| | |
Per Share
|
| |
Total
|
| ||||||
Offering Price
|
| | | $ | 8.92 | | | | | $ | 1,000,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 8.92 | | | | | $ | 1,000,000 | | |
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-3 | | | |
| | | | S-5 | | | |
| | | | S-6 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 12 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | |
| | |
As of December 31, 2023
|
| |||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
Cash
|
| | | $ | 5,754,720 | | | | | $ | 6,679,720 | | |
Prepaid and other current assets
|
| | | | 3,690,662 | | | | | | 3,690,662 | | |
Total Assets
|
| | | | 9,445,382 | | | | | | 10,370,382 | | |
Accounts Payable
|
| | | | 1,292,837 | | | | | | 1,292,837 | | |
Accrued Expenses
|
| | | | 3,149,896 | | | | | | 3,149,896 | | |
Total Current Liabilities
|
| | | | 4,442,733 | | | | | | 4,442,733 | | |
Warrant Liability
|
| | | | 13,680,000 | | | | | | 13,680,000 | | |
Total Liabilities
|
| | | | 18,122,733 | | | | | | 18,122,733 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 70,000,000 shares authorized, 10,519,933 shares issued and outstanding at December 31, 2023, and 10,634,844 shares outstanding, as adjusted, respectively
|
| | | $ | 1,052 | | | | | $ | 1,063 | | |
Additional Paid in Capital
|
| | | | 102,507,189 | | | | | | 103,432,178 | | |
Accumulated Deficit
|
| | | | (111,185,592) | | | | | | (111,185,592) | | |
Total shareholders’ equity
|
| | | | (8,677,351) | | | | | | (7,752,351) | | |
Total capitalization
|
| | | $ | 9,445,382 | | | | | $ | 10,370,382 | | |
|
Offering price per share
|
| |
|
| | | $ | 8.92 | | | |||
|
Net tangible book value per share as of December 31, 2023
|
| | | $ | (0.83) | | | | | | | | |
|
Increase attributable to new investors
|
| | | $ | 0.10 | | | | | | | | |
|
As adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | (0.73) | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | 9.65 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 12 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | |