These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the fiscal year ended December 31, 2017
|
Commission File Number: 001-37758
|
|
Delaware
|
|
2834
|
|
47-4671997
|
|
(State or Other Jurisdiction of
|
|
(Primary Standard Industrial
|
|
(I.R.S. Employer
|
|
Incorporation or Organization)
|
|
Classification Code Number)
|
|
Identification Number)
|
|
Large accelerated filer
o
|
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
|
Smaller reporting company
x
|
|
|
|
|
Emerging growth company
x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
our ability to obtain additional funding to develop our product candidates;
|
|
•
|
the need to obtain regulatory approval of our product candidates;
|
|
•
|
the success of our clinical trials through all phases of clinical development;
|
|
•
|
our ability to complete our clinical trials in a timely fashion and within our expected budget;
|
|
•
|
compliance with obligations under intellectual property licenses with third parties;
|
|
•
|
any delays in regulatory review and approval of product candidates in clinical development;
|
|
•
|
our ability to commercialize our product candidates;
|
|
•
|
market acceptance of our product candidates;
|
|
•
|
competition from existing products or new products that may emerge;
|
|
•
|
potential product liability claims;
|
|
•
|
our dependency on third-party manufacturers to supply or manufacture our products;
|
|
•
|
our ability to establish or maintain collaborations, licensing or other arrangements;
|
|
•
|
our ability and third parties’ abilities to protect intellectual property rights;
|
|
•
|
our ability to adequately support future growth; and
|
|
•
|
our ability to attract and retain key personnel to manage our business effectively.
|
|
•
|
differing regulatory requirements in foreign countries;
|
|
•
|
unexpected changes in price and exchange controls and other regulatory requirements;
|
|
•
|
increased difficulties in managing the logistics and transportation of collecting and shipping patient material;
|
|
•
|
import and export requirements and restrictions;
|
|
•
|
compliance with tax, employment, immigration and labor laws for employees living or traveling abroad;
|
|
•
|
foreign taxes, including withholding of payroll taxes;
|
|
•
|
foreign currency fluctuations, which could result in increased operating expenses, and other obligations incident to doing business in another country;
|
|
•
|
difficulties staffing and managing foreign operations;
|
|
•
|
potential liability under the Foreign Corrupt Practices Act of 1977 or comparable foreign regulations;
|
|
•
|
challenges enforcing our contractual and intellectual property rights, especially in those foreign countries that do not respect and protect intellectual property rights to the same extent as the United States;
|
|
•
|
production shortages resulting from any events affecting raw material supply or manufacturing capabilities abroad; and
|
|
•
|
business interruptions resulting from geo-political actions, including war and terrorism.
|
|
•
|
a limited number of, and competition for, suitable patients with particular types of cancer for enrollment in our clinical studies;
|
|
•
|
delays or failures in reaching acceptable clinical study agreement terms;
|
|
•
|
failure of patients to complete the clinical study; and
|
|
•
|
unforeseen safety issues.
|
|
|
|
Price Range
|
||||||
|
Year-Ended December 31, 2016
|
|
High
|
|
Low
|
||||
|
First Quarter
|
|
n/a
|
|
|
n/a
|
|
||
|
Second Quarter (commencing June 1, 2016)
|
|
$
|
9.58
|
|
|
$
|
6.24
|
|
|
Third Quarter
|
|
$
|
7.02
|
|
|
$
|
5.50
|
|
|
Fourth Quarter
|
|
$
|
5.90
|
|
|
$
|
1.46
|
|
|
|
|
|
|
|
||||
|
Year-Ended December 31, 2017
|
|
|
|
|
||||
|
First Quarter
|
|
$
|
2.69
|
|
|
$
|
1.02
|
|
|
Second Quarter
|
|
$
|
3.28
|
|
|
$
|
0.73
|
|
|
Third Quarter
|
|
$
|
2.99
|
|
|
$
|
1.54
|
|
|
Fourth Quarter
|
|
$
|
2.54
|
|
|
$
|
1.52
|
|
|
Securities Authorized for Issuance under Equity Compensation Plans
|
||||||||||
|
The following table sets forth information regarding our equity compensation plans at December 31, 2017:
|
||||||||||
|
Plan category
|
|
Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights
(a)
|
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
(b)
|
|
Number of securities (by
class) remaining available
for future issuance under
equity compensation
plans (excluding
securities reflected in
column (a))
(c)
|
||||
|
Equity compensation plans approved by security holders (1)
|
|
1,345,000
|
|
|
$
|
3.50
|
|
|
1,155,000
|
|
|
Equity compensation plans not approved by security holders (2)
|
|
107,802
|
|
|
$
|
7.50
|
|
|
—
|
|
|
Equity compensation plans not approved by security holders (3)
|
|
150,000
|
|
|
$
|
2.61
|
|
|
—
|
|
|
Total
|
|
1,602,802
|
|
|
|
|
1,155,000
|
|
||
|
(1)
|
Represents shares of common stock issuable upon exercise of outstanding stock options under our 2015 Stock Plan, as amended. Our 2015 Stock Plan has been approved by our stockholders.
