — | | | | | | 734,833 | | |
首席执行官
|
| | | | 2021 | | | | | | 420,000 | | | | | | — | | | | | | 377,596 | | | | | | 283,200 | | | | | | — | | | | | | 1,080,796 | | |
马克·巴赫,医学博士,博士
|
| | | | 2022 | | | | | | 466,375 | | | | | | — | | | | | | — | | | | | | 149,499 | | | | | | — | | | | | | 615,874 | | |
首席医疗官
|
| | | | 2021 | | | | | | 241,288 | | | | | | 66,000 | | | | | | 704,928 | | | | | | 84,206 | | | | | | — | | | | | | 1,096,422 | | |
马英利,博士。
|
| | | | 2022 | | | | | | 374,421(3) | | | | | | — | | | | | | 744,738 | | | | | | 120,117(4) | | | | | | 3,047(5) | | | | | | 1,242,323 | | |
首席技术官 |
| | | | | | | |
名称
|
| |
2022基座
工资率 |
| |||
雷蒙德·史蒂文斯博士(1)
|
| | | $ | 500,000 | | |
马克·巴赫,医学博士(2)
|
| | | $ | 468,650 | | |
马英利博士(3)
|
| | | $ | 376,544 | | |
| | |
选项奖(1)
|
| |
股票奖励(1)
|
| ||||||||||||||||||||||||||||||||||||
名称
|
| |
授予
日期 |
| |
数量:
证券 底层 未练习 选项 可锻炼 (#) |
| |
数量:
证券 底层 未练习 选项 不可行使 (#) |
| |
选项
练习 每件价格 共享 ($)(2) |
| |
选项
过期 日期 |
| |
数量:
个股票或 单位: 库存 那个 没有 已归属 (#) |
| |
市场
值为 个股票或 单位: 库存 没有 已归属 ($)(3) |
| |||||||||||||||||||||
雷蒙德·史蒂文斯博士
|
| | | | 4/29/2019(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,641 | | | | | | 2,454,615 | | |
| | | | | 1/22/2020(5) | | | | | | 100,000 | | | | | | — | | | | | | 0.39 | | | | | | 1/21/2030 | | | | | | — | | | | | | — | | |
| | | | | 1/22/2021(6) | | | | | | 258,159 | | | | | | 280,608 | | | | | | 0.48 | | | | | | 1/21/2031 | | | | | | — | | | | | | — | | |
马克·巴赫,医学博士,博士
|
| | | | 9/23/2021(7) | | | | | | 218,103 | | | | | | 363,507 | | | | | | 1.21 | | | | | | 9/22/2031 | | | | | | — | | | | | | — | | |
马英利,博士。
|
| | | | 1/20/2022(8) | | | | | | 158,333 | | | | | | 241,667 | | | | | | 2.60 | | | | | | 1/19/2032 | | | | | | — | | | | | | — | | |
名称
|
| |
赚取的费用或
现金支付 ($) |
| |
选项
奖项 ($)(2)(3) |
| |
合计
($) |
| |||||||||
Daniel G.韦尔奇(1)
|
| | | | 224,000 | | | | | | 2,200,215 | | | | | | 2,424,215 | | |
拉米·法里德博士。
|
| | | | — | | | | | | — | | | | | | — | | |
杰西卡·利夫顿(4)
|
| | | | — | | | | | | — | | | | | | — | | |
(1)
|
| | | | 48,000 | | | | | | 165,841 | | | | | | 213,841 | | |
陈宇,医学博士(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Eric Dobmeier(1)
|
| | | | 1,467 | | | | | | 217,353 | | | | | | 218,820 | | |
Joanne Waldstreicher,医学博士(1)
|
| | | | 1,467 | | | | | | 217,353 | | | | | | 218,820 | | |
|
名称
|
| |
首提有限责任公司
兴趣 (#) |
| |
普通股
(#) |
| ||||||
执行干事和董事: | | | | | | | | | | | | | |
雷蒙德·史蒂文斯博士
|
| | | | 980 | | | | | | 979,999 | | |
尹俊军
|
| | | | 980 | | | | | | 980,000 | | |
名称
|
| |
Annapurna Bio,Inc.
普通股 (#) |
| |
普通股
(#) |
| ||||||
执行干事和董事: | | | | | | | | | | | | | |
雷蒙德·史蒂文斯博士。
|
| | | | 637,000 | | | | | | 1,274,000 | | |
尹俊军
|
| | | | 637,000 | | | | | | 1,274,000 | | |
名称
|
| |
Gasherbrum Bio,Inc.
普通股 (#) |
| |
普通股
(#) |
| ||||||
执行干事和董事: | | | | | | | | | | | | | |
雷蒙德·史蒂文斯博士。
|
| | | | 637,000 | | | | | | 637,000 | | |
尹俊军
|
| | | | 637,000 | | | | | | 637,000 | | |
名称
|
| |
Basecamp个人简介
系列种子 共享 (#) |
| |
系列B-1
可兑换的 首选 共享 (#) |
| ||||||
超过5%的股东: | | | | | | | | | | | | | |
ERVC Healthcare V,L.P.
|
| | | | 1,600,000 | | | | | | 494,035 | | |
F—Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 1,500,000 | | | | | | 463,157 | | |
SCC Seed II Holdco,Ltd.
|
| | | | 1,100,000 | | | | | | 339,649 | | |
BSCP控股有限公司
|
| | | | 1,100,000 | | | | | | 339,649 | | |
名称
|
| |
系列A
可兑换的 首选 共享 (#) |
| |
聚合
购买 价格 ($) |
| ||||||
超过5%的股东: | | | | | | | | | | | | | |
ERVC Healthcare IV,L.P.
|
| | | | 5,400,000 | | | | | | 9,000,180 | | |
F—Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 4,800,000 | | | | | | 8,000,160 | | |
SCC Venture VII Holdco I,Ltd.
|
| | | | 4,200,000 | | | | | | 7,000,140 | | |
启明所属单位
|
| | | | 3,000,000 | | | | | | 5,000,100 | | |
名称
|
| |
系列A+
可兑换的 首选 共享 (#) |
| |
聚合
购买 价格 ($) |
| ||||||
超过5%的股东: | | | | | | | | | | | | | |
ERVC Healthcare IV,L.P.
|
| | | | 676,906 | | | | | | 1,374,999 | | |
F—Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 676,906 | | | | | | 1,374,999 | | |
SCC Venture VII Holdco I,Ltd.
|
| | | | 2,461,477 | | | | | | 4,999,998 | | |
启明所属单位
|
| | | | 1,199,970 | | | | | | 2,437,499 | | |
XX-I SHT控股有限公司
|
| | | | 4,922,955 | | | | | | 9,999,999 | | |
名称
|
| |
系列B
可兑换的 首选 共享 (#) |
| |
聚合
购买 价格 ($) |
| ||||||
超过5%的股东: | | | | | | | | | | | | | |
ERVC Healthcare IV,L.P.
|
| | | | 494,035 | | | | | | 2,000,002 | | |
F—Prime Capital Partners Life Sciences Fund VI LP
|
| | | | 494,035 | | | | | | 2,000,002 | | |
SCC Venture VII Holdco I,Ltd.
|
| | | | 988,070 | | | | | | 4,000,004 | | |
与启明有关联的实体。
|
| | | | 494,035 | | | | | | 2,000,002 | | |
XX-I SHT控股有限公司
|
| | | | 988,070 | | | | | | 4,000,004 | | |
深道生物科技大师基金有限公司。
|
| | | | 4,940,345 | | | | | | 19,999,999 | | |
隶属于BVF Partners L.P.的实体
|
| | | | 7,410,518 | | | | | | 30,000,000 | | |
受益人姓名
|
| |
数量:
个共享 受益 拥有 |
| |
股份百分比
实益拥有的 |
| ||||||||||||
|
之前的
提供服务 |
| |
之后的
提供服务 |
| ||||||||||||||
超过5%的股东: | | | | | | | | | | | | | | | | | | | |
附属于ERVC Healthcare IV,L.P.的实体(1)
|
| | | | 6,473,761 | | | | | | 8.35% | | | | | | 5.90% | | |
隶属于F-Prime资本合作伙伴生命科学基金的实体VI LP(2)
|
| | | | 5,816,554 | | | | | | 7.50% | | | | | | 5.30% | | |
启明所属单位(三)
|
| | | | 4,941,022 | | | | | | 6.37% | | | | | | 4.50% | | |
XX-I SHT控股有限公司附属实体(4)
|
| | | | 6,250,674 | | | | | | 8.06% | | | | | | 5.69% | | |
生物技术价值基金附属实体(5)
|
| | | | 7,410,518 | | | | | | 9.56% | | | | | | 6.75% | | |
红杉资本旗下实体中国(6)
|
| | | | 7,989,196 | | | | | | 10.30% | | | | | | 7.28% | | |
深轨生物技术主基金有限公司(七)
|
| | | | 4,940,345 | | | | | | 6.37% | | | | | | 4.50% | | |
被任命的高管和董事: | | | | | | | | | | | | | | | | | | | |
Raymond Stevens博士(8)。
|
| | | | 2,998,857 | | | | | | 3.85% | | | | | | 2.72% | | |
Jun Yoon(9)
|
| | | | 2,753,666 | | | | | | 3.54% | | | | | | 2.51% | | |
马克·巴赫医学博士博士(10)
|
| | | | 242,337 | | | | | | * | | | | | | * | | |
Yingli Ma,博士(十一)
|
| | | | 175,000 | | | | | | * | | | | | | * | | |
Daniel G.韦尔奇(12)
|
| | | | 1,302,630 | | | | | | 1.65% | | | | | | 1.17% | | |
Sharon Tetlow(13)
|
| | | | 80,000 | | | | | | * | | | | | | * | | |
Ramy Farid博士(14)
|
| | | | 3,260,495 | | | | | | 4.20% | | | | | | 2.97% | | |
杰西卡·利夫顿(15岁)
|
| | | | — | | | | | | — | | | | | | — | | |
陈郁,医学博士(16岁)
|
| | | | 3,458,242 | | | | | | 4.46% | | | | | | 3.15% | | |
埃里克·多布迈尔
|
| | | | — | | | | | | — | | | | | | — | | |
Joanne Waldstreicher,医学博士
|
| | | | — | | | | | | — | | | | | | — | | |
所有现任行政人员和董事作为一个整体
(13人)(17人) |
| | | | 14,892,457 | | | | | | 18.53% | | | | | | 13.23% | | |
承销商
|
| |
数量:
美国存托凭证 |
| |||
Jefferies LLC
|
| | | | 3,920,100 | | |
SVB证券有限责任公司
|
| | | | 3,383,100 | | |
古根海姆证券有限责任公司
|
| | | | 2,148,000 | | |
蒙特利尔银行资本市场公司
|
| | | | 1,288,800 | | |
总计
|
| | | | 10,740,000 | | |
|
| | | | | | | | |
合计
|
| |||||||||
| | |
每个美国存托股份
|
| |
没有
到 的选项 采购 其他美国存托凭证 |
| |
与
到 的选项 采购 其他美国存托凭证 |
| |||||||||
首次公开募股价格
|
| | | $ | 15.00 | | | | | $ | 161,100,000 | | | | | $ | 185,265,000 | | |
我们支付的承保折扣和佣金
|
| | | $ | 1.05 | | | | | $ | 11,277,000 | | | | | $ | 12,968,550 | | |
扣除费用前的收益给我们
|
| | | $ | 13.95 | | | | | $ | 149,823,000 | | | | | $ | 172,296,450 | | |
| | |
第
页
|
| |||
独立注册会计师事务所报告
|
| | | | F-2 | | |
合并财务报表 | | | | | | | |
合并资产负债表
|
| | | | F-3 | | |
合并经营报表和全面亏损
|
| | | | F-4 | | |
可赎回可转换优先股、可赎回非控股权益和股东亏损合并报表
|
| | | | F-5 | | |
现金流量表合并报表
|
| | | | F-7 | | |
合并财务报表附注
|
| | | | F-8 | | |
| | |
第
页
|
| |||
简明合并财务报表 | | | | | | | |
简明合并资产负债表
|
| | | | F-32 | | |
简明合并经营报表和全面亏损
|
| | | | F-33 | | |
可赎回可转换优先股、可赎回非控股权益和股东亏损简明合并报表
|
| | | | F-34 | | |
现金流量表简明合并报表
|
| | | | F-35 | | |
简明合并财务报表附注
|
| | | | F-36 | | |
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 16,352 | | | | | $ | 105,305 | | |
短期投资
|
| | | | 21,093 | | | | | | 2,002 | | |
预付费用和其他流动资产
|
| | | | 974 | | | | | | 1,943 | | |
流动资产总额
|
| | | | 38,419 | | | | | | 109,250 | | |
财产和设备,净额
|
| | | | 19 | | | | | | 1,185 | | |
经营性使用权资产
|
| | | | 258 | | | | | | 609 | | |
其他非流动资产
|
| | | | 8 | | | | | | 111 | | |
总资产
|
| | | $ | 38,704 | | | | | $ | 111,155 | | |
负债、可赎回可转换优先股和股东亏损 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 1,527 | | | | | $ | 3,484 | | |
应计费用和其他流动负债
|
| | | | 1,365 | | | | | | 4,825 | | |
经营租赁负债,流动部分
|
| | | | 147 | | | | | | 349 | | |
流动负债总额
|
| | | | 3,039 | | | | | | 8,658 | | |
经营租赁负债,扣除当期部分
|
| | | | 133 | | | | | | 272 | | |
总负债
|
| | | | 3,172 | | | | | | 8,930 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
A系列可赎回可转换优先股 - 面值0.0001美元,截至2020年和2021年12月31日授权、发行和发行的股票19,200股(截至2020年和2021年12月31日的清算优先股 为32,001美元)
|
| | | | 32,001 | | | | | | 32,001 | | |
A+系列可赎回可转换优先股 - 面值0.0001美元,截至2020年和2021年12月31日授权、发行和发行的股票12,800股(截至2020年和2021年12月31日的清算优先股 为26,000美元)
|
| | | | 26,000 | | | | | | 26,000 | | |
B系列可赎回可转换优先股 - 面值0.0001美元,截至2020年和2021年12月31日授权、发行和发行的股票分别为0和24,702股(截至2020年和2021年12月31日清算优先股 分别为0和100,000美元)
|
| | | | — | | | | | | 100,000 | | |
B-1系列可赎回可转换优先股 - $0.0001面值,0和
截至2020年12月31日的2,161股授权、发行和发行股票以及 2021年(截至12月31日,清算优先权分别为0和7,000美元 , 分别为2020年和2021年) |
| | | | — | | | | | | 8,959 | | |
股东亏绌: | | | | | | | | | | | | | |
普通股 - 面值0.0001美元;468,000股和441,137股授权
截至2020年和2021年12月31日;分别为10,865股和10,894股 分别于2020年12月31日和2021年12月31日发行和未偿还 |
| | | | 1 | | | | | | 1 | | |
额外实收资本
|
| | | | 477 | | | | | | — | | |
累计其他综合损失
|
| | | | (1) | | | | | | — | | |
累计赤字
|
| | | | (22,946) | | | | | | (64,736) | | |
股东亏损总额
