|
Cayman Islands
(State or other jurisdiction of incorporation or organization) |
| |
6770
(Primary Standard Industrial Classification Code Number) |
| |
98-172573
(I.R.S. Employer Identification No.) |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 20 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 74 | | | |
| | | | 85 | | | |
| | | | 98 | | | |
| | | | 106 | | | |
| | | | 118 | | | |
| | | | 122 | | | |
| | | | 125 | | | |
| | | | 130 | | | |
| | | | 137 | | | |
| | | | 140 | | | |
| | | | 140 | | | |
| | | | 140 | | | |
| | | | F-1 | | |
Offered Shares*
|
| |
Exercise
Price |
| |
Number of
Shares/Warrants |
| |
Effective
Purchase Price Per Share/ Warrant(1) |
| |
Lock-Up
Restrictions |
| |||||||||
Founder Shares(2)
|
| | | | — | | | | | | 3,450,000 | | | | | $ | 0.007 | | | |
One third of shares to be
released from Lock-up on each date of 9/20/2023, 3/20/2024, and 3/20/2025. |
|
Ewon Shares(3)
|
| | | | — | | | | | | 2,000,000 | | | | | $ | 10.00 | | | |
No restrictions once registered.
|
|
Eugene Shares(4)
|
| | | | — | | | | | | 9,950 | | | | | $ | 10.00 | | | |
No restrictions once registered.
|
|
FPA Shares(5)
|
| | | | — | | | | | | 6,801,633 | | | | | $ | 6.32 | | | |
2,500,000 shares locked until March 20, 2024; remainder free to trade once registered.
|
|
Offered Shares*
|
| |
Exercise
Price |
| |
Number of
Shares/Warrants |
| |
Effective
Purchase Price Per Share/ Warrant(1) |
| |
Lock-Up
Restrictions |
| |||||||||
Class A Ordinary Shares issued to Eli Lilly & Co.
pursuant certain Equity Grant Agreement dated as of December 8, 2022(6) |
| | | | — | | | | | | 550,000 | | | | | $ | — | | | |
One third of shares to be
released from Lock-up on each date of 9/20/2023, 3/20/2024, and 3/20/2025. |
|
Class A Ordinary Shares issued to Eli Lilly & Co.
pursuant certain Equity Grant Agreement dated as of April 26, 2023(7) |
| | | | — | | | | | | 1,000,000 | | | | | $ | — | | | |
No restrictions once registered.
|
|
April 2023 Private Placement Shares (excluding
3,782,000 Class A Ordinary Shares underlying the Pre-Funded Warrants)(8) |
| | | | — | | | | | | 15,041,530 | | | | | $ | 4.25 | | | |
None.
|
|
Class A Ordinary Shares underlying restricted share units:
|
| | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary Shares underlying restricted share units(9)
|
| | | | — | | | | | | 898,018 | | | | | $ | — | | | |
Grantees agree not to sell
for a period specified by the underwriter not to exceed 180 days after the effectiveness of a registration statement. |
|
Class A Ordinary Shares underlying awards of restricted share units(10)
|
| | | | — | | | | | | 499,993 | | | | | $ | — | | | |
Grantee agrees not to sell
for a period specified by the underwriter not to exceed 180 days after the effectiveness of a registration statement. |
|
Class A Ordinary Shares Issuable Upon Exercise of the following Warrants:
|
| | |
|
—
|
| | | | | | | | | | | | | | | | |
Class A Ordinary Shares underlying the Private Placement Warrants(11)
|
| | | | — | | | | | | 5,910,000 | | | | | $ | 1 | | | |
None.
|
|
Class A Ordinary Shares underlying Pre-Funded
Warrants(8) |
| | | $ | 0.001 | | | | | | 3,782,000 | | | | | $ | 4.25 | | | |
None.
|
|
Offered Warrants | | | | | | | | | | | | | | | | | | | | | | |
Private Placement Warrants(11)
|
| | | $ | 11.50 | | | | | | 5,910,000 | | | | | | 1(8) | | | |
None.
|
|
| | |
Pro Forma
|
| |||
| | |
(in thousands, except
share and per share data) |
| |||
Selected Unaudited Pro Forma Condensed Statement of Operations – Three Months Ended March 31, 2023
|
| | | | | | |
Total expenses
|
| | | $ | 7,719 | | |
Operating loss
|
| | | | (7,719) | | |
Net loss
|
| | | $ | (9,592) | | |
Basic and diluted net loss per share
|
| | | $ | (0.41) | | |
Basic and diluted weighted average shares outstanding
|
| | | | 23,375,437 | | |
Selected Unaudited Pro Forma Condensed Statement of Operations – Period
from January 18, 2022 (inception) through December 31, 2022 |
| | | | | | |
Total expenses
|
| | | $ | 53,179 | | |
Operating loss
|
| | | | (53,179) | | |
Net loss attributable to common stockholders
|
| | | $ | (62,995) | | |
Basic and diluted net loss per share
|
| | | $ | (3.14) | | |
Basic and diluted weighted average shares outstanding
|
| | | | 20,051,677 | | |
Selected Unaudited Pro Forma Condensed Balance Sheet Data as of March 31, 2023
|
| | | | | | |
Total assets
|
| | | $ | 118,632 | | |
Total liabilities
|
| | | $ | 24,430 | | |
Temporary equity
|
| | | $ | 21,240 | | |
Total stockholders’ equity
|
| | | $ | 72,962 | | |
| | |
March 31, 2023
|
| |
License
Agreement Accounting Adjustments (Note 2) |
| | | | | | | |
Private
Placement Accounting Adjustments (Note 2) |
| | | | | | | |
March 31, 2023
|
| ||||||||||||
| | |
Zura
(Historical) |
| | | | | | | | | | | | | |
Pro Forma
Adjusted |
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 43,963 | | | | | $ | (5,750) | | | | |
|
(a)
|
| | | | | 15,938 | | | | |
|
(b)
|
| | | | $ | 118,210 | | |
| | | | | | | | | | | | | | | | | | | | | | | 47,989 | | | | |
|
(c)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 16,070 | | | | |
|
(d)
|
| | | | | | | |
Prepaid expenses and other current assets
|
| | | | 422 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 422 | | |
Total assets
|
| | | $ | 44,385 | | | | | $ | (5,750) | | | | | | | | | | | $ | 79,997 | | | | | | | | | | | $ | 118,632 | | |
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 4,993 | | | | | $ | 600 | | | | |
|
(e)
|
| | | | $ | 5,500 | | | | |
|
(j)
|
| | | | | 22,893 | | |
| | | | | | | | | | $ | 5,000 | | | | |
|
(f)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | $ | 300 | | | | |
|
(k)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | $ | 6,500 | | | | |
|
(l)
|
| | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | | 4,993 | | | | | | 12,400 | | | | | | | | | | | | 5,500 | | | | | | | | | | | | 22,893 | | |
Private placement warrants
|
| | | | 1,537 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,537 | | |
Total liabilities
|
| | | | 6,530 | | | | | $ | 12,400 | | | | | | | | | | | $ | 5,500 | | | | | | | | | | | $ | 17,930 | | |
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable non-controlling interest
|
| | | | 10,000 | | | | | | 11,240 | | | | |
|
(g)
|
| | | | | | | | | | | | | | | | | 21,240 | | |
Stockholders’ equity (deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary shares
