| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 19 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 80 | | | |
| | | | 93 | | | |
| | | | 101 | | | |
| | | | 113 | | | |
| | | | 117 | | | |
| | | | 120 | | | |
| | | | 126 | | | |
| | | | 133 | | | |
| | | | 137 | | | |
| | | | 137 | | | |
| | | | 137 | | | |
| | | | 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 | | | | | $ | — | | | |
None.
|
|
Class A Ordinary Shares underlying Pre-Funded
Warrants(8) |
| | | | — | | | | | | 3,782,000 | | | | | $ | — | | | |
None.
|
|
Offered Warrants | | | | | | | | | | | | | | | | | | | | | | |
Private Placement Warrants(11)
|
| | | $ | 11.50 | | | | | | 5,910,000 | | | | | $ | 1 | | | |
None.
|
|
Pre-Funded Warrants(12)
|
| | | $ | 0.001 | | | | | | 3,782,000 | | | | | $ | 4.25 | | | |
None.
|
|
| | |
For the Three Months
Ended June 30, |
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 28,230 | | | | | $ | 85 | | | | | $ | 28,145 | | | | | | * | | |
General and administrative
|
| | | | 5,675 | | | | | | 842 | | | | | | 4,833 | | | | | | * | | |
Total operating expenses
|
| | | | 33,905 | | | | | | 927 | | | | | | 32,978 | | | | | | * | | |
Loss from operations
|
| | | | (33,905) | | | | | | (927) | | | | | | (32,978) | | | | | | * | | |
Other expense/(income), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (412) | | | | | | (2) | | | | | | (410) | | | | | | * | | |
Change in fair value of private placement warrants
|
| | | | 532 | | | | | | — | | | | | | 532 | | | | | | 100% | | |
Total other expense/(income), net
|
| | | | 120 | | | | | | (2) | | | | | | 122 | | | | | | | | |
Loss before income taxes
|
| | | | (34,025) | | | | | | (925) | | | | | | (33,100) | | | | | | * | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Net loss before redeemable noncontrolling interest
|
| | | | (34,025) | | | | | | (925) | | | | | | (33,100) | | | | | | * | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Net loss
|
| | | | (34,025) | | | | | | (925) | | | | | | (33,100) | | | | | | * | | |
Deemed dividend to redeemable noncontrolling interest
|
| | | | (10,875) | | | | | | — | | | | | | (10,875) | | | | | | 100% | | |
Net loss attributable to Ordinary Shareholders of Zura
|
| | | $ | (44,900) | | | | | $ | (925) | | | | | $ | (43,975) | | | | | | * | | |
| | |
For the Three Months
Ended June 30, |
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
Research and development
|
| | | $ | 28,230 | | | | | $ | 85 | | | | | $ | 28,145 | | | | | | * | | |
| | |
For the Three Months
Ended June 30, |
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
General and administrative
|
| | | $ | 5,675 | | | | | $ | 842 | | | | | $ | 4,833 | | | | | | * | | |
| | |
For the Six
Months Ended June 30, 2023 |
| |
For the Period
from January 18, 2022 (date of inception) to June 30, 2022 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 33,114 | | | | | $ | 7,585 | | | | | $ | 25,529 | | | | | | * | | |
General and administrative
|
| | | | 8,510 | | | | | | 1,161 | | | | | | 7,349 | | | | | | * | | |
Total operating expenses
|
| | | | 41,624 | | | | | | 8,746 | | | | | | 32,878 | | | | | | * | | |
Loss from operations
|
| | | | (41,624) | | | | | | (8,746) | | | | | | (32,878) | | | | | | * | | |
Other expense/(income), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (403) | | | | | | (2) | | | | | | (401) | | | | | | * | | |
Change in fair value of private placement warrants
|
| | | | 355 | | | | | | — | | | | | | 355 | | | | | | 100% | | |
Change in fair value of note payable
|
| | | | 2,244 | | | | | | — | | | | | | 2,244 | | | | | | 100% | | |
Total other expense/(income), net
|
| | | | 2,196 | | | | | | (2) | | | | | | 2,198 | | | | | | * | | |
Loss before income taxes
|
| | | | (43,820) | | | | | | (8,744) | | | | | | (35,076) | | | | | | * | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | — | | | | | | * | | |
| | |
For the Six
Months Ended June 30, 2023 |