|
|
(2)
|
Consists of a five-year warrant issued to the underwriters in our initial public offering.
|
|
(3)
|
Consists of warrants issued to a consultant for services.
|
|
|
Year ended December 31,
|
|||||
|
|
2017
|
2016
|
||||
|
Revenue
|
$
|
—
|
|
$
|
—
|
|
|
Operating expenses:
|
|
|
||||
|
Research and development
|
$
|
4,545
|
|
$
|
1,496
|
|
|
General and administrative
|
4,090
|
|
2,381
|
|
||
|
Depreciation
|
18
|
|
6
|
|
||
|
Total operating expense
|
8,653
|
|
3,883
|
|
||
|
Loss from operations
|
(8,653
|
)
|
(3,883
|
)
|
||
|
Other income (expense):
|
|
|
||||
|
Loss from change in fair value of warrant liability
|
(2,548
|
)
|
—
|
|
||
|
Gain from settlement of liability
|
149
|
|
—
|
|
||
|
Gain from expiration of warrants
|
1,238
|
|
—
|
|
||
|
Other income
|
9
|
|
—
|
|
||
|
Interest expense, net
|
—
|
|
(43
|
)
|
||
|
Total other income (expense)
|
(1,152
|
)
|
(43
|
)
|
||
|
Net loss
|
$
|
(9,805
|
)
|
$
|
(3,926
|
)
|
|
|
|
For the Year Ended December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Net cash used in operating activities
|
|
$
|
(7,324
|
)
|
|
$
|
(3,765
|
)
|
|
Net cash used in investing activities
|
|
(28
|
)
|
|
(121
|
)
|
||
|
Net cash provided by financing activities
|
|
10,059
|
|
|
8,865
|
|
||
|
Net increase in cash and cash equivalents
|
|
$
|
2,707
|
|
|
$
|
4,979
|
|
|
(a)
|
Documents filed as part of this Report
|
|
1.
|
Financial Statements
|
|
2.
|
Financial Statement Schedules
|
|
3.
|
Exhibits
|
|
|
PAGE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Assets
|
|
|
|
|
|
|
||
|
Current Assets:
|
|
|
|
|
|
|||
|
Cash and cash equivalents
|
|
$
|
7,714
|
|
|
$
|
5,007
|
|
|
Prepaid expenses
|
|
588
|
|
|
215
|
|
||
|
Total current assets
|
|
8,302
|
|
|
5,222
|
|
||
|
|
|
|
|
|
|
|
||
|
Furniture and equipment, net of accumulated depreciation
of $21 and $6, respectively
|
|
33
|
|
|
23
|
|
||
|
Intangible assets
|
|
11,148
|
|
|
11,148
|
|
||
|
Total Assets
|
|
$
|
19,483
|
|
|
$
|
16,393
|
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
||
|
Current Liabilities:
|
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
810
|
|
|
$
|
399
|
|
|
Accrued expenses and current liabilities
|
|
902
|
|
|
650
|
|
||
|
Warrant liability
|
|
503
|
|
|
—
|
|
||
|
Convertible notes payable
|
|
—
|
|
|
296
|
|
||
|
Total current liabilities
|
|
2,215
|
|
|
1,345
|
|
||
|
Long-term deferred compensation – related party
|
|
150
|
|
|
88
|
|
||
|
Total Liabilities
|
|
2,365
|
|
|
1,433
|
|
||
|
|
|
|
|
|
||||
|
Commitments and contingencies (Note 9)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Stockholders' Equity:
|
|
|
|
|
|
|
||
|
Preferred stock, $0.001 par value; 5,000,000 authorized, no shares issued and outstanding
|
|
—
|
|
|
—
|
|
||
|
Common stock, $0.001 par value; 75,000,000 authorized, 21,469,109 issued and outstanding at December 31, 2017 and 12,164,852 shares issued and outstanding at December 31, 2016
|
|
21
|
|
|
12
|
|
||
|
Additional paid-in capital
|
|
31,577
|
|
|
19,623
|
|
||
|
Accumulated deficit
|
|
(14,480
|
)
|
|
(4,675
|
)
|
||
|
Total Stockholders' Equity
|