|
| | | | (22,469) | | | | | | (64,735) | | |
总负债、可赎回可转换优先股和股东亏损
|
| | | $ | 38,704 | | | | | $ | 111,155 | | |
|
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
运营费用: | | | | | | | | | | | | | |
研发
|
| | | $ | 12,364 | | | | | $ | 29,111 | | |
一般和行政
|
| | | | 3,542 | | | | | | 8,585 | | |
总运营费用
|
| | | | 15,906 | | | | | | 37,696 | | |
运营亏损
|
| | | | (15,906) | | | | | | (37,696) | | |
利息和其他收入(支出)净额
|
| | | | 168 | | | | | | (122) | | |
所得税费用前亏损
|
| | | | (15,738) | | | | | | (37,818) | | |
所得税拨备
|
| | | | 138 | | | | | | 231 | | |
净亏损
|
| | | | (15,876) | | | | | | (38,049) | | |
减去:将可赎回可转换优先股增加到其赎回价值
|
| | | | (163) | | | | | | (3,757) | | |
减去:支付对价的公允价值超过可赎回非控制权益的账面价值
|
| | | | — | | | | | | (1,959) | | |
普通股股东应占净亏损
|
| | | $ | (16,039) | | | | | $ | (43,765) | | |
普通股股东应占每股基本亏损和摊薄后每股净亏损
|
| | | $ | (2.56) | | | | | $ | (5.38) | | |
用于计算每股应占净亏损的加权平均普通股
给普通股股东,基本的和稀释的 |
| | | | 6,262 | | | | | | 8,141 | | |
其他全面亏损: | | | | | | | | | | | | | |
投资未实现(亏损)收益,净额
|
| | | | (1) | | | | | | 1 | | |
其他综合(亏损)收益合计
|
| | | | (1) | | | | | | 1 | | |
综合损失
|
| | | $ | (15,877) | | | | | $ | (38,048) | | |
|
| | |
可赎回可转换优先股
|
| |
可赎回的
非控制性 利息 |
| | |
普通
个共享 |
| |
额外的
实收 大写 |
| |
累计
其他 综合 亏损 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
|
| |
系列A+
|
| |
系列B
|
| |
系列B-1
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019年12月31日余额
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (7,070) | | | | | $ | (7,069) | | |
发行A+系列债券,可赎回
可兑换优先 股票,扣除发行成本 163美元 |
| | | | — | | | | | | — | | | | | | 12,800 | | | | | | 25,837 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
将可赎回可转换优先股增值至其赎回价值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 163 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (163) | | | | | | — | | | | | | — | | | | | | (163) | | |
发行普通权证
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 70 | | | | | | — | | | | | | — | | | | | | 70 | | |
基于股份的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 570 | | | | | | — | | | | | | — | | | | | | 570 | | |
投资未实现亏损,净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,876) | | | | | | (15,876) | | |
2020年12月31日余额
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | 477 | | | | | $ | (1) | | | | | $ | (22,946) | | | | | $ | (22,469) | | |
发行可赎回的B系列债券
可转换优先股, 扣除发行成本的净额 的3,551美元 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,702 | | | | | | 96,449 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
可赎回的B系列增值
可转换优先股为 它们的赎回价值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,551 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,038) | | | | | | — | | | | | | (2,513) | | | | | | (3,551) | | |
向非控股利益持有人发行Basecamp的种子可赎回可转换优先股,净额
的发行成本为91美元 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,909 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
可赎回可转换优先股
|
| |
可赎回的
非控制性 利息 |
| | |
普通
个共享 |
| |
额外的
实收 大写 |
| |
累计
其他 综合 亏损 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
|
| |
系列A+
|
| |
系列B
|
| |
系列B-1
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
种子系列可赎回可兑换优先股的增值
股票的赎回价值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (91) | | | | | | (91) | | |
发行B-1系列邮票
可赎回的敞篷车 以优先股换取 可赎回的非控制性 扣除发行成本后的利息 $115(包括$1,959 表示超出了 B-1系列的公允价值 可赎回的敞篷车 优先股胜过 可赎回账面金额 非控股权益) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,161 | | | | | | 8,844 | | | | | | (7,000) | | | | | | | — | | | | | | — | | | | | | (937) | | | | | | — | | | | | | (1,022) | | | | | | (1,959) | | |
增发B-1系列可赎回可转换优先股
他们的赎回价值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 115 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (115) | | | | | | (115) | | |
行使既有股份时发行普通股
选项 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 29 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
基于股份的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,487 | | | | | | — | | | | | | — | | | | | | 1,487 | | |
投资未实现收益,净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,049) | | | | | | (38,049) | | |
2021年12月31日的余额
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (64,736) | | | | | $ | (64,735) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
净亏损
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
对净亏损与经营活动中使用的现金净额进行的调整: | | | | | | | | | | | | | |
基于股份的薪酬费用
|
| | | | 570 | | | | | | 1,487 | | |
折旧
|
| | | | — | | | | | | 72 | | |
非现金租赁费用
|
| | | | 20 | | | | | | 194 | | |
净投资溢价摊销
|
| | | | 34 | | | | | | 27 | | |
摊销债务贴现和发行成本
|
| | | | 23 | | | | | | 47 | | |
经营性资产和负债变动情况:
|
| | | | | | | | | | | | |
预付费用和其他流动资产
|
| | | | (919) | | | | | | (1,008) | | |
其他非流动资产
|
| | | | 39 | | | | | | (36) | | |
应付帐款
|
| | | | 1,020 | | | | | | 1,897 | | |
应计费用和其他流动负债
|
| | | | 804 | | | | | | 3,413 | | |
经营租赁负债
|
| | | | 2 | | | | | | (204) | | |
用于经营活动的现金净额
|
| | | | (14,283) | | | | | | (32,160) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购买短期投资
|
| | | | (21,128) | | | | | | (4,212) | | |
短期投资到期日
|
| | | | — | | | | | | 23,277 | | |
购置财产和设备
|
| | | | (19) | | | | | | (1,206) | | |