| |
For the Period
from January 18, 2022 (date of inception) to June 30, 2022 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
Net loss before redeemable noncontrolling interest
|
| | | | (43,820) | | | | | | (8,744) | | | | | | (35,076) | | | | | | * | | |
Net loss attributable to redeemable noncontrolling
interest |
| | | | 203 | | | | | | — | | | | | | 203 | | | | | | 100% | | |
Net loss
|
| | | | (43,617) | | | | | | (8,744) | | | | | | (34,873) | | | | | | * | | |
Accretion of redeemable noncontrolling interest to redemption value
|
| | | | (203) | | | | | | — | | | | | | (203) | | | | | | 100% | | |
Deemed dividend to redeemable noncontrolling interest
|
| | | | (10,875) | | | | | | — | | | | | | (10,875) | | | | | | 100% | | |
Net loss attributable to Ordinary Shareholders of Zura
|
| | | $ | (54,695) | | | | | $ | (8,744) | | | | | $ | (45,951) | | | | | | * | | |
|
| | |
For the Six
Months Ended June 30, 2023 |
| |
For the Period
from January 18, 2022 (date of inception) to June 30, 2022 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
Research and development
|
| | | $ | 33,114 | | | | | $ | 7,585 | | | | | $ | 25,529 | | | | | | * | | |
| | |
For the Six
Months Ended June 30, 2023 |
| |
For the Period
from January 18, 2022 (date of inception) to June 30, 2022 |
| |
$
Change |
| |
%
Change |
| ||||||||||||
General and administrative
|
| | | $ | 8,510 | | | | | $ | 1,161 | | | | | $ | 7,349 | | | | | | * | | |
| | |
For the
Six Months Ended June 30, 2023 |
| |
For the
Period from January 18, 2022 (date of inception) to June 30, 2022 |
| ||||||
Net cash used in operating activities
|
| | | $ | (8,430) | | | | | $ | (588) | | |
Net cash used in investing activities
|
| | | | (5,750) | | | | | | (5,000) | | |
Net cash provided by financing activities
|
| | | | 125,415 | | | | | | 10,000 | | |
Net increase in cash
|
| | | $ | 111,235 | | | | | $ | 4,412 | | |
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 | |
Parvinder Thiara | | | 38 | | | 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)
|
| | | | — | | | | | | * | | |
Parvinder Thiara(1)
|
| | | | 9,281,633 | | | | | | 21.3% | | |
All current executive officers and directors as a group (13 individuals)
|
| | | | 14,720,495 | | | | | | 33.8% | | |
| | |
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 | | | | | | — | | | | | | — | | |
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 | | | | | | — | | | | | | — | | |
Name of Selling Securityholder
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Number
Beneficially Owned After Offering(2) |
| ||||||||||||
Deep Track Biotechnology Master Fund, Ltd.(1)
|
| | | | 1,682,000 | | | | | | 1,682,000 | | | | | | — | | | | | | — | | |
AI Biotechnology LLC(2 )
|
| | | | 2,100,000 | | | | | | 2,100,000 | | | | | | — | | | | | | — | | |
Total
|
| | | | 3,782,000 | | | | | | 3,782,000 | | | | | | — | | | | | | — | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | |
| | |
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
|
| | | $ | — | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 112,802 | | | | | $ | 1,567 | | |
Prepaid expenses and other current assets
|
| | | | 530 | | | | | | 209 | | |
Total current assets
|
| | | | 113,332 | | | | | | 1,776 | | |
Deferred offering costs
|
| | | | — | | | | | | 3,486 | | |
Total assets
|
| | | $ | 113,332 | | | | | $ | 5,262 | | |
Liabilities, Convertible Preferred Shares, Redeemable Noncontrolling Interest and Shareholders’ Equity (Deficit)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 19,940 | | | | | $ | 4,428 | | |
Note payable
|
| | | | — | | | | | | 7,756 | | |
Research and development license consideration liability
|
| | | | — | | | | | | 2,634 | | |
Total current liabilities
|
| | | | 19,940 | | | | | | 14,818 | | |
Private placement warrants
|
| | | | 2,069 | | | | | | — | | |
Total liabilities
|
| | | | 22,009 | | | | | | 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 June 30, 2023 and December 31, 2022, respectively |
| | | | — | | | | | | 12,500 | | |
Redeemable noncontrolling interest
|
| | | | 20,875 | | | | | | 10,000 | | |
Shareholders’ Equity (Deficit): | | | | | | | | | | | | | |
Preferred shares, $0.0001 par value, 1,000,000 and -0- authorized as of June 30, 2023 and December 31, 2022, respectively; -0- issued and outstanding as of June 30, 2023 and December 31, 2022
|
| | | | — | | | | | | — | | |
Class A Ordinary shares, $0.0001 par value, 300,000,000 authorized, 43,093,685 issued and outstanding as of June 30, 2023; 1,884,649 authorized, 383,479 issued and outstanding as of December 31, 2022
|
| | | | 4 | | | | | | — | | |
Additional paid-in capital
|
| | | | 155,654 | | | | | | — | | |
Accumulated deficit
|
| | | | (86,751) | | | | | | (32,056) | | |
Total Zura Bio Limited shareholders’ equity (deficit)
|
| | | | 68,907 | | | | | | (32,056) | | |
Noncontrolling interest
|
| | | | 1,541 | | | | | | — | | |
Total shareholders’ equity (deficit)
|
| | | | 70,448 | | | | | | (32,056) | | |
Total liabilities, convertible preferred shares, redeemable noncontrolling interest and
shareholders’ equity (deficit) |
| | | $ | 113,332 | | | | | $ | 5,262 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months
Ended June 30, |
| |
For the Period from
January 18, 2022 (date of inception) to June 30, |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 28,230 | | | | | $ | 85 | | | | | $ | 33,114 | | | | | $ | 7,585 | | |
General and administrative
|
| | | | 5,675 | | | | | | 842 | | | | | | 8,510 | | | | | | 1,161 | | |
Total operating expenses
|
| | | | 33,905 | | | | | | 927 | | | | | | 41,624 | | | | | | 8,746 | | |
Loss from operations
|
| | | | (33,905) | | | | | | (927) | | | | | | (41,624) | | | | | | (8,746) | | |
Other expense/(income), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | (412) | | | | | | (2) | | | | | | (403) | | | | | | (2) | | |
Change in fair value of private placement
warrants |
| | | | 532 | | | | | | — | | | | | | 355 | | | | | | — | | |
Change in fair value of note payable
|
| | | | — | | | | | | — | | | | | | 2,244 | | | | | | — | | |
Total other expense/(income), net
|
| | | | 120 | | | | | | (2) | | | | | | 2,196 | | | | | | (2) | | |
Loss before income taxes
|
| | | | (34,025) | | | | | | (925) | | | | | | (43,820) | | | | | | (8,744) | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss before redeemable noncontrolling interest
|
| | | | (34,025) | | | | | | (925) | | | | | | (43,820) | | | | | | (8,744) | | |
Net loss attributable to redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | 203 | | | | | | — | | |
Net loss
|
| | | | (34,025) | | | | | | (925) | | | | | | (43,617) | | | | | | (8,744) | | |
Adjustment to Zura subsidiary’s preferred stock to redemption
|
| | | | — | | | | | | — | | | | | | (203) | | | | | | — | | |
Deemed dividend to redeemable noncontrolling interest
|
| | | | (10,875) | | | | | | — | | | | | | (10,875) | | | | | | — | | |
Net loss attributable to Class A Ordinary Shareholders of Zura
|
| | | $ | (44,900) | | | | | $ | (925) | | | | | $ | (54,695) | | | | | $ | (8,744) | | |
Net loss per share attributable to Class A
Ordinary Shareholders of Zura, basic and diluted |
| | | $ | (1.31) | | | | | $ | (9.54) | | | | | $ | (2.88) | | | | | $ | (162.30) | | |
Weighted-average Class A Ordinary Shares used in computing net loss per share attributable to Class A Ordinary Shareholders of Zura, basic and diluted
|
| | | | 34,303,125 | | | | | | 97,004 | | | | | | 19,012,464 | | | | | | 53,874 | | |
| | |
Redeemable
Noncontrolling Interest |
| |
Convertible Preferred
Shares(1) |
| | |
Class A
Ordinary Shares(1) |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Noncontrolling
interest |
| |
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 | | |
Issuance of Class A Ordinary Shares in connection with April 2023 Private Placement, net of $9.8 million of transaction costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 15,041,530 | | | | | | 1 | | | | | | 54,133 | | | | | | — | | | | | | — | | | | | | 54,134 | | |
Issuance of Pre-Funded Warrants in connection with April 2023 Private Placement
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 16,070 | | | | | | — | | | | | | — | | | | | | 16,070 | | |
Issuance of Class A Ordinary Shares to Lilly in connection with 2023 Lilly License
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 1,000,000 | | | | | | — | | | | | | 7,840 | | | | | | — | | | | | | — | | | | | | 7,840 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8,088 | | | | | | — | | | | | | — | | | | | | 8,088 | | |
Net loss
|
| | | | (203) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,617) | | | | | | — | | | | | | (43,617) | | |
Accretion of redeemable noncontrolling interest to redemption value
|
| | | | 203 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (203) | | | | | | — | | | | | | (203) | | |
Stone Peach Call Right issued to noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,541 | | | | | | 1,541 | | |
Deemed dividend to redeemable noncontrolling interest
|
| | | | 10,875 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,875) | | | | | | — | | | | | | (10,875) | | |
Balance as of June 30, 2023
|
| | | $ | 20,875 | | | | | | — | | | | | $ | — | | | | | | | 43,093,685 | | | | | $ | 4 | | | | | $ | 155,654 | | | | | $ | (86,751) | | | | | $ | 1,541 | | | | | $ | 70,448 | | |
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 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 383,372 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 309 | | | | | | — | | | | | | — | | | | | | 309 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,744) | | | | | | — | | | | | | (8,744) | | |
Balance as of June 30, 2022
|
| | | $ | — | | | | | | 13,510,415 | | | | | $ | 12,500 | | | | | | | 383,480 | | | | | $ | — | | | | | $ | 309 | | | | | $ | (8,744) | | | | | $ | — | | | | | $ | (8,435) | | |
| | |
Redeemable
Noncontrolling Interest |
| |
Convertible
Preferred Shares(1) |
| | |
Class A
Ordinary Shares(1) |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Noncontrolling
interest |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2023
|
| | | $ | 10,000 | | | | | | — | | | | | $ | — | | | | | | | 27,052,155 | | | | | $ | 3 | | | | | $ | 69,703 | | | | | $ | (41,851) | | | | | | — | | | | | $ | 27,855 | | |
Issuance of Class A Ordinary Shares in connection with April 2023 Private Placement, net of $9.8 million of transaction costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 15,041,530 | | | | | | 1 | | | | | | 54,133 | | | | | | — | | | | | | — | | | | | | 54,134 | | |
Issuance of Pre-Funded Warrants
in connection with April 2023 Private Placement |
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 16,070 | | | | | | — | | | | | | — | | | | | | 16,070 | | |
Issuance of Class A Ordinary Shares to Lilly in connection with 2023 Lilly License
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 1,000,000 | | | | | | — | | | | | | 7,840 | | | | | | — | | | | | | — | | | | | | 7,840 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,908 | | | | | | — | | | | | | — | | | | | | 7,908 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (34,025) | | | | | | — | | | | | | (34,025) | | |
Stone Peach Call Right issued to noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,541 | | | | | | 1,541 | | |
Deemed dividend to redeemable noncontrolling interest
|
| | | | 10,875 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,875) | | | | | | — | | | | | | (10,875) | | |
Balance as of June 30, 2023
|
| | | $ | 20,875 | | | | | | — | | | | | $ | — | | | | | | | 43,093,685 | | | | | $ | 4 | | | | | $ | 155,654 | | | | | $ | (86,751) | | | | | $ | 1,541 | | | | | $ | 70,448 | | |
Balance as of March 31, 2022
|