|
17,118
|
|
|
14,960
|
|
||
|
|
|
|
|
|
||||
|
Total Liabilities and Stockholders' Equity
|
|
$
|
19,483
|
|
|
$
|
16,393
|
|
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||
|
Revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
Operating expenses:
|
|
|
|
|
|
||
|
Research and development
|
4,545
|
|
|
1,496
|
|
||
|
General and administrative
|
4,090
|
|
|
2,381
|
|
||
|
Depreciation
|
18
|
|
|
6
|
|
||
|
Total Operating Expenses
|
8,653
|
|
|
3,883
|
|
||
|
|
|
|
|
||||
|
Loss from operations
|
(8,653
|
)
|
|
(3,883
|
)
|
||
|
|
|
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
||
|
Loss from change in fair value of warrant liability
|
(2,548
|
)
|
|
—
|
|
||
|
Gain from settlement of liability
|
149
|
|
|
—
|
|
||
|
Gain from expiration of warrants
|
1,238
|
|
|
—
|
|
||
|
Other income
|
9
|
|
|
—
|
|
||
|
Interest expense, net
|
—
|
|
|
(43
|
)
|
||
|
|
|
|
|
||||
|
Net loss
|
$
|
(9,805
|
)
|
|
$
|
(3,926
|
)
|
|
|
|
|
|
||||
|
Net loss per common share - basic and diluted
|
$
|
(0.53
|
)
|
|
$
|
(0.40
|
)
|
|
Weighted average common shares outstanding - basic and diluted
|
18,569,193
|
|
|
9,827,510
|
|
||
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
||
|
Net loss
|
$
|
(9,805
|
)
|
|
$
|
(3,926
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
||
|
Depreciation
|
18
|
|
|
6
|
|
||
|
Stock-based compensation
|
707
|
|
|
324
|
|
||
|
Deferred compensation - related party
|
62
|
|
|
87
|
|
||
|
Change in fair value of warrant liability
|
2,548
|
|
|
—
|
|
||
|
Gain in settlement of liability
|
(149
|
)
|
|
—
|
|
||
|
Gain from expiration of warrants
|
(1,238
|
)
|
|
—
|
|
||
|
Other
|
(9
|
)
|
|
—
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Prepaid expenses
|
(364
|
)
|
|
(215
|
)
|
||
|
Accounts payable
|
411
|
|
|
(41
|
)
|
||
|
Accrued expenses
|
495
|
|
|
—
|
|
||
|
Net Cash Used in Operating Activities
|
(7,324
|
)
|
|
(3,765
|
)
|
||
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
||
|
Purchase of fixed assets
|
(28
|
)
|
|
(21
|
)
|
||
|
Acquisition of Moleculin, LLC, net
|
—
|
|
|
(100
|
)
|
||
|
Net Cash Used in Investing Activities
|
(28
|
)
|
|
(121
|
)
|
||
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
||
|
Proceeds from notes payable
|
—
|
|
|
165
|
|
||
|
Payments on notes payable
|
—
|
|
|
(470
|
)
|
||
|
Proceeds from exercise of warrants
|
3,988
|
|
|
—
|
|
||
|
Proceeds from sale of common stock, net of cash stock issuance costs
|
6,071
|
|
|
9,170
|
|
||
|
Net Cash Provided by Financing Activities
|
10,059
|
|
|
8,865
|
|
||
|
Net change in cash and cash equivalents
|
2,707
|
|
|
4,979
|
|
||
|
Cash and cash equivalents, at beginning of period
|
5,007
|
|
|
28
|
|
||
|
Cash and cash equivalents, at end of period
|
$
|
7,714
|
|
|
$
|
5,007
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||
|
Cash paid for interest
|
$
|
3
|
|
|
$
|
5
|
|
|
Cash paid for income taxes
|
$
|
—
|
|
|
$
|
—
|
|
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
|
|
||
|
Common stock issued for the Acquisition of Moleculin, LLC
|
$
|
—
|
|
|
$
|
9,774
|
|
|
Common stock issued for conversion of debt
|
$
|
302
|
|
|
$
|
364
|
|
|
Warrants issued for services provided
|
$
|
104
|
|
|
$
|
375
|
|
|
Common stock issued for services provided
|
$
|
89
|
|
|
$
|
158
|
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
Number of Shares
|
|
Par Value Amount
|
|
Additional Paid-In-Capital
|
|
Subscriptions Receivable
|
|
Accumulated Loss
|
|
Stockholders' Equity (Deficit)
|
|||||||||||
|
Balance at December 31, 2015
|
|
6,661,000
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
$
|
(749
|
)
|
|
$
|
(745
|
)
|
|
Private issuance @ $3.00 / share
|
|
234,297
|
|
|
|
|
703
|
|
|
|
|
|
|
703
|
|
||||||||
|
Issued for Moleculin acquisition
|
|
999,931
|
|
|
1
|
|
|
5,998
|
|
|
|
|
|
|
|
5,999
|
|
||||||
|
Issued for technology
|
|
629,000
|
|
|
1
|
|
|
3,773
|
|
|
|
|
|
|
3,774
|
|
|||||||
|
Issued for cash - IPO, net of stock issuance costs of $1,150
|
|
1,540,026
|
|
|
1
|
|
|
8,088
|
|
|
|
|
|
|
8,089
|
|
|||||||
|
Warrants issued for services
|
|
|
|
|
|
|
|
375
|
|
|
|
|
|
|
375
|
|
|||||||
|
Stock granted for services
|
|
24,000
|
|
|
|
|
158
|
|
|
|
|
|
|
158
|
|
||||||||
|
Stock-based compensation
|
|
|
|
|
|
|
|
166
|
|
|
|
|
|
|
166
|
|
|||||||
|
Issued for convertible debt
|
|
2,076,598
|
|
|
2
|
|
|
362
|
|
|
|
|
|
|
364
|
|
|||||||
|
Subscription agreement settled for cash
|
|
|
|
|
|
|
|
3
|
|
|
|
|
3
|
|
|||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,926
|
)
|
|
(3,926
|
)
|
|||||
|
Balance at December 31, 2016
|
|
12,164,852
|
|
|
12
|
|
|
19,623
|
|
|
—
|
|
|
(4,675
|
)
|
|
14,960
|
|
|||||
|
Issued for cash - sale of units at $1.35 per unit, net of stock issuance costs
of $550
|
|
3,710,000
|
|
|
4
|
|
|
313
|
|
|
|
|
|
|
317
|
|
|||||||
|
Warrants exercised, net of issuance costs of $73
|
|
2,728,434
|
|
|
3
|
|
|
8,900
|
|
|
|
|
|
|
8,903
|
|
|||||||
|
Issued for cash - sale of common stock in ATM offering, net of issuance costs of
$166
|
|
776,016
|
|
|
|
|
|
1,645
|
|
|
|
|
|
|
1,645
|
|
|||||||
|
Stock-based compensation
|
|
|
|
|
|
707
|
|
|
|
|
|
|
707
|
|
|||||||||
|
Issued for convertible debt
|
|
2,010,640
|
|
|
2
|
|
|
300
|
|
|
|
|
|
|
302
|
|
|||||||
|
Issued for settlement of service
|
|
79,167
|
|
|
|
|
89
|
|
|
|
|
|
|
89
|
|
||||||||
|
Net Loss
|
|
|
|
|
|
|
|
|
|
(9,805
|
)
|
|
(9,805
|
)
|
|||||||||
|
Balance at December 31, 2017
|
|
21,469,109
|
|
|
$
|
21
|
|
|
$
|
31,577
|
|
|
$
|
—
|
|
|
$
|
(14,480
|
)
|
|
$
|
17,118
|
|
|
Leasehold improvement
|
Shorter of estimated useful lives or the term of the lease
|
|
Computer equipment
|
2 years*
|
|
Machinery and equipment
|
5 years*
|
|
Furniture and office equipment
|
7 years*
|
|
Description
|
|
Liabilities
Measured at Fair
Value
|
|
Quoted Prices
in Active
Markets for
Identical
Assets (Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant Other
Unobservable Inputs
(Level 3)
|
||||||||
|
Fair value of warrant liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
2017
|
|
$
|
503
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
503
|
|
|