投资活动提供的现金净额(用于)
|
| | | | (21,147) | | | | | | 17,859 | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
发行A+系列可赎回可转换优先股所得款项,扣除发行成本
|
| | | | 25,837 | | | | | | — | | |
发行B系列可赎回可转换优先股所得款项,净额
发行成本 |
| | | | — | | | | | | 96,449 | | |
向非控股股东发行Basecamp种子可赎回可转换优先股所得款项
|
| | | | — | | | | | | 6,909 | | |
行使购股权所得款项
|
| | | | — | | | | | | 11 | | |
支付B-1系列可赎回可转换优先股发行成本
|
| | | | — | | | | | | (115) | | |
融资活动提供的现金净额
|
| | | | 25,837 | | | | | | 103,254 | | |
现金和现金等价物净变化
|
| | | | (9,593) | | | | | | 88,953 | | |
现金和现金等价物 | | | | | | | | | | | | | |
期初
|
| | | | 25,945 | | | | | | 16,352 | | |
期间结束
|
| | | $ | 16,352 | | | | | $ | 105,305 | | |
补充披露非现金投融资活动 | | | | | | | | | | | | | |
发行普通权证
|
| | | $ | 70 | | | | | $ | — | | |
将可赎回可转换优先股增值至其赎回价值
|
| | | $ | 163 | | | | | $ | 3,757 | | |
向非控股股东发行B-1系列可赎回可赎回优先股,以交换Basecamp的种子可赎回可转换优先股
|
| | | $ | — | | | | | $ | 8,959 | | |
应付账款和应计费用及其他流动负债中的财产和设备购置
|
| | | $ | — | | | | | $ | 32 | | |
为换取新的租赁负债而获得的经营租赁使用权资产净额
|
| | | $ | 278 | | | | | $ | 545 | | |
应付账款和应计费用及其他流动负债中包括的递延发售成本
|
| | | $ | — | | | | | $ | 75 | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
实验室设备
|
| | | $ | — | | | | | $ | 1,015 | | |
家具和固定装置
|
| | | | 19 | | | | | | 90 | | |
计算机设备
|
| | | | — | | | | | | 42 | | |
租赁权改进
|
| | | | — | | | | | | 110 | | |
| | | | $ | 19 | | | | | $ | 1,257 | | |
减去:累计折旧
|
| | | | — | | | | | | (72) | | |
财产和设备,净额
|
| | | $ | 19 | | | | | $ | 1,185 | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
应计补偿
|
| | | $ | 819 | | | | | $ | 1,943 | | |
应计研究与开发费用
|
| | | | 280 | | | | | | 2,421 | | |
应付所得税
|
| | | | 138 | | | | | | 231 | | |
应计其他负债
|
| | | | 128 | | | | | | 230 | | |
应计费用和其他流动负债总额
|
| | | $ | 1,365 | | | | | $ | 4,825 | | |
|
| | |
12月31日
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||||||||||||||
货币市场基金
|
| | | $ | 15,213 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,213 | | | | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | |
现金等价物
|
| | | | 15,213 | | | | | | — | | | | | | — | | | | | | 15,213 | | | | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | |
公司债务证券
|
| | | | — | | | | | | 21,093 | | | | | | — | | | | | | 21,093 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | |
短期投资
|
| | | | — | | | | | | 21,093 | | | | | | — | | | | | | 21,093 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | |
金融资产公允价值总额
|
| | | $ | 15,213 | | | | | $ | 21,093 | | | | | $ | — | | | | | $ | 36,306 | | | | | $ | 89,795 | | | | | $ | 2,002 | | | | | $ | — | | | | | $ | 91,797 | | |
|
| | |
12月31日
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
摊销
成本 |
| |
未实现
|
| |
公平
值 |
| |
摊销
成本 |
| |
未实现
|
| |
公平
值 |
| ||||||||||||||||||||||||||||||
| | |
亏损
|
| |
收益
|
| |
亏损
|
| |
收益
|
| ||||||||||||||||||||||||||||||||||||
货币市场基金
|
| | | $ | 15,213 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,213 | | | | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | |
现金等价物
|
| | | | 15,213 | | | | | | — | | | | | | — | | | | | | 15,213 | | | | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | |
公司债务证券
|
| | | | 21,094 | | | | | | (1) | | | | | | — | | | | | | 21,093 | | | | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | |
短期投资
|
| | | | 21,094 | | | | | | (1) | | | | | | — | | | | | | 21,093 | | | | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | |
金融资产公允价值总额
|
| | | $ | 36,307 | | | | | $ | (1) | | | | | $ | — | | | | | $ | 36,306 | | | | | $ | 91,797 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,797 | | |
|
| | |
12月31日
2021 |
| |||
2022
|
| | | $ | 384 | | |
2023
|
| | | | 278 | | |
未贴现的租赁付款总额
|
| | | | 662 | | |
减去:推定利息
|
| | | | 41 | | |
经营租赁负债共计
|
| | | | 621 | | |
减:当前部分
|
| | | | 349 | | |
经营租赁负债,扣除当期部分
|
| | | $ | 272 | | |
|
| | |
2020年12月31日
|
| |||||||||||||||||||||||||||
系列
|
| |
个共享
授权 |
| |
原创
出库价格 |
| |
已发行股份
和 出色的 |
| |
账面价值
|
| |
清算
值 |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
| | | | | 31,999,681 | | | | | | | | | | | | 31,999,681 | | | | | $ | 58,001 | | | | | $ | 58,001 | | |
|
| | |
2021年12月31日
|
| |||||||||||||||||||||||||||
系列
|
| |
个共享
授权 |
| |
原创
出库价格 |
| |
已发行股份
和 出色的 |
| |
账面价值
|
| |
清算
值 |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 24,701,732 | | | | | | 4.0483 | | | | | | 24,701,732 | | | | | | 100,000 | | | | | | 100,000 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 58,862,815 | | | | | | | | | | | | 58,862,815 | | | | | $ | 166,960 | | | | | $ | 165,001 | | |
|
| | |
2020年8月4日
(发行日) |
| |||
股价
|
| | | $ | 0.48 | | |
预期期限(年)
|
| | | | 10.00 | | |
预期波动率
|
| | | | 83.3% | | |
无风险利率
|
| | | | 0.52% | | |
股息率
|
| | | | 0% | | |
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
可赎回可转换优先股的转换
|
| | | | 32,000 | | | | | | 58,863 | | |
可供未来授予的股票期权
|
| | | | 1,961 | | | | | | 4,026 | | |
已发行及已发行的未偿还认股权
|
| | | | 1,524 | | | | | | 4,646 | | |
普通股认股权证
|
| | | | 179 | | | | | | 135 | | |
预留普通股总数
|
| | | | 35,664 | | | | | | 67,670 | | |
|
| | | | | | | | |
杰出奖
|
| |||||||||||||||||||||
| | |
数量:
个共享 有空 用于授予 |
| |
数量:
个共享 底层 出色的 选项 |
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(以年为单位) |
| |
聚合
固有的 值 |
| |||||||||||||||
截至2019年12月31日
|
| | | | 1,134 | | | | | | 801 | | | | | $ | 0.34 | | | | | | 9.69 | | | | | $ | 40 | | |
其他授权
|
| | | | 1,550 | | | | | | — | | | | | | |||||||||||||||
授与
|
| | | | (723) | | | | | | 723 | | | | | | 0.42 | | | | | ||||||||||
截至2020年12月31日
|
| | | | 1,961 | | | | | | 1,524 | | | | | | 0.38 | | | | | | 8.93 | | | | | | 157 | | |
其他授权
|
| | | | 5,216 | | | | | | — | | | | | | |||||||||||||||
授与
|
| | | | (3,357) | | | | | | 3,357 | | | | | | 1.00 | | | | | ||||||||||
已锻炼
|
| | | | — | | | | | | (29) | | | | | | 0.39 | | | | | ||||||||||
被没收
|
| | | | 206 | | | | | | (206) | | | | | | 0.38 | | | | | ||||||||||
截至2021年12月31日
|
| | | | 4,026 | | | | | | 4,646 | | | | | | 0.83 | | | | | | 8.96 | | | | | | 7,911 | | |
可于2021年12月31日行使
|
| | | | | | | | | | 1,042 | | | | | | 0.42 | | | | | | 7.74 | | | | | | 2,201 | | |
已归属,预计将于2021年12月31日归属
|
| | | | | | | | | | 4,646 | | | | | | 0.83 | | | | | | 8.96 | | | | | | 7,911 | | |
| | |
股份数量
底层 出色的 受限股份 |
| |
加权平均
赠送日期交易会 值 |
| ||||||
未授权,2019年12月31日
|
| | | | 5,891 | | | | | $ | 0.33 | | |
既得
|
| | | | (2,455) | | | | | | 0.33 | | |
未归属,2020年12月31日
|
| | | | 3,436 | | | | | | 0.33 | | |
既得
|
| | | | (1,473) | | | | | | 0.33 | | |
取消
|
| | | | (450) | | | | | | 0.33 | | |
未归属,2021年12月31日
|
| | | | 1,513 | | | | | | 0.33 | | |
|
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
研发
|
| | | $ | 355 | | | | | $ | 946 | | |
一般和行政
|
| | | | 215 | | | | | | 541 | | |
基于股份的总薪酬
|
| | | $ | 570 | | | | | $ | 1,487 | | |
|
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
预期期限(三年)
|
| | | | 5.9 | | | | | | 5.9 | | |
预期波动率
|
| | | | 81.1% | | | | | | 85.2% | | |
无风险利率
|
| | | | 1.2% | | | | | | 0.9% | | |
预期股息收益率
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
未计收入和费用的亏损: | | | | ||||||||||
国内亏损
|
| | | $ | (16,831) | | | | | $ | (35,051) | | |
国外收入(损失)
|
| | | | 1,093 | | | | | | (2,767) | | |
所得税费用前亏损
|
| | | $ | (15,738) | | | | | $ | (37,818) | | |
|
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
本期税项拨备(福利): | | | | | | | | | |||||
联邦制
|
| | | $ | — | | | | | $ | — | | |
状态
|
| | | | — | | | | | | — | | |
外国
|
| | | | 138 | | | | | | 219 | | |
| | | | | 138 | | | | | | 219 | | |
递延税项拨备(福利): | | | | | | | | | | | | | |
联邦制
|
| | | | — | | | | | | — | | |
状态
|
| | | | — | | | | | | — | | |
外国
|
| | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | |
所得税拨备(福利)总额:
|
| | | $ | 138 | | | | | $ | 219 | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
预计税率为0%
|
| | | | —% | | | | | | —% | | |
州所得税,扣除联邦税后的净额
|
| | | | 7.4 | | | | | | 4.9 | | |
基于股份的薪酬
|
| | | | — | | | | | | (0.3) | | |
不可扣除的费用
|
| | | | (0.2) | | | | | | (0.2) | | |
美国所得税差额
|
| | | | 22.3 | | | | | | 19.5 | | |
其他外国所得税差额
|
| | | | (0.9) | | | | | | 2.2 | | |
研究学分
|
| | | | 0.2 | | | | | | 0.9 | | |
其他
|
| | | | — | | | | | | (0.2) | | |
更改估值免税额
|
| | | | (29.7) | | | | | | (27.3) | | |
实际税率
|
| | | | (0.9)% | | | | | | (0.5)% | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
净营业亏损
|
| | | $ | 5,805 | | | | | $ | 14,501 | | |
补偿
|
| | | | 239 | | | | | | 779 | | |
经营租赁负债
|
| | | | — | | | | | | 146 | | |
关联方应计费用
|
| | | | 752 | | | | | | 1,128 | | |
其他
|
| | | | 9 | | | | | | 66 | | |
研究学分
|
| | | | 44 | | | | | | 320 | | |
递延税项资产总额
|
| | | | 6,849 | | | | | | 16,940 | | |
估值免税额
|
| | | | (6,849) | | | | | | (16,797) | | |
递延税项净资产
|
| | | | — | | | | | | 143 | | |
使用权资产
|
| | | | — | | | | | | (143) | | |
递延税项负债总额
|
| | | | — | | | | | | (143) | | |
递延税项净资产
|
| | | $ | — | | | | | $ | — | | |
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
年初
|
| | | $ | — | | | | | $ | — | | |
与以下方面有关的税务职位的增加:
|
| | | ||||||||||
本年度
|
| | | | — | | | | | | 96 | | |
过往年度
|
| | | | — | | | | | | 11 | | |
年终
|
| | | $ | — | | | | | $ | 107 | | |
|
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
分子: | | | | ||||||||||
普通股股东应占净亏损
|
| | | $ | (15,876) | | | | | $ | (38,049) | | |
将可赎回可转换优先股增值至其赎回价值
|
| | | | (163) | | | | | | (3,757) | | |
支付对价的公允价值超过NCI的账面价值
|
| | | | — | | | | | | (1,959) | | |
普通股股东应占净亏损
|
| | | $ | (16,039) | | | | | $ | (43,765) | | |
分母: | | | | ||||||||||
加权平均已发行普通股
|
| | | | 10,865 | | | | | | 10,889 | | |
减去:加权平均未归属受限普通股,受
回购 |
| | | | (4,603) | | | | | | (2,748) | | |
加权平均普通股,用于计算普通股股东应占每股净亏损,基本亏损和摊薄亏损
|
| | | | 6,262 | | | | | | 8,141 | | |
普通股股东应占每股基本亏损和摊薄后每股净亏损
|
| | | $ | (2.56) | | | | | $ | (5.38) | | |
|
| | |
年终了
12月31日 |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
可赎回可转换优先股
|
| | | | 32,000 | | | | | | 58,863 | | |
购买普通股的选择权
|
| | | | 1,524 | | | | | | 4,646 | | |
普通股认股权证
|
| | | | 179 | | | | | | 135 | | |
未归属的限制性普通股奖励
|
| | | | 3,436 | | | | | | 1,513 | | |
总计
|
| | | | 37,139 | | | | | | 65,157 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 105,305 | | | | | $ | 28,092 | | |