| | | $ | — | | | | | | 13,510,415 | | | | | $ | 12,500 | | | | | | | 108 | | | | | $ | — | | | | | $ | — | | | | | $ | (7,819) | | | | | | — | | | | | $ | (7,819) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 383,372 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 309 | | | | | | — | | | | | | — | | | | | | 309 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (925) | | | | | | — | | | | | | (925) | | |
Balance as of June 30, 2022
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 383,480 | | | | | $ | — | | | | | $ | 309 | | | | | $ | (8,744) | | | | | | — | | | | | $ | (8,435) | | |
| | |
For the Six
Months Ended June 30, 2023 |
| |
For the Period from
January 18, 2022 (date of inception) to June 30, 2022 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss before redeemable noncontrolling interest
|
| | | $ | (43,820) | | | | | $ | (8,744) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Research and development acquired license
|
| | | | 27,381 | | | | | | 7,500 | | |
Anti-dilution share issuance compensation
|
| | | | 2,186 | | | | | | — | | |
Share-based compensation expense
|
| | | | 2,498 | | | | | | 309 | | |
Change in fair value note payable
|
| | | | 2,244 | | | | | | — | | |
Change in fair value of share-based payment liability
|
| | | | 1,854 | | | | | | — | | |
Change in fair value of private placement warrants
|
| | | | 355 | | | | | | — | | |
Foreign exchange transaction loss
|
| | | | (401) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (321) | | | | | | (24) | | |
Accounts payable and accrued expenses
|
| | | | (406) | | | | | | 371 | | |
Net cash used in operating activities
|
| | | | (8,430) | | | | | | (588) | | |
Cash flows from investing activities
|
| | | | | | | | | | | | |
Purchase of research and development license
|
| | | | (5,750) | | | | | | (5,000) | | |
Net cash used in investing activities
|
| | | | (5,750) | | | | | | (5,000) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of Series A-1 convertible preferred shares
|
| | | | — | | | | | | 10,000 | | |
Proceeds from issuance of Ordinary Shares in connection with April 2023 Private Placement, net of $0.1 million of transaction costs
|
| | | | 63,846 | | | | | | — | | |
Proceeds from issuance of Class A Ordinary Shares upon Closing of Business Combination
|
| | | | 56,683 | | | | | | — | | |
Proceeds from issuance of Pre-Funded Warrants in connection with April 2023 Private Placement
|
| | | | 16,070 | | | | | | — | | |
Settlement of note payable
|
| | | | (10,000) | | | | | | — | | |
Payment of deferred transaction costs
|
| | | | (1,184) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 125,415 | | | | | | 10,000 | | |
Net increase in cash and cash equivalents
|
| | | | 111,235 | | | | | | 4,412 | | |
Cash and cash equivalents, beginning of period
|
| | | | 1,567 | | | | | | — | | |
Cash and cash equivalents, ending of period
|
| | | $ | 112,802 | | | | | $ | 4,412 | | |
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 | | | | | $ | — | | |
Accrued 2023 Lilly License consideration
|
| | | $ | 12,250 | | | | | $ | — | | |
Non-cash transfers to redeemable noncontrolling interest
|
| | | $ | 10,875 | | | | | $ | — | | |
Issuance of Class A Ordinary shares for 2023 Lilly License
|
| | | $ | 7,840 | | | | | $ | — | | |
Share-based equity issuance costs
|
| | | $ | 5,590 | | | | | $ | — | | |
Settlement of research and development license consideration liability
|
| | | $ | 4,488 | | | | | $ | — | | |
Transaction costs include in accounts payable and accrued expenses
|
| | | $ | 4,122 | | | | | $ | 1,144 | | |
Reclassification of deferred offering costs to additional paid-in capital
|
| | | $ | 4,015 | | | | | $ | — | | |
Assumption of public and private placement warrants in connection with Business Combination
|
| | | $ | 3,715 | | | | | $ | — | | |
Reclassification of public warrant liability to equity
|
| | | $ | 2,001 | | | | | $ | — | | |
Issuance of Call Right to noncontrolling interest
|
| | | $ | 1,541 | | | | | $ | — | | |