|
| | | | 3 | | | | | | — | | | | |
|
(a)
|
| | | | | — | | | | |
|
(b)
|
| | | | | 4 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
(c)
|
| | | | | | | |
Additional paid-in capital
|
| | | | 69,703 | | | | | | 7,840 | | | | |
|
(a)
|
| | | | | 15,938 | | | | |
|
(b)
|
| | | | | 152,066 | | |
| | | | | | | | | | | | | | | | | | | | | | | 47,988 | | | | |
|
(c)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 16,070 | | | | |
|
(d)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 5,590 | | | | |
|
(h)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (5,590) | | | | |
|
(h)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 27 | | | | |
|
(i)
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (5,500) | | | | |
|
(j)
|
| | | | | | | |
Accumulated deficit
|
| | | | (41,851) | | | | | | (13,590) | | | | |
|
(a)
|
| | | | | (27) | | | | |
|
(i)
|
| | | | | (79,108) | | |
| | | | | | | | | | | (600) | | | | |
|
(e)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (5,000) | | | | |
|
(f)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (11,240) | | | | |
|
(g)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (300) | | | | |
|
(k)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (6,500) | | | | |
|
(l)
|
| | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | 27,855 | | | | | | (29,390) | | | | | | | | | | | | 74,497 | | | | | | | | | | | | 72,962 | | |
Total liabilities, redeemable noncontrolling interest and stockholders’ equity (deficit)
|
| | | $ | 44,385 | | | | | $ | (5,750) | | | | | | | | | | | $ | 79,997 | | | | | | | | | | | $ | 118,632 | | |
| | |
For the Period From
January 18, 2022 (Inception) through December 31, 2022 |
| |
License
Agreement Accounting Adjustments (Note 2) |
| | | | | | | |
Private
Placement Accounting Adjustments (Note 2) |
| | | | | | | |
For the Period From
January 18, 2022 (Inception) through December 31, 2022 |
| ||||||||||||
| | |
Zura
(Historical) |
| | | | | | | | | | | | | |
Pro Forma
Adjusted |
| ||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Research and development
|
| | | $ | 23,689 | | | | | $ | 25,990 | | | | |
|
(aa)
|
| | | | $ | — | | | | | | | | | | | $ | 49,679 | | |
General and administrative
|
| | | | 3,473 | | | | | | | | | | | | | | | | | | 27 | | | | |
|
(bb)
|
| | | | | 3,500 | | |
Total operating expenses
|
| | | | 27,162 | | | | | | 25,990 | | | | | | | | | | | | 27 | | | | | | | | | | | | 53,179 | | |
Loss from operations
|
| | | | (27,162) | | | | | | (25,990) | | | | | | | | | | | | (27) | | | | | | | | | | | | (53,179) | | |
Other expense/(income), net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other
|
| | | | 171 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 171 | | |
Total other expense/(income), net
|
| | | | 171 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 171 | | |
Net loss before redeemable noncontrolling interest
|
| | | | (27,333) | | | | | | (25,990) | | | | | | | | | | | | (27) | | | | | | | | | | | | (53,350) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | 1,595 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,595 | | |
Net loss
|
| | | $ | (25,738) | | | | | $ | (25,990) | | | | | | | | | | | $ | (27) | | | | | | | | | | | $ | (51,755) | | |
Accretion of redeemable noncontrolling
interest to redemption value |
| | | | (6,652) | | | | | | 6,652 | | | | |
|
(cc)
|
| | | | | — | | | | | | | | | | | | — | | |
Deemed dividend to redeemable noncontrolling
interest |
| | | | — | | | | | | (11,240) | | | | |
|
(dd)
|
| | | | | — | | | | | | | | | | | | (11,240) | | |
Net loss attributable to Class A Ordinary Shareholders of Zura
|
| | | | (32,390) | | | | | | (30,578) | | | | | | | | | | | | (27) | | | | | | | | | | | | (62,995) | | |
Basic and diluted net loss per Class A Ordinary Share
|
| | | $ | (141.97) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average Class A Ordinary Shares outstanding
|
| | | | 228,147 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per Class A Ordinary Share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
(3.14)
|
| |
Basic and diluted weighted average Class A Ordinary Shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,051,677 | | |
| | |
Three Months Ended
March 31, 2023 Zura (Historical) |
| |
Transaction
Accounting Adjustments (Note 2) |
| | | | | | | |
Three Months
Ended March 31, 2023 Pro Forma Adjusted |
| |||||||||
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 4,884 | | | | | | | | | | | | | | | | | | 4,884 | | |
General and administrative
|
| | | | 2,835 | | | | | | | | | | | | | | | | | | 2,835 | | |
Total expenses
|
| | | | 7,719 | | | | | | — | | | | | | | | | | | | 7,719 | | |
Operating loss
|
| | | | (7,719) | | | | | | — | | | | | | | | | | | | (7,719) | | |
Other (income) expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Other
|
| | | | 9 | | | | | | — | | | | | | | | | | | | 9 | | |
Change in fair value of private placement warrants
|
| | | | (177) | | | | | | — | | | | | | | | | | | | (177) | | |
Change in fair value of note payable
|
| | | | 2,244 | | | | | | | | | | | | | | | | | | 2,244 | | |
Total other (income) expense
|
| | | | 2,076 | | | | | | — | | | | | | | | | | | | 2,076 | | |
Loss before income taxes
|
| | | | (9,795) | | | | | | — | | | | | | | | | | | | (9,795) | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net loss before redeemable noncontrolling interest
|
| | | | (9,795) | | | | | | — | | | | | | | | | | | | (9,795) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | 203 | | | | | | — | | | | | | | | | | | | 203 | | |
Net loss
|
| | | | (9,592) | | | | | | — | | | | | | | | | | | | (9,592) | | |
Accretion of redeemable noncontrolling interest to redemption value
|
| | | | (203) | | | | | | 203 | | | | |
|
(cc)
|
| | | | | — | | |
Deemed dividend to redeemable noncontrolling interest
|
| | | $ | — | | | | | | | | | | | | | | | | | $ | — | | |
Net loss attributable to Class A Ordinary Shareholders of Zura
|
| | | $ | (9,795) | | | | | $ | 203 | | | | | | | | | | | $ | (9,592) | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (2.76) | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average ordinary shares outstanding
|
| | | $ | 3,551,906 | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share
|
| | | | | | | | | | | | | | | | | | | | |
$
|
(0.41)
|
| |
Basic and diluted weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | 23,375,437 | | |