短期投资
|
| | | | 2,002 | | | | | | 74,659 | | |
预付费用和其他流动资产
|
| | | | 1,943 | | | | | | 2,016 | | |
流动资产总额
|
| | | | 109,250 | | | | | | 104,767 | | |
财产和设备,净额
|
| | | | 1,185 | | | | | | 1,032 | | |
经营性使用权资产
|
| | | | 609 | | | | | | 338 | | |
其他非流动资产
|
| | | | 111 | | | | | | 2,269 | | |
总资产
|
| | | $ | 111,155 | | | | | $ | 108,406 | | |
负债、可赎回可转换优先股和股东亏损 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付帐款
|
| | | $ | 3,484 | | | | | $ | 5,703 | | |
应计费用和其他流动负债
|
| | | | 4,825 | | | | | | 6,196 | | |
经营租赁负债,流动部分
|
| | | | 349 | | | | | | 330 | | |
流动负债总额
|
| | | | 8,658 | | | | | | 12,229 | | |
其他非流动负债
|
| | | | 272 | | | | | | 115 | | |
总负债
|
| | | | 8,930 | | | | | | 12,344 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
A系列可赎回可转换优先股 - 面值0.0001美元,
截至12月31日,授权、已发行和已发行股票19,200股, 2021年和2022年9月30日(清算优先权为 $32,001,截至 2021年12月31日和2022年9月30日) |
| | | | 32,001 | | | | | | 32,001 | | |
系列A+可赎回可转换优先股 - 面值0.0001美元,
截至12月31日,授权、发行和发行的股票为12,800股, 2021年和2022年9月30日(清算优先权为26,000美元的 2021年12月31日和2022年9月30日) |
| | | | 26,000 | | | | | | 26,000 | | |
B系列可赎回可转换优先股 - 面值0.0001美元,截至2021年12月31日和2022年9月30日授权、发行和发行的股票分别为24,702股和32,857股(截至2021年12月31日和2022年9月30日的清算优先权分别为 100,000美元和133,015美元)
|
| | | | 100,000 | | | | | | 133,015 | | |
B-1系列可赎回可转换优先股 - 面值0.0001美元,截至2021年12月31日和2022年9月30日授权、发行和发行的股票2,161股(截至2021年12月31日和2022年9月30日清算优先股 为7,000美元)
|
| | | | 8,959 | | | | | | 8,959 | | |
股东亏绌: | | | | | | | | | | | | | |
普通股 - 面值0.0001美元;截至2021年12月31日和2022年9月30日分别授权的441,137股和432,982股;截至2021年12月31日和2022年9月30日分别发行和发行的10,894股和10,527股
|
| | | | 1 | | | | | | 1 | | |
额外实收资本
|
| | | | — | | | | | | 1,298 | | |
累计其他综合损失
|
| | | | — | | | | | | (135) | | |
累计赤字
|
| | | | (64,736) | | | | | | (105,077) | | |
股东亏损总额
|
| | | | (64,735) | | | | | | (103,913) | | |
总负债、可赎回可转换优先股和股东亏损
|
| | | $ | 111,155 | | | | | $ | 108,406 | | |
|
| | |
截至9个月
9月30日, |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
运营费用: | | | | | | | | | | | | | |
研发
|
| | | $ | 19,204 | | | | | $ | 27,833 | | |
一般和行政
|
| | | | 5,218 | | | | | | 11,772 | | |
总运营费用
|
| | | | 24,422 | | | | | | 39,605 | | |
运营亏损
|
| | | | (24,422) | | | | | | (39,605) | | |
利息和其他收入(支出)净额
|
| | | | (121) | | | | | | 356 | | |
所得税前亏损
|
| | | | (24,543) | | | | | | (39,249) | | |
所得税拨备
|
| | | | 150 | | | | | | 197 | | |
净亏损
|
| | | | (24,693) | | | | | | (39,446) | | |
减去:将可赎回可转换优先股增加到其赎回价值
|
| | | | (3,642) | | | | | | (1,515) | | |
普通股股东应占净亏损
|
| | | $ | (28,335) | | | | | $ | (40,961) | | |
普通股股东应占每股基本亏损和摊薄后每股净亏损
|
| | | $ | (3.56) | | | | | $ | (4.34) | | |
用于计算每股净亏损的加权平均普通股 | | | | | | | | | | | | | |
普通股股东应占,基本股东和稀释股东
|
| | | | 7,955 | | | | | | 9,428 | | |
其他全面亏损: | | | | | | | | | | | | | |
投资未实现收益(亏损)净额
|
| | | | 1 | | | | | | (135) | | |
其他综合(亏损)收益合计
|
| | | | 1 | | | | | | (135) | | |
综合损失
|
| | | $ | (24,692) | | | | | $ | (39,581) | | |
|
| | |
可赎回可转换优先股
|
| |
可赎回的
非控制性 利息 |
| | | | | | | | | | | | | | |
额外的
实收 大写 |
| |
累计
其他 综合 亏损 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
|
| |
系列A+
|
| |
系列B
|
| |
系列B-1
|
| |
普通
个共享 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021年12月31日的余额
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (64,736) | | | | | $ | (64,735) | | |
发行B系列可赎回可赎回优先股,扣除发行成本 $1,515
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,155 | | | | | | 31,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
B系列可赎回可转换优先股增加至
它们的赎回价值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (620) | | | | | | — | | | | | | (895) | | | | | | (1,515) | | |
回购未归属的限制性股票奖励
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | (450) | | | | | | — | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (6) | | |
行使既有股份时发行普通股
选项 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 83 | | | | | | — | | | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
基于股份的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,891 | | | | | | — | | | | | | — | | | | | | 1,891 | | |
投资未实现亏损,净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (135) | | | | | | — | | | | | | (135) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39,446) | | | | | | (39,446) | | |
2022年9月30日的余额
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 32,857 | | | | | $ | 133,015 | | | | | | 2,161 | | | | | $ | 8,959 | | | | | $ | — | | | | | | | 10,527 | | | | | $ | 1 | | | | | $ | 1,298 | | | | | $ | (135) | | | | | $ | (105,077) | | | | | $ | (103,913) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
可赎回可转换优先股
|
| |
可赎回的
非控制性 利息 |
| | | | | | | | | | | | | | |
额外的
实收 大写 |
| |
累计
其他 综合 亏损 |
| |
累计
赤字 |
| |
合计
股东的 赤字 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
系列A
|
| |
系列A+
|
| |
系列B
|
| |
系列B-1
|
| |
普通
个共享 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020年12月31日余额
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | | | 10,865 | | | | | $ | 1 | | | | | $ | 477 | | | | | $ | (1) | | | | | $ | (22,946) | | | | | $ | (22,469) | | |
发行种子系列可赎回可转换优先股
向非控股股东出售Basecamp,净额 的发行成本为91美元 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,909 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
将种子系列可赎回可转换优先股增值至其赎回价值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (91) | | | | | | (91) | | |
发行B系列可赎回可赎回优先股,扣除发行成本 $3,551
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,702 | | | | | | 96,449 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
B系列可赎回可转换优先股增加至
它们的赎回价值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,551 | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,038) | | | | | | — | | | | | | (2,513) | | | | | | (3,551) | | |
行使既有股份时发行普通股
选项 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 29 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
基于股份的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 550 | | | | | | — | | | | | | — | | | | | | 550 | | |
投资未实现收益,净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,693) | | | | | | (24,693) | | |
2021年9月30日余额
|
| | | | 19,200 | | | | | $ | 32,001 | | | | | | 12,800 | | | | | $ | 26,000 | | | | | | 24,702 | | | | | $ | 100,000 | | | | | | — | | | | | $ | — | | | | | $ | 7,000 | | | | | | | 10,894 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (50,243) | | | | | $ | (50,242) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
净亏损
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
对净亏损与经营活动中使用的现金净额进行的调整: | | | | | | | | | | | | | |
基于股份的薪酬费用
|
| | | | 550 | | | | | | 1,891 | | |
折旧
|
| | | | 6 | | | | | | 205 | | |
非现金租赁费用
|
| | | | 129 | | | | | | 271 | | |
净投资溢价(折价)摊销(递增)
|
| | | | 23 | | | | | | (427) | | |
摊销债务贴现和发行成本
|
| | | | 47 | | | | | | — | | |
经营性资产和负债变动情况:
|
| | | | | | | | | | | | |
预付费用和其他流动资产
|
| | | | (917) | | | | | | (73) | | |
应付帐款
|
| | | | 811 | | | | | | 2,277 | | |
应计费用和其他负债
|
| | | | 2,784 | | | | | | 1,485 | | |
经营租赁负债
|
| | | | (141) | | | | | | (277) | | |
用于经营活动的现金净额
|
| | | | (21,401) | | | | | | (34,094) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购买短期投资
|
| | | | (4,212) | | | | | | (114,265) | | |
短期投资到期日
|
| | | | 22,077 | | | | | | 41,900 | | |
购置财产和设备
|
| | | | (1,086) | | | | | | (84) | | |
投资活动提供(用于)的现金净额
|
| | | | 16,779 | | | | | | (72,449) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
发行B系列可赎回可转换优先股所得款项,扣除发行成本
|
| | | | 96,449 | | | | | | 31,500 | | |
发行以下公司的种子可赎回可转换优先股所得款项
给非控股股东的基本权利 |
| | | | 6,909 | | | | | | — | | |
递延发行费用的支付
|
| | | | — | | | | | | (2,197) | | |
回购未归属的限制性股票奖励
|
| | | | — | | | | | | (6) | | |
行使购股权所得款项
|
| | | | 11 | | | | | | 33 | | |
融资活动提供的现金净额
|
| | | | 103,369 | | | | | | 29,330 | | |
现金和现金等价物净变化
|
| | | | 98,747 | | | | | | (77,213) | | |
现金和现金等价物 | | | | | | | | | | | | | |
期初
|
| | | | 16,352 | | | | | | 105,305 | | |
期间结束
|
| | | $ | 115,099 | | | | | $ | 28,092 | | |
补充披露非现金投融资活动 | | | | | | | | | | | | | |
将可赎回可转换优先股增值至其赎回价值
|
| | | $ | 3,642 | | | | | $ | 1,515 | | |
应付账款和应计费用及其他流动负债中的财产和设备购置
|
| | | $ | 88 | | | | | $ | — | | |
以新租赁负债换取的经营性租赁使用权资产
|
| | | $ | 423 | | | | | $ | — | | |
应付账款和应计费用及其他流动负债中包括的递延发售成本
|
| | | $ | — | | | | | $ | 36 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||
实验室设备
|
| | | $ | 1,015 | | | | | $ | 1,027 | | |
家具和固定装置
|
| | | | 90 | | | | | | 115 | | |
计算机设备和软件
|
| | | | 42 | | | | | | 58 | | |
租赁权改进
|
| | | | 110 | | | | | | 109 | | |
| | | | $ | 1,257 | | | | | $ | 1,309 | | |
减去:累计折旧
|
| | | | (72) | | | | | | (277) | | |
财产和设备,净额
|
| | | $ | 1,185 | | | | | $ | 1,032 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||
应计补偿
|
| | | $ | 1,943 | | | | | $ | 2,757 | | |
应计研究与开发费用
|
| | | | 2,421 | | | | | | 2,655 | | |
应计专业服务
|
| | | | 159 | | | | | | 492 | | |
应付所得税
|
| | | | 231 | | | | | | 147 | | |
应计其他负债
|
| | | | 71 | | | | | | 145 | | |
应计费用和其他流动负债总额
|
| | | $ | 4,825 | | | | | $ | 6,196 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| |
1级
|
| |
二级
|
| |
3级
|
| |
合计
|
| ||||||||||||||||||||||||
货币市场基金
|
| | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | | | | $ | 21,629 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,629 | | |
现金等价物
|
| | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | | | | | 21,629 | | | | | | — | | | | | | — | | | | | | 21,629 | | |
美国政府债券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,228 | | | | | | — | | | | | | — | | | | | | 20,228 | | |
公司债务证券
|
| | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | | | | | — | | | | | | 52,647 | | | | | | — | | | | | | 52,647 | | |
美国政府机构
债券 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,784 | | | | | | — | | | | | | 1,784 | | |
短期投资
|
| | | | — | | | | | | 2,002 | | | | | | — | | | | | | 2,002 | | | | | | 20,228 | | | | | | 54,431 | | | | | | — | | | | | | 74,659 | | |
金融资产公允价值总额
|
| | | $ | 89,795 | | | | | $ | 2,002 | | | | | $ | — | | | | | $ | 91,797 | | | | | $ | 41,857 | | | | | $ | 54,431 | | | | | $ | — | | | | | $ | 96,288 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
摊销
成本 |
| |
未实现
|
| |
公平
值 |
| |
摊销
成本 |
| |
未实现
|
| |
公平
值 |
| ||||||||||||||||||||||||||||||
| | |
亏损
|
| |
收益
|
| |
亏损
|
| |
收益
|
| ||||||||||||||||||||||||||||||||||||
货币市场基金
|
| | | $ | 89,795 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,795 | | | | | $ | 21,629 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,629 | | |
现金等价物
|
| | | | 89,795 | | | | | | — | | | | | | — | | | | | | 89,795 | | | | | | 21,629 | | | | | | — | | | | | | — | | | | | | 21,629 | | |
美国政府债券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,288 | | | | | | (61) | | | | | | 1 | | | | | | 20,228 | | |
公司债务证券
|
| | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | | | | | 52,704 | | | | | | (57) | | | | | | — | | | | | | 52,647 | | |
美国政府机构债券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,802 | | | | | | (18) | | | | | | — | | | | | | 1,784 | | |
短期投资
|
| | | | 2,002 | | | | | | — | | | | | | — | | | | | | 2,002 | | | | | | 74,794 | | | | | | (136) | | | | | | 1 | | | | | | 74,659 | | |
金融资产公允价值总额
|
| | | $ | 91,797 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,797 | | | | | $ | 96,423 | | | | | $ | (136) | | | | | $ | 1 | | | | | $ | 96,288 | | |
|
| | |
9月30日
2022 |
| |||
2022年(剩余)
|
| | | $ | 93 | | |
2023
|
| | | | 263 | | |
未贴现的租赁付款总额
|
| | | | 356 | | |
减去:推定利息
|
| | | | 12 | | |
经营租赁负债共计
|
| | | | 344 | | |
减:当前部分
|
| | | | 330 | | |
经营租赁负债,扣除当期部分
|
| | | $ | 14 | | |
|
| | |
2021年12月31日
|
| |||||||||||||||||||||||||||
系列
|
| |
个共享
授权 |
| |
原创
出库价格 |
| |
已发行股份
和 出色的 |
| |
账面价值
|
| |
清算
值 |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 24,701,732 | | | | | | 4.0483 | | | | | | 24,701,732 | | | | | | 100,000 | | | | | | 100,000 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 58,862,815 | | | | | | | | | | | | 58,862,815 | | | | | $ | 166,960 | | | | | $ | 165,001 | | |
|
| | |
2022年9月30日
|
| |||||||||||||||||||||||||||
系列
|
| |
个共享
授权 |
| |
原创
出库价格 |
| |
已发行股份
和 出色的 |
| |
账面价值
|
| |
清算
值 |
| |||||||||||||||
A
|
| | | | 19,200,000 | | | | | $ | 1.6667 | | | | | | 19,200,000 | | | | | $ | 32,001 | | | | | $ | 32,001 | | |
A+
|
| | | | 12,799,681 | | | | | | 2.0313 | | | | | | 12,799,681 | | | | | | 26,000 | | | | | | 26,000 | | |
B
|
| | | | 32,857,004 | | | | | | 4.0483 | | | | | | 32,857,004 | | | | | | 133,015 | | | | | | 133,015 | | |
B-1
|
| | | | 2,161,402 | | | | | | 3.2386 | | | | | | 2,161,402 | | | | | | 8,959 | | | | | | 7,000 | | |
| | | | | 67,018,087 | | | | | | | | | | | | 67,018,087 | | | | | $ | 199,975 | | | | | $ | 198,016 | | |
|
| | |
12月31日
2021 |
| |
9月30日
2022 |
| ||||||
可赎回可转换优先股的转换
|
| | | | 58,863 | | | | | | 67,018 | | |
可供未来授予的股票期权
|
| | | | 4,026 | | | | | | 1,260 | | |
已发行及已发行的未偿还认股权
|
| | | | 4,646 | | | | | | 7,329 | | |
普通股认股权证
|
| | | | 135 | | | | | | 112 | | |
预留普通股总数
|
| | | | 67,670 | | | | | | 75,719 | | |
|
| | | | | | | | |
杰出奖
|
| | | | | | | | | | | | | |||||||||
| | |
数量:
个共享 有空 用于授予 |
| |
数量:
个共享 底层 出色的 选项 |
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 期限(以年为单位) |
| |
聚合
固有的 值 |
| |||||||||||||||
截至2021年12月31日
|
| | | | 4,026 | | | | | | 4,646 | | | | | $ | 0.83 | | | | | | 8.96 | | | | | $ | 7,911 | | |
授与
|
| | | | (3,821) | | | | | | 3,821 | | | | | | 2.62 | | | | | | | | | | | | | | |
已锻炼
|
| | | | — | | | | | | (83) | | | | | | 0.40 | | | | | | | | | | | | | | |
被没收
|
| | | | 1,055 | | | | | | (1,055) | | | | | | 2.36 | | | | | | | | | | | | | | |
截至2022年9月30日
|
| | | | 1,260 | | | | | | 7,329 | | | | | | 1.55 | | | | | | 8.76 | | | | | | 9,551 | | |
可于2022年9月30日行使
|
| | | | | | | | | | 2,328 | | | | | | 0.96 | | | | | | 8.22 | | | | | | 4,402 | | |
已归属,预计于2022年9月30日归属
|
| | | | | | | | | | 7,329 | | | | | | 1.55 | | | | | | 8.76 | | | | | | 9,551 | | |
| | |
股份数量
底层 出色的 受限股份 |
| |
加权平均
授予日期公平 值 |
| ||||||
未授权,2021年12月31日
|
| | | | 1,513 | | | | | $ | 0.33 | | |
既得
|
| | | | (940) | | | | | | 0.33 | | |
未授权,2022年9月30日
|
| | | | 573 | | | | | | 0.33 | | |
|
| | |
截至9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
研发
|
| | | $ | 194 | | | | | $ | 692 | | |
一般和行政
|
| | | | 356 | | | | | | 1,199 | | |
基于股份的总薪酬
|
| | | $ | 550 | | | | | $ | 1,891 | | |
|
| | |
截至9个月
9月30日 |
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
分子: | | | | | | | | | | | | | |
普通股股东应占净亏损
|
| | | $ | (24,693) | | | | | $ | (39,446) | | |
将可赎回可转换优先股增值至其赎回价值
|
| | | | (3,642) | | | | | | (1,515) | | |
普通股股东应占净亏损
|
| | | $ | (28,335) | | | | | $ | (40,961) | | |
分母: | | | | | | | | | | | | | |
加权平均已发行普通股
|
| | | | 10,888 | | | | | | 10,918 | | |
减去:加权平均未归属受限普通股,可回购
|
| | | | (2,933) | | | | | | (1,490) | | |
加权平均普通股,用于计算普通股股东应占每股净亏损,基本亏损和摊薄亏损
|
| | | | 7,955 | | | | | | 9,428 | | |
普通股股东应占每股基本亏损和摊薄后每股净亏损
|
| | | $ | (3.56) | | | | | $ | (4.34) | | |
|
| | |
9月30日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
可赎回可转换优先股
|
| | | | 56,702 | | | | | | 67,018 | | |
购买普通股的选择权
|
| | | | 4,693 | | | | | | 7,329 | | |
普通股认股权证
|
| | | | 135 | | | | | | 112 | | |
未归属的限制性普通股奖励
|
| | | | 2,332 | | | | | | 573 | | |
总计
|
| | | | 63,862 | | | | | | 75,032 | | |
|