| | |
June 30,
2023 |
| |
June 30,
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 |
| | | | 5,681,471 | | | | | | 383,371 | | |
Shares issuable upon exercise of Z33 Series Seed Preferred Shares call option
|
| | | | 2,000,000 | | | | | | — | | |
Restricted share units
|
| | | | 1,398,011 | | | | | | — | | |
Total
|
| | | | 21,889,478 | | | | | | 13,893,786 | | |
| | |
Shares
|
| |
%
|
| ||||||
JATT Public shareholders
|
| | | | 182,498 | | | | | | 0.7% | | |
Zura shares issued – 2022 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% | | |
| | |
June 30, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 112,580 | | | | | $ | — | | | | | $ | — | | | | | $ | 112,580 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Private placement warrants
|
| | | $ | — | | | | | $ | 2,069 | | | | | $ | — | | | | | $ | 2,069 | | |
| | |
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 Six
Months Ended June 30, 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 June 30, 2023
|
| | | $ | — | | |
| | |
For the Six
Months Ended June 30, 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 June 30, 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 | | |
|
Change in fair value
|
| | | | 532 | | |
|
Balance at June 30, 2023
|
| | | $ | 2,069 | | |
| | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||
Accounts payable
|
| | | $ | 7,051 | | | | | $ | 2,010 | | |
Accrued offering costs
|
| | | | — | | | | | | 655 | | |
Accrued payroll
|
| | | | — | | | | | | 260 | | |
Accrued 2023 Lilly License costs
|
| | | | 10,000 | | | | | | — | | |
Accrued legal costs
|
| | | | 1,210 | | | | | | 308 | | |
Accrued research and development costs
|
| | | | 713 | | | | | | 490 | | |
Accrued bonus
|
| | | | 567 | | | | | | 141 | | |
Other accrued expenses
|
| | | | 206 | | | | | | 113 | | |
Accrued consulting fees
|
| | | | 193 | | | | | | 451 | | |
Total accounts payable and accrued expenses
|
| | | $ | 19,940 | | | | | $ | 4,428 | | |
| | |
For the Three Months
Ended June 30, |
| |
For the
Six Months Ended June 30, 2023 |
| |
For the Period
from January 18, 2022 (date of inception) to |
| |||
| | |
2023
|
| |
2022
|
| ||||||
Share price
|
| |
$5.52
|
| |
$0.77
|
| |
$6.26
|
| |
$0.77
|
|
Expected volatility
|
| |
96.8%
|
| |
95.1%
|
| |
97.1%
|
| |
95.1%
|
|
Risk-free rate
|
| |
3.6%
|
| |
3.0%
|
| |
3.6%
|
| |
3.0%
|
|
Expected life
|
| |
6.1 years
|
| |
5.9 years
|
| |
6.1 years
|
| |
5.9 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
|
| | | | 5,874,144 | | | | | | 2.16 | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | (576,044) | | | | | | 1.20 | | | | | | — | | | | | | — | | |
Options outstanding at June 30, 2023
|
| | | | 5,681,471 | | | | | $ | 2.17 | | | | | | 9.8 | | | | | $ | 34,239 | | |
Options vested and exercisable at June 30, 2023
|
| | | | 1,402,191 | | | | | $ | 5.59 | | | | | | 9.8 | | | | | $ | 3,915 | | |
| | |
For the Three and
Six Months Ended June 30, 2023 |
|
Expected volatility
|
| |
80.0%
|
|
Risk-free rate
|
| |
3.6%
|
|
Expected life
|
| |
2.2 years
|
|
Expected dividend yield
|
| |
—%
|
|
Fair value per Market-Based Share Options
|
| |
$4.66
|
|
| | |
Number of
RSUs |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
RSUs at December 31, 2022
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 1,398,011 | | | | | | 6.28 | | |
RSUs at June 30, 2023
|
| | | | 1,398,011 | | | | | $ | 6.28 | | |
| | |
For the Three Months
Ended June 30, |
| |
For the Six
Months Ended June 30, 2023 |
| |
For the Period from
January 18, 2022 (date of inception) to June 30, 2022 |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
Research and development
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,186 | | | | | $ | — | | |
General and administrative
|
| | | | 2,319 | | | | | | 309 | | | | | | 2,499 | | | | | | 309 | | |
Total share-based compensation expense
|
| | | $ | 2,319 | | | | | $ | 309 | | | | | $ | 4,685 | | | | | $ | 309 | | |