| Three Months Ended March 31, 2023 | | | | | | | |
|
Pro forma net loss attributable to Class A Ordinary Shareholders of Zura
|
| | | $ | (9,592,000) | | |
|
Pro forma weighted average shares outstanding – basic and diluted
|
| | | | 23,375,437 | | |
|
Net loss per share attributable to Class A Ordinary Shareholders of Zura, basic and diluted
|
| | | $ | (0.41) | | |
| Period from January 18, 2022 (Inception) through December 31, 2022 | | | | | | | |
|
Pro forma net loss attributable to Class A Ordinary Shareholders of Zura
|
| | | $ | (62,995,000) | | |
|
Pro forma weighted average shares outstanding – basic and diluted
|
| | | | 20,051,677 | | |
|
Net loss per share attributable to Class A Ordinary Shareholders of Zura, basic and diluted
|
| | | $ | (3.14) | | |
| | |
For the
Three Months Ended March 31, 2023 |
| |
For the
Period from January 18, 2022 (date of inception) to March 31, 2022 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 4,884 | | | | | $ | 7,500 | | | | | $ | (2,616) | | | | | | (35)% | | |
General and administrative
|
| | | | 2,835 | | | | | | 319 | | | | | | 2,516 | | | | | | 789% | | |
Total operating expenses
|
| | | | 7,719 | | | | | | 7,819 | | | | | | (100) | | | | | | (1)% | | |
Loss from operations
|
| | | | (7,719) | | | | | | (7,819) | | | | | | 100 | | | | | | (1)% | | |
Other expense/(income), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | 9 | | | | | | — | | | | | | 9 | | | | | | * | | |
Change in fair value of private placement warrants
|
| | | | (177) | | | | | | — | | | | | | (177) | | | | | | * | | |
Change in fair value of note payable
|
| | | | 2,244 | | | | | | — | | | | | | 2,244 | | | | | | * | | |
Total other expense/(income), net
|
| | | | 2,076 | | | | | | — | | | | | | 2,076 | | | | | | * | | |
Loss before income taxes
|
| | | | (9,795) | | | | | | (7,819) | | | | | | (1,976) | | | | | | 25% | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Net loss before redeemable noncontrolling interest
|
| | | | (9,795) | | | | | | (7,819) | | | | | | (1,976) | | | | | | 25% | | |
Net loss attributable to redeemable noncontrolling
interest |
| | | | 203 | | | | | | — | | | | | | 203 | | | | | | * | | |
Net loss
|
| | | | (9,592) | | | | | | (7,819) | | | | | | (1,773) | | | | | | 23% | | |
Accretion of redeemable noncontrolling interest to redemption value
|
| | | | (203) | | | | | | — | | | | | | (203) | | | | | | * | | |
Net loss attributable to Ordinary Shareholders of Zura
|
| | | $ | (9,795) | | | | | $ | (7,819) | | | | | $ | (1,976) | | | | | | 25% | | |
| | |
For the
Three Months Ended March 31, 2023 |
| |
For the
Period from January 18, 2022 (date of inception) to March 31, 2022 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
Research and development
|
| | | $ | 4,884 | | | | | $ | 7,500 | | | | | $ | (2,616) | | | | | | (35)% | | |
| | |
For the
Three Months Ended March 31, 2023 |
| |
For the
Period from January 18, 2022 (date of inception) to March 31, 2022 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
General and administrative
|
| | | $ | 2,835 | | | | | $ | 319 | | | | | $ | 2,516 | | | | | | 789% | | |
| | |
For the
Three Months Ended March 31, 2023 |
| |
For the
Period from January 18, 2022 (date of inception) to March 31, 2022 |
| ||||||
Net cash used in operating activities
|
| | | $ | (3,257) | | | | | $ | (280) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (5,000) | | |
Net cash provided by financing activities
|
| | | | 45,653 | | | | | | 10,000 | | |
Net increase in cash
|
| | | $ | 42,396 | | | | | $ | 4,720 | | |
ClinicalTrials.gov Identifier
|
| |
Study Objectives
|
| |
Population
|
|
NCT01925157 | | | Safety, Tolerability, PK, Immunogenicity, and Pharmacodynamics | | | Healthy Volunteer and Subjects with Rheumatoid Arthritis | |
NCT03736772 | | | Safety, Tolerability, PK, Immunogenicity | | | Healthy Volunteers | |
NCT02614716 | | | Safety, Tolerability, and PK | | | Adults with Sjögren’s Syndrome | |
ClinicalTrials.gov Identifier
|
| |
Study Objectives
|
| |
Population
|
|
NCT03343587 | | | Safety, Tolerability, and PK | | | Healthy Volunteer | |
NCT03913260 | | | Safety, Tolerability, and PK | | | Healthy Volunteer | |
NCT03831191 | | | Safety and Tolerability | | | Adults with moderate-to-severe atopic dermatitis | |
ClinicalTrials.gov Identifier
|
| |
Study Objectives
|
| |
Population
|
|
NCT01740609 | | | Safety, Tolerability, PK, Immunogenicity | | | Healthy Volunteer | |
NCT02038764 | | | Safety, Tolerability, PK, Immunogenicity | | | Adults with Type 1 Diabetes | |
NCT02045732 | | | Safety and Tolerability | | | Adults with Multiple Sclerosis | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Someit Sidhu | | | 34 | | | Chief Executive Officer and Director | |
Verender Badial | | | 51 | | | Chief Financial Officer | |
Chris Cabell | | | 55 | | | Chief Medical Officer | |
Kim Davis | | | 55 | | | Secretary and Chief Legal Officer | |
Gary Whale | | | 49 | | | Chief Technology Officer | |
Michael Howell | | | 46 | | | Chief Scientific Officer | |
Non-employee Directors | | | | | | | |
Amit Munshi(1)(2) | | | 55 | | | Director, Chairman of the Board | |
Sandeep Kulkarni(2)(3) | | | 42 | | | Director | |
Garry Neil(3) | | | 69 | | | Director | |
Steve Schoch(1) | | | 64 | | | Director | |
Jennifer Jarrett(1) | | | 52 | | | Director | |
Neil Graham(3) | | | 64 | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Share
Awards ($) |
| |
Option
Awards ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
All other
Compensation ($) |
| |
Total
Compensation ($) |
| ||||||||||||||||||||||||
Oliver Levy Director and Chief Financial Officer(2)
|
| | | | 2022 | | | | | | 245,520(3) | | | | | | — | | | | | | — | | | | | | 266,013(4) | | | | | | 225,092(5) | | | | | | — | | | | | | 736,625 | | |
David Brady, Head of Business Development
|
| | | | 2022 | | | | | | 125,051(6) | | | | | | — | | | | | | — | | | | | | 28,846(7) | | | | | | — | | | | | | — | | | | | | 153,897 | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Share
Awards ($)(1) |
| |
Option
Awards ($)(1) |
| |
Total
($) |
| ||||||||||||
Sandeep Kulkarni
|
| | | | — | | | | | | — | | | | | | 203,783(2) | | | | | | 203,783 | | |
Amit Munshi
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Parvinder Thiara(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Outstanding
Share Awards (#) |
| |
Outstanding
Option Awards (#) |
| ||||||
Sandeep Kulkarni
|
| | | | — | | | | | | 3,200 | | |
Amit Munshi
|
| | | | — | | | | | | — | | |
Name of Beneficial Owner
|
| |
Number of
Shares |
| |
Percentage of
Shares |
| ||||||
5% and Greater Shareholders: | | | | | | | | | | | | | |
Athanor Capital, L.P.(1)
|
| | | | 9,281,633 | | | | | | 21.3% | | |
Hana Immunotherapeutics LLC(3)
|
| | | | 5,404,274 | | | | | | 12.4% | | |
Deep Track Biotechnology Master Fund Ltd.(4)
|
| | | | 4,205,000 | | | | | | 9.6% | | |
AI Biotechnology LLC(5)
|
| | | | 4,200,000 | | | | | | 9.6% | | |
Ewon Comfortech Co., Ltd.(6)
|
| | | | 3,653,466 | | | | | | 8.4% | | |
Willow Gate LLC(10)
|
| | | | 3,177,623 | | | | | | 7.3% | | |
Pfizer Inc.(7)
|
| | | | 2,970,022 | | | | | | 6.8% | | |
JATT Ventures, L.P.(2)
|
| | | | 2,880,688 | | | | | | 6.6% | | |
Averill Master Fund, Ltd.(8)
|
| | | | 2,850,000 | | | | | | 6.5% | | |
Stone Peach Properties LLC(9)
|
| | | | 2,701,543 | | | | | | 6.2% | | |
Executive Officers and Directors: | | | | | | | | | | | | | |
Someit Sidhu(2)
|
| | | | 5,226,534 | | | | | | 12.0% | | |
Verender Badial
|
| | | | — | | | | | | * | | |
Chris Cabell(11)
|
| | | | — | | | | | | * | | |
Kim Davis(12)
|
| | | | — | | | | | | * | | |
Gary Whale(13)
|
| | | | — | | | | | | * | | |
Michael Howell(14)
|
| | | | — | | | | | | * | | |
Amit Munshi(15)
|
| | | | 117,647 | | | | | | * | | |
Sandeep Kulkarni(16)
|
| | | | 94,681 | | | | | | * | | |
Garry Neil(17)
|
| | | | — | | | | | | * | | |
Steve Schoch(18)
|
| | | | — | | | | | | * | | |
Jennifer Jarrett(19)
|
| | | | — | | | | | | * | | |
Neil Graham(20)
|
| | | | — | | | | | | * | | |
All current executive officers and directors as a group (12 individuals)
|
| | | | 5,438,862 | | | | | | 12.5% | | |
| | |
Class A Ordinary Shares
|
| |||||||||||||||||||||
Selling Securityholders
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered For Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percentage
Beneficially Owned After Offering |
| ||||||||||||
Ewon Comfortech Co., Ltd.(1)
|
| | | | 3,653,466(2) | | | | | | 3,653,466(2) | | | | | | — | | | | | | — | | |
Eugene Investment and Securities Co., Ltd.(3)
|
| | | | 9,950 | | | | | | 9,950 | | | | | | — | | | | | | — | | |
Athanor Master Fund, LP and Athanor International Master Fund, LP(4)
|
| | | | 9,281,633(5) | | | | | | 9,281,633(5) | | | | | | — | | | | | | — | | |
JATT Ventures, L.P.(6)(7)
|
| | | | 5,226,534(8) | | | | | | 5,226,534(8) | | | | |
|
—
|
| | | | | — | | |
Eli Lilly & Co.(9)
|
| | | | 1,550,000 | | | | | | 1,550,000 | | | | | | — | | | | | | — | | |
Deep Track Biotechnology Master Fund,
Ltd.(10) |
| | | | 4,205,000(11) | | | | | | 4,205,000(11) | | | | | | — | | | | | | — | | |
AI Biotechnology LLC(12)
|
| | | | 4,200,000(13) | | | | | | 4,200,000(13) | | | | |
|
—
|
| | | | | — | | |
Biomedical Value Fund, L.P.(14)
|
| | | | 1,845,199 | | | | | | 1,845,199 | | | | |
|
—
|
| | | | | — | | |
Biomedical Offshore Value Fund, Ltd.(15)
|
| | | | 1,285,050 | | | | | | 1,285,050 | | | | | | — | | | | | | — | | |
Cheyne Select Master Fund ICAV – Cheyne Global Equity Fund(16)
|
| | | | 164,751 | | | | | | 164,751 | | | | | | — | | | | | | — | | |
Averill Master Fund, Ltd.(17)
|
| | | | 2,850,000 | | | | | | 2,850,000 | | | | | | — | | | | | | — | | |
Armistice Capital Master Fund Ltd.(18)
|
| | | | 950,000 | | | | | | 950,000 | | | | |
|
—
|
| | | | | — | | |
Citadel CEMF Investments Ltd.(19)
|
| | | | 712,500 | | | | | | 712,500 | | | | |
|
—
|
| | | | | — | | |
Woodline Master Fund LP(20)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Logos Opportunities Fund III LP(21)
|
| | | | 425,000 | | | | | | 425,000 | | | | | | — | | | | | | — | | |
Monashee Solitario Fund LP(22)
|
| | | | 52,800 | | | | | | 52,800 | | | | | | — | | | | | | — | | |
DS Liquid Div RVA MON LLC(23)
|
| | | | 67,200 | | | | | | 67,200 | | | | |
|
—
|
| | | | | — | | |
BEMAP Master Fund LTD(24)
|
| | | | 33,600 | | | | | | 33,600 | | | | |
|
—
|
| | | | | — | | |
Mission Pure Alpha LP(25)
|
| | | | 9,600 | | | | | | 9,600 | | | | | | — | | | | | | — | | |
Blackstone CSP-MST FMAP Fund(26)
|
| | | | 40,800 | | | | | | 40,800 | | | | | | — | | | | | | — | | |
Monashee Pure Alpha SPV I LP(27)
|
| | | | 36,000 | | | | | | 36,000 | | | | | | — | | | | | | — | | |
SilverArc Capital Alpha Fund I, LP(28)
|
| | | | 9,960 | | | | | | 9,960 | | | | |
|
—
|
| | | | | — | | |
SilverArc Capital Alpha Fund II, LP(29)
|
| | | | 169,080 | | | | | | 169,080 | | | | |
|
—
|
| | | | | — | | |
Squarepoint Diversified Partners Fund LP(30)
|
| | | | 60,960 | | | | | | 60,960 | | | | | | — | | | | | | — | | |
| | |
Class A Ordinary Shares
|
| |||||||||||||||||||||
Selling Securityholders
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered For Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percentage
Beneficially Owned After Offering |
| ||||||||||||
Allostery Master Fund LP(31)
|
| | | | 240,000 | | | | | | 240,000 | | | | | | — | | | | | | — | | |
Don Daseke(32)
|
| | | | 230,736 | | | | | | 230,736 | | | | | | — | | | | | | — | | |
Willow Gate LLC(33)
|
| | | | 500,000 | | | | | | 500,000 | | | | |
|
—
|
| | | | | — | | |
Amit Munshi(34)
|
| | | | 117,647 | | | | | | 617,640 | | | | |
|
—
|
| | | | | — | | |
Oliver Levy(35)
|
| | | | 117,647 | | | | | | 117,647 | | | | | | — | | | | | | — | | |
Chris Cabell(36)
|
| | | | 0 | | | | | | 162,060 | | | | | | — | | | | | | — | | |
Kim Davis(37)
|
| | | | 0 | | | | | | 492,381 | | | | | | — | | | | | | — | | |
Michael Howell(38)
|
| | | | 0 | | | | | | 114,395 | | | | |
|
—
|
| | | | | — | | |
Marlyn Mathew(39)
|
| | | | 0 | | | | | | 129,182 | | | | |
|
—
|
| | | | | — | | |
Total
|
| | | | 38,545,113 | | | | | | 39,943,124 | | | | | | — | | | | | | — | | |
| | |
Warrants to Purchase Ordinary Shares
|
| |||||||||||||||||||||
Name of Selling Securityholder
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percentage
Beneficially Owned After Offering(2) |
| ||||||||||||
Athanor Master Fund, LP and
Athanor International Master Fund, LP(1) |
| | | | 2,480,000 | | | | | | 2,480,000 | | | | | | — | | | | | | — | | |
Ewon Comfortech Co., Ltd.(2)
|
| | | | 1,653,466 | | | | | | 1,653,466 | | | | | | — | | | | | | — | | |
JATT Ventures, L.P. (3)
|
| | | | 1,768,318 | | | | | | 1,768,318 | | | | | | — | | | | | | — | | |
Eugene Investment & Securities Co., Ltd.
