| | |
Per Share and
Accompanying Warrants |
| |
Total
|
| ||||||
Price to the public
|
| | | $ | 2.75 | | | | | $ | 28,435,000 | | |
Underwriting discount(1)
|
| | | $ | 0.1609 | | | | | $ | 1,663,448 | | |
Proceeds to us (before expenses)
|
| | | $ | 2.5891 | | | | | $ | 26,771,552 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 6 | | | |
| | | | 8 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 14 | | | |
| | | | 16 | | |
| | |
As of December 31, 2018
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
Cash
|
| | | $ | 227,716 | | | | | $ | 6,722,170 | | | | | $ | 32,873,722 | | |
Debt obligations, current and long term
|
| | | | 13,814,108 | | | | | | 11,928,533 | | | | | | 11,928,533 | | |
Convertible preferred stock: | | | | | |||||||||||||||
Series A-1 convertible preferred stock, par value
$0.01 per share; 200,000 shares authorized, 61,708 shares issued and outstanding actual, pro forma and pro forma as adjusted |
| | | | 4,884,924 | | | | | | 4,884,924 | | | | | | 4,884,924 | | |
Stockholders’ equity (deficit): | | | | | |||||||||||||||
Common stock, par value $0.01 per share; 200,000,000 shares authorized and 10,636,473 shares issued and outstanding, actual; 11,759,022 shares issued and outstanding, pro forma; and 22,099,022 shares issued and outstanding, pro forma as adjusted
|
| | | | 106,365 | | | | | | 117,590 | | | | | | 220,990 | | |
Additional paid-in capital
|
| | | | 203,237,836 | | | | | | 211,628,579 | | | | | | 237,676,731 | | |
Accumulated deficit
|
| | | | (229,698,465) | | | | | | (229,698,465) | | | | | | (229,698,465) | | |
Total stockholders’ equity (deficit)
|
| | | | (26,354,264) | | | | | | (17,952,296) | | | | | | 8,199,256 | | |
Total capitalization
|
| | | $ | (7,655,232) | | | | | $ | (1,138,839) | | | | | $ | 25,012,713 | | |
|
|
Public offering price per share and accompanying warrants
|
| | | | | | | | | $ | 2.75 | | |
|
Pro forma net tangible book deficit per share
|
| | | $ | (1.53) | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors
|
| | | | 1.90 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 0.37 | | |
|
Dilution per share and accompanying warrants to new investors
|
| | | | | | | | | $ | 2.38 | | |
|
Underwriter
|
| |
Number
of Shares |
| |
Number of
15-Month Warrants |
| |
Number of
5-Year Warrants |
| |||||||||
Oppenheimer & Co. Inc.
|
| | | | 8,789,000 | | | | | | 8,789,000 | | | | | | 8,789,000 | | |
Aegis Capital Corporation
|
| | | | 1,551,000 | | | | | | 1,551,000 | | | | | | 1,551,000 | | |
Total
|
| | | | 10,340,000 | | | | | | 10,340,000 | | | | | | 10,340,000 | | |
|
| | |
Per Share and
Accompanying Warrants |
| |
Total
|
| ||||||
Combined public offering price
|
| | | $ | 2.75 | | | | | $ | 28,435,000 | | |
Underwriting discount
|
| | | $ | 0.1609 | | | | | $ | 1,663,448 | | |
Proceeds to us (before expenses)
|
| | | $ | 2.5891 | | | | | $ | 26,771,552 | | |