The following table provides a summary of changes in fair value associated with the Level 3 liabilities for the year ended December 31, 2017 (in thousands):
|
|||||||||||
|
|
Warrant
Liability –
Current
|
|
Warrant
Liability –
Long-Term
|
|
Warrant
Liability –
Total
|
||||||
|
Balance, beginning of period December 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Issuances of warrants
|
2,453
|
|
|
1,690
|
|
|
4,143
|
|
|||
|
Reclass of liability from long-term to current
|
1,846
|
|
|
(1,846
|
)
|
|
—
|
|
|||
|
Change in fair value - net
|
2,643
|
|
|
(95
|
)
|
|
2,548
|
|
|||
|
Transfers in and out (exercise of warrants)
|
(5,201
|
)
|
|
251
|
|
|
(4,950
|
)
|
|||
|
Expiration of warrants
|
(1,238
|
)
|
|
—
|
|
|
(1,238
|
)
|
|||
|
Balance, December 31, 2017
|
$
|
503
|
|
|
$
|
—
|
|
|
$
|
503
|
|
|
Cash
|
|
$
|
—
|
|
|
Property and equipment
|
|
8
|
|
|
|
Intangibles
|
|
11,148
|
|
|
|
Total assets acquired
|
|
$
|
11,156
|
|
|
Liability assumed (HPI)
|
|
(3,874
|
)
|
|
|
Other liabilities assumed, including $470 of notes payable
|
|
(1,224
|
)
|
|
|
Net assets acquired/total consideration transferred
|
|
$
|
6,057
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Intangibles acquired from Moleculin, LLC
|
|
$
|
11,148
|
|
|
$
|
11,148
|
|
|
|
|
Pro Forma For the Year Ended December 31, 2016
|
||
|
Total operating expenses
|
|
$
|
3,979
|
|
|
Net loss
|
|
$
|
(3,963
|
)
|
|
Net loss per common share – basic and diluted
|
|
$
|
0.42
|
|
|
Weighted average outstanding common shares – basic and diluted
|
|
9,401,028
|
|
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Accrued payroll
|
|
$
|
250
|
|
|
$
|
84
|
|
|
Accrued clinical testing
|
|
320
|
|
|
238
|
|
||
|
Accrued license fees and SRA
|
|
260
|
|
|
157
|
|
||
|
Accrued legal and professional fees
|
|
50
|
|
|
66
|
|
||
|
Accrued board expenses
|
|
—
|
|
|
91
|
|
||
|
Accrued other
|
|
22
|
|
|
14
|
|
||
|
Total accrued expenses and other liabilities
|
|
$
|
902
|
|
|
$
|
650
|
|
|
|
|
(Amounts and shares in whole values)
|
|||||||||||||
|
Issuance Date
|
|
December 31, 2017
|
|
December 31, 2016 (c)
|
|
Conversion Rate
|
|
Shares Convertible at December 31, 2016
|
|||||||
|
August 31, 2015(a)
|
|
$
|
—
|
|
|
$
|
38,299
|
|
|
$
|
0.1299
|
|
|
294,832
|
|
|
September 3, 2015
|
|
—
|
|
|
125,000
|
|
|
0.1299
|
|
|
962,279
|
|
|||
|
October 6, 2015(a)(b)
|
|
—
|
|
|
30,280
|
|
|
0.20
|
|
|
151,402
|
|
|||
|
January 19, 2016
|
|
—
|
|
|
82,500
|
|
|
0.20
|
|
|
412,500
|
|
|||
|
Total
|
|
$
|
—
|
|
|
$
|
276,079
|
|
|
|
|
|
1,821,013
|
|
|
|
|
|
Year Ended December 31,
|
||
|
|
|
2017
|
|
2016
|
|
Risk-free interest rate
|
|
1.68%-1.86%
|
|
—%
|
|
Volatility
|
|
80.00%-160.11%
|
|
—%
|
|
Expected life (years)
|
|
0.5-5.0
|
|
—
|
|
Dividend yield
|
|
-%
|
|
—%
|
|
Description
|
|
Number of
Shares Under
Warrant
|
|
Range of
Warrant Price
per Share
|
|
Weighted
Average
Exercise Price
|
|
Weighted Average
Remaining
Contractual Life (Years)
|
|||||
|
Balance at January 1, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Granted
|
|
8,235,923
|
|
|
$1.35-$1.50
|
|
|
$
|
1.43
|
|
|
—
|
|
|
Exercised
|
|
(2,728,434
|
)
|
|
—
|
|
|
$
|
1.46
|
|
|
—
|
|
|
Expired
|
|
(5,087,717
|
)
|
|
—
|
|
|
$
|
1.40
|
|
|
—
|
|
|
Balance at December 31, 2017
|
|
419,772
|
|
|
—
|
|
|
$
|
1.46
|
|
|
4.38
|
|
|
Vested and Exercisable at December 31, 2017
|
|
419,772
|
|
|
$1.35-$1.50
|
|
|
$
|
1.46
|
|
|
4.38
|
|
|
The following is a summary of option activities for the years ended December 31, 2016 and 2017:
|
|||||||||||||||||
|
|
|
Number of
Shares
|
|
Weighted Average Grant Date Fair Value
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Term
(in years)
|
|
Aggregate
Intrinsic
Value
|
|||||||
|
Outstanding, December 31, 2015
|
|
200,000
|
|
|
$
|
0.14
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
Granted - 2016
|
|
460,000
|
|
|
3.75
|
|
|
5.83
|
|
|
|
|
|
|
|||
|
Cancelled - 2016
|
|
(150,000
|
)
|
|
0.14
|
|
|
0.20
|
|
|
|
|
|
|
|||
|
Outstanding, December 31, 2016
|
|
510,000
|
|
|
$
|
3.40
|
|
|
$
|
5.28
|
|
|
9.29
|
|
$
|
275,500
|
|
|
Granted - 2017
|
|
835,000
|
|
|
$
|
1.59
|
|
|
$
|
2.42
|
|
|
|
|
|
||
|
Cancelled - 2017
|
|
—
|
|
|
|
|
|
|
|
|
|
||||||
|
Outstanding, December 31, 2017
|
|
1,345,000
|
|
|
$
|
1.93
|
|
|
$
|
3.50
|
|
|
9.07
|
|
$
|
83,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Exercisable, December 31, 2017
|
|
50,000
|
|
|
$
|
0.13
|
|
|
$
|
0.20
|
|
|
2.42
|
|
$
|
83,000
|
|
|
|
|
Year Ended December 31,
|
||||||||
|
|
|
2017
|
|
2016
|
||||||
|
Risk-free interest rate
|
|
1.83
|
%
|
to
|
1.95%
|
|
1.3%
|
|||
|
Volatility
|
|
80%
|
|
70.18
|
%
|
to
|
70.44%
|
|||
|
Expected life (years)
|
|
5.0
|
|
to
|
6.25
|
|
6
|
|
to
|
6.25
|
|
Expected dividend yield
|
|
—%
|
|
—%
|
||||||
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
General and administrative
|
|
$
|
684
|
|
|
$
|
321
|
|
|
Research and development
|
|
23
|
|
|
3
|
|
||
|
Total
|
|
$
|
707
|
|
|
$
|
324
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Current Expense (Benefit):
|
|
|
|
|
|
|
||
|
Federal
|
|
$
|
—
|
|
|
$
|
—
|
|
|
State
|
|
—
|
|
|
—
|
|
||
|
Current Income Tax Expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Deferred Expense (Benefit):
|
|
|
|
|
|
|
||
|
Federal
|
|
$
|
—
|
|
|
$
|
—
|
|
|
State
|
|
—
|
|
|
—
|
|
||
|
Deferred Income Tax Expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net Deferred Taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Valuation Allowance at Beginning of Period
|
|
$
|
1,397
|
|
|
$
|
155
|
|
|
Income Tax Benefit
|
|
1,164
|
|
|
1,242
|
|
||
|
Release of Valuation Allowance
|
|
—
|
|
|
—
|
|
||
|
Valuation Allowance at End of Period
|
|
$
|
2,561
|
|
|
$
|
1,397
|
|
|
A reconciliation of the income tax benefit computed using the federal statutory income tax rate to the Company’s effective income tax rate is as follows (in thousands):
|
||||||||||||||
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||
|
(amounts in thousands)
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
|
Federal Tax Benefit at Statutory Rate
|
|
$
|
3,334
|
|
|
34.00
|
%
|
|
$
|
1,335
|
|
|
34.00
|
%
|
|
State Tax Benefit Net of Federal
|
|
(117
|
)
|
|
(1.20
|
)%
|
|
137
|
|
|
3.48
|
%
|
||
|
IPO Costs
|
|
(76
|
)
|
|
(0.77
|
)%
|
|
(227
|
)
|
|
(5.78
|
)%
|
||
|
Stock Warrant Costs
|
|
(395
|
)
|
|
(4.03
|
)%
|
|
—
|
|
|
—
|
%
|
||
|
Other Permanent Differences
|
|
(9
|
)
|
|
(0.09
|
)%
|
|
(3
|
)
|
|
(0.08
|
)%
|
||
|
Change in Deferred Tax Rate due to Tax Reform
|
|
(1,562
|
)
|
|
(15.93
|
)%
|
|
—
|
|
|
—
|
%
|
||
|
Other
|
|
(11
|
)
|
|
(0.11
|
)%
|
|
—
|
|
|
—
|
%
|
||
|
Increase in Valuation Allowance
|
|
(1,164
|
)
|
|
(11.87
|
)%
|
|
(1,242
|
)
|
|
(31.62
|
)%
|
||
|
Total Tax (Expense) / Benefit
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Deferred Tax Assets:
|
|
|
|
|
|
|
||
|
Start Up Costs
|
|
$
|
1,105
|
|
|
$
|
735
|
|
|
Federal Net Operating Loss Carryforwards
|
|
1,275
|
|
|
520
|
|
||
|
State Tax Loss Carryforwards
|
|
9
|
|
|
50
|
|
||
|
Deferred Compensation
|
|
176
|
|
|
96
|
|
||
|
Total Deferred Tax Assets
|
|
$
|
2,565
|
|
|
$
|
1,401
|
|
|
Less Valuation Allowance
|
|
(2,561
|
)
|
|
(1,397
|
)
|
||
|
Net Deferred Tax Assets
|
|
$
|
4
|
|
|
$
|
4
|
|
|
Deferred Tax Liabilities:
|
|
|
|
|
|
|
||
|
Fixed Assets
|
|
(4
|
)
|
|
(4
|
)
|
||
|
Total Deferred Tax Liabilities
|
|
$
|
(4
|
)
|
|
$
|
(4
|
)
|
|
Net Deferred Taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Exhibit
Number
|
|
Description
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
10.1 **
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
10.5
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
|
|
10.7
|
|
|
|
|
|
|
|
10.8
|
|
|
|
|
|
|
|
10.9
|
|
|
|
|
|
|
|
10.10
|
|
|
|
|
|
|
|
10.11
|
|
|
|
|
|
|
|
10.12
|
|
|
|
|
|
|
|
10.13 **
|
|
|
|
10.14 **
|
|
|
|
|
|
|
|
10.15 **
|
|
|
|
|
|
|
|
10.16
|
|
|
|
|
|
|
|
21
|
|
|
|
|
|
|
|
23.1*
|
|
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
32.1*
|
|
|
|
|
|
|
|
32.2*
|
|
|
|
|
|
|
|
101.INS *
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH *
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL *
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF *
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB *
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE *
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
*
|
Filed herewith.
|
|
|
**
|
Denotes a management contract or compensatory plan or arrangement.
|
|
|
MOLECULIN BIOTECH, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ Walter V. Klemp
|
|
|
|
Walter V. Klemp,
|
|
|
|
Chief Executive Officer and Chairman
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Walter V. Klemp
|
|
Chief Executive Officer and Chairman
|
|
March 28, 2018
|
|
Walter Klemp
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Jonathan P. Foster
|
|
Executive Vice President Officer and
|
|
March 28, 2018
|
|
Jonathan P. Foster
|
|
Chief Financial Officer
|
|
|
|
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Robert George
|
|
Director
|
|
March 28, 2018
|
|
Robert George
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael Cannon
|
|
Director
|
|
March 28, 2018
|
|
Michael Cannon
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John Climaco
|
|
Director
|
|
March 28, 2018
|
|
John Climaco
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|