|
| | | | 8,216 | | | | | | 8,216 | | | | | | — | | | | | | — | | |
Total
|
| | | | 5,910,000 | | | | | | 5,910,000 | | | | | | — | | | | | | — | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | |
| | |
December 31, 2022
|
| |||
ASSETS | | | | | | | |
Current assets:
|
| | | | | | |
Cash
|
| | | $ | 1,567 | | |
Prepaid expenses and other current assets
|
| | | | 209 | | |
Total current assets
|
| | | | 1,776 | | |
Deferred offering costs
|
| | | | 3,486 | | |
Total assets
|
| | | $ | 5,262 | | |
LIABILITIES, CONVERTIBLE PREFERRED SHARES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ DEFICIT
|
| | | | | | |
Current liabilities: | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 4,428 | | |
Note payable
|
| | | | 7,756 | | |
Research and development license consideration liability
|
| | | | 2,634 | | |
Total current liabilities
|
| | | | 14,818 | | |
Total liabilities
|
| | | | 14,818 | | |
Commitments and contingencies – Note 10 | | | | | | | |
Convertible preferred shares | | | | | | | |
Series A-1 convertible preferred shares, $0.001 par value per share; 125,000 shares authorized, issued and outstanding as of December 31, 2022
|
| | | | 12,500 | | |
Redeemable noncontrolling interest
|
| | | | 10,000 | | |
Shareholders’ deficit | | | | | | | |
Ordinary Shares, $0.001 par value per share; 17,437 shares authorized as of December 31,
2022; 3,548 shares issued and outstanding as of December 31, 2022 |
| | | | — | | |
Additional paid-in capital
|
| | | | — | | |
Accumulated deficit
|
| | | | (32,056) | | |
Total shareholders’ deficit
|
| | | | (32,056) | | |
Total liabilities, convertible preferred shares, redeemable noncontrolling interest and shareholders’ deficit
|
| | | $ | 5,262 | | |
| | |
For the Period from
January 18, 2022 (date of inception) to December 31, 2022 |
| |||
Operating expenses: | | | | | | | |
General and administrative
|
| | | $ | 3,473 | | |
Research and development
|
| | | | 23,689 | | |
Total operating expenses
|
| | | | 27,162 | | |
Loss from operations
|
| | | | (27,162) | | |
Other expense
|
| | | | (171) | | |
Net loss before noncontrolling interest
|
| | | $ | (27,333) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | 1,595 | | |
Net loss
|
| | | $ | (25,738) | | |
Adjustment to Zura subsidiary’s preferred shares to redemption value
|
| | | | (6,652) | | |
Net loss attributable to Ordinary shareholders of Zura
|
| | | $ | (32,390) | | |
Net loss per Ordinary Share attributable to Shareholders of Zura, basic and diluted
|
| | | $ | (15,345) | | |
Weighted average Ordinary Shares used in computing net loss per Ordinary Share attributable to shareholders of Zura, basic and diluted
|
| | | | 2,111 | | |
| | |
For the Period from January 18, 2022 (date of inception) to December 31, 2022
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
Redeemable
Noncontrolling Interest |
| |
Convertible Preferred
Shares |
| |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of January 18, 2022 (date of inception)
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Ordinary Share at
inception |
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A-1 convertible preferred shares for cash
|
| | | | — | | | | | | 100,000 | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A-1 convertible preferred shares for license
|
| | | | — | | | | | | 25,000 | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Subsidiary redeemable preferred shares for license
|
| | | | 4,943 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,547 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 334 | | | | | | — | | | | | | 334 | | |
Net loss
|
| | | | (1,595) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,738) | | | | | | (25,738) | | |
Accretion of redeemable noncontrolling interest to redemption value
|
| | | | 6,652 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (334) | | | | | | (6,318) | | | | | | (6,652) | | |
Balance as of December 31, 2022
|
| | | $ | 10,000 | | | | | | 125,000 | | | | | $ | 12,500 | | | | | | 3,548 | | | | | $ | — | | | | | $ | — | | | | | $ | (32,056) | | | | | $ | (32,056) | | |
| | |
For the Period from
January 18, 2022 (date of inception) to December 31, 2022 |
| |||
Cash flows from operating activities | | | | | | | |
Net loss
|
| | | $ | (27,333) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Research and development-acquired licenses
|
| | | | 21,892 | | |
Share-based compensation expense
|
| | | | 334 | | |
Change in fair value of research and development license consideration liability
|
| | | | 185 | | |
Change in fair value of note payable
|
| | | | 156 | | |
Foreign exchange transaction loss
|
| | | | 23 | | |
Changes in operating assets and liabilities:
|
| | | | | | |
Prepaid expenses and other current assets
|
| | | | (209) | | |
Accounts payable and accrued expense
|
| | | | 3,750 | | |
Net cash used in operating activities
|
| | | | (1,202) | | |
Cash flows from investing activities | | | | | | | |
Purchase of research and development licenses
|
| | | | (12,000) | | |
Net cash used in investing activities
|
| | | | (12,000) | | |
Cash flows from financing activities | | | | | | | |
Proceeds from issuance of Series A-1 convertible preferred shares
|
| | | | 10,000 | | |
Proceeds from note payable
|
| | | | 7,600 | | |
Payment of deferred offering costs
|
| | | | (2,831) | | |
Net cash provided by financing activities
|
| | | | 14,769 | | |
Net increase in cash
|
| | | | 1,567 | | |
Cash at the beginning of the period
|
| | | | — | | |
Cash at the ending of the period
|
| | | $ | 1,567 | | |
Supplemental disclosure of cash flow information: | | | | | | | |
Cash paid for income taxes
|
| | | $ | — | | |
Cash paid for interest
|
| | | $ | — | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | |
Issuance of subsidiary redeemable preferred shares for license
|
| | | $ | 4,943 | | |
Issuance of Series A-1 convertible preferred shares for license
|
| | | $ | 2,500 | | |
Research and development consideration liability for license
|
| | | $ | 2,449 | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | 655 | | |
Non-cash transfers to redeemable noncontrolling interest
|
| | | $ | 5,057 | | |
| | |
For the Period from
January 18, 2022 (date of inception) to December 31, 2022 |
| |||
Shares issuable upon conversion of Series A-1 convertible preferred shares
|
| | | | 125,000 | | |
Shares issuable upon exercise of options to purchase Ordinary Shares
|
| | | | 3,547 | | |
Total
|
| | | | 128,547 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Note payable
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,756 | | | | | $ | 7,756 | | |
Research and development license consideration
|
| | | | — | | | | | | — | | | | | | 2,634 | | | | | | 2,634 | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 10,390 | | | | | $ | 10,390 | | |
| | |
December 31,
2022 |
| |||
Beginning balance
|
| | | $ | — | | |
Initial measurement of note payable
|
| | | | 7,600 | | |
Change upon remeasurement to fair value
|
| | | | 156 | | |
Ending balance
|
| | | $ | 7,756 | | |
| | |
December 31,
2022 |
| |||
Beginning balance
|
| | | $ | — | | |
Initial measurement of research and development license consideration
|
| | | | 2,449 | | |
Change upon remeasurement to fair value
|
| | | | 185 | | |
Ending balance
|
| | | $ | 2,634 | | |
| | |
December 31,
2022 |
| |||
Accounts payable
|
| | | $ | 2,010 | | |
Accrued offering costs
|
| | | | 655 | | |
Accrued research and development costs
|
| | | | 490 | | |
Accrued consulting costs
|
| | | | 451 | | |
Accrued legal costs
|
| | | | 308 | | |
Accrued payroll
|
| | | | 260 | | |
Accrued bonus
|
| | | | 141 | | |
Other accrued expenses
|
| | | | 113 | | |
Total accounts payable and accrued expenses
|
| | | $ | 4,428 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price (per share) |
| |
Weighted
Average Remaining Contractual Life (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding as of January 18, 2022 (date of inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 3,547 | | | | | | — | | | | | | 9.4 | | | | | | 295 | | |
Exercised
|
| | | | (3,547) | | | | | | — | | | | | | | | | | | | 295 | | |
Outstanding as of December 31, 2022
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Exercisable as of December 31, 2022
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
|
Risk-free interest rate
|
| | | | 3.0% | | |
|
Expected dividend yield
|
| | | | — | | |
|
Expected term (years)
|
| | | | 5.00 – 5.96 | | |
|
Expected volatility
|
| | | | 95.1% | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price (per share) |
| |
Weighted
Average Remaining Contractual Life (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding as of January 18, 2022 (date of inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 3,547 | | | | | | 90.5 | | | | | | 9.4 | | | | | | — | | |
Outstanding as of December 31, 2022
|
| | | | 3,547 | | | | | $ | 90.5 | | | | | | 9.4 | | | | | $ | 1,804 | | |
Exercisable as of December 31, 2022
|
| | | | 601 | | | | | $ | 90.5 | | | | | | 9.4 | | | | | $ | 306 | | |
| | |
For the Period from
January 18, 2022 (date of inception) to December 31, 2022 |
| |||
U.S. operations
|
| | | $ | (15,253) | | |
Non-U.S. operations
|
| | | | (12,080) | | |
Total loss before income taxes
|
| | | $ | (27,333) | | |
| | |
For the Period from
January 18, 2022 (date of inception) to December 31, 2022 |
| |||
Statutory income tax rate
|
| | | | 21.0% | | |
Statutory income taxes, net of federal benefit
|
| | | | 3.9% | | |
Permanent differences
|
| | | | (0.2)% | | |
Impact of non-U.S. earnings
|
| | | | (1.2)% | | |
Change in valuation allowance
|
| | | | (23.5)% | | |
Income tax provision (benefit)
|
| | | | —% | | |
| | |
December 31,
2022 |
| |||
Deferred tax assets: | | | | | | | |
Net operating loss carryforward
|
| | | $ | 1,309 | | |
Accrued expenses and other
|
| | | | 39 | | |
Capitalized research and development
|
| | | | 51 | | |
Intangible assets acquired
|
| | | | 5,020 | | |
Total deferred income tax assets
|
| | | | 6,419 | | |
Valuation allowance
|
| | | | (6,419) | | |
Total deferred income tax assets, net
|
| | | $ | — | | |
| | |
March 31, 2023
(unaudited) |
| |
December 31,
2022 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 43,963 | | | | | $ | 1,567 | | |
Prepaid expenses and other current assets
|
| | | | 422 | | | | | | 209 | | |
Total current assets
|
| | | | 44,385 | | | | | | 1,776 | | |
Deferred offering costs
|
| | | | — | | | | | | 3,486 | | |
Total assets
|
| | | $ | 44,385 | | | | | $ | 5,262 | | |
Liabilities, Convertible Preferred Shares, Redeemable Noncontrolling Interest and Shareholders’ Equity (Deficit)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 4,993 | | | | | $ | 4,428 | | |
Note payable
|
| | | | — | | | | | | 7,756 | | |
Research and development license consideration liability
|
| | | | — | | | | | | 2,634 | | |
Total current liabilities
|
| | | | 4,993 | | | | | | 14,818 | | |
Private placement warrants
|
| | | | 1,537 | | | | | | — | | |
Total liabilities
|
| | | | 6,530 | | | | | | 14,818 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Convertible preferred shares | | | | | | | | | | | | | |
Series A-1 convertible preferred shares, $0.001 par value, 0 and 13,510,415 shares authorized, issued and outstanding as of March 31, 2023 and December 31, 2022
|
| | | | — | | | | | | 12,500 | | |
Redeemable noncontrolling interest
|
| | | | 10,000 | | | | | | 10,000 | | |
Shareholders’ Equity (Deficit): | | | | | | | | | | | | | |
Preferred shares, $0.0001 par value, 1,000,000 and -0- authorized as of March 31, 2023 and December 31, 2022, respectively; -0- issued and outstanding as of March 31, 2023 and December 31, 2022
|
| | | | — | | | | | | — | | |
Class A Ordinary shares, $0.0001 par value, 300,000,000 authorized, 27,052,155 issued and outstanding as of March 31, 2023; 1,884,649 authorized, 383,479 issued and outstanding as of December 31, 2022
|
| | | | 3 | | | | | | — | | |
Additional paid-in capital
|
| | | | 69,703 | | | | | | — | | |
Accumulated deficit
|
| | | | (41,851) | | | | | | (32,056) | | |
Total shareholders’ equity (deficit)
|
| | | | 27,855 | | | | | | (32,056) | | |
Total liabilities, convertible preferred shares, redeemable noncontrolling interest and shareholders’ equity (deficit)
|
| | | $ | 44,385 | | | | | $ | 5,262 | | |
| | |
For the Three Months
Ended March 31, 2023 |
| |
For the Period from
January 18, 2022 (date of inception) to March 31, 2022 |
| ||||||
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 4,884 | | | | | $ | 7,500 | | |
General and administrative
|
| | | | 2,835 | | | | | | 319 | | |
Total operating expenses
|
| | | | 7,719 | | | | | | 7,819 | | |
Loss from operations
|
| | | | (7,719) | | | | | | (7,819) | | |
Other expense/(income), net: | | | | | | | | | | | | | |
Other expense, net
|
| | | | 9 | | | | | | — | | |
Change in fair value of private placement warrants
|
| | | | (177) | | | | | | — | | |
Change in fair value of note payable
|
| | | | 2,244 | | | | | | — | | |
Total other expense/(income), net
|
| | | | 2,076 | | | | | | — | | |
Loss before income taxes
|
| | | | (9,795) | | | | | | (7,819) | | |
Income tax benefit
|
| | | | — | | | | | | — | | |
Net loss before redeemable noncontrolling interest
|
| | | | (9,795) | | | | | | (7,819) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | 203 | | | | | | — | | |
Net loss
|
| | | | (9,592) | | | | | | (7,819) | | |
Accretion of redeemable noncontrolling interest to redemption value
|
| | | | (203) | | | | | | — | | |
Net loss attributable to Class A Ordinary Shareholders of Zura
|
| | | $ | (9,795) | | | | | $ | (7,819) | | |
Net loss per share attributable to Class A Ordinary Shareholders of
Zura, basic and diluted |
| | | $ | (2.76) | | | | | $ | (72,395.48) | | |
Weighted-average Class A Ordinary Shares used in computing net loss per Ordinary Share attributable to Shareholders of Zura, basic and diluted
|
| | | | 3,551,906 | | | | | | 108 | | |
| | |
Redeemable
Noncontrolling Interest |
| |
Convertible Preferred
Shares(1) |
| | |
Class A
Ordinary Shares(1) |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | $ | 10,000 | | | | | | 125,000 | | | | | $ | 12,500 | | | | | | | 3,548 | | | | | $ | — | | | | | $ | — | | | | | $ | (32,056) | | | | | $ | (32,056) | | |
Recapitalization
|
| | | | — | | | | | | 13,385,415 | | | | | | — | | | | | | | 276,172 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance as of December 31, 2022
|
| | | | 10,000 | | | | | | 13,510,415 | | | | | | 12,500 | | | | | | | 279,720 | | | | | | — | | | | | | — | | | | | | (32,056) | | | | | | (32,056) | | |
Issuance of Series A-1 convertible preferred shares as license compensation
|
| | | | — | | | | | | 267,939 | | | | | | 2,186 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of Series A-1 convertible preferred shares to Class A Ordinary Shares in connection with Business Combination
|
| | | | — | | | | | | (13,778,354) | | | | | | (14,686) | | | | | | | 13,778,354 | | | | | | 2 | | | | | | 14,684 | | | | | | — | | | | | | 14,686 | | |
Issuance of Class A Ordinary Shares in
connection with Business Combination, including PIPE Investment, Forward Purchase Investment, and Backstop Shares, net of $4.0 million of transaction costs |
| | | | — | | | | | | — | | | | | | — | | | | | | | 12,444,081 | | | | | | 1 | | | | | | 48,350 | | | | | | — | | | | | | 48,351 | | |
Issuance of Class A Ordinary Shares to settle research and development license consideration liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 550,000 | | | | | | — | | | | | | 4,488 | | | | | | — | | | | | | 4,488 | | |
Reclassification of public warrant liability to equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,001 | | | | | | — | | | | | | 2,001 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 180 | | | | | | — | | | | | | 180 | | |
Net loss
|
| | | | (203) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,592) | | | | | | (9,592) | | |
Accretion of redeemable noncontrolling interest
to redemption value |
| | | | 203 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (203) | | | | | | (203) | | |
Balance as of March 31, 2023
|
| | | $ | 10,000 | | | | | | — | | | | | $ | — | | | | | | | 27,052,155 | | | | | $ | 3 | | | | | $ | 69,703 | | | | | $ | (41,851) | | | | | $ | 27,855 | | |
| | |
Redeemable
Noncontrolling Interest |
| |
Convertible
Preferred Shares(1) |
| | |
Class A
Ordinary Shares(1) |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of January 18, 2022 (date of inception)
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class A Ordinary Share at inception
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 108 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A-1 convertible preferred shares for
cash |
| | | | — | | | | | | 10,808,332 | | | | | | 10,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series A-1 convertible preferred shares for
license |
| | | | — | | | | | | 2,702,083 | | | | | | 2,500 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,819) | | | | | | (7,819) | | |
Balance as of March 31, 2022
|
| | | $ | — | | | | | | 13,510,415 | | | | | $ | 12,500 | | | | | | | 108 | | | | | $ | — | | | | | $ | — | | | | | $ | (7,819) | | | | | $ | (7,819) | | |
| | |
For the Three
Months Ended March 31, 2023 |
| |
For the Period from
January 18, 2022 (date of inception) to March 31, 2022 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss before redeemable noncontrolling interest
|
| | | $ | (9,795) | | | | | $ | (7,819) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Anti-dilution share issuance compensation
|
| | | | 2,186 | | | | | | — | | |
Share-based compensation
|
| | | | 180 | | | | | | — | | |
Research and development acquired license
|
| | | | — | | | | | | 7,500 | | |
Change in fair value of share-based payment liability
|
| | | | 1,854 | | | | | | — | | |
Change in fair value of note payable
|
| | | | 2,244 | | | | | | — | | |
Change in fair value of private placement warrants
|
| | | | (177) | | | | | | — | | |
Foreign exchange transaction loss
|
| | | | 9 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (213) | | | | | | — | | |
Accounts payable and accrued expenses
|
| | | | 455 | | | | | | 39 | | |
Net cash used in operating activities
|
| | | | (3,257) | | | | | | (280) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of research and development license
|
| | | | — | | | | | | (5,000) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (5,000) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of Series A-1 convertible preferred shares
|
| | | | — | | | | | | 10,000 | | |
Settlement of note payable
|
| | | | (10,000) | | | | | | — | | |
Proceeds from issuance of Class A Ordinary Shares upon Closing of Business Combination
|
| | | | 56,683 | | | | | | — | | |
Payment of deferred transaction costs
|
| | | | (1,030) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 45,653 | | | | | | 10,000 | | |
Net increase in cash
|
| | | | 42,396 | | | | | | 4,720 | | |
Cash, beginning of period
|
| | | | 1,567 | | | | | | — | | |
Cash, end of period
|
| | | $ | 43,963 | | | | | $ | 4,720 | | |
Supplemental Disclosure | | | | | | | | | | | | | |
Cash paid for taxes
|
| | | | — | | | | | | — | | |
Cash paid for interest
|
| | | | — | | | | | | — | | |
Supplemental Disclosure of Non-Cash Investing and Financing Activities | | | | | | | | | | | | | |
Issuance of Series A-1 convertible preferred shares for license
|
| | | $ | — | | | | | $ | 2,500 | | |
Conversion of Series A-1 convertible preferred shares for Class A Ordinary
Shares |
| | | $ | 14,686 | | | | | $ | — | | |
Assumption of public and private placement warrants in connection with Business Combination
|
| | | $ | 3,715 | | | | | $ | — | | |
Reclassification of public warrant liability to equity
|
| | | $ | 2,001 | | | | | $ | — | | |
Settlement of research and development license consideration liability
|
| | | $ | 4,488 | | | | | $ | — | | |
Transaction costs include in accounts payable
|
| | | $ | 154 | | | | | $ | — | | |
Reclassification of deferred transaction costs to additional paid-in capital
|
| | | $ | 4,015 | | | | | $ | — | | |
| | |
For the Three
Months Ended March 31, 2023 |
| |
For the Period from
January 18, 2022 (date of inception) to March 31, 2022 |
| ||||||
Convertible preferred shares
|
| | | | — | | | | | | 13,510,415 | | |
Shares issuable upon exercise of the Warrants to purchase Class A Ordinary Shares
|
| | | | 12,809,996 | | | | | | — | | |
Shares issuable upon exercise of options to purchase Class A Ordinary Shares
|
| | | | 1,941,933 | | | | | | — | | |
Restricted share units
|
| | | | 499,993 | | | | | | — | | |
Total
|
| | | | 15,251,922 | | | | | | 13,510,415 | | |
| | |
Shares
|
| |
%
|
| ||||||
JATT Public shareholders
|
| | | | 182,498 | | | | | | 0.7% | | |
Zura shares issued – Lilly license
|
| | | | 550,000 | | | | | | 2.0% | | |
Redemption Backstop
|
| | | | 1,301,633 | | | | | | 4.8% | | |
Redemption Backstop Consideration
|
| | | | 2,500,000 | | | | | | 9.2% | | |
JATT Founders
|
| | | | 3,450,000 | | | | | | 12.8% | | |
PIPE Investment
|
| | | | 2,009,950 | | | | | | 7.4% | | |
Forward Purchase Agreement
|
| | | | 3,000,000 | | | | | | 11.1% | | |
Legacy Zura Equityholders
|
| | | | 14,058,074 | | | | | | 52.0% | | |
Total shares outstanding
|
| | | | 27,052,155 | | | | | | 100.0% | | |
| | |
March 31, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Private placement warrants
|
| | | $ | — | | | | | $ | 1,537 | | | | | $ | — | | | | | $ | 1,537 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Note payable
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,756 | | | | | $ | 7,756 | | |
Research and development license consideration
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,634 | | | | | $ | 2,634 | | |
| | |
For the Three
Months Ended March 31, 2023 |
| |||
Balance at December 31, 2022
|
| | | $ | 7,756 | | |
Remeasurement of the Note to settlement value upon the Closing of the Business Combination
|
| | | | 2,244 | | |
Settlement of the Note
|
| | | | (10,000) | | |
Balance at March 31, 2023
|
| | | $ | — | | |
| | |
For the Three
Months Ended March 31, 2023 |
| |||
Balance at December 31, 2022
|
| | | $ | 2,634 | | |
Remeasurement of the liability to settlement value upon the Closing of the Business Combination
|
| | | | 1,854 | | |
Settlement of the liability
|
| | | | (4,488) | | |
Balance at March 31, 2023
|
| | | $ | — | | |
| | |
For the Three
Months Ended March 31, 2023 |
| |||
Balance at December 31, 2022
|
| | | $ | — | | |
Assumption of private placement warrants
|
| | | | 1,714 | | |
Change in fair value
|
| | | | (177) | | |
Balance at March 31, 2023
|
| | | $ | 1,537 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
Accounts payable
|
| | | $ | 2,409 | | | | | $ | 2,010 | | |
Accrued payroll
|
| | | | 651 | | | | | | 260 | | |
Accrued bonus
|
| | | | 916 | | | | | | 141 | | |
Accrued offering costs
|
| | | | 154 | | | | | | 655 | | |
Accrued research and development costs
|
| | | | 518 | | | | | | 490 | | |
Accrued consulting fees
|
| | | | 35 | | | | | | 451 | | |
Accrued legal costs
|
| | | | 107 | | | | | | 308 | | |
Other accrued expenses
|
| | | | 203 | | | | | | 113 | | |
Total accounts payable and accrued expenses
|
| | | $ | 4,993 | | | | | $ | 4,428 | | |
| | |
For the Three Months
Ended March 31, 2023 |
| |||
Share price
|
| | | $ | 8.16 | | |
Expected volatility
|
| | | | 96.5% | | |
Risk-free rate
|
| | | | 3.58% | | |
Expected life
|
| |
6.1 years
|
| |||
Expected dividend yield
|
| | | | —% | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price (per share) |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Options outstanding at December 31, 2022
|
| | | | 3,547 | | | | | $ | 90.50 | | | | | | 9.4 | | | | | $ | 1,804 | | |
Recapitalization
|
| | | | 379,824 | | | | | | (89.66) | | | | | | — | | | | | | — | | |
Options outstanding at December 31, 2022
|
| | | | 383,371 | | | | | | 0.84 | | | | | | 9.4 | | | | | | 1,804 | | |
Granted
|
| | | | 1,558,562 | | | | | | 1.20 | | | | | | — | | | | | | — | | |
Options outstanding at March 31, 2023
|
| | | | 1,941,933 | | | | | $ | 1.13 | | | | | | 9.6 | | | | | $ | 26,781 | | |
Options vested and exercisable at March 31, 2023
|
| | | | 85,708 | | | | | $ | 0.84 | | | | | | 9.2 | | | | | $ | 1,207 | | |
| | |
Number of
RSUs |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
RSUs at December 31, 2022
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 499,993 | | | | | | 8.16 | | |
RSUs at March 31, 2023
|
| | | | 499,993 | | | | | $ | 8.16 | | |
| | |
For the Three
Months Ended March 31, 2023 |
| |
For the Period from
January 18, 2022 (date of inception) to March 31, 2022 |
| ||||||
Research and development
|
| | | $ | 2,186 | | | | | $ | — | | |
General and administrative
|
| | | | 180 | | | | | | — | | |
Total share-based compensation expense
|
| | | $ | 2,366 | | | | | $ | — | | |
| | |
Amount
|
| |||
SEC registration fee
|
| | | $ | 45,000 | | |
Accountants’ fees and expenses
|
| | | $ | 50,000 | | |
Legal fees and expenses
|
| | | $ | 50,000 | | |
Printing fees
|
| | | $ | 25,000 | | |
Miscellaneous
|
| | | | — | | |
Total expenses
|
| | | $ | 170,000 | | |
|
Exhibit
|
| |
Description
|
|
| 10.33† | | | | |
| 10.34† | | | | |
| 10.35 | | | | |
| 10.36 | | | | |
| 10.37 | | | | |
| 10.38*** | | | License, Development and Commercialization Agreement between ZB17 LLCand Eli Lilly and Company, dated April 26, 2023 | |
| 10.39†*** | | | Offer Letter Agreement with Kim Davis, dated November 22, 2022. | |
| 21.1 | | | | |
| 21.2 | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3 | | | Consent of Ogier (included in Exhibit 5.1). | |
| 24.1 | | | | |
| 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 Labels Linkbase Document. | |
| 101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document. | |
| 104 | | | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | |
| 107* | | | |
|
Name
|
| |
Title
|
| |
Date
|
|
|
*
Someit Sidhu, MD
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
July 21, 2023
|
|
|
*
Verender S. Badial
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
July 21, 2023
|
|
|
*
Amit Munshi
|
| |
Chairman of the Board
|
| |
July 21, 2023
|
|
|
*
Sandeep Kulkarni
|
| |
Director
|
| |
July 21, 2023
|
|
|
*
Garry Neil
|
| |
Director
|
| |
July 21, 2023
|
|
|
*
Steve Schoch
|
| |
Director
|
| |
July 21, 2023
|
|
|
*
Jennifer Jarrett
|
| |
Director
|
| |
July 21, 2023
|
|
|
*
Neil Graham
|
| |
Director
|
| |
July 21, 2023
|
|
|
*By:
/s/ Verender S. Badial
Verender S. Badial
Attorney-in-fact |
| | | ||||
|
/s/ Kim Davis
Kim Davis
Attorney-in-fact |
| | |
| | |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement on Form S-1 of Zura Bio Limited of our report dated April 5, 2023 relating to the financial statements of Zura Bio Limited, as of and for the period ended December 31, 2022, appearing in the Prospectus, which is part of this Registration Statement.
We also consent to the reference to our firm under the heading “Experts” in such Prospectus.
/s/ WithumSmith+Brown, PC | |
East Brunswick, New Jersey | |
July 21, 